XML 79 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2017
DEBT [Abstract]  
Debt



 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



Effective

 

 

 

 

 

 

 

in thousands

Interest Rates

 

2017 

 

 

2016 

 

 

Short-term Debt

 

 

 

 

 

 

 

 

Bank line of credit expires 2021 1, 2

n/a

 

$                  0 

 

 

$                  0 

 

 

Total short-term debt

 

 

$                  0 

 

 

$                  0 

 

 

Long-term Debt

 

 

 

 

 

 

 

 

Bank line of credit expires 2021 1, 2

1.25% 

 

$       250,000 

 

 

$       235,000 

 

 

Term loan due 2018 2, 3

2.96% 

 

350,000 

 

 

 

 

7.00% notes due 2018

n/a

 

 

 

272,512 

 

 

10.375% notes due 2018

n/a

 

 

 

250,000 

 

 

Floating-rate notes due 2020

2.22% 

 

250,000 

 

 

 

 

7.50% notes due 2021

7.75% 

 

35,111 

 

 

600,000 

 

 

8.85% notes due 2021

8.88% 

 

6,000 

 

 

6,000 

 

 

Term loan due 2021 2

2.75% 

 

250,000 

 

 

 

 

4.50% notes due 2025

4.65% 

 

400,000 

 

 

400,000 

 

 

3.90% notes due 2027

4.00% 

 

400,000 

 

 

 

 

7.15% notes due 2037

8.05% 

 

240,188 

 

 

240,188 

 

 

4.50% notes due 2047

4.59% 

 

700,000 

 

 

 

 

Other notes 2

6.46% 

 

230 

 

 

365 

 

 

Total long-term debt - face value

 

 

$    2,881,529 

 

 

$    2,004,065 

 

 

Unamortized discounts and debt issuance costs

 

 

(26,664)

 

 

(21,176)

 

 

Total long-term debt - book value

 

 

$    2,854,865 

 

 

$    1,982,889 

 

 

Less current maturities

 

 

41,383 

 

 

138 

 

 

Total long-term debt - reported value

 

 

$    2,813,482 

 

 

$    1,982,751 

 

 

Estimated fair value of long-term debt

 

 

$    2,983,419 

 

 

$    2,243,213 

 

 







 

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

Non-publicly traded debt.

3

This short-term loan was refinanced on a long-term basis in February 2018 as discussed below.  



Schedule of Principal and Interest Debt Payments



 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

in thousands

Total

 

 

Principal

 

 

Interest

 

Debt Payments (excluding the line of credit)

 

 

 

 

 

 

 

 

2018

$      493,801 

 

 

$     391,383 

 

 

$     102,418 

 

2019

111,068 

 

 

12,523 

 

 

98,545 

 

2020

363,480 

 

 

268,775 

 

 

94,705 

 

2021

308,537 

 

 

218,526 

 

 

90,011 

 

2022

82,309 

 

 

28 

 

 

82,281 

 



Standby Letters of Credit



 

 

 

 

 



 

 

 

 

 

in thousands

 

 

Standby Letters of Credit

 

 

Risk management insurance

$       38,111 

 

Reclamation/restoration requirements

5,128 

 

Total

$       43,239