XML 36 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2014
Long-Term Debt [Abstract]  
Long-Term Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

Six months ended

  

  

  

  

 

  

 

  

  

 

June 30, 2014

  

  

  

 

Interest

  

 

  

  

  

  

  

  

  

  

  

  

  

 

Rate at

  

 

December 31,

  

Payments

  

New

  

June 30,

 

June 30,

($ in thousands)

 

2013

 

and Retirements

 

Borrowings

 

2014

 

2014 *

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

Senior Unsecured Debt

 

$

8,107,066 

 

$

(228,750)

 

 $

 -

  

 $

7,878,316 

 

7.93%

Other Secured Debt

 

 

13,550 

  

 

(669)

  

 

10,801 

  

 

23,682 

 

3.62%

Rural Utilities Service Loan Contracts

 

 

8,930 

 

 

(207)

 

 

 -

  

 

8,723 

 

6.15%

Total Long-Term Debt

 

$

8,129,546 

 

 $

(229,626)

 

 $

10,801 

  

$

7,910,721 

 

7.91%

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

  Less: Debt (Discount)/Premium

 

 

2,037 

  

  

  

  

  

  

  

 

2,639 

  

 

  Less: Current Portion

 

 

(257,916)

  

  

  

  

  

  

  

 

(262,527)

  

 

 

 

$

7,873,667 

  

  

  

  

  

  

  

$

7,650,833 

  

 

 

* Interest rate includes amortization of debt issuance costs and debt premiums or discounts. The interest rates at June 30, 2014 represent a weighted average of multiple issuances

Senior Unsecured Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

 

June 30, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Interest

 

Principal

 

Interest

 

 

Outstanding

 

Rate

 

Outstanding

 

Rate

 

 

 

 

 

 

 

 

 

 

 

Senior Notes and Debentures Due:

 

 

 

 

 

 

 

 

 

 

5/1/2014

 

 

 -

 

-

 

 

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 *

 

 

431,250 

 

3.025% (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%

 

 

 

7,628,316 

 

 

 

 

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

 

$

7,878,316 

 

7.78% **

 

$

8,107,066 

 

7.78% **

 

*      Represents borrowings under the 2011 CoBank Credit Agreement, as defined below.

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

Debt Maturities by Year

 

 

 

 

 

 

 

 

 

 

Principal

($ in thousands)

 

Payments

    

 

 

 

2014 (remaining six months)

 

$

30,315 

2015

 

$

262,541 

2016

 

$

348,167 

2017

 

$

610,075 

2018

 

$

583,948 

2019

 

$

434,565