XML 73 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Maturities of Long-term Debt
At December 31, 2019, aggregate principal repayments of total debt for the next five years and thereafter are as follows:
2020
 
2021
 
2022
 
2023
 
2024
 
Thereafter
 
Total
$
62,535

 
$
82,937

 
$
83,730

 
$
388,462

 
$
397,025

 
$
2,872,216

 
$
3,886,905


Schedule of Debt
The following table presents the carrying value, net of unamortized debt issuance costs and discounts, and the estimated fair value of our total debt, not including the effect of unamortized debt issuance costs, respectively:
 
 
December 31, 2019
 
December 31, 2018
 
 
Carrying Value
 
Estimated Fair Value
 
Carrying Value
 
Estimated Fair Value
Senior unsecured notes
 
 
 
 
 
 
 
 
4.90% Senior Notes due August 2020
 
$
62,505

 
$
60,660

 
$
65,810

 
$
60,177

4.625% Senior Notes due March 2021
 
79,854

 
64,262

 
92,967

 
84,931

3.95% Senior Notes due March 2022
 
21,181

 
12,170

 
41,617

 
37,096

7.75% Senior Notes due January 2024
 
389,800

 
211,035

 
783,350

 
613,719

7.95% Senior Notes due April 2025
 
446,962

 
228,515

 
446,517

 
339,035

7.875% Senior Notes due February 2026
 
739,371

 
546,353

 
738,075

 
647,085

6.20% Senior Notes due August 2040
 
390,526

 
149,134

 
390,454

 
245,242

6.05% Senior Notes due March 2041
 
389,809

 
142,646

 
389,693

 
247,171

5.25% Senior Notes due March 2042
 
478,122

 
176,265

 
477,996

 
277,056

8.95% Senior Notes due April 2045
 
390,763

 
164,664

 
390,672

 
311,392

Seller loans:
 
 
 
 
 
 
 
 
Seller-financed secured loan due September 2022
 
62,453

 
36,968

 
60,251

 
57,902

Seller-financed secured loan due February 2023
 
55,658

 
31,175

 

 

Credit facility:
 
 
 
 
 
 
 
 
2017 Credit Facility matures January 2023
 
335,000

 
335,000

 

 

Total debt
 
3,842,004

 
2,158,847

 
3,877,402

 
2,920,806

Less: Current maturities of long-term debt
 
62,505

 
60,660

 

 

Long-term debt
 
$
3,779,499

 
$
2,098,187

 
$
3,877,402

 
$
2,920,806