XML 85 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
DEBT (Tables)
12 Months Ended
Dec. 31, 2016
DEBT [Abstract]  
Debt



 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



Effective

 

 

 

 

 

 

 

in thousands

Interest Rates

 

2016 

 

 

2015 

 

 

Short-term Debt

 

 

 

 

 

 

 

 

Bank line of credit expires 2021 1, 2, 3

n/a

 

$                  0 

 

 

$                  0 

 

 

Total short-term debt

 

 

$                  0 

 

 

$                  0 

 

 

Long-term Debt

 

 

 

 

 

 

 

 

Bank line of credit expires 2021 1, 2, 3

1.25% 

 

$       235,000 

 

 

$       235,000 

 

 

7.00% notes due 2018

7.87% 

 

272,512 

 

 

272,512 

 

 

10.375% notes due 2018

10.63% 

 

250,000 

 

 

250,000 

 

 

7.50% notes due 2021

7.75% 

 

600,000 

 

 

600,000 

 

 

8.85% notes due 2021

8.88% 

 

6,000 

 

 

6,000 

 

 

Delayed draw term loan 2, 3

1.25% 

 

 

 

 

 

4.50% notes due 2025

4.65% 

 

400,000 

 

 

400,000 

 

 

7.15% notes due 2037

8.05% 

 

240,188 

 

 

240,188 

 

 

Other notes 3

6.31% 

 

365 

 

 

498 

 

 

Total long-term debt - face value

 

 

$    2,004,065 

 

 

$    2,004,198 

 

 

Unamortized discounts and debt issuance costs

 

 

(21,176)

 

 

(23,734)

 

 

Total long-term debt - book value

 

 

$    1,982,889 

 

 

$    1,980,464 

 

 

Less current maturities

 

 

138 

 

 

130 

 

 

Total long-term debt - reported value

 

 

$    1,982,751 

 

 

$    1,980,334 

 

 

Estimated fair value of long-term debt

 

 

$    2,243,213 

 

 

$    2,204,816 

 

 







 

1

Borrowings on the bank line of credit are classified as short-term debt if we intend to repay within twelve months and as long-term debt otherwise.

2

The effective interest rate is the spread over LIBOR as of the most recent balance sheet date.

3

Non-publicly traded debt.



Schedule of Principal and Interest Debt Payments



 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

in thousands

Total

 

 

Principal

 

 

Interest

 

Debt Payments (excluding the line of credit)

 

 

 

 

 

 

 

 

2017

$      125,878 

 

 

$           138 

 

 

$    125,740 

 

2018

638,725 

 

 

522,531 

 

 

116,194 

 

2019

80,740 

 

 

23 

 

 

80,717 

 

2020

80,741 

 

 

25 

 

 

80,716 

 

2021

664,174 

 

 

606,026 

 

 

58,148 

 



Standby Letters of Credit



 

 

 

 

 



 

 

 

 

 

in thousands

 

 

Standby Letters of Credit

 

 

Risk management insurance

$       34,111 

 

Reclamation/restoration requirements

5,427 

 

Total

$       39,538