XML 46 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Long-Term Debt (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2016
Dec. 31, 2015
Long-Term Debt    
Schedule of carrying and fair values of the entity's debt facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of 

 

 

 

June 30, 2016

 

December 31, 2015

 

 

    

Carrying
Amount

    

Fair Value

    

Carrying
Amount

    

Fair Value

 

 

 

(In thousands)

 

7 1/8% Senior Notes due 2016 (1)

 

$

 —

 

$

 —

 

$

1,500,000

 

$

1,506,750

 

4 5/8% Senior Notes due 2017

 

 

900,000

 

 

914,211

 

 

900,000

 

 

922,770

 

4 1/4% Senior Notes due 2018

 

 

1,200,000

 

 

1,235,172

 

 

1,200,000

 

 

1,207,560

 

7 7/8% Senior Notes due 2019

 

 

1,400,000

 

 

1,550,500

 

 

1,400,000

 

 

1,525,440

 

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,133,000

 

 

1,100,000

 

 

1,100,000

 

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

2,086,240

 

 

2,000,000

 

 

2,021,020

 

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

1,962,500

 

 

2,000,000

 

 

1,889,780

 

5 % Senior Notes due 2023

 

 

1,500,000

 

 

1,376,775

 

 

1,500,000

 

 

1,297,500

 

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,909,000

 

 

2,000,000

 

 

1,765,000

 

7 3/4% Senior Notes due 2026

 

 

2,000,000

 

 

2,066,260

 

 

 —

 

 

 —

 

Other notes payable

 

 

13,686

 

 

13,686

 

 

13,686

 

 

13,686

 

Subtotal

 

 

14,113,686

 

$

14,247,344

 

 

13,613,686

 

$

13,249,506

 

Unamortized deferred financing costs and debt discounts, net

 

 

(44,779)

 

 

 

 

 

(41,563)

 

 

 

 

Capital lease obligations (2)

 

 

151,891

 

 

 

 

 

166,492

 

 

 

 

Total long-term debt and capital lease obligations (including current portion)

 

$

14,220,798

 

 

 

 

$

13,738,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On February 1, 2016, we redeemed the principal balance of our 7 1/8% Senior Notes due 2016.

(2)

Disclosure regarding fair value of capital leases is not required.

 

 

As of December 31, 

 

 

 

2015

 

2014

 

 

 

Carrying
Value

    

Fair Value

    

Carrying
Value

    

Fair Value

 

 

 

(In thousands)

 

7 3/4% Senior Notes due 2015 (1)

 

$

 —

 

$

 —

 

$

650,001

 

$

664,321

 

7 1/8% Senior Notes due 2016 (2)

 

 

1,500,000

 

 

1,506,750

 

 

1,500,000

 

 

1,580,625

 

4 5/8% Senior Notes due 2017

 

 

900,000

 

 

922,770

 

 

900,000

 

 

933,750

 

4 1/4% Senior Notes due 2018

 

 

1,200,000

 

 

1,207,560

 

 

1,200,000

 

 

1,245,600

 

7 7/8% Senior Notes due 2019

 

 

1,400,000

 

 

1,525,440

 

 

1,400,000

 

 

1,589,700

 

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,100,000

 

 

1,100,000

 

 

1,100,000

 

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

2,021,020

 

 

2,000,000

 

 

2,157,500

 

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

1,889,780

 

 

2,000,000

 

 

2,055,000

 

5 % Senior Notes due 2023

 

 

1,500,000

 

 

1,297,500

 

 

1,500,000

 

 

1,470,000

 

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,765,000

 

 

2,000,000

 

 

2,019,800

 

Other notes payable

 

 

13,686

 

 

13,686

 

 

14,701

 

 

14,701

 

Subtotal

 

 

13,613,686

 

$

13,249,506

 

 

14,264,702

 

$

14,830,997

 

Unamortized deferred financing costs and debt discounts, net

 

 

(41,563)

 

 

 

 

 

(51,473)

 

 

 

 

Capital lease obligations (3)

 

 

166,492

 

 

 

 

 

194,669

 

 

 

 

Total long-term debt and capital lease obligations (including current portion)

 

$

13,738,615

 

 

 

 

$

14,407,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On June 1, 2015, we redeemed the principal balance of our 7 3/4% Senior Notes due 2015.

(2)

On February 1, 2016, we redeemed the principal balance of our 7 1/8% Senior Notes due 2016.

(3)

Disclosure regarding fair value of capital leases is not required.

Schedule of interest on long-term debt  

 

 

 

 

 

 

 

 

 

 

 

Annual

 

 

 

Semi-Annual

 

Debt Service

 

 

    

Payment Dates

    

Requirements

 

 

 

 

 

(In thousands)

 

4 5/8% Senior Notes due 2017

 

January 15 and July 15

 

$

41,625

 

4 1/4% Senior Notes due 2018

 

April 1 and October 1

 

$

51,000

 

7 7/8% Senior Notes due 2019

 

March 1 and September 1

 

$

110,250

 

5 1/8% Senior Notes due 2020

 

May 1 and November 1

 

$

56,375

 

6 3/4% Senior Notes due 2021

 

June 1 and December 1

 

$

135,000

 

5 7/8% Senior Notes due 2022

 

January 15 and July 15

 

$

117,500

 

5% Senior Notes due 2023

 

March 15 and September 15

 

$

75,000

 

5 7/8% Senior Notes due 2024

 

May 15 and November 15

 

$

117,500

 

 

 

 

 

 

 

 

 

Schedule of other long term debt and capital lease obligations  

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

    

2015

    

2014

 

 

 

(In thousands)

 

Satellites and other capital lease obligations

 

$

166,492

 

$

194,669

 

Notes payable related to satellite vendor financing and other debt payable in installments through 2025 with interest rates ranging from approximately 6.0% to 12.5%

 

 

13,686

 

 

14,701

 

Total

 

 

180,178

 

 

209,370

 

Less: current portion

 

 

(31,928)

 

 

(29,148)

 

Other long-term debt and capital lease obligations, net of current portion

 

$

148,250

 

$

180,222

 

 

 

 

 

 

 

 

 

 

Future minimum lease payments under capital lease obligations  

 

 

 

 

 

For the Years Ended December 31,

 

 

 

 

2016

    

$

76,676

 

2017

 

 

75,874

 

2018

 

 

75,849

 

2019

 

 

50,320

 

2020

 

 

48,000

 

Thereafter

 

 

64,000

 

Total minimum lease payments

 

 

390,719

 

Less:  Amount representing lease of the orbital location and estimated executory costs (primarily insurance and maintenance) including profit thereon, included in total minimum lease payments

 

 

(186,742)

 

Net minimum lease payments

 

 

203,977

 

Less:  Amount representing interest

 

 

(37,485)

 

Present value of net minimum lease payments

 

 

166,492

 

Less:  Current portion

 

 

(30,849)

 

Long-term portion of capital lease obligations

 

$

135,643