XML 110 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt and Interest Expense (Tables)
12 Months Ended
Dec. 31, 2019
Debt Instruments [Abstract]  
Debt Outstanding and Debt Activity Tables The following table presents the outstanding debt:
 
 
December 31, 2019
 
December 31, 2018
thousands
 
Principal
 
Carrying
Value
 
Fair
Value (1)
 
Principal
 
Carrying
Value
 
Fair
Value (1)
Short-term debt
 
 
 
 
 
 
 
 
 
 
 
 
WGP RCF
 
$

 
$

 
$

 
$
28,000

 
$
28,000

 
$
28,000

Finance lease liabilities (2)
 
7,873

 
7,873

 
7,873

 

 

 

Total short-term debt
 
$
7,873

 
$
7,873

 
$
7,873

 
$
28,000

 
$
28,000

 
$
28,000

 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt
 
 
 
 
 
 
 
 
 
 
 
 
5.375% Senior Notes due 2021
 
$
500,000

 
$
498,168

 
$
515,042

 
$
500,000

 
$
496,959

 
$
515,990

4.000% Senior Notes due 2022
 
670,000

 
669,322

 
689,784

 
670,000

 
669,078

 
662,109

3.950% Senior Notes due 2025
 
500,000

 
493,830

 
504,968

 
500,000

 
492,837

 
466,135

4.650% Senior Notes due 2026
 
500,000

 
496,197

 
513,393

 
500,000

 
495,710

 
483,994

4.500% Senior Notes due 2028
 
400,000

 
395,113

 
390,920

 
400,000

 
394,631

 
377,475

4.750% Senior Notes due 2028
 
400,000

 
396,190

 
400,962

 
400,000

 
395,841

 
384,370

5.450% Senior Notes due 2044
 
600,000

 
593,470

 
533,710

 
600,000

 
593,349

 
522,386

5.300% Senior Notes due 2048
 
700,000

 
686,843

 
610,841

 
700,000

 
686,648

 
605,327

5.500% Senior Notes due 2048
 
350,000

 
342,432

 
310,198

 
350,000

 
342,328

 
311,536

RCF
 
380,000

 
380,000

 
380,000

 
220,000

 
220,000

 
220,000

Term loan facility
 
3,000,000

 
3,000,000

 
3,000,000

 

 

 

APCWH Note Payable
 

 

 

 
427,493

 
427,493

 
427,493

Total long-term debt
 
$
8,000,000

 
$
7,951,565

 
$
7,849,818

 
$
5,267,493

 
$
5,214,874

 
$
4,976,815

                                                                                                                                                                                    
(1) 
Fair value is measured using the market approach and Level-2 fair value inputs.
(2) 
Amounts are considered affiliate. See Note 14.

13. DEBT AND INTEREST EXPENSE (CONTINUED)

Debt activity. The following table presents the debt activity for the years ended December 31, 2019 and 2018:
thousands
 
Carrying Value
Balance at December 31, 2017
 
$
3,591,678

RCF borrowings
 
540,000

APCWH Note Payable borrowings
 
321,780

Issuance of 4.500% Senior Notes due 2028
 
400,000

Issuance of 5.300% Senior Notes due 2048
 
700,000

Issuance of 4.750% Senior Notes due 2028
 
400,000

Issuance of 5.500% Senior Notes due 2048
 
350,000

Repayment of 2.600% Senior Notes due 2018
 
(350,000
)
Repayments of RCF borrowings
 
(690,000
)
Other
 
(20,584
)
Balance at December 31, 2018
 
$
5,242,874

RCF borrowings
 
1,160,000

Term loan facility borrowings
 
3,000,000

APCWH Note Payable borrowings
 
11,000

Finance lease liabilities
 
7,873

Repayments of RCF borrowings
 
(1,000,000
)
Repayment of WGP RCF borrowings
 
(28,000
)
Repayment of APCWH Note Payable
 
(439,595
)
Other
 
5,286

Balance at December 31, 2019
 
$
7,959,438


Interest Expense Table The following table summarizes the amounts included in interest expense:
 
 
Year Ended December 31,
thousands
 
2019
 
2018
 
2017
Third parties
 
 
 
 
 
 
Long-term and short-term debt
 
$
(315,872
)
 
$
(200,454
)
 
$
(143,400
)
Amortization of debt issuance costs and commitment fees
 
(12,424
)
 
(9,110
)
 
(7,970
)
Capitalized interest
 
26,980

 
32,479

 
9,074

Total interest expense – third parties
 
(301,316
)
 
(177,085
)
 
(142,296
)
Affiliates
 
 
 
 
 
 
APCWH Note Payable
 
(1,833
)
 
(6,746
)
 
(153
)
Finance lease liabilities
 
(137
)
 

 

Deferred purchase price obligation – Anadarko
 

 

 
(71
)
Total interest expense – affiliates
 
(1,970
)
 
(6,746
)
 
(224
)
Interest expense
 
$
(303,286
)
 
$
(183,831
)
 
$
(142,520
)