XML 58 R37.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Schedule of Long-Term Debt
December 31, 2021December 31, 2020
 Principal ValueCarrying Value (a)Fair Value (b)Principal ValueCarrying Value (a)Fair Value (b)
 (Thousands)
Credit Facility expires July 31, 2023$— $— $— $300,000 $300,000 $300,000 
Senior notes:
8.81% to 9.00% series A notes due 2020 – 2021
— — — 24,000 24,000 25,232 
4.875% notes due November 15, 2021
— — — 125,118 124,943 128,231 
3.00% notes due October 1, 2022
568,823 567,909 576,969 568,823 566,689 578,055 
7.42% series B notes due 2023
10,000 10,000 10,327 10,000 10,000 10,038 
6.625% notes due February 1, 2025 (c)
1,000,000 994,643 1,133,000 1,000,000 992,905 1,146,250 
1.75% convertible notes due May 1, 2026
499,991 381,473 854,985 500,000 359,635 587,385 
3.125% notes due May 15, 2026
500,000 493,157 516,265 — — — 
7.75% debentures due July 15, 2026
115,000 112,721 138,504 115,000 112,224 137,025 
3.90% notes due October 1, 2027
1,250,000 1,243,340 1,344,688 1,250,000 1,242,182 1,249,400 
5.00% notes due January 15, 2029
350,000 344,835 389,428 350,000 344,106 371,469 
7.500% notes due February 1, 2030 (c)
750,000 744,417 966,983 750,000 743,726 924,510 
3.625% notes due May 15, 2031
500,000 492,669 523,620 — — — 
Note payable to EQM99,838 99,838 117,837 105,056 105,056 130,464 
Total debt5,643,652 5,485,002 6,572,606 5,097,997 4,925,466 5,588,059 
Less: Current portion of debt1,074,332 954,900 1,439,165 154,336 154,161 159,943 
Long-term debt$4,569,320 $4,530,102 $5,133,441 $4,943,661 $4,771,305 $5,428,116 
 
(a)For the Company's credit facility and 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 credit facility approximates fair value as the interest rate is based on prevailing market rates; therefore, it is a Level 1 fair value measurement. For the Company's note payable to EQM, fair value is measured using Level 3 inputs. For all other debt, fair value is measured using Level 2 inputs. See Note 4 for a description of the fair value hierarchy.
(c)Interest rates for the Adjustable Rate Notes (defined below) are as of December 31, 2021. For the notes due February 1, 2025 and the notes due February 1, 2030, the interest rates were 7.875% and 8.750%, respectively, as of December 31, 2020.
Convertible Debt
The table below summarizes the net carrying amount of the Convertible Notes, including the unamortized debt discount and debt issuance costs.
December 31,
20212020
(Thousands)
Principal$499,991 $500,000 
Less: Unamortized debt discount108,719 129,102 
Less: Unamortized debt issuance costs9,799 11,263 
Net carrying value of Convertible Notes$381,473 $359,635 
The table below summarizes the components of interest expense related to the Convertible Notes.
 Years Ended December 31,
20212020
 (Thousands)
Contractual interest expense$8,750 $5,906 
Amortization of debt discount20,382 12,856 
Amortization of issuance costs1,464 853 
Total Convertible Notes interest expense$30,596 $19,615