XML 48 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt and Capital Lease Obligations (Tables)
12 Months Ended
Dec. 31, 2017
Long-Term Debt and Capital Lease Obligations  
Schedule of carrying and fair values of the entity's debt facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

 

2017

 

2016

 

 

    

Carrying
Amount

    

Fair Value

    

Carrying
Amount

    

Fair Value

 

 

 

(In thousands)

 

4 5/8% Senior Notes due 2017 (1)

 

$

 —

 

$

 —

 

$

900,000

 

$

913,887

 

4 1/4% Senior Notes due 2018 (2)

 

 

1,025,861

 

 

1,031,596

 

 

1,200,000

 

 

1,228,464

 

7 7/8% Senior Notes due 2019

 

 

1,400,000

 

 

1,501,206

 

 

1,400,000

 

 

1,559,698

 

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,127,588

 

 

1,100,000

 

 

1,141,866

 

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

2,120,480

 

 

2,000,000

 

 

2,178,880

 

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

2,014,140

 

 

2,000,000

 

 

2,114,780

 

5% Senior Notes due 2023

 

 

1,500,000

 

 

1,432,335

 

 

1,500,000

 

 

1,500,315

 

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,952,220

 

 

2,000,000

 

 

2,064,000

 

2 3/8% Convertible Notes due 2024

 

 

1,000,000

 

 

962,860

 

 

 —

 

 

 —

 

7 3/4% Senior Notes due 2026

 

 

2,000,000

 

 

2,118,400

 

 

2,000,000

 

 

2,270,900

 

3 3/8% Convertible Notes due 2026

 

 

3,000,000

 

 

3,262,290

 

 

3,000,000

 

 

3,431,130

 

Other notes payable

 

 

44,928

 

 

44,928

 

 

47,844

 

 

47,844

 

Subtotal

 

 

17,070,789

 

$

17,568,043

 

 

17,147,844

 

$

18,451,764

 

Unamortized debt discount on the Convertible Notes

 

 

(925,360)

 

 

 

 

 

(752,386)

 

 

 

 

Unamortized deferred financing costs and other debt discounts, net

 

 

(46,782)

 

 

 

 

 

(52,704)

 

 

 

 

Capital lease obligations (3)

 

 

104,318

 

 

 

 

 

140,885

 

 

 

 

Total long-term debt and capital lease obligations (including current portion)

 

$

16,202,965

 

 

 

 

$

16,483,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On July 17, 2017, we redeemed the principal balance of our 4 5/8% Senior Notes due 2017.

(2)

During 2017, we repurchased $174 million of our 4 1/4% Senior Notes due 2018 in open market trades.  The remaining balance of $1.026 billion matures on April 1, 2018 and is included in “Current portion of long-term debt and capital lease obligations” on our Consolidated Balance Sheets as of December 31, 2017.

(3)

Disclosure regarding fair value of capital leases is not required.

Schedule of interest on long-term debt

 

 

 

 

 

 

 

 

 

 

 

Annual

 

 

 

Semi-Annual

 

Debt Service

 

 

    

Payment Dates

    

Requirements

 

 

 

 

 

(In thousands)

 

4 1/4% Senior Notes due 2018

 

April 1 and October 1

 

$

51,000

 

7 7/8% Senior Notes due 2019

 

March 1 and September 1

 

$

110,250

 

5 1/8% Senior Notes due 2020

 

May 1 and November 1

 

$

56,375

 

6 3/4% Senior Notes due 2021

 

June 1 and December 1

 

$

135,000

 

5 7/8% Senior Notes due 2022

 

January 15 and July 15

 

$

117,500

 

5% Senior Notes due 2023

 

March 15 and September 15

 

$

75,000

 

5 7/8 % Senior Notes due 2024

 

May 15 and November 15

 

$

117,500

 

2 3/8% Convertible Notes due 2024

 

March 15 and September 15

 

$

23,750

 

7 3/4 % Senior Notes due 2026

 

January 1 and July 1

 

$

155,000

 

3 3/8 % Convertible Notes due 2026

 

February 15 and August 15

 

$

101,250

 

 

 

 

 

 

 

 

 

Schedule of other long term debt and capital lease obligations

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

    

2017

    

2016

 

 

 

(In thousands)

 

Satellites and other capital lease obligations

    

$

104,318

 

$

140,885

 

Notes payable related to satellite vendor financing and other debt payable in installments through 2031 with interest rates ranging from approximately 1.9% to 8.8%

 

 

44,928

 

 

47,844

 

Total

 

 

149,246

 

 

188,729

 

Less: current portion

 

 

(42,663)

 

 

(41,903)

 

Other long-term debt and capital lease obligations, net of current portion

 

$

106,583

 

$

146,826

 

 

 

 

 

 

 

 

 

 

Future minimum lease payments under capital lease obligations

Future minimum lease payments under the capital lease obligations, together with the present value of the net minimum lease payments as of December 31, 2017 are as follows (in thousands):

 

 

 

 

 

For the Years Ended December 31,

    

 

 

2018

    

$

77,141

2019

 

 

50,719

2020

 

 

48,000

2021

 

 

48,000

2022

 

 

16,000

Thereafter

 

 

 —

Total minimum lease payments

 

 

239,860

Less: Amount representing lease of the orbital location and estimated executory costs (primarily insurance and maintenance) including profit thereon, included in total minimum lease payments

 

 

(120,196)

Net minimum lease payments

 

 

119,664

Less: Amount representing interest

 

 

(15,346)

Present value of net minimum lease payments

 

 

104,318

Less: Current portion

 

 

(37,450)

Long-term portion of capital lease obligations

 

$

66,868