NOTE 8 — Long-Term Debt

Long-term debt, net of unamortized premiums and discounts and swap fair value adjustments, comprises the following:



						Book Value Outstanding As of May 31,
Scheduled Maturity (Dollars in millions)	Original Principal		Interest Rate		Interest Payments	2013		2012
Corporate Bond Payables:⁽⁴⁾
July 23, 2012⁽¹⁾	$	25	5.66	%	Semi-Annually	$	—	$	25
August 7, 2012⁽¹⁾	$	15	5.40	%	Semi-Annually	—		15
October 1, 2013	$	50	4.70	%	Semi-Annually	50		50
October 15, 2015⁽¹⁾	$	100	5.15	%	Semi-Annually	111		115
May 1, 2023⁽⁵⁾	$	500	2.25	%	Semi-Annually	499		—
May 1, 2043⁽⁵⁾	$	500	3.63	%	Semi-Annually	499		—
Promissory Notes:⁽²⁾
April 1, 2017	$	40	6.20	%	Monthly	40		—
January 1, 2018	$	19	6.79	%	Monthly	19		—
Japanese Yen Notes:
August 20, 2001 through November 20, 2020⁽³⁾	¥	9,000	2.60	%	Quarterly	34		50
August 20, 2001 through November 20, 2020⁽³⁾	¥	4,000	2.00	%	Quarterly	15		22
Total						1,267		277
Less current maturities						57		49
TOTAL LONG-TERM DEBT						$	1,210	$	228

(1)

The Company has entered into interest rate swap agreements whereby the Company receives fixed interest payments at the same rate as the note and pays variable interest payments based on the six-month LIBOR plus a spread. The swaps have the same notional amount and maturity date as the corresponding note. At May 31, 2013, the interest rates payable on these swap agreements ranged from approximately 0.3% to 0.4%.

(2)

The Company assumed a total of $59 million in bonds payable on May 30, 2013 as part of its agreement to purchase certain Corporate properties, which was treated as a non-cash financing transaction. The property serves as collateral for the debt. The purchase of these properties was accounted for as a business combination where the total consideration of $85 million was allocated to the land and buildings acquired; no other tangible or intangible assets or liabilities resulted from the purchase. The bonds mature in 2017 and 2018 and the Company does not have the ability to re-negotiate the terms of the debt agreements and would incur significant financial penalties if the notes are paid off prior to maturity.


(3)	NIKE Logistics YK assumed a total of ¥13.0 billion in loans as part of its agreement to purchase a distribution center in Japan, which serves as collateral for the loans. These loans mature in equal quarterly installments during the period August 20, 2001 through November 20, 2020.


(4)	Senior unsecured obligations rank equally with our other unsecured and unsubordinated indebtedness.


(5)	The bonds carry a make whole call provision and are redeemable at any time prior to maturity. The bonds also feature a par call provision payable 3 months and 6 months prior to the scheduled maturity date for the bonds maturing on May 1, 2023 and May 1, 2043, respectively.

The scheduled maturity of long-term debt in each of the years ending May 31, 2014 through 2018 are $57 million, $7 million, $108 million, $45 million and $25 million, respectively, at face value.

The fair value of the Company’s long-term debt, including the current portion, was approximately $1,219 million at May 31, 2013 and $283 million at May 31, 2012. The fair value of long-term debt is estimated based upon quoted prices of similar instruments (level 2).