XML 64 R33.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Debt

Debt consists of the following (in millions):

 

 

 

As of December 31,

 

 

 

2016

 

 

2015

 

Series Z senior notes, with a rate of 6% due October 2021

 

$

297

 

 

$

297

 

Series B senior notes, with a rate of 5¼% due March 2022

 

 

347

 

 

 

347

 

Series C senior notes, with a rate of 4¾% due March 2023

 

 

446

 

 

 

445

 

Series D senior notes, with a rate of 3¾% due October 2023

 

 

398

 

 

 

397

 

Series E senior notes, with a rate of 4% due June 2025

 

 

496

 

 

 

495

 

Series F senior notes, with a rate of 4½% due February 2026

 

 

396

 

 

 

395

 

Total senior notes

 

 

2,380

 

 

 

2,376

 

Credit facility revolver

 

 

209

 

 

 

295

 

2014 Credit facility term loan due June 2017

 

 

500

 

 

 

499

 

2015 Credit facility term loan due September 2020

 

 

497

 

 

 

497

 

Mortgage debt (non-recourse), with an average interest rate of 3.4% and 4.7% at

     December 31, 2016 and 2015, respectively, maturing through November 2017

 

 

63

 

 

 

200

 

Total debt

 

$

3,649

 

 

$

3,867

 

 

Mortgage Debt Issuances And Repayments

 

We have made the following mortgage debt repayments since January 2015:

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

Transaction Date

 

Property

 

Rate

 

 

Date

 

Amount

 

Repayments

 

 

 

 

 

 

 

 

 

 

 

 

September 2016

 

Novotel and ibis Christchurch

 

 

3.6

%

 

2/18/2018

 

$

(17

)

April 2016

 

Hyatt Regency Reston

 

 

3.5

%

 

7/1/2016

 

 

(100

)

March 2016

 

ibis Wellington

 

 

3.7

%

 

2/18/2018

 

 

(11

)

February 2016

 

Novotel Wellington

 

 

5.7

%

 

2/18/2018

 

 

(9

)

November 2015

 

Novotel Queenstown Lakeside

 

 

6.7

%

 

2/18/2016

 

 

(20

)

October 2015

 

Novotel Auckland Ellerslie and ibis

     Auckland Ellerslie

 

 

6.4

%

 

2/18/2016

 

 

(15

)

 

Aggregate Debt Maturities

Aggregate debt maturities are as follows (in millions):

 

 

As of December 31, 2016

 

2017

 

$

562

 

2018

 

 

211

 

2019

 

 

 

2020

 

 

500

 

2021

 

 

300

 

Thereafter

 

 

2,100

 

 

 

 

3,673

 

Deferred financing costs

 

 

(23

)

Unamortized (discounts) premiums, net

 

 

(2

)

Capital lease obligations

 

 

1

 

 

 

$

3,649

 

 

Interest Expense

The following items are included in interest expense (in millions):

 

 

 

Year ended December 31,

 

 

 

2016

 

 

2015(1)

 

 

2014(1)

 

Interest expense

 

$

154

 

 

$

227

 

 

$

207

 

Amortization of debt premiums/discounts, net (2)

 

 

(1

)

 

 

(13

)

 

 

(16

)

Amortization of deferred financing costs

 

 

(6

)

 

 

(8

)

 

 

(8

)

Non-cash losses on debt extinguishments

 

 

 

 

 

(11

)

 

 

(2

)

Change in accrued interest

 

 

(3

)

 

 

12

 

 

 

1

 

Interest paid (3)

 

$

144

 

 

$

207

 

 

$

182

 

___________

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Interest expense and interest paid for 2015 and 2014 include cash prepayment premiums of approximately $30 million and $2 million, respectively.

(2)

Primarily represents the amortization of the debt discount on our Debentures, which is considered non-cash interest expense.

(3)

Does not include capitalized interest of $3 million, $5 million and $7 million for 2016, 2015 and 2014, respectively.