XML 62 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Long-Term Debt
6 Months Ended
Jun. 30, 2012
Long-Term Debt [Abstract]  
Long-Term Debt
(8)Long-Term Debt:
The activity in our long-term debt from December 31, 2011 to June 30, 2012 is summarized as follows:
 
     Six months ended       
     
June 30, 2012
     Interest 
              Rate* at 
   
December 31,
     
New
  
June 30,
  
June 30,
 
($ in thousands)
 
2011
  
Payments
  
Borrowings
  
2012
  
2012
 
                 
Rural Utilities Service Loan Contracts
 $10,197  $(687) $-  $9,510   6.15%
                      
  Senior Unsecured Debt
  8,325,774   (536,281)  500,000   8,289,493   7.90%
                      
Industrial Development Revenue Bonds
  13,550   -   -   13,550   6.33%
                      
TOTAL LONG-TERM DEBT
 $8,349,521  $(536,968) $500,000  $8,312,553   7.90%
                      
  Less: Debt Discount
  (49,664)          (25,461)    
  Less: Current Portion
  (94,016)          (616,575)    
                      
   $8,205,841          $7,670,517     
 
* Interest rate includes amortization of debt issuance costs and debt premiums or discounts.  The interest rates at June 30, 2012 represent a weighted average of multiple issuances.

Additional information regarding our Senior Unsecured Debt is as follows:

   
June 30, 2012
  
December 31, 2011
 
   
Principal
  
Interest
  
Principal
  
Interest
 
($ in thousands)
 
Outstanding
  
Rate
  
Outstanding
  
Rate
 
              
Senior Notes:
            
  Due 1/15/2013
 $522,693   6.250% $580,724   6.250%
  Due 5/1/2014
  200,000   8.250%  600,000   8.250%
  Due 3/15/2015
  300,000   6.625%  300,000   6.625%
  Due 4/15/2015
  450,500   7.875%  500,000   7.875%
  Due 10/14/2016 *
  546,250  
3.115% (Variable)
   575,000  
3.175% (Variable)
 
  Due 4/15/2017
  1,100,000   8.250%  1,100,000   8.250%
  Due 10/1/2018
  600,000   8.125%  600,000   8.125%
  Due 3/15/2019
  434,000   7.125%  434,000   7.125%
  Due 4/15/2020
  1,100,000   8.500%  1,100,000   8.500%
  Due 7/1/2021
  500,000   9.250%  -   - 
  Due 4/15/2022
  500,000   8.750%  500,000   8.750%
  Due 1/15/2027
  345,858   7.875%  345,858   7.875%
  Due 2/15/2028
  200,000   6.730%  200,000   6.730%
  Due 10/15/2029
  50,000   8.400%  50,000   8.400%
  Due 8/15/2031
  945,325   9.000%  945,325   9.000%
    7,794,626       7,830,907     
Debentures:
                
  Due 11/1/2025
  138,000   7.000%  138,000   7.000%
  Due 8/15/2026
  1,739   6.800%  1,739   6.800%
  Due 10/1/2034
  628   7.680%  628   7.680%
  Due 7/1/2035
  125,000   7.450%  125,000   7.450%
  Due 10/1/2046
  193,500   7.050%  193,500   7.050%
    458,867       458,867     
Subsidiary Senior
                
   Notes due 12/1/2012
  36,000   8.050%  36,000   8.050%
Total
 $8,289,493   7.90% $8,325,774   7.93%
 
* Represents borrowings under the Credit Agreement with CoBank.
 
On May 17, 2012, the Company completed a registered offering of $500 million aggregate principal amount of 9.250% senior unsecured notes due 2021, issued at a price of 100% of their principal amount, and commenced a tender offer to purchase the maximum aggregate principal amount of its 8.250% Senior Notes due 2014 (the "2014 Notes") and its 7.875% Senior Notes due 2015 (the "April 2015 Notes" and, together with the 2014 Notes, the "Notes") that it could purchase for up to $500 million in cash.  The 2014 Notes had an effective interest cost of 10.855%, reflecting the fact that such notes were issued at a discount in April 2009.

