XML 64 R5.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CAPITALIZATION - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Secured Long-term debt:    
Total Secured Long-term debt $ 9,726,428 $ 8,910,680
Unsecured debt:    
Total Long-term debt 9,726,428 9,347,307
Obligations under finance leases 81,730  
Obligations under finance leases   87,191
Obligation under Rocky Mountain transactions 25,196 21,428
Patronage capital and membership fees 1,016,747 962,286
Subtotal 10,850,101 10,418,212
Less: long-term debt and finance leases due within one year (217,440) (522,289)
Less: unamortized debt issuance costs (100,680) (92,377)
Less: unamortized bond discounts on long-term debt (10,542) (10,954)
Total capitalization 10,521,439 9,792,592
Commercial paper    
Unsecured debt:    
Commercial paper refinanced on a long-term basis 0 436,627
Federal Financing Bank (FFB) | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 1.84% to 8.43% (average rate of 3.85% at December 31, 2019) due in quarterly installments through 2046    
Secured Long-term debt:    
Total Secured Long-term debt 2,526,867 2,577,699
Federal Financing Bank (FFB) | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 2.51% to 3.87% (average rate of 3.37% at December 31, 2019) due in quarterly installments through 2044    
Secured Long-term debt:    
Total Secured Long-term debt 3,013,348 1,794,723
National Rural Utilities Cooperative Finance Corporation (CFC) | First mortgage notes payable to National Rural Utilities Cooperative Finance Corporation at interest rates varying from 4.75% to 4.90% (average rate of 4.79% at December 31, 2019) due in quarterly installments through 2020    
Secured Long-term debt:    
Total Secured Long-term debt 391 1,426
Public | First mortgage bonds payable: Series 2006 First Mortgage Bonds, 5.534%, due 2031 through 2035    
Secured Long-term debt:    
Total Secured Long-term debt 300,000 300,000
Public | First mortgage bonds payable: Series 2007 First Mortgage Bonds, 6.191%, due 2024 through 2031    
Secured Long-term debt:    
Total Secured Long-term debt 500,000 500,000
Public | First mortgage bonds payable: Series 2009A First Mortgage Bonds, 6.10%, due 2019    
Secured Long-term debt:    
Total Secured Long-term debt 0 350,000
Public | First mortgage bonds payable: Series 2009B First Mortgage Bonds, 5.95%, due 2039    
Secured Long-term debt:    
Total Secured Long-term debt 400,000 400,000
Public | First mortgage bonds payable: Series 2009 Clean renewable energy bond, 1.81%, due 2024    
Secured Long-term debt:    
Total Secured Long-term debt 5,052 6,062
Public | First mortgage bonds payable: Series 2010A First Mortgage Bonds, 5.375% due 2040    
Secured Long-term debt:    
Total Secured Long-term debt 450,000 450,000
Public | First mortgage bonds payable: Series 2011A First Mortgage Bonds, 5.25% due 2050    
Secured Long-term debt:    
Total Secured Long-term debt 300,000 300,000
Public | First mortgage bonds payable: Series 2012A First Mortgage Bonds, 4.20% due 2042    
Secured Long-term debt:    
Total Secured Long-term debt 250,000 250,000
Public | First mortgage bonds payable: Series 2014A First Mortgage Bonds, 4.55% due 2044    
Secured Long-term debt:    
Total Secured Long-term debt 250,000 250,000
Public | First mortgage bonds payable: Series 2016A First Mortgage Bonds, 4.25% due 2046    
Secured Long-term debt:    
Total Secured Long-term debt 250,000 250,000
Public | First Mortgage Bonds Payable: Series 2018A First Mortgage Bonds, 5.05% Due 2048    
Secured Long-term debt:    
Total Secured Long-term debt 500,000 500,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2009A Heard and Monroe, and 2009B Monroe, Weekly rate bonds, 1.80%, due 2030 through 2038    
Secured Long-term debt:    
Total Secured Long-term debt 112,055 112,055
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2010A Burke and Monroe, and 2010B Burke, Weekly rate bonds, 1.71% to 1.82%, due 2036 through 2037    
Secured Long-term debt:    
Total Secured Long-term debt 133,550 133,550
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2013A Appling, Burke and Monroe, Term rate bonds, 2.40% through April 1, 2020, due 2038 through 2040    
Secured Long-term debt:    
Total Secured Long-term debt 212,760 212,760
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 A Burke, Heard, Monroe and 2017B Burke, Indexed put bonds - weekly reset, 2.81% due 2040 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt 122,620 122,620
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 C, D Burke, Remarketed in 2018 to fixed rate bonds, 4.125%, due 2041 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt 200,000 200,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017E Burke, Remarketed in 2018 to term rate bonds, 3.25% through February 3, 2025, due 2041 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt 100,000 100,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 F Burke, Remarketed in 2018 to term rate bonds, 3.00% through February 1, 2023, due 2041 through 2045    
Secured Long-term debt:    
Total Secured Long-term debt $ 99,785 $ 99,785