XML 31 R48.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt (Tables)
 12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
Schedule of Debt [Table Text Block]
Summary of Debt by Financing Structure
(In millions)
Face Value
 
Book Value
 
Book Value
 
December 31, 2014
 
December 31, 2013

CEOC
$
18,371

 
$
16,100

 
$
15,783

CERP
4,832

 
4,774

 
4,611

CGP LLC
2,386

 
2,326

 
721

CEC
13

 
13

 
—

Total Debt
25,602

 
23,213

 
21,115

Current Portion of Long-Term Debt
(18,049
)
 
(15,779
)
 
(197
)
Long-Term Debt
$
7,553

 
$
7,434

 
$
20,918
Schedule of Maturities
Annual Maturities of Long-Term Debt
(In millions)
2015
 
2016
 
2017
 
2018
 
2019
 
Thereafter
 
Total
CEOC
$
17,977

 
$
19

 
$
2

 
$
1

 
$
1

 
$
371

 
$
18,371

CERP
39

 
36

 
27

 
205

 
25

 
4,500

 
4,832

CGP LLC
20

 
21

 
17

 
22

 
221

 
2,085

 
2,386

Other
13

 
—

 
—

 
—

 
—

 
—

 
13

Total
$
18,049

 
$
76

 
$
46

 
$
228

 
$
247

 
$
6,956

 
$
25,602
Cash Flow from Financing Activity [Table Text Block]
Supplemental Cash Flow Information - Cash Flows from Financing Activities
 
 
Year Ended December 31, 2014
(In millions)
 
Proceeds from the issuance of long-term debt
 
Repayments of long-term debt
Incremental Term Loans
 
$
1,528

 
$
(1,275
)
CGPH Term Loan
 
1,141

 
—

CGPH First Closing Term Loan
 
693

 
(700
)
CGPH Notes
 
660

 
—

CERP Senior Secured Revolver
 
295

 
(115
)
Horseshoe Baltimore Credit and FF&E Facilities
 
106

 
—

Planet Hollywood Loan Agreement
 
—

 
(495
)
Other Debt Activity
 
13

 
(214
)
Capital Lease Payments
 
—

 
(34
)
Total
 
$
4,436

 
$
(2,833
)
Outstanding Debt CEOC [Table Text Block]
 
Final
Maturity
 
Rate(s)
 
Face Value
 
Book Value
 
Book Value
Detail of Debt (Dollars in millions)
 
December 31, 2014
 
December 31, 2013

Credit Facilities (1)
 
 
 
 
 
 
 
 
 
Term Loans B1 - B3 (2)
--
 
--
 
$
—

 
$
—

 
$
29

Term Loan B4
2016
 
10.50%
 
377

 
362

 
948

Term Loan B5
2017
 
5.99%
 
938

 
919

 
989

Term Loan B6
2017
 
6.99%
 
2,299

 
2,234

 
2,400

Term Loan B7 (3)
2017
 
9.75%
 
1,741

 
1,647

 
—

Secured Debt
 
 
 
 
 
 
 
 
 
Senior Secured Notes
2017
 
11.25%
 
2,095

 
2,073

 
2,066

Senior Secured Notes
2020
 
8.50%
 
1,250

 
1,250

 
1,250

Senior Secured Notes
2020
 
9.00%
 
3,000

 
2,960

 
2,955

Second-Priority Senior Secured Notes
2018
 
12.75%
 
750

 
745

 
744

Second-Priority Senior Secured Notes
2018
 
10.00%
 
4,485

 
2,618

 
2,433

Second-Priority Senior Secured Notes
2015
 
10.00%
 
3

 
3

 
188

Chester Downs Senior Secured Notes
2020
 
9.25%
 
330

 
330

 
330

Cromwell Credit Facility (6)
--
 
--
 
—

 
—

 
180

Capitalized Lease Obligations
to 2017
 
various
 
17

 
17

 
17

Subsidiary-Guaranteed Debt (4)
 
 
 
 
 
 
 
 
 
Senior Notes
2016
 
10.75%
 
479

 
479

 
479

Senior PIK Toggle Notes
--
 
--
 
—

 
—

 
11

Unsecured Senior Debt
 
 
 
 
 
 
 
 
 
