Long-term debt | Our long-term debt is summarized below (in thousands): | | | | | | | |
| Dec. 31, 2016 | Dec. 31, 2015 | Unsecured floating rate term loan due quarterly through August 2018 | $ | 52,100 |
| $ | 83,700 |
| VIE unsecured floating rate term loans due quarterly through December 2018 | 1,292 |
| 1,938 |
| Unsecured floating rate term loan due quarterly through June 2020 | 140,000 |
| 180,000 |
| Unsecured floating rate term loan due quarterly through September 2020 | 285,000 |
| — |
| Borrowings under revolving credit agreement expiring June 2020 | 635,000 |
| 720,000 |
| Unsecured notes bearing fixed rate interest at 10% due April 2016 | — |
| 193,429 |
| Unsecured notes bearing fixed rate interest at 7.125% due September 2018 | — |
| 70,000 |
| Unsecured notes bearing fixed rate interest at 5.125% due October 2019 | 600,000 |
| 600,000 |
| Unsecured notes bearing fixed rate interest at 5.125% due July 2020 | 600,000 |
| 600,000 |
| Unsecured notes bearing fixed rate interest at 4.875% due September 2021 | 350,000 |
| 350,000 |
| Unsecured notes bearing fixed rate interest at 6.375% due October 2023 | 650,000 |
| 650,000 |
| Unsecured notes bearing fixed rate interest at 5.50% due September 2024 | 325,000 |
| 325,000 |
| Unsecured notes bearing fixed rate interest at 7.75% due June 2027 | 200,000 |
| 200,000 |
| Unsecured notes bearing fixed rate interest at 7.25% due September 2027 | 240,000 |
| 240,000 |
| Total principal long-term debt | 4,078,392 |
| 4,214,067 |
| Debt issuance costs | (27,615 | ) | (31,800 | ) | Other (fair market value adjustments and discounts) | (7,382 | ) | (12,605 | ) | Total long-term debt | 4,043,395 |
| 4,169,662 |
| Less current portion of long-term debt maturities of VIE loans | 646 |
| 646 |
| Long-term debt, net of current portion | $ | 4,042,749 |
| $ | 4,169,016 |
|
|
Schedule of Annual Maturities of Long-Term Debt | The following schedule of annual maturities of the principal amount of total debt assumes we use available capacity under our revolving credit agreement to refinance unsecured floating rate term loans and fixed rate notes due in 2017 through 2018. Based on this refinancing assumption, all of the obligations other than the VIE unsecured floating rate term loan due prior to 2019 are reflected as maturities for 2019 and beyond. | | | | | In thousands of dollars | 2017 (1) | $ | 646 |
| 2018 (1) | 646 |
| 2019 | 700,000 |
| 2020 (2) | 1,612,100 |
| 2021 | 350,000 |
| Thereafter | 1,415,000 |
| Total | $ | 4,078,392 |
|
(1) Amortization of term debt due in 2017 and 2018 is assumed to be repaid with funds from the revolving credit agreement, which matures in 2020. Excluding our ability to repay funds with the revolving credit agreement, contractual debt maturities are $132 million and $121 million in 2017 and 2018, respectively. (2) Assumes current revolving credit agreement borrowings comes due in 2020 and credit facility is not extended.
|