XML 91 R12.htm IDEA: XBRL DOCUMENT v3.20.1
LONG-TERM DEBT
12 Months Ended
Dec. 31, 2019
LONG-TERM DEBT.  
LONG-TERM DEBT

 

NOTE 6 – LONG-TERM DEBT

 

We have $3.1 billion of long term debt which consists of mortgage notes payable, pollution control revenue bonds and the Springerville certificates. The mortgage notes payable and pollution control revenue bonds are secured on a parity basis by a Master First Mortgage Indenture, Deed of Trust and Security Agreement (“Master Indenture”) except for one unsecured note in the aggregate amount of $27.1 million as of December 31, 2019. Substantially all our assets, rents, revenues and margins are pledged as collateral. The Springerville certificates are secured by the assets of Springerville Unit 3. All long-term debt contains certain restrictive financial covenants, including a DSR requirement on an annual basis and an ECR requirement of at least 18 percent at the end of each fiscal year. Other than long-term debt for the Springerville certificates that has a DSR requirement of at least 1.02 on an annual basis, all other long-term debt contains a DSR requirement of at least 1.10 on an annual basis.

 

We have a secured revolving credit facility with National Rural Utilities Cooperative Finance Corporation, as lead arranger and administrative agent, in the amount of $650 million (“Revolving Credit Agreement”) that expires on April 25, 2023. We had no outstanding borrowings under the Revolving Credit Agreement as of December 31, 2019. As of December 31, 2019, we had $397 million in availability (including $247 million under the commercial paper back-up sublimit) under the Revolving Credit Agreement.

 

Long-term debt consists of the following (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

    

2019

    

2018

 

Mortgage notes payable

 

 

 

 

 

 

 

3.66% to 8.08% CFC, due through 2028

 

$

73,859

 

$

77,085

 

2.63% to 4.43% CoBank, ACB, due through 2042

 

 

235,900

 

 

245,787

 

First Mortgage Obligations, Series 2017A, Tranche 1, 3.34%, due through 2029

 

 

60,000

 

 

60,000

 

First Mortgage Obligations, Series 2017A, Tranche 2, 3.39%, due through 2029

 

 

60,000

 

 

60,000

 

First Mortgage Bonds, Series 2016A, 4.25% due 2046

 

 

250,000

 

 

250,000

 

First Mortgage Bonds, Series 2014E-1, 3.70% due 2024

 

 

250,000

 

 

250,000

 

First Mortgage Bonds, Series 2014E-2, 4.70% due 2044

 

 

250,000

 

 

250,000

 

First Mortgage Bonds, Series 2010A, 6.00% due 2040

 

 

500,000

 

 

500,000

 

First Mortgage Obligations, Series 2014B, Tranche 1, 3.90%, due through 2033

 

 

180,000

 

 

180,000

 

First Mortgage Obligations, Series 2014B, Tranche 2, 4.30%, due through 2039

 

 

20,000

 

 

20,000

 

First Mortgage Obligations, Series 2014B, Tranche 3, 4.45%, due through 2045

 

 

550,000

 

 

550,000

 

First Mortgage Obligations, Series 2009C, Tranche 1, 6.00%, due through 2019

 

 

 —

 

 

27,143

 

First Mortgage Obligations, Series 2009C, Tranche 2, 6.31%, due through 2021

 

 

44,000

 

 

66,000

 

Variable rate CFC, as determined by CFC, due through 2026

 

 

443

 

 

498

 

Variable rate CFC, LIBOR-based term loan, due through 2049

 

 

102,220

 

 

102,220

 

Variable rate CoBank, ACB, LIBOR-based term loans, due through 2044

 

 

172,039

 

 

137,130

 

Pollution control revenue bonds

 

 

 

 

 

 

 

Moffat County, CO, 2.00% term rate through October 2022, Series 2009, due 2036

 

 

46,800

 

 

46,800

 

Springerville certificates

 

 

 

 

 

 

 

Series B, 7.14%, due through 2033

 

 

371,211

 

 

405,000

 

 

 

 

 

 

 

 

 

Total debt

 

$

3,166,472

 

$

3,227,663

 

Less debt issuance costs

 

 

(27,412)

 

 

(29,775)

 

Less debt discounts

 

 

(9,906)

 

 

(10,139)

 

Plus debt premiums

 

 

15,752

 

 

17,309

 

Total debt adjusted for discounts, premiums and debt issuance costs

 

$

3,144,906

 

$

3,205,058

 

Less current maturities

 

 

(81,555)

 

 

(95,757)

 

Long-term debt

 

$

3,063,351

 

$

3,109,301

 

 

Annual maturities of total debt adjusted for debt issuance costs, discounts and premiums at December 31, 2019 are as follows (dollars in thousands):

 

 

 

 

 

 

2020

    

$

81,555

 

2021

 

 

87,697

 

2022

 

 

93,143

 

2023

 

 

73,184

 

2024 (1)

 

 

306,157

 

Thereafter

 

 

2,503,170

 

 

 

$

3,144,906

 

 

(1)

Includes $250 million bullet maturity for the First Mortgage Bonds, Series 2014 E-1.