| Schedule of long-term debt instruments |
Our debt as of December 31, 2017 and 2016 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying value(a) at
|
Issuer / Borrower |
|
Issued |
|
Debt |
|
Maturity Date |
|
Interest Payable |
|
Principal Amount at December 31, 2017 |
|
December 31, 2017 |
|
December 31, 2016 |
Sirius XM
(b)(e) |
|
May 2013 |
|
4.25% Senior Notes
(the "4.25% Notes