XML 32 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2014
Long-Term Debt [Abstract]  
Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

Three months ended

  

  

  

  

 

  

 

  

  

 

March 31, 2014

  

  

  

 

Interest

  

 

  

  

  

  

  

  

  

  

  

  

  

 

Rate at

  

 

December 31,

  

Payments

  

New

  

March 31,

 

March 31,

($ in thousands)

 

2013

 

and Retirements

 

Borrowings

 

2014

 

2014 *

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

Senior Unsecured Debt

 

$

8,107,066 

 

$

(14,375)

 

 $

 -

  

 $

8,092,691 

 

7.95%

Other Secured Debt

 

 

13,550 

  

 

 -

  

 

10,706 

  

 

24,256 

 

3.54%

Rural Utilities Service Loan Contracts

 

 

8,930 

 

 

(104)

 

 

 -

  

 

8,826 

 

6.15%

Total Long-Term Debt

 

$

8,129,546 

 

 $

(14,479)

 

 $

10,706 

  

$

8,125,773 

 

7.94%

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

  Less: Debt (Discount)/Premium

 

 

2,037 

  

  

  

  

  

  

  

 

2,524 

  

 

  Less: Current Portion

 

 

(257,916)

  

  

  

  

  

  

  

 

(365,625)

  

 

 

 

$

7,873,667 

  

  

  

  

  

  

  

$

7,762,672 

  

 

 

*  Interest rate includes amortization of debt issuance costs and debt premiums or discounts. The interest rates at March 31, 2014 represent a weighted average of multiple issuances

.

Senior Unsecured Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

 

March 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Interest

 

Principal

 

Interest

 

 

Outstanding

 

Rate

 

Outstanding

 

Rate

 

 

 

 

 

 

 

 

 

 

 

Senior Notes and Debentures Due:

 

 

 

 

 

 

 

 

 

 

5/1/2014

 

 

200,000 

 

8.250%

 

 

200,000 

 

8.250%

3/15/2015

 

 

105,026 

 

6.625%

 

 

105,026 

 

6.625%

4/15/2015

 

 

96,872 

 

7.875%

 

 

96,872 

 

7.875%

10/14/2016 *

 

 

445,625 

 

3.035% (Variable)

 

 

460,000 

 

3.045% (Variable)

4/15/2017

 

 

606,874 

 

8.250%

 

 

606,874 

 

8.250%

10/1/2018

 

 

582,739 

 

8.125%

 

 

582,739 

 

8.125%

3/15/2019

 

 

434,000 

 

7.125%

 

 

434,000 

 

7.125%

4/15/2020

 

 

1,021,505 

 

8.500%

 

 

1,021,505 

 

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%

 

 

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%

 

 

 

7,842,691 

 

 

 

 

7,857,066 

 

 

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

 

$

8,092,691 

 

7.79% **

 

$

8,107,066 

 

7.78% **

 

*      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

    

 

 

 

2014 (remaining nine months)

 

$

245,445 

2015

 

$

262,517 

2016

 

$

348,143 

2017

 

$

610,052 

2018

 

$

583,942 

2019

 

$

434,565