XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt, Finance Lease and Other Obligations - Fair Value of Long-Term Debt (Details) - USD ($)
$ in Thousands
1 Months Ended
Jan. 10, 2024
Jan. 31, 2024
Dec. 31, 2024
Nov. 30, 2024
Nov. 15, 2024
Oct. 10, 2024
Sep. 30, 2024
Sep. 29, 2024
Mar. 15, 2024
Dec. 31, 2023
Jan. 26, 2023
Nov. 15, 2022
May 24, 2021
Dec. 21, 2020
Jul. 01, 2020
Aug. 08, 2016
Jun. 13, 2016
Debt Instrument                                  
Carrying Value     $ 21,778,720             $ 21,163,274              
Fair Value     20,222,039             16,539,765              
Unamortized deferred financing costs and other debt discounts, net     (157,662)             (67,215)              
Finance lease obligations     67,199             123,658              
Total long-term debt and finance lease obligations (including current portion)     21,688,257             21,219,717              
Less: current portion     (933,481)             (3,041,429)              
Total debt, finance lease and other obligations, net of current portion     $ 20,754,776             18,178,288              
Interest rate (as a percent)     0.25%                            
2 3/8% Convertible Notes due 2024                                  
Debt Instrument                                  
Interest rate (as a percent)     2.375%           2.375%                
7 3/4% Senior Notes due 2026                                  
Debt Instrument                                  
Aggregate principal amount                                 $ 2,000,000
3 3/8% Convertible Notes due 2026                                  
Debt Instrument                                  
Interest rate (as a percent)     3.375%                            
Aggregate principal amount                               $ 3,000,000  
5 1/4% Senior Secured Notes due 2026                                  
Debt Instrument                                  
Aggregate principal amount     $ 2,750,000                            
11 3/4% Senior Secured Notes due 2027                                  
Debt Instrument                                  
Interest rate (as a percent)     11.75%                            
Aggregate principal amount                     $ 1,500,000 $ 2,000,000          
5 3/4% Senior Secured Notes due 2028                                  
Debt Instrument                                  
Aggregate principal amount     $ 2,500,000                            
Intercompany Loan                                  
Debt Instrument                                  
Additional debt $ 4,700,000 $ 4,700,000                              
DISH 2021 Intercompany Loan 2026 Tranche                                  
Debt Instrument                                  
Carrying Value     4,767,289                            
Fair Value     4,767,289                            
EchoStar 2024 Intercompany Loan                                  
Debt Instrument                                  
Carrying Value     1,014,522                            
Fair Value     1,014,522                            
Interest rate (as a percent)       11.50%                          
Outstanding debt     $ 1,015,000                            
DISH DBS Corporation ("DBS") | 2 3/8% Convertible Notes due 2024                                  
Debt Instrument                                  
Carrying Value                   951,168              
Fair Value                   944,034              
Interest rate (as a percent)                 2.375%                
DISH DBS Corporation ("DBS") | 5 7/8% Senior Notes due 2024                                  
Debt Instrument                                  
Carrying Value                   1,982,544              
Fair Value                   1,872,275              
Interest rate (as a percent)     5.875%   5.875%   5.875% 5.875%                  
DISH DBS Corporation ("DBS") | 0% Convertible Notes due 2025                                  
Debt Instrument                                  
Carrying Value     $ 138,403             1,957,197              
Fair Value     $ 124,916             $ 1,228,141              
Interest rate (as a percent)     0.00%     0.00%       0.00%              
Aggregate principal amount                           $ 2,000,000      
DISH DBS Corporation ("DBS") | 7 3/4% Senior Notes due 2026                                  
Debt Instrument                                  
Carrying Value     $ 2,000,000             $ 2,000,000              
Fair Value     $ 1,678,640             1,388,060              
Interest rate (as a percent)     7.75%       7.75%                    
DISH DBS Corporation ("DBS") | 3 3/8% Convertible Notes due 2026                                  
Debt Instrument                                  
Carrying Value     $ 45,209             2,908,801              
Fair Value     $ 38,495             1,570,753              
Interest rate (as a percent)     3.375%     3.375%                      
DISH DBS Corporation ("DBS") | 5 1/4% Senior Secured Notes due 2026                                  
Debt Instrument                                  
Carrying Value     $ 2,750,000             2,750,000              
Fair Value     $ 2,507,780             2,366,073              
Interest rate (as a percent)     5.25%       5.25%                    
DISH DBS Corporation ("DBS") | 11 3/4% Senior Secured Notes due 2027                                  
Debt Instrument                                  
Carrying Value     $ 3,500,000             3,500,000              
Fair Value     $ 3,708,460             3,668,980              
Interest rate (as a percent)     11.75%                            
DISH DBS Corporation ("DBS") | 7 3/8% Senior Notes due 2028                                  
Debt Instrument                                  
Carrying Value     $ 1,000,000             1,000,000              
Fair Value     $ 715,680             600,160              
Interest rate (as a percent)     7.375%       7.375%                    
Aggregate principal amount                             $ 1,000,000    
DISH DBS Corporation ("DBS") | 5 3/4% Senior Secured Notes due 2028                                  
Debt Instrument                                  
Carrying Value     $ 2,500,000             2,500,000              
Fair Value     $ 2,143,350             2,013,125              
Interest rate (as a percent)     5.75%       5.75%                    
DISH DBS Corporation ("DBS") | 5 1/8 % Senior Notes due 2029                                  
Debt Instrument                                  
Carrying Value     $ 1,500,000             1,500,000              
Fair Value     $ 959,610             774,600              
Interest rate (as a percent)     5.125%       5.125%                    
Aggregate principal amount                         $ 1,500,000        
DISH DBS Corporation ("DBS") | Other notes payable                                  
Debt Instrument                                  
Carrying Value     $ 63,297             113,564              
Fair Value     63,297             $ 113,564              
DBS Subscriber Co | Term Loan due 2025                                  
Debt Instrument                                  
Carrying Value     500,000                            
Fair Value     $ 500,000                            
Interest rate (as a percent)     11.00%                            
Aggregate principal amount     $ 500,000                            
DBS Subscriber Co | Term Loan due 2029                                  
Debt Instrument                                  
Carrying Value     1,800,000                            
Fair Value     1,800,000                            
Aggregate principal amount     1,800,000                            
DBS Subscriber Co | Mandatorily Redeemable Preferred Shares due 2029                                  
Debt Instrument                                  
Carrying Value     200,000                            
Fair Value     200,000                            
Maximum | EchoStar 2024 Intercompany Loan                                  
Debt Instrument                                  
Aggregate principal amount     $ 4,500,000 $ 4,500,000