XML 26 R15.htm IDEA: XBRL DOCUMENT v3.19.1
Long-Term Debt and Capital Lease Obligations
3 Months Ended
Mar. 31, 2019
Long-Term Debt and Capital Lease Obligations  
Long-Term Debt and Capital Lease Obligations

9.Long-Term Debt and Finance 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, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

March 31, 2019

 

December 31, 2018

 

 

    

Carrying
Amount

    

Fair Value

    

Carrying
Amount

    

Fair Value

 

 

 

(In thousands)

 

7 7/8% Senior Notes due 2019 (1)

 

$

1,295,007

 

$

1,317,501

 

$

1,317,372

 

$

1,343,298

 

5 1/8% Senior Notes due 2020

 

 

1,100,000

 

 

1,110,670

 

 

1,100,000

 

 

1,089,957

 

6 3/4% Senior Notes due 2021

 

 

2,000,000

 

 

2,064,620

 

 

2,000,000

 

 

1,974,940

 

5 7/8% Senior Notes due 2022

 

 

2,000,000

 

 

1,941,280

 

 

2,000,000

 

 

1,833,140

 

5% Senior Notes due 2023

 

 

1,500,000

 

 

1,359,270

 

 

1,500,000

 

 

1,247,445

 

5 7/8% Senior Notes due 2024

 

 

2,000,000

 

 

1,693,000

 

 

2,000,000

 

 

1,611,960

 

2 3/8% Convertible Notes due 2024

 

 

1,000,000

 

 

822,950

 

 

1,000,000

 

 

801,200

 

7 3/4% Senior Notes due 2026

 

 

2,000,000

 

 

1,748,960

 

 

2,000,000

 

 

1,653,720

 

3 3/8% Convertible Notes due 2026

 

 

3,000,000

 

 

2,544,060

 

 

3,000,000

 

 

2,436,690

 

Other notes payable

 

 

31,232

 

 

31,232

 

 

39,715

 

 

39,715

 

Subtotal

 

 

15,926,239

 

$

14,633,543

 

 

15,957,087

 

$

14,032,065

 

Unamortized debt discount on the Convertible Notes

 

 

(810,023)

 

 

 

 

 

(833,906)

 

 

 

 

Unamortized deferred financing costs and other debt discounts, net

 

 

(35,136)

 

 

 

 

 

(37,388)

 

 

 

 

Finance lease obligations (2)

 

 

60,752

 

 

 

 

 

66,984

 

 

 

 

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

 

$

15,141,832

 

 

 

 

$

15,152,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

During the year ended December 31, 2018 and the three months ended March 31, 2019, we repurchased $83 million and $22 million, respectively, of our 7 7/8% Senior Notes due 2019 in open market trades.  The remaining balance of $1.295 billion matures on September 1, 2019. 

(2)

Disclosure regarding fair value of finance 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).