5.625% (2)
--
 
--
 
—

 
—

 
328

6.5%
2016
 
6.50%
 
297

 
270

 
213

5.75%
2017
 
5.75%
 
233

 
193

 
115

Floating Rate Contingent Convertible Senior Notes
2024
 
0.24%
 
—

 
—

 
—

Other Unsecured Borrowings
 
 
 
 
 
 
 
 
 
Special Improvement District Bonds
2037
 
5.30%
 
47

 
47

 
63

Other
2016-2021
 
0.00% - 6.00%
 
30

 
30

 
45

Total CEOC Debt
 
 
 
 
18,371

 
16,177

 
15,783

Additional Debt Discount (5)
 
—

 
(77
)
 
—

Total CEOC Debt, as consolidated
 
18,371

 
16,100

 
15,783

Current Portion of Long-Term Debt
 
(17,977
)
 
(15,708
)
 
(113
)
Long-Term Debt
 
$
394

 
$
392

 
$
15,670
Outstanding Debt CERP [Table Text Block]
CERP Debt
 
Final
Maturity
 
Rate(s)
 
Face Value
 
Book Value
 
Book Value
Detail of Debt (Dollars in millions)
 
December 31, 2014
 
December 31, 2013

Secured Debt
 
 
 
 
 
 
 
 
 
CERP Senior Secured Loan (1)
2020
 
7.00%
 
$
2,475

 
$
2,431

 
$
2,450

CERP Revolver (1)
2018
 
various
 
180

 
180

 
—

CERP First Lien Notes (1)
2020
 
8.00%
 
1,000

 
994

 
994

CERP Second Lien Notes (1)
2021
 
11.00%
 
1,150

 
1,142

 
1,141

Capitalized Lease Obligations
to 2017
 
various
 
13

 
13

 
5

Other Unsecured Borrowings
 
 
 
 
 
 
 
 
 
Other
2016
 
0.00% - 6.00%
 
14

 
14

 
21

Total CERP Debt
 
4,832

 
4,774

 
4,611

Current Portion of CERP Long-Term Debt
 
(39
)
 
(39
)
 
(36
)
CERP Long-Term Debt
 
$
4,793

 
$
4,735

 
$
4,575

____________________
(1) 
Guaranteed by Caesars Entertainment Resort Properties and its subsidiaries.
Outstanding Debt CGP [Table Text Block]
 
Final
Maturity
 
Rate(s)
 
Face Value
 
Book Value
 
Book Value
Detail of Debt (Dollars in millions)
 
December 31, 2014
 
December 31, 2013

Secured Debt
 
 
 
 
 
 
 
 
 
CGPH Term Loan (1)
2021
 
6.25%
 
$
1,169

 
$
1,138

 
$
—

CGPH Notes (1)
2022
 
9.375%
 
675

 
661

 
—

Planet Hollywood Loan Agreement
--
 
--
 
—

 
—

 
456

Horseshoe Baltimore Credit and FF&E Facilities
2020
 
8.25% - 8.75%
 
330

 
321

 
215

Cromwell Credit Facility (2)
2019
 
11.00%
 
185

 
180

 
—

Capital Lease Obligations
to 2016
 
various
 
4

 
4

 
—

Other Unsecured Borrowings (3)
 
 
 
 
 
 
 
 
 
Special Improvement District Bonds
2037
 
5.30%
 
14

 
14

 
—

Other
2014 - 2018
 
various
 
9

 
8

 
50

Total CGP LLC Debt (4)
 
2,386

 
2,326

 
721

Current Portion of CGP LLC Long-Term Debt
 
(20
)
 
(20
)
 
(48
)
CGP LLC Long-Term Debt
 
$
2,366

 
$
2,306

 
$
673

____________________
(1) 
Guaranteed by an indirect subsidiary of Caesars Growth Partners, LLC and certain of its wholly owned subsidiaries.
(2) 
The property that secured this debt was sold to CGP LLC in May 2014. The debt was formerly “Bill’s Credit Facility.”
(3) 
The December 31, 2013 value of this debt was reclassified. The property that secured this debt was sold to CGP LLC in May 2014.
(4) 
As of December 31, 2014, under the CGP LLC structure, CIE has $40 million drawn under a revolver arrangement with Caesars Entertainment. Accordingly, such debt is not considered outstanding in the above presentation.