XML 59 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Debt and Finance Lease Obligations - Fair Value of Long-Term Debt (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
Jan. 31, 2024
Mar. 31, 2025
Dec. 31, 2024
Nov. 30, 2024
Debt Instrument        
Carrying Value   $ 22,342,296 $ 21,778,720  
Fair Value   20,852,885 20,222,039  
Unamortized deferred financing costs and other debt discounts, net   (128,541) (157,662)  
Finance lease obligations   62,524 67,199  
Total long-term debt and finance lease obligations (including current portion)   22,276,279 21,688,257  
Less: current portion   (990,064) (933,481)  
Total debt, finance lease and other obligations, net of current portion   $ 21,286,215 $ 20,754,776  
0% Convertible Notes due 2025        
Debt Instrument        
Interest rate (as a percent)   0.00%    
3 3/8% Convertible Notes due 2026        
Debt Instrument        
Interest rate (as a percent)   3.375% 3.375%  
5 1/4% Senior Secured Notes due 2026        
Debt Instrument        
Interest rate (as a percent)   5.25%    
11 3/4% Senior Secured Notes due 2027        
Debt Instrument        
Interest rate (as a percent)   11.75% 11.75%  
5 3/4% Senior Secured Notes due 2028        
Debt Instrument        
Interest rate (as a percent)   5.75%    
DISH 2021 Intercompany Loan 2026 Tranche        
Debt Instrument        
Carrying Value   $ 4,767,289 $ 4,767,289  
Fair Value   4,767,289 4,767,289  
EchoStar 2024 Intercompany Loan        
Debt Instrument        
Carrying Value   1,760,081 1,014,522  
Fair Value   1,760,081 1,014,522  
Interest rate (as a percent)       11.50%
Additional debt   710,000    
Intercompany Loan        
Debt Instrument        
Additional debt $ 4,700,000      
DISH DBS Corporation ("DBS") | 0% Convertible Notes due 2025        
Debt Instrument        
Carrying Value   138,403 138,403  
Fair Value   $ 126,493 124,916  
Interest rate (as a percent)   0.00%    
DISH DBS Corporation ("DBS") | 7 3/4% Senior Notes due 2026        
Debt Instrument        
Carrying Value   $ 2,000,000 2,000,000  
Fair Value   $ 1,745,000 $ 1,678,640  
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 $ 45,209  
Fair Value   $ 38,953 38,495  
Interest rate (as a percent)   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   $ 2,530,000 $ 2,507,780  
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   3,690,645 3,708,460  
DISH DBS Corporation ("DBS") | 7 3/8% Senior Notes due 2028        
Debt Instrument        
Carrying Value   1,000,000 1,000,000  
Fair Value   $ 714,160 $ 715,680  
Interest rate (as a percent)   7.375% 7.375%  
DISH DBS Corporation ("DBS") | 5 3/4% Senior Secured Notes due 2028        
Debt Instrument        
Carrying Value   $ 2,500,000 $ 2,500,000  
Fair Value   $ 2,122,900 $ 2,143,350  
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   $ 976,050 $ 959,610  
Interest rate (as a percent)   5.125% 5.125%  
DISH DBS Corporation ("DBS") | Mortgages and other notes payable        
Debt Instrument        
Carrying Value   $ 47,981 $ 63,297  
Fair Value   47,981 63,297  
DBS Subscriber Co | Term Loan due 2025        
Debt Instrument        
Carrying Value   333,333 500,000  
Fair Value   333,333 500,000  
Debt repurchased   167,000    
DBS Subscriber Co | Term Loan due 2029        
Debt Instrument        
Carrying Value   1,800,000 1,800,000  
Fair Value   1,800,000 1,800,000  
DBS Subscriber Co | Mandatorily Redeemable Preferred Shares due 2029        
Debt Instrument        
Carrying Value   200,000 200,000  
Fair Value   $ 200,000 $ 200,000