Schedule Of Long-Term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in Millions)
|
Ìý |
MarchÌý31, 2012
|
Ìý |
Debt Instrument
|
ÌýÌý |
Type |
ÌýÌý |
Average Annual InterestÌýRate |
Ìý |
ÌýÌý |
Final Maturity |
Ìý |
ÌýÌý |
Total Face Amount |
Ìý |
Ìý |
Total Long- term Debt |
Ìý |
$1.25 Billion Term Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
1.37Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
Ìý |
959.5Ìý |
(6)Ìý |
Ìý |
Ìý |
872.2Ìý |
(6)Ìý |
$700 Million 4.875% 2021 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.88Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2021 |
ÌýÌý |
ÌýÌý |
Ìý |
700.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
699.3Ìý |
(5)Ìý |
$1.3 Billion Senior Notes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
$500 Million 4.80% 2020 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.80Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
500.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
499.1Ìý |
(4)Ìý |
$800 Million 6.25% 2040 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.25Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2040 |
ÌýÌý |
ÌýÌý |
Ìý |
800.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
790.1Ìý |
(3)Ìý |
$400 Million 5.90% 2020 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
5.90Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
400.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
398.1Ìý |
(2)Ìý |
$325 Million Private Placement Senior Notes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Series 2008A - Tranche A
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.31Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2013 |
ÌýÌý |
ÌýÌý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Series 2008A - Tranche B
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.59Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2015 |
ÌýÌý |
ÌýÌý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
$1.75 Billion Credit Facility:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Revolving Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
-ÌýÌýÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
Ìý |
1,750.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
-ÌýÌýÌý |
(1)Ìý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
Ìý
|
Ìý
|
Ìý |
Total
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
ÌýÌý$ |
ÌýÌýÌýÌý5,434.5ÌýÌý |
ÌýÌý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý3,583.8ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
Ìý
|
Ìý
|
Ìý |
Ìý
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DecemberÌý31, 2011
|
Ìý |
Debt Instrument
|
ÌýÌý |
Type |
ÌýÌý |
Average Annual InterestÌýRate |
Ìý |
ÌýÌý |
Final Maturity |
Ìý |
ÌýÌý |
Total Face Amount |
Ìý |
Ìý |
Total Long-term Debt |
Ìý |
$1.25 Billion Term Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
1.40Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
ÌýÌý$ |
ÌýÌýÌýÌý972.0Ìý |
(6)Ìý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý897.2Ìý |
(6)Ìý |
$700 Million 4.875% 2021 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.88Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2021 |
ÌýÌý |
ÌýÌý |
Ìý |
700.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
699.3Ìý |
(5)Ìý |
$1.3 Billion Senior Notes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
$500 Million 4.80% 2020 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.80Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
500.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
499.1Ìý |
(4)Ìý |
$800 Million 6.25% 2040 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.25Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2040 |
ÌýÌý |
ÌýÌý |
Ìý |
800.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
790.1Ìý |
(3)Ìý |
$400 Million 5.90% 2020 Senior Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
5.90Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
400.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
398.0Ìý |
(2)Ìý |
$325 Million Private Placement Senior Notes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Series 2008A - Tranche A
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.31Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2013 |
ÌýÌý |
ÌýÌý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Series 2008A - Tranche B
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.59Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2015 |
ÌýÌý |
ÌýÌý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
$1.75 Billion Credit Facility:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Revolving Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
-ÌýÌýÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
Ìý |
1,750.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
-Ìý |
(1)Ìý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
Ìý
|
Ìý
|
Ìý |
Total
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
ÌýÌý$ |
ÌýÌýÌýÌý5,447.0ÌýÌý |
ÌýÌý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý3,608.7ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
Ìý
|
Ìý
|
Ìý |
(1) As of March 31, 2012 and December 31, 2011, no revolving loans were drawn under the credit facility and the principal amount of letter of credit obligations totaled $23.5 million for each period respectively, thereby reducing available borrowing capacity to $1,726.5 million for each period, respectively. As of April 26, 2012, we had direct borrowings on our $1.75 billion credit facility in the amount of $425.0 million for purposes of funding general operations.
(2)ÌýAs of March 31, 2012 and December 31, 2011, the $400 million 5.90 percent senior notes were recorded at a par value of $400 million less unamortized discounts of $1.9 million and $2.0 million, respectively, based on an imputed interest rate ofÌý5.98 percent.
(3)As of March 31, 2012 and December 31, 2011, the $800 million 6.25 percent senior notes were recorded at par value of $800 million less unamortized discounts of $9.9 million in each period, respectively, based on an imputed interest rate ofÌý6.38 percent.
(4)ÌýAs of March 31, 2012 and December 31, 2011, the $500 million 4.80 percent senior notes were recorded at a par value of $500 million less unamortized discounts of $0.9 million in each period, respectively, based on an imputed interest rate ofÌý4.83 percent.
(5) As of March 31, 2012 and December 31, 2011, the $700 million 4.88 percent senior notes were recorded at a par value of $700 million less unamortized discounts of $0.7 million in each period, respectively, based on an imputed interest rate ofÌý4.89 percent.
(6)ÌýAs of March 31, 2012 and December 31, 2011, $290.5 and $278.0 million, respectively, had been paid down on the original $1.25 billion term loan and of the remaining term loan $87.2 million and $74.8 million, respectively, was classified as Current portion of term loan. The current classification is based upon the principal payment terms of the arrangement requiring principal payments on each three-month anniversary following the funding of the term loan.
|