XML 49 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Debt

Debt balances, including obligations for capital leases, and associated interest rates as of December 31, 2017 were:

 

 

 

 

 

 

 

 

 

Principal balance as of

 

 

 

Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31, 2017

 

 

Maturity Date

 

December 31, 2017

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

(in millions)

 

SF CMBS Loan

 

4.11%

 

 

November 2023

 

$

725

 

 

$

725

 

HHV CMBS Loan

 

4.20%

 

 

November 2026

 

 

1,275

 

 

 

1,275

 

Mortgage loans

 

Average rate of 4.08%

 

 

2020 to 2026(1)

 

 

207

 

 

 

207

 

Term Loan

 

L + 1.45%

 

 

December 2021

 

 

750

 

 

 

750

 

Revolving Credit Facility(2)

 

L + 1.50%

 

 

December 2021(1)

 

 

 

 

 

 

Unsecured notes

 

N/A

 

 

December 2017

 

 

 

 

 

55

 

Capital lease obligations

 

Average rate of 7.00%

 

 

2019 to 2094

 

 

16

 

 

 

14

 

 

 

 

 

 

 

 

 

 

2,973

 

 

 

3,026

 

Less: unamortized deferred financing costs and discount

 

 

 

 

 

(12

)

 

 

(14

)

 

 

 

 

 

 

 

 

$

2,961

 

 

$

3,012

 

 

(1)

Assumes the exercise of all extensions that are exercisable solely at our option.

(2)

$1 billion available.

Debt Maturities

The contractual maturities of our debt as of December 31, 2017 were:

 

Year

 

(in millions)

 

2018

 

$

 

2019

 

 

 

2020(1)

 

 

12

 

2021

 

 

750

 

2022

 

 

33

 

Thereafter

 

 

2,178

 

 

 

$

2,973

 

 

(1)

Assumes the exercise of all extensions that are exercisable solely at our option.