XML 88 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
6 Months Ended
Jun. 30, 2012
Debt [Abstract]  
Outstanding debt
                                     

Detail of Debt (dollars in millions)

  Final
Maturity
    Rate(s) at
June 30, 2012
  Face Value at
June 30, 2012
    Book Value at
June 30, 2012
    Book Value at
Dec. 31, 2011
 

Credit Facilities

                                   

Term Loans B1 - B3

    2015     3.25% -3.46%   $ 1,987.0     $ 1,987.0     $ 5,000.5  

Term Loan B4

    2016     9.50%     975.0       957.8       961.2  

Term Loan B5

    2018     4.50%     1,222.7       1,218.5       1,218.2  

Term Loan B6

    2018     5.50%     2,035.6       2,018.0       —    

Revolving Credit Facility

    2014     —       —         —         155.0  

Revolving Credit Facility

    2017     —       —         —         —    

Secured Debt

                                   

Senior Secured Notes

    2017     11.25%     2,095.0       2,057.3       2,054.6  

Senior Secured Notes

    2020     8.50%     1,250.0       1,250.0       —    

CMBS Financing

    2015*     3.24%     4,829.1       4,824.6       5,026.0  

Second-Priority Senior Secured Notes

    2018     12.75%     750.0       742.5       742.1  

Second-Priority Senior Secured Notes

    2018     10.00%     4,553.1       2,191.3       2,131.2  

Second-Priority Senior Secured Notes

    2015     10.00%     214.8       168.7       164.2  

Chester Downs term loan

    2016     —       —         —         221.3  

Chester Downs Senior Secured Notes

    2020     9.25%     330.0       330.0       —    

PHW Las Vegas Senior Secured Loan

    2015*     3.10%     515.6       427.8       417.9  

Linq/Octavius Senior Secured Loan

    2017     9.25%     450.0       446.2       445.9  

Subsidiary-guaranteed Debt

                                   

Senior Notes

    2016     10.75%     478.6       478.6       478.6  

Senior PIK Toggle Notes

    2018     10.75%/11.5%     9.2       9.2       8.6  

Unsecured Senior Debt

                                   

5.375%

    2013     5.375%     125.2       112.5       108.6  

7.0%

    2013     7.00%     0.6       0.6       0.6  

5.625%

    2015     5.625%     364.5       296.9       287.7  

6.5%

    2016     6.50%     248.7       195.5       190.6  

5.75%

    2017     5.75%     147.9       105.8       107.2  

Floating Rate Contingent Convertible Senior Notes

    2024     0.57%     0.2       0.2       0.2  

Other Unsecured Borrowings

                                   

Special improvement district bonds

    2037     5.30%     64.3       64.3       65.7  

Other

    Various     Various     28.9       28.9       0.4  

Capitalized Lease Obligations

    to 2014     1.10%-9.49%     31.4       31.4       13.6  
               

 

 

   

 

 

   

 

 

 

Total debt

                22,707.4       19,943.6       19,799.9  

Current portion of long-term debt

                (46.2     (42.8     (40.4
               

 

 

   

 

 

   

 

 

 

Long-term debt

              $ 22,661.2     $ 19,900.8     $ 19,759.5  
               

 

 

   

 

 

   

 

 

 

 

* Assumes the exercise of extension options to move the maturity from 2013 to 2015, subject to certain conditions.