XML 22 R5.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CAPITALIZATION - USD ($)
$ in Thousands
Dec. 31, 2018
Dec. 31, 2017
Secured Long-term debt:    
Total Secured Long-term, debt $ 8,910,680 $ 8,232,703
Unsecured debt:    
Total long-term debt 9,347,307 8,232,703
Obligations under capital leases 87,191 94,358
Obligation under Rocky Mountain transactions 21,428 20,051
Patronage capital and membership fees 962,286 911,087
Subtotal 10,418,212 9,258,199
Less: long-term debt and capital leases due within one year (522,289) (216,694)
Less: unamortized debt issuance costs (92,377) (87,802)
Less: unamortized bond discounts on long-term debt (10,954) (7,811)
Total capitalization 9,792,592 8,945,892
Commercial paper    
Unsecured debt:    
Unsecured debt 436,627  
Federal Financing Bank (FFB) | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 1.84% to 8.43% (average rate of 3.85% at December 31, 2018) due in quarterly installments through 2046    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 2,577,699 2,456,864
Federal Financing Bank (FFB) | First mortgage notes payable to the Federal Financing Bank at interest rates varying from 2.51% to 3.87% (average rate of 3.37% at December 31, 2018) due in quarterly installments through 2044    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 1,794,723 1,735,586
National Rural Utilities Cooperative Finance Corporation | First mortgage notes payable to National Rural Utilities Cooperative Finance Corporation at interest rates varying from 4.75% to 4.90% (average rate of 4.79% at December 31, 2018) due in quarterly installments through 2020    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 1,426 2,411
Public | First mortgage bonds payable: Series 2006 First Mortgage Bonds, 5.534%, due 2031 through 2035    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 300,000 300,000
Public | First mortgage bonds payable: Series 2007 First Mortgage Bonds, 6.191%, due 2024 through 2031    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 500,000 500,000
Public | First mortgage bonds payable: Series 2009A First Mortgage Bonds, 6.10%, due 2019    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 350,000 350,000
Public | First mortgage bonds payable: Series 2009B First Mortgage Bonds, 5.95%, due 2039    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 400,000 400,000
Public | First mortgage bonds payable: Series 2009 Clean renewable energy bond, 1.81%, due 2024    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 6,062 7,072
Public | First mortgage bonds payable: Series 2010A First Mortgage Bonds, 5.375% due 2040    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 450,000 450,000
Public | First mortgage bonds payable: Series 2011A First Mortgage Bonds, 5.25% due 2050    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 300,000 300,000
Public | First mortgage bonds payable: Series 2012A First Mortgage Bonds, 4.20% due 2042    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 250,000 250,000
Public | First mortgage bonds payable: Series 2014A First Mortgage Bonds, 4.55% due 2044    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 250,000 250,000
Public | First mortgage bonds payable: Series 2016A First Mortgage Bonds, 4.25% due 2046    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 250,000 250,000
Public | First Mortgage Bonds Payable: Series 2018A First Mortgage Bonds, 5.05% Due 2048    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 500,000  
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2009A Heard and Monroe, and 2009B Monroe, Weekly rate bonds, 1.80%, due 2030 through 2038    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 112,055 112,055
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2010A Burke and Monroe, and 2010B Burke, Weekly rate bonds, 1.71% to 1.82%, due 2036 through 2037    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 133,550 133,550
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: 2013A Appling, Burke and Monroe, Term rate bonds, 2.40% through April 1, 2020, due 2038 through 2040    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 212,760 212,760
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 A Burke, Heard, Monroe and 2017B Burke, Indexed put bonds - weekly reset, 2.81% due 2040 through 2045    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 122,620 122,620
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 C, D Burke, Remarketed in 2018 to fixed rate bonds, 4.125% through February 1,2028, due 2041 through 2045    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 200,000 200,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017E Burke, Remarketed in 2018 to term rate bonds, 3.25% through February 3,2025, due 2041 through 2045    
Secured Long-term debt:    
Debt Instrument Principal Outstanding 100,000 100,000
Georgia Development Authorities | First mortgage notes issued in connection with the sale of pollution control revenue bonds: Series 2017 F Burke, Remarketed in 2018 to term rate bonds, 3.00% through February 1,2023, due 2041 through 2045    
Secured Long-term debt:    
Debt Instrument Principal Outstanding $ 99,785 $ 99,785