XML 50 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt: (Tables)
12 Months Ended
Dec. 31, 2016
Debt:  
Schedule of maturities for long-term debt and capital lease obligations

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

 

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

FFB

 

$

183,259 

 

$

151,297 

 

$

156,376 

 

$

171,441 

 

$

176,620 

 

FMBs

 

 

1,010 

 

 

1,010 

 

 

351,010 

 

 

1,010 

 

 

1,010 

 

PCBs(1)

 

 

122,620 

 

 

56,028 

 

 

37,352 

 

 

188,226 

 

 

36,000 

 

CFC

 

 

937 

 

 

984 

 

 

1,035 

 

 

391 

 

 

–   

 

CoBank

 

 

2,600 

 

 

–   

 

 

–   

 

 

–   

 

 

–   

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

310,426 

 

 

209,319 

 

 

545,773 

 

 

361,068 

 

 

213,630 

 

Capital Leases

 

 

6,435 

 

 

4,905 

 

 

5,462 

 

 

6,082 

 

 

6,772 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

$

316,861 

 

$

214,224 

 

$

551,235 

 

$

367,150 

 

$

220,402 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

(1)          

In addition to regularly scheduled principal payments on the bonds, this includes amounts that would be due if the standby letters of credit supporting the Series 2009 and Series 2010 bonds were drawn upon and became payable in accordance with their terms, such as would occur if the credit facility the letters of credit were issued under was not renewed or extended at its expiration date. These amounts equal $56 million in 2018, $37 million in 2019 and $152 million in 2020. We anticipate extending these credit facilities before their expiration. The nominal maturities of the Series 2009 and Series 2010 pollution control bonds range from 2030 through 2038.

 

Schedule of principal amount of long-term debt and the associated unamortized debt issuance costs and debt discounts

 

                                                                                                                                                                                    

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

2016   

 

2015   

 

 

 

 

Principal

 

 

Unamortized Debt
Issuance Costs
and
Debt Discounts

 

 

Principal

 

 

Unamortized Debt
Issuance Costs
and
Debt Discounts

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

FFB

 

$

4,259,723 

 

$

55,754 

 

$

3,777,540 

 

$

56,851 

 

FMBs

 

 

3,058,083 

 

 

36,717 

 

 

2,809,093 

 

 

32,002 

 

PCBs

 

 

980,770 

 

 

8,789 

 

 

980,770 

 

 

9,135 

 

CFC

 

 

3,347 

 

 

–     

 

 

4,238 

 

 

–     

 

CoBank

 

 

2,600 

 

 

–     

 

 

3,386 

 

 

–     

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

$

8,304,523 

 

$

101,260 

 

$

7,575,027 

 

$

97,988 

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​