XML 31 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2013
Long-Term Debt [Abstract]  
Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

Nine months ended

  

  

  

  

 

  

 

  

  

 

September 30, 2013

  

  

  

 

Interest

  

 

  

  

  

  

  

  

  

  

  

  

  

 

Rate at

  

 

December 31,

  

Payments

  

New

  

September 30,

 

September 30,

($ in thousands)

 

2012

 

and Retirements

 

Borrowings

 

2013

 

2013 *

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

Senior Unsecured Debt

 

$

8,919,696 

 

$

(1,548,255)

 

 $

750,000 

  

 $

8,121,441 

 

7.96%

Industrial Development Revenue Bonds

 

 

13,550 

  

 

 -

  

 

 -

  

 

13,550 

 

6.33%

Rural Utilities Service Loan Contracts

 

 

9,322 

 

 

(293)

 

 

 -

  

 

9,029 

 

6.15%

Total Long-Term Debt

 

$

8,942,568 

 

 $

(1,548,548)

 

 $

750,000 

  

$

8,144,020 

 

7.96%

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

  Less: Debt (Discount)/Premium

 

 

(71)

  

  

  

  

  

  

  

 

1,186 

  

 

  Less: Current Portion

 

 

(560,550)

  

  

  

  

  

  

  

 

(257,910)

  

 

 

 

$

8,381,947 

  

  

  

  

  

  

  

$

7,887,296 

  

 

 

*  Interest rate includes amortization of debt issuance costs and debt premiums or discounts.  The interest rates at September 30, 2013 represent a weighted average of multiple issuances.

Senior Unsecured Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

 

September 30, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Interest

 

Principal

 

Interest

 

 

Outstanding

 

Rate

 

Outstanding

 

Rate

 

 

 

 

 

 

 

 

 

 

 

Senior Notes and Debentures Due:

 

 

 

 

 

 

 

 

 

 

1/15/2013

 

$

-

 

-

 

$

502,658 

 

6.250%

5/1/2014

 

 

200,000 

 

8.250%

 

 

200,000 

 

8.250%

3/15/2015

 

 

105,026 

 

6.625%

 

 

300,000 

 

6.625%

4/15/2015

 

 

96,872 

 

7.875%

 

 

374,803 

 

7.875%

10/14/2016 *

 

 

474,375 

 

3.055% (Variable)

 

 

517,500 

 

3.095% (Variable)

4/15/2017

 

 

606,874 

 

8.250%

 

 

1,040,685 

 

8.250%

10/1/2018

 

 

582,739 

 

8.125%

 

 

600,000 

 

8.125%

3/15/2019

 

 

434,000 

 

7.125%

 

 

434,000 

 

7.125%

4/15/2020

 

 

1,021,505 

 

8.500%

 

 

1,100,000 

 

8.500%

7/1/2021

 

 

500,000 

 

9.250%

 

 

500,000 

 

9.250%

4/15/2022

 

 

500,000 

 

8.750%

 

 

500,000 

 

8.750%

1/15/2023

 

 

850,000 

 

7.125%

 

 

850,000 

 

7.125%

4/15/2024

 

 

750,000 

 

7.625%

 

 

-

 

-

11/1/2025

 

 

138,000 

 

7.000%

 

 

138,000 

 

7.000%

8/15/2026

 

 

1,739 

 

6.800%

 

 

1,739 

 

6.800%

1/15/2027

 

 

345,858 

 

7.875%

 

 

345,858 

 

7.875%

8/15/2031

 

 

945,325 

 

9.000%

 

 

945,325 

 

9.000%

10/1/2034

 

 

628 

 

7.680%

 

 

628 

 

7.680%

7/1/2035

 

 

125,000 

 

7.450%

 

 

125,000 

 

7.450%

10/1/2046

 

 

193,500 

 

7.050%

 

 

193,500 

 

7.050%

 

 

 

7,871,441 

 

 

 

 

8,669,696 

 

 

Subsidiary Senior Notes and Debentures Due:

 

 

 

 

 

 

 

 

 

 

  2/15/2028

 

 

200,000 

 

6.730%

 

 

200,000 

 

6.730%

  10/15/2029

 

 

50,000 

 

8.400%

 

 

50,000 

 

8.400%

Total

 

$

8,121,441 

 

7.77% **

 

$

8,919,696 

 

7.69% **

 

*      Represents borrowings under the Credit Agreement with CoBank.

**    Interest rate represents a weighted average of the stated interest rates of multiple issuances.

Debt Maturities by Year

 

 

 

 

 

 

 

 

 

 

Principal

($ in thousands)

 

Payments

    

 

 

 

2013 (remaining three months)

 

$

14,474 

2014

 

$

257,916 

2015

 

$

259,840 

2016

 

$

345,466 

2017

 

$

607,375 

2018

 

$

583,273