XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.1
Debt
3 Months Ended
Mar. 31, 2022
Debt [Abstract]  
Debt


10.DEBT

The principal values, fair values, and carrying values of debt consist of the following (in thousands):

As of

As of

March 31, 2022

December 31, 2021

Maturity Date

Principal
Balance

Fair Value

Carrying
Value

Principal
Balance

Fair Value

Carrying
Value

Revolving Credit Facility

Jul. 7, 2026

$

680,000 

$

680,000 

$

680,000 

$

350,000 

$

350,000 

$

350,000 

2018 Term Loan

Apr. 11, 2025

2,310,000 

2,275,350 

2,299,522 

2,316,000 

2,289,945 

2,304,697 

2014-2C Tower Securities (1)

Oct. 8, 2024

620,000 

622,065 

617,343 

620,000 

641,793 

617,095 

2018-1C Tower Securities (1)

Mar. 9, 2023

640,000 

640,960 

638,264 

640,000 

650,163 

637,812 

2019-1C Tower Securities (1)

Jan. 12, 2025

1,165,000 

1,137,529 

1,158,043 

1,165,000 

1,174,728 

1,157,446 

2020-1C Tower Securities (1)

Jan. 9, 2026

750,000 

715,215 

744,406 

750,000 

746,498 

744,052 

2020-2C Tower Securities (1)

Jan. 11, 2028

600,000 

575,178 

594,975 

600,000 

605,268 

594,774 

2021-1C Tower Securities (1)

Nov. 9, 2026

1,165,000 

1,087,283 

1,154,213 

1,165,000 

1,144,846 

1,153,700 

2021-2C Tower Securities (1)

Apr. 9, 2027

895,000 

835,053 

886,383 

895,000 

883,213 

886,116 

2021-3C Tower Securities (1)

Oct. 9, 2031

895,000 

841,944 

886,045 

895,000 

902,446 

885,976 

2020 Senior Notes

Feb. 15, 2027

1,500,000 

1,462,320 

1,484,876 

1,500,000 

1,550,790 

1,484,178 

2021 Senior Notes

Feb. 1, 2029

1,500,000 

1,358,955 

1,487,262 

1,500,000 

1,446,975 

1,486,848 

Total debt

$

12,720,000 

$

12,231,852 

$

12,631,332 

$

12,396,000 

$

12,386,665 

$

12,302,694 

Less: current maturities of long-term debt

(662,264)

(24,000)

Total long-term debt, net of current maturities

$

11,969,068 

$

12,278,694 

 

 

(1)The maturity date represents the anticipated repayment date for each issuance.

The table below reflects cash and non-cash interest expense amounts recognized by debt instrument for the periods presented:

Interest

For the three months ended March 31,

Rates as of

2022

2021

March 31,

Cash

Non-cash

Cash

Non-cash

2022

Interest

Interest

Interest

Interest

(in thousands)

Revolving Credit Facility

1.619%

$

2,279 

$

$

2,148 

$

2018 Term Loan (1)

1.926%

10,910 

11,438 

10,997 

11,434 

2013-2C Tower Securities

3.722%

5,396 

2014-2C Tower Securities

3.869%

6,046 

6,046 

2017-1C Tower Securities

3.168%

6,085 

2018-1C Tower Securities

3.448%

5,570 

5,570 

2019-1C Tower Securities

2.836%

8,357 

8,357 

2020-1C Tower Securities

1.884%

3,598 

3,598 

2020-2C Tower Securities

2.328%

3,540 

3,540 

2021-1C Tower Securities

1.631%

4,846 

2021-2C Tower Securities

1.840%

4,196 

2021-3C Tower Securities

2.593%

5,873 

2016 Senior Notes

4.875%

13,406 

286 

2017 Senior Notes

4.000%

2,333 

2020 Senior Notes

3.875%

14,531 

88 

14,531 

84 

2021 Senior Notes

3.125%

11,719 

8,073 

Other

787 

15 

Total

$

82,252 

$

11,526 

$

90,095 

$

11,804 

 

(1)The 2018 Term Loan has a blended rate of 1.926%, which includes the impact of the interest rate swap entered into on August 4, 2020, which swapped $1.95 billion of notional value accruing interest at one month LIBOR plus 175 basis points for a fixed rate of 1.874% per annum through the maturity date of the 2018 Term Loan. Excluding the impact of the interest rate swap, the 2018 Term Loan was accruing interest at 2.210% as of March 31, 2022. Refer to Note 17 for more information on the Company’s interest rate swap.

Revolving Credit Facility under the Senior Credit Agreement

During the three months ended March 31, 2022, the Company borrowed $330.0 million of the outstanding balance under the Revolving Credit Facility. As of March 31, 2022, there was $680.0 million outstanding under the Revolving Credit Facility accruing interest at 1.619%. In addition, SBA Senior Finance II LLC, the Company’s wholly owned subsidiary (“SBA Senior Finance II”), was required to pay a commitment fee of 0.15% per annum on the amount of the unused commitment. Subsequent to March 31, 2022, the Company received a 0.05% reduction in the applicable spread and a 0.01% reduction in the commitment fee as a result of meeting certain sustainability-linked targets as of December 31, 2021. As of March 31, 2022, SBA Senior Finance II was in compliance with the financial covenants contained in the Senior Credit Agreement.

Subsequent to March 31, 2022, the Company repaid an additional $110.0 million under the Revolving Credit Facility, and as of the date of this filing, $570.0 million was outstanding.

Term Loan under the Senior Credit Agreement

During the three months ended March 31, 2022, the Company repaid an aggregate of $6.0 million of principal on the 2018 Term Loan. As of March 31, 2022, the 2018 Term Loan had a principal balance of $2.3 billion.

Secured Tower Revenue Securities

As of March 31, 2022, the entities that are borrowers on the mortgage loan (the “Borrowers”) met the debt service coverage ratio required by the mortgage loan agreement and were in compliance with all other covenants as set forth in the agreement. The sole asset of the Trust consists of a non-recourse mortgage loan made in favor of the Borrowers.