LONG-TERM DEBT (Tables)

3 Months Ended

Mar. 31, 2019

LONG-TERM DEBT

Schedule of long-term debt

	March 31, 2019		December 31, 2018
	(Unaudited)
	(In thousands)
2018 Credit Facility	$	181,438	$	192,000
MGM National Harbor Loan		50,549		50,066
2017 Credit Facility		323,102		323,926
9.25% Senior Subordinated Notes due February 2020		—		2,037
7.375% Senior Secured Notes due April 2022		350,000		350,000
Asset-backed credit facility		3,000		—
Comcast Note due April 2019		—		11,872
Total debt		908,089		929,901
Less: current portion of long-term debt		20,626		38,706
Less: original issue discount and issuance costs		16,517		17,438
Long-term debt, net	$	870,946	$	873,757

Schedule of future scheduled minimum principal payments

								7.38%
								Senior
								Secured
	2018		MGM			2017		Notes
	Credit		National		Asset-backed	Credit		due April
	Facility		Harbor Loan		Credit Facility	Facility		2022		Total
	(In thousands)
April - December 2019	$	10,800		—	—	$	2,473	$	—	$	13,273
2020		20,929		—	—		3,297		—		24,226
2021		19,200		—	3,000		3,297		—		25,497
2022		130,509		50,549	—		3,297		350,000		534,355
2023		—		—	—		310,738		—		310,738
2024 and thereafter		—		—	—		—		—		—
Total Debt	$	181,438	$	50,549	3,000	$	323,102	$	350,000	$	908,089