XML 28 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term Debt and Capital Lease Obligations
6 Months Ended
Jun. 30, 2018
Long-Term Debt and Capital Lease Obligations  
Long-Term Debt and Capital Lease Obligations

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 June 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

June 30, 2018

 

December 31, 2017

 

    

Carrying
Amount

    

Fair Value

    

Carrying
Amount

    

Fair Value

 

 

(In thousands)

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

 

$

 —

 

$

 —

 

$

1,025,861

 

$

1,031,596

7 7/8% Senior Notes due 2019 (2)

 

 

1,337,469

 

 

1,391,596

 

 

1,400,000

 

 

1,501,206

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,093,081

 

 

1,100,000

 

 

1,127,588

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

2,008,440

 

 

2,000,000

 

 

2,120,480

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

1,887,200

 

 

2,000,000

 

 

2,014,140

5% Senior Notes due 2023

 

 

1,500,000

 

 

1,312,710

 

 

1,500,000

 

 

1,432,335

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,710,580

 

 

2,000,000

 

 

1,952,220

2 3/8% Convertible Notes due 2024

 

 

1,000,000

 

 

885,640

 

 

1,000,000

 

 

962,860

7 3/4% Senior Notes due 2026

 

 

2,000,000

 

 

1,765,580

 

 

2,000,000

 

 

2,118,400

3 3/8% Convertible Notes due 2026

 

 

3,000,000

 

 

2,891,460

 

 

3,000,000

 

 

3,262,290

Other notes payable

 

 

43,423

 

 

43,423

 

 

44,928

 

 

44,928

Subtotal

 

 

15,980,892

 

$

14,989,710

 

 

17,070,789

 

$

17,568,043

Unamortized debt discount on the Convertible Notes

 

 

(880,434)

 

 

 

 

 

(925,360)

 

 

 

Unamortized deferred financing costs and other debt discounts, net

 

 

(41,924)

 

 

 

 

 

(46,782)

 

 

 

Capital lease obligations (3)

 

 

85,890

 

 

 

 

 

104,318

 

 

 

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

 

$

15,144,424

 

 

 

 

$

16,202,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On April 2, 2018, we redeemed the principal balance of our 4 1/4% Senior Notes due 2018.  

(2)

During the six months ended June 30, 2018, we repurchased $62 million of our 7 7/8% Senior Notes due 2019 in open market trades.  The remaining balance of $1.338 billion matures on September 1, 2019. 

(3)

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).