XML 48 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term Debt and Capital Lease Obligations (Tables)
12 Months Ended
Dec. 31, 2018
Long-Term Debt and Capital Lease Obligations  
Schedule of carrying and fair values of the entity's debt facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

2018

 

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)

 

 

1,317,372

 

 

1,343,298

 

 

1,400,000

 

 

1,501,206

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,089,957

 

 

1,100,000

 

 

1,127,588

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

1,974,940

 

 

2,000,000

 

 

2,120,480

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

1,833,140

 

 

2,000,000

 

 

2,014,140

5% Senior Notes due 2023

 

 

1,500,000

 

 

1,247,445

 

 

1,500,000

 

 

1,432,335

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,611,960

 

 

2,000,000

 

 

1,952,220

2 3/8% Convertible Notes due 2024

 

 

1,000,000

 

 

801,200

 

 

1,000,000

 

 

962,860

7 3/4% Senior Notes due 2026

 

 

2,000,000

 

 

1,653,720

 

 

2,000,000

 

 

2,118,400

3 3/8% Convertible Notes due 2026

 

 

3,000,000

 

 

2,436,690

 

 

3,000,000

 

 

3,262,290

Other notes payable

 

 

39,715

 

 

39,715

 

 

44,928

 

 

44,928

Subtotal

 

 

15,957,087

 

$

14,032,065

 

 

17,070,789

 

$

17,568,043

Unamortized debt discount on the Convertible Notes

 

 

(833,906)

 

 

 

 

 

(925,360)

 

 

 

Unamortized deferred financing costs and other debt discounts, net

 

 

(37,388)

 

 

 

 

 

(46,782)

 

 

 

Capital lease obligations (3)

 

 

66,984

 

 

 

 

 

104,318

 

 

 

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

 

$

15,152,777

 

 

 

 

$

16,202,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

During 2018, we repurchased $82 million of our 7 7/8% Senior Notes due 2019 in open market trades.  The remaining balance of $1.318 billion matures on September 1, 2019 and is included in “Current portion of long-term debt and capital lease obligations” on our Consolidated Balance Sheets as of December 31, 2018.

(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)

 

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,

 

 

    

2018

    

2017

 

 

 

(In thousands)

 

Satellites and other capital lease obligations

    

$

66,984

 

$

104,318

 

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%

 

 

39,715

 

 

44,928

 

Total

 

 

106,699

 

 

149,246

 

Less: current portion

 

 

(24,621)

 

 

(42,663)

 

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

 

$

82,078

 

$

106,583

 

 

 

 

 

 

 

 

 

 

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, 2018 are as follows (in thousands):

 

 

 

 

 

For the Years Ended December 31,

    

 

 

2019

    

$

50,751

2020

 

 

48,032

2021

 

 

48,032

2022

 

 

16,032

2023

 

 

 —

Thereafter

 

 

 —

Total minimum lease payments

 

 

162,847

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

 

 

(87,248)

Net minimum lease payments

 

 

75,599

Less: Amount representing interest

 

 

(8,615)

Present value of net minimum lease payments

 

 

66,984

Less: Current portion

 

 

(19,923)

Long-term portion of capital lease obligations

 

$

47,061