| Debt |
Debt
Our debt as of December 31, 2016 and 2015 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying value(a) at
|
Issuer / Borrower |
|
Issued |
|
Debt |
|
Maturity Date |
|
Interest Payable |
|
Principal Amount at December 31, 2016 |
|
December 31, 2016 |
|
December 31, 2015 |
Sirius XM
(b) |
|
May 2013 |
|
4.25% Senior Notes
(the "4.25% Notes") |
|
May 15, 2020 |
|
semi-annually on May 15 and November15 |
|
$ |
500,000 |
|
|
$ |
497,069 |
|
|
$ |
496,282 |
|
Sirius XM
(b)(f) |
|
September 2013 |
|
5.875% Senior Notes
(the "5.875% Notes") |
|
October 1, 2020 |
|
semi-annually on April 1 and October 1 |
|
— |
|
|
— |
|
|
644,720 |
|
Sirius XM
(b) |
|
August 2013 |
|
5.75% Senior Notes
(the "5.75% Notes") |
|
August 1, 2021 |
|
semi-annually on February 1 and August 1 |
|
600,000 |
|
|
596,386 |
|
|
595,720 |
|
Sirius XM
(b) |
|
May 2013 |
|
4.625% Senior Notes
(the "4.625% Notes") |
|
May 15, 2023 |
|
semi-annually on May 15 and November 15 |
|
500,000 |
|
|
496,111 |
|
|
495,602 |
|
Sirius XM
(b) |
|
May 2014 |
|
6.00% Senior Notes
(the "6.00% Notes") |
|
July 15, 2024 |
|
semi-annually on January 15 and July 15 |
|
1,500,000 |
|
|
1,486,556 |
|
|
1,485,196 |
|
Sirius XM
(b) |
|
March 2015 |
|
5.375% Senior Notes
(the "5.375% Notes due 2025") |
|
April 15, 2025 |
|
semi-annually on April 15 and October 15 |
|
1,000,000 |
|
|
990,340 |
|
|
989,446 |
|
Sirius XM
(b)(c) |
|
May 2016 |
|
5.375% Senior Notes
(the "5.375% Notes due 2026") |
|
July 15, 2026 |
|
semi-annually on January 15 and July 15 |
|
1,000,000 |
|
|
989,259 |
|
|
— |
|
Sirius XM
(b)(d) |
|
August 2012 |
|
5.25%Senior Secured Notes
(the "5.25% Notes") |
|
August 15, 2022 |
|
semi-annually on February 15 and August 15 |
|
400,000 |
|
|
396,232 |
|
|
395,675 |
|
Sirius XM
(e) |
|
December 2012 |
|
Senior Secured
Revolving Credit Facility (the "Credit Facility") |
|
June 16, 2020 |
|
variable fee paid quarterly |
|
1,750,000 |
|
|
390,000 |
|
|
340,000 |
|
Sirius XM |
|
Various |
|
Capital leases |
|
Various |
|
n/a |
|
n/a |
|
|
13,559 |
|
|
12,892 |
|
Total Debt |
|
5,855,512 |
|
|
5,455,533 |
|
Less: total current maturities |
|
5,485 |
|
|
4,764 |
|
Less: total deferred financing costs for Notes |
|
7,263 |
|
|
7,155 |
|
Total long-term debt |
|
$ |
5,842,764 |
|
|
$ |
5,443,614 |
|
|
|
(a) |
The carrying value of the obligations is net of any remaining unamortized original issue discount. |
|
|
(b) |
Substantially all of our domestic wholly-owned subsidiaries have guaranteed these notes. |
|
|
(c) |
In May 2016, Sirius XM issued $1,000,000 aggregate principal amount of 5.375% Senior Notes due 2026, with an original issuance discount of $11,250.
|
|
|
(d) |
The liens securing the 5.25% Notes are equal and ratable to the liens granted to secure the Credit Facility.
|
|
|
(e) |
Sirius XM's obligations under the Credit Facility are guaranteed by certain of its material domestic subsidiaries and are secured by a lien on substantially all of Sirius XM's assets and the assets of its material domestic subsidiaries. Interest on borrowings is payable on a monthly basis and accrues at a rate based on LIBOR plus an applicable rate. Sirius XM is also required to pay a variable fee on the average daily unused portion of the Credit Facility which is payable on a quarterly basis. The variable rate for the unused portion of the Credit Facility was 0.25% per annum as of December 31, 2016. Sirius XM's outstanding borrowings under the Credit Facility are classified as Long-term debt within our consolidated balance sheets due to the long-term maturity of this debt.
|
|
|
(f) |
On August 25, 2016, we called for the redemption of $650,000 outstanding principal balance of the 5.875% Notes on October 1, 2016 for an aggregate purchase price, including premium and interest, of $669,097. We recognized $24,229 to Loss on extinguishment of debt and credit facilities, net, consisting primarily of unamortized discount, deferred financing fees and repayment premium, as a result of this redemption.
|
Converted Debt
During the year ended December 31, 2014, $502,370 in principal amount of the Exchangeable Notes were converted, resulting in the issuance of 272,856 shares of our common stock. No loss was recognized as a result of this conversion.
Covenants and Restrictions
Under the Credit Facility, Sirius XM, our wholly-owned subsidiary, must comply with a debt maintenance covenant that it cannot exceed a total leverage ratio, calculated as consolidated total debt to consolidated operating cash flow, of 5.0 to 1.0. The Credit Facility generally requires compliance with certain covenants that restrict Sirius XM's ability to, among other things, (i) incur additional indebtedness, (ii) incur liens, (iii) pay dividends or make certain other restricted payments, investments or acquisitions, (iv) enter into certain transactions with affiliates, (v) merge or consolidate with another person, (vi) sell, assign, lease or otherwise dispose of all or substantially all of Sirius XM's assets, and (vii) make voluntary prepayments of certain debt, in each case subject to exceptions.
The indentures governing Sirius XM's notes restrict Sirius XM's non-guarantor subsidiaries' ability to create, assume, incur or guarantee additional indebtedness without such non-guarantor subsidiary guaranteeing each such series of notes on a pari passu basis. The indentures governing the notes also contain covenants that, among other things, limit Sirius XM's ability and the ability of its subsidiaries to create certain liens; enter into sale/leaseback transactions; and merge or consolidate.
Under Sirius XM's debt agreements, the following generally constitute an event of default: (i) a default in the payment of interest; (ii) a default in the payment of principal; (iii) failure to comply with covenants; (iv) failure to pay other indebtedness after final maturity or acceleration of other indebtedness exceeding a specified amount; (v) certain events of bankruptcy; (vi) a judgment for payment of money exceeding a specified aggregate amount; and (vii) voidance of subsidiary guarantees, subject to grace periods where applicable. If an event of default occurs and is continuing, our debt could become immediately due and payable.
At December 31, 2016 and 2015, we were in compliance with our debt covenants.
|