XML 95 R28.htm IDEA: XBRL DOCUMENT v3.20.1
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2019
LONG-TERM DEBT.  
Schedule of long-term debt

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

 

 

Schedule of annual maturities of long-term debt

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