XML 50 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt: (Tables)
12 Months Ended
Dec. 31, 2015
Debt:  
Schedule of principal amount of long-term debt and the associated unamortized debt issuance costs and debt discounts

                                                                                                                                                                                    

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

2015   

 

2014   

 

 

 

 

Principal

 

 

Unamortized Debt
Issuance Costs and
Debt Discounts

 

 

Principal

 

 

Unamortized Debt
Issuance Costs and
Debt Discounts

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

FFB

 

$

3,777,540 

 

$

56,851 

 

$

3,456,953 

 

$

58,417 

 

FMBs

 

 

2,809,093 

 

 

32,002 

 

 

2,810,103 

 

 

33,782 

 

PCBs

 

 

980,770 

 

 

9,135 

 

 

980,770 

 

 

9,740 

 

CFC

 

 

4,238 

 

 

–     

 

 

5,085 

 

 

–     

 

CoBank

 

 

3,386 

 

 

–     

 

 

4,084 

 

 

–     

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

$

7,575,027 

 

$

97,988 

 

$

7,256,995 

 

$

101,939 

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

Long Term Debt And Capital Lease Obligations  
Debt  
Schedule of maturities for long-term debt and capital lease obligations

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

 

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

FFB

 

$

145,846 

 

$

143,110 

 

$

148,210 

 

$

153,233 

 

$

156,998 

 

FMBs

 

 

1,010 

 

 

1,010 

 

 

1,010 

 

 

351,010 

 

 

1,010 

 

PCBs(1)

 

 

37,352 

 

 

37,352 

 

 

37,352 

 

 

–   

 

 

181,075 

 

CFC

 

 

891 

 

 

937 

 

 

984 

 

 

1,035 

 

 

391 

 

CoBank

 

 

786 

 

 

885 

 

 

996 

 

 

719 

 

 

–   

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

185,885 

 

 

183,294 

 

 

188,552 

 

 

505,997 

 

 

339,474 

 

Capital Leases

 

 

3,955 

 

 

4,404 

 

 

4,905 

 

 

5,462 

 

 

6,082 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

189,840 

 

$

187,698 

 

$

193,457 

 

$

511,459 

 

$

345,556 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(1)          

In addition to regularly scheduled principal payments on the bonds, this includes amounts that would be due if the credit support facilities for the Series 2009 and Series 2010 pollution control bonds were drawn upon and became payable in accordance with their terms, such as would occur if the credit facility providing the support was not renewed or extended at its expiration date. These amounts equal $37 million in each of the years 2016, 2017 and 2018 and $134 million in 2020. We anticipate extending these credit facilities before their expiration. The nominal maturities of the Series 2009 and Series 2010 pollution control bonds range from 2030 through 2038.