XML 73 R39.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of long-term debt

 
December 31, 2019
 
December 31, 2018
 
Principal Value
 
Carrying Value (a)
 
Fair Value (b)
 
Principal Value
 
Carrying Value (a)
 
Fair Value (b)
 
(Thousands)
Term Loan Facility due May 31, 2021
$
1,000,000

 
$
999,353

 
$
999,353

 
$

 
$

 
$

Senior notes:
 
 
 
 
 
 
 
 
 
 
 
8.125% notes due June 1, 2019

 

 

 
700,000

 
699,729

 
712,663

Floating rate notes due October 1, 2020
500,000

 
499,238

 
500,290

 
500,000

 
498,222

 
490,730

2.50% notes due October 1, 2020
500,000

 
499,228

 
500,950

 
500,000

 
498,198

 
489,690

8.81% to 9.00% series A due 2020 – 2021
35,200

 
35,200

 
37,380

 
35,200

 
35,200

 
37,920

4.875% notes due November 15, 2021
750,000

 
747,571

 
774,173

 
750,000

 
746,245

 
762,555

3.00% notes due October 1, 2022
750,000

 
745,579

 
737,025

 
750,000

 
743,972

 
712,980

7.42% series B due 2023
10,000

 
10,000

 
10,788

 
10,000

 
10,000

 
10,666

7.75% debentures due July 15, 2026
115,000

 
111,727

 
129,466

 
115,000

 
111,229

 
128,808

3.90% notes due October 1, 2027
1,250,000

 
1,241,024

 
1,167,763

 
1,250,000

 
1,239,866

 
1,085,663

Note payable to EQM
110,059

 
110,059

 
128,241

 
114,720

 
114,720

 
121,752

Total debt
5,020,259

 
4,998,979

 
4,985,429

 
4,724,920

 
4,697,381

 
4,553,427

Less: Current portion of debt (c)
16,204

 
16,204

 
17,436

 
704,661

 
704,390

 
717,609

Long-term debt
$
5,004,055

 
$
4,982,775

 
$
4,967,993

 
$
4,020,259

 
$
3,992,991

 
$
3,835,818


 
(a)
For the note payable to EQM, the principal value represents the carrying value. For all other debt, the principal value less the unamortized debt issuance costs and debt discounts represents the carrying value.
(b)
The carrying value of borrowings under the Company's Term Loan Facility approximates fair value as the interest rates are based on prevailing market rates; therefore, it is a Level 1 fair value measurement. For the note payable to EQM, fair value is measured using Level 3 inputs. For all other debt, fair value is measured using Level 2 inputs.
(c)
The Floating Rate notes and 2.50% notes due in 2020 were classified as long-term due to the repayment in February 2020 described below.