XML 57 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Debt

Our debt consisted of the following at December 31, 2015 and 2014:

 

 

 

December 31,

 

 

December 31,

 

 

 

2015

 

 

2014

 

Senior unsecured notes:

 

 

 

 

 

 

 

 

3.45% Senior Notes due 2015

 

$

 

 

$

350,000

 

3.05% Senior Notes due 2016

 

 

299,997

 

 

 

299,982

 

2.50% Senior Notes due 2017

 

 

299,956

 

 

 

299,920

 

4.00% Senior Notes due 2018

 

 

249,602

 

 

 

 

7.50% Senior Notes due 2019

 

 

201,695

 

 

 

201,695

 

4.90% Senior Notes due 2020

 

 

499,287

 

 

 

499,151

 

4.625% Senior Notes due 2021

 

 

399,680

 

 

 

399,627

 

3.95% Senior Notes due 2022

 

 

399,354

 

 

 

399,264

 

5.95% Senior Notes due 2025

 

 

448,814

 

 

 

 

6.20% Senior Notes due 2040

 

 

399,896

 

 

 

399,895

 

6.05% Senior Notes due 2041

 

 

397,719

 

 

 

397,681

 

5.25% Senior Notes due 2042

 

 

498,338

 

 

 

498,310

 

6.95% Senior Notes due 2045

 

 

394,563

 

 

 

 

Total senior unsecured notes

 

 

4,488,901

 

 

 

3,745,525

 

Credit facilities & commercial paper program

 

 

 

 

 

1,123,495

 

Total debt

 

 

4,488,901

 

 

 

4,869,020

 

Less: Current maturities of long-term debt

 

 

(299,997

)

 

 

 

Total long-term debt

 

$

4,188,904

 

 

$

4,869,020

 

 

Repayments of Total Debt

Aggregate principal repayments of total debt for the next five years and thereafter are as follows:

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

Thereafter

 

 

Total

 

$

299,997

 

 

$

299,956

 

 

$

249,602

 

 

$

201,695

 

 

$

499,287

 

 

$

2,938,364

 

 

$

4,488,901

 

 

Estimated Fair Value of Our Long-Term Debt

The following table presents the estimated fair value of our total debt as of December 31, 2015 and 2014:

 

 

 

December 31, 2015

 

 

December 31, 2014

 

 

 

Carrying

 

 

Estimated

 

 

Carrying

 

 

Estimated

 

 

 

Value

 

 

Fair Value

 

 

Value

 

 

Fair Value

 

Senior unsecured notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.45% Senior Notes due 2015

 

$

 

 

$

 

 

$

350,000

 

 

$

354,992

 

3.05% Senior Notes due 2016

 

 

299,997

 

 

 

299,340

 

 

 

299,982

 

 

 

302,515

 

2.50% Senior Notes due 2017

 

 

299,956

 

 

 

284,334

 

 

 

299,920

 

 

 

287,014

 

4.00% Senior Notes due 2018

 

 

249,602

 

 

 

227,285

 

 

 

 

 

 

 

7.50% Senior Notes due 2019

 

 

201,695

 

 

 

194,273

 

 

 

201,695

 

 

 

212,068

 

4.90% Senior Notes due 2020

 

 

499,287

 

 

 

378,761

 

 

 

499,151

 

 

 

471,095

 

4.625% Senior Notes due 2021

 

 

399,680

 

 

 

289,450

 

 

 

399,627

 

 

 

363,837

 

3.95% Senior Notes due 2022

 

 

399,354

 

 

 

265,643

 

 

 

399,264

 

 

 

346,425

 

5.95% Senior Notes due 2025

 

 

448,814

 

 

 

308,870

 

 

 

 

 

 

 

6.20% Senior Notes due 2040

 

 

399,896

 

 

 

237,005

 

 

 

399,895

 

 

 

350,351

 

6.05% Senior Notes due 2041

 

 

397,719

 

 

 

239,464

 

 

 

397,681

 

 

 

343,653

 

5.25% Senior Notes due 2042

 

 

498,338

 

 

 

279,919

 

 

 

498,310

 

 

 

385,181

 

6.95% Senior Notes due 2045

 

 

394,563

 

 

 

255,887

 

 

 

 

 

 

 

Total senior unsecured notes

 

 

4,488,901

 

 

 

3,260,231

 

 

 

3,745,525

 

 

 

3,417,131

 

Credit facilities and commercial paper program

 

 

 

 

 

 

 

 

1,123,495

 

 

 

1,123,496

 

Total debt

 

$

4,488,901

 

 

$

3,260,231

 

 

$

4,869,020

 

 

$

4,540,627