XML 28 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt
3 Months Ended
Mar. 31, 2018
Long-Term Debt and Capital Lease Obligations  
Long-Term Debt

8.Long-Term Debt and Capital Lease Obligations

 

Fair Value of our Long-Term Debt

 

The following table summarizes the carrying amount and fair value of our debt facilities as of March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

March 31, 2018

 

December 31, 2017

 

    

Carrying
Amount

    

Fair Value

    

Carrying
Amount

    

Fair Value

 

 

(In thousands)

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

 

$

969,388

 

$

969,340

 

$

1,025,861

 

$

1,031,596

7 7/8% Senior Notes due 2019

 

 

1,400,000

 

 

1,472,730

 

 

1,400,000

 

 

1,501,206

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,103,828

 

 

1,100,000

 

 

1,127,588

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

2,022,740

 

 

2,000,000

 

 

2,120,480

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

1,920,740

 

 

2,000,000

 

 

2,014,140

5% Senior Notes due 2023

 

 

1,500,000

 

 

1,359,255

 

 

1,500,000

 

 

1,432,335

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,794,980

 

 

2,000,000

 

 

1,952,220

2 3/8% Convertible Notes due 2024

 

 

1,000,000

 

 

885,570

 

 

1,000,000

 

 

962,860

7 3/4% Senior Notes due 2026

 

 

2,000,000

 

 

1,894,280

 

 

2,000,000

 

 

2,118,400

3 3/8% Convertible Notes due 2026

 

 

3,000,000

 

 

2,879,610

 

 

3,000,000

 

 

3,262,290

Other notes payable

 

 

44,178

 

 

44,178

 

 

44,928

 

 

44,928

Subtotal

 

 

17,013,566

 

$

16,347,251

 

 

17,070,789

 

$

17,568,043

Unamortized debt discount on the Convertible Notes

 

 

(903,094)

 

 

 

 

 

(925,360)

 

 

 

Unamortized deferred financing costs and other debt discounts, net

 

 

(44,324)

 

 

 

 

 

(46,782)

 

 

 

Capital lease obligations (2)

 

 

94,830

 

 

 

 

 

104,318

 

 

 

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

 

$

16,160,978

 

 

 

 

$

16,202,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

During the three months ended March 31, 2018, we repurchased $56 million of our 4 1/4% Senior Notes due 2018 in open market trades.  The remaining balance of $969 million was included in “Current portion of long-term debt and capital lease obligations” on our Condensed Consolidated Balance Sheets as of March 31, 2018.  This remaining balance matured on April 1, 2018 and on April 2, 2018, we redeemed it from our cash and marketable investment securities balances. 

(2)

Disclosure regarding fair value of capital leases is not required.

 

We estimated the fair value of our publicly traded long-term debt using market prices in less active markets (Level 2).