XML 29 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2012
Long-Term Debt  
Schedule of interest on long-term debt

 

 

 

 

 

 

Annual

 

 

 

Semi-Annual

 

Debt Service

 

 

 

Payment Dates

 

Requirements

 

 

 

 

 

(In thousands)

 

7% Senior Notes due 2013

 

April 1 and October 1

 

$

35,000

 

6 5/8% Senior Notes due 2014

 

April 1 and October 1

 

$

66,250

 

7 3/4% Senior Notes due 2015

 

May 31 and November 30

 

$

58,125

 

7 1/8% Senior Notes due 2016

 

February 1 and August 1

 

$

106,875

 

4 5/8% Senior Notes due 2017

 

January 15 and July 15

 

$

41,625

 

7 7/8% Senior Notes due 2019

 

March 1 and September 1

 

$

110,250

 

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

 

Summary of carrying and fair values of debt facilities

 

 

 

 

As of December 31,

 

 

 

2012

 

2011

 

 

 

Carrying
Value

 

Fair Value

 

Carrying
Value

 

Fair Value

 

 

 

(In thousands)

 

7 % Senior Notes due 2013 (1)

 

500,000

 

521,875

 

500,000

 

535,000

 

6 5/8% Senior Notes due 2014

 

1,000,000

 

1,078,500

 

1,000,000

 

1,060,000

 

7 3/4% Senior Notes due 2015

 

750,000

 

844,725

 

750,000

 

817,500

 

7 1/8% Senior Notes due 2016

 

1,500,000

 

1,683,750

 

1,500,000

 

1,593,750

 

4 5/8% Senior Notes due 2017

 

900,000

 

940,500

 

 

 

7 7/8% Senior Notes due 2019

 

1,400,000

 

1,669,500

 

1,400,000

 

1,589,000

 

6 3/4% Senior Notes due 2021

 

2,000,000

 

2,280,000

 

2,000,000

 

2,140,000

 

5 7/8% Senior Notes due 2022

 

2,000,000

 

2,150,000

 

 

 

5 % Senior Notes due 2023

 

1,500,000

 

1,548,750

 

 

 

Mortgages and other notes payable

 

65,427

 

65,427

 

71,871

 

71,871

 

Subtotal

 

11,615,427

 

$

12,783,027

 

7,221,871

 

$

7,807,121

 

Capital lease obligations (2)

 

248,304

 

NA

 

270,893

 

NA

 

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

 

$

11,863,731

 

 

 

$

7,492,764

 

 

 

 

 

(1)         Our 7% Senior Notes with an aggregate principal balance of $500 million mature on October 1, 2013 and have been reclassified to “Current portion of long-term debt and capital lease obligations” on our Consolidated Balance Sheets as of December 31, 2012.

(2)         Disclosure regarding fair value of capital leases is not required.

Schedule of other long term debt and capital lease obligations

 

 

 

As of December 31,

 

 

 

2012

 

2011

 

 

 

(In thousands)

 

Satellites and other capital lease obligations

 

$

248,304

 

$

270,893

 

8% note payable for EchoStar VII satellite vendor financing, payable over 13 years from launch

 

4,891

 

6,286

 

6% note payable for EchoStar X satellite vendor financing, payable over 15 years from launch

 

9,022

 

9,968

 

6% note payable for EchoStar XI satellite vendor financing, payable over 15 years from launch

 

14,211

 

15,106

 

6% note payable for EchoStar XIV satellite vendor financing, payable over 15 years from launch

 

20,053

 

21,055

 

6% note payable for EchoStar XV satellite vendor financing, payable over 15 years from launch

 

16,407

 

17,227

 

Mortgages and other unsecured notes payable due in installments through 2017 with interest rates ranging from approximately 2% to 13%

 

843

 

2,229

 

Total

 

313,731

 

342,764

 

Less current portion

 

(34,787

)

(34,630

)

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

 

$

278,944

 

$

308,134

 

Future minimum lease payments under capital lease obligations

Future minimum lease payments under the capital lease obligation, together with the present value of the net minimum lease payments as of December 31, 2012 are as follows (in thousands):

 

For the Years Ending December 31,

 

 

 

2013

 

$

82,121

 

2014

 

77,775

 

2015

 

75,970

 

2016

 

75,970

 

2017

 

75,970

 

Thereafter

 

238,299

 

Total minimum lease payments

 

626,105

 

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

 

(288,999

)

Net minimum lease payments

 

337,106

 

Less: Amount representing interest

 

(88,802

)

Present value of net minimum lease payments

 

248,304

 

Less: Current portion

 

(28,674

)

Long-term portion of capital lease obligations

 

$

219,630