Debt (Tables)

6 Months Ended

Jun. 30, 2018

Debt Disclosure [Abstract]

Summary of Debt

	June 30, 2018								December 31, 2017
(Dollars in millions)	Final Maturity	Rate(s) (1)	Face Value			Book Value			Book Value
Secured debt
CRC Revolving Credit Facility	2022	variable (2)	$	—		$	—		$	—
CRC Term Loan	2024	variable (3)	4,676			4,595			4,616
CEOC LLC Revolving Credit Facility	2022	variable (4)	—			—			—
CEOC LLC Term Loan	2024	variable (5)	1,493			1,490			1,499
Unsecured debt
CEC Convertible Notes	2024	5.00%	1,081			1,081			1,078
CRC Notes	2025	5.25%	1,700			1,665			1,664
Special Improvement District Bonds	2037	4.30%	55			55			56
Total debt			9,005			8,886			8,913
Current portion of long-term debt			(64		)	(64		)	(64		)
Long-term debt			$	8,941		$	8,822		$	8,849
Unamortized discounts and deferred finance charges						$	119		$	121
Fair value			$	8,870

____________________

⁽¹⁾  Interest rate is fixed, except where noted.

⁽²⁾  London Interbank Offered Rate (“LIBOR”) plus 2.13%. On May 4, 2018, the interest rate was reduced from the previous LIBOR plus 2.25% due to a step-down based on the senior secured leverage ratio in accordance with the CRC Credit Agreement.

⁽³⁾  LIBOR plus 2.75%.

⁽⁴⁾  LIBOR plus 2.00%.

⁽⁵⁾  LIBOR plus 2.00%. On April 16, 2018, the interest rate was repriced from the previous LIBOR plus 2.50%, see CEOC LLC Term Loan Repricing section below.

Schedule of Maturities of Long-term Debt [Table Text Block]

Annual Estimated Debt Service Requirements as of June 30, 2018
	Remaining		Years Ended December 31,
(In millions)	2018		2019		2020		2021		2022		Thereafter		Total
Annual maturities of long-term debt	$	31	$	64	$	64	$	64	$	64	$	8,718	$	9,005
Estimated interest payments	230		470		480		480		480		1,010		3,150
Total debt service obligation (1)	$	261	$	534	$	544	$	544	$	544	$	9,728	$	12,155

___________________

⁽¹⁾  Debt principal payments are estimated amounts based on maturity dates and potential borrowings under our revolving credit facilities. Interest payments are estimated based on the forward-looking LIBOR curve and include the estimated impact of the ten interest rate swap agreements (see Note 6). Actual payments may differ from these estimates.