On June 1, 2012, the Company accepted for purchase $400 million aggregate principal amount of 2014 Notes tendered for total consideration of $446.0 million.  On June 18, 2012, Frontier accepted for purchase $49.5 million aggregate principal amount of April 2015 Notes tendered for total consideration of $54.0 million.  Frontier used proceeds from the sale of its previously announced offering of $500.0 million of 9.250% Senior Notes due 2021, plus cash on hand, to purchase the Notes. As a result of the successful tender offer, the amount of 2014 Notes and April 2015 Notes outstanding as of June 30, 2012 were $200.0 million and $450.5 million, respectively.  

In connection with our tender offer and repurchase of the Notes, the Company recognized a loss of $69.2 million on the early extinguishment of debt during the second quarter of 2012.  We also recognized a loss of $1.6 million during the second quarter of 2012 for $58.0 million in open market repurchases of our 6.25% Senior Notes due 2013.

The Company has a credit agreement (the Credit Agreement) with CoBank, ACB, as administrative agent, lead arranger and a lender, and the other lenders party thereto for a $575.0 million senior unsecured term loan facility with a final maturity of October 14, 2016.  The entire facility was drawn upon execution of the Credit Agreement in October 2011.  Repayment of the outstanding principal balance is made in quarterly installments in the amount of $14,375,000, which commenced on March 31, 2012, with the remaining outstanding principal balance to be repaid on the final maturity date. Borrowings under the Credit Agreement bear interest based on the margins over the Base Rate (as defined in the Credit Agreement) or LIBOR, at the election of the Company.  Interest rate margins under the facility (ranging from 0.875% to 2.875% for Base Rate borrowings and 1.875% to 3.875% for LIBOR borrowings) are subject to adjustments based on the Total Leverage Ratio of the Company, as such term is defined in the Credit Agreement.  The initial pricing on this facility is LIBOR plus 2.875% through September 30, 2012.  The maximum permitted leverage ratio is 4.5 times.
 
We have a $750.0 million revolving credit facility.  As of June 30, 2012, we had not made any borrowings utilizing this facility.  The terms of the credit facility are set forth in the Revolving Credit Agreement, dated as of March 23, 2010, among the Company, the Lenders party thereto, and JPMorgan Chase Bank, N.A., as Administrative Agent (the Revolving Credit Agreement). Associated facility fees under the credit facility will vary from time to time depending on the Company's credit rating (as defined in the Revolving Credit Agreement) and were 0.625% per annum as of June 30, 2012. The credit facility is scheduled to terminate on January 1, 2014. During the term of the credit facility, the Company may borrow, repay and reborrow funds, and may obtain letters of credit, subject to customary borrowing conditions. Loans under the credit facility will bear interest based on the alternate base rate or the adjusted LIBOR rate (each as determined in the Revolving Credit Agreement), at the Company's election, plus a margin specified in the Revolving Credit Agreement based on the Company's credit rating. Letters of credit issued under the credit facility will also be subject to fees that vary depending on the Company's credit rating. The credit facility will be available for general corporate purposes but may not be used to fund dividend payments.

We also have a $100.0 million unsecured letter of credit facility.  The terms of the letter of credit facility are set forth in a Credit Agreement, dated as of September 8, 2010, among the Company, the Lenders party thereto, and Deutsche Bank AG, New York Branch (the Bank), as Administrative Agent and Issuing Bank (the Letter of Credit Agreement). An initial letter of credit for $190.0 million was issued to the West Virginia Public Service Commission to guarantee certain of our capital investment commitments in West Virginia in connection with the Transaction.  The initial commitments under the Letter of Credit Agreement expired on September 20, 2011, with the Bank exercising its option to extend $100.0 million of the commitments to September 20, 2012.  The Company is required to pay an annual facility fee on the available commitment, regardless of usage.  The covenants binding on the Company under the terms of the Letter of Credit Agreement are substantially similar to those in the Company's other credit facilities, including limitations on liens, substantial asset sales and mergers, subject to customary exceptions and thresholds.
 
As of June 30, 2012, we were in compliance with all of our debt and credit facility financial covenants.

Our principal payments for the next five years are as follows as of June 30, 2012:
 
   
Principal
 
($ in thousands)
 
Payments
 
    
   
2012 (remaining six months)
 $64,939 
2013
 $580,585 
2014
 $257,916 
2015
 $808,442 
2016
 $345,466 
2017
 $1,100,501