XML 45 R34.htm IDEA: XBRL DOCUMENT v3.26.1
DEBT AND NON-RECOURSE DEBT (Tables)
 3 Months Ended
Mar. 31, 2026
Debt Disclosure [Abstract]  
Schedule of Outstanding Borrowings
The following table details our outstanding debt balance and its associated interest rates:
($ in millions)
Interest Rate
March 31, 2026December 31, 2025
Debt(1)
Senior secured credit facility
Term loan A due 2028
5.318 %$400 $400 
Term loan B due 2028
5.668 %849 851 
Term loan B due 2031
5.668 %884 887 
Revolver due 2030(2)
5.322 %345 130 
Senior notes due 2029
5.000 %850 850 
Senior notes due 2031
4.875 %500 500 
Senior notes due 2032
6.625 %900 900 
Other debt
83 85 
Total debt, gross4,811 4,603 
Less: unamortized deferred financing costs and discounts(3)
(54)(58)
Total debt, net$4,757 $4,545 
(1)As of March 31, 2026 and December 31, 2025, weighted-average interest rates on Total debt, gross were 5.649% and 5.691%.
(2)Unamortized deferred financing costs of $3 million as of March 31, 2026 and December 31, 2025 related to our revolving facility are included in Other assets in our condensed consolidated balance sheets.
(3)Amount includes unamortized deferred financing costs of $49 million and $53 million as of March 31, 2026 and December 31, 2025. This amount also includes unamortized original issuance discounts of $5 million as of March 31, 2026 and December 31, 2025.
The following table details our outstanding non-recourse debt balance and associated interest rates:
($ in millions)Weighted Average Interest RateMarch 31, 2026December 31, 2025
Non-recourse debt(1)
Timeshare Facility due 2027
5.045 %$700 $615 
Securitized Debt due 2033- 2044(2)
5.017 %1,858 2,106 
Quorum Purchase Facility due 2034
5.023 %3 4 
NBA Receivables Facility due 2031
5.418 %21 26 
Total non-recourse debt, gross2,582 2,751 
Less: unamortized deferred financing costs and discount(3)
(30)(35)
Total non-recourse debt, net$2,552 $2,716 
(1)As of March 31, 2026 and December 31, 2025, weighted-average interest rates were 5.028% and 5.019%.
(2)Interest rates as of March 31, 2026 range from 1.410% to 6.419%.
(3)Amount includes unamortized deferred financing costs of $26 million and $30 million as of March 31, 2026 and December 31, 2025, and unamortized discounts of $4 million and $5 million as of March 31, 2026 and December 31, 2025.
Schedule of Derivative Instruments Effect on Other Comprehensive Loss
The following table reflects the activity, net of tax, in Accumulated other comprehensive loss related to our derivative instruments during the three months ended March 31, 2026:
Net unrealized gain on derivative instruments
Balance as of December 31, 2025
$14 
Other comprehensive loss before reclassifications, net
2 
Reclassifications to net income
(2)
Balance as of March 31, 2026
$14 
Schedule of Contractual Maturities of Debt
The contractual maturities of our debt and non-recourse debt as of March 31, 2026 were as follows:
($ in millions)DebtNon-recourse DebtTotal
Year
2026 (remaining nine months)$18 $364 $382 
202722 1,101 1,123 
20281,257 312 1,569 
2029870 240 1,110 
2030363 192 555 
Thereafter2,281 373 2,654 
Total$4,811 $2,582 $7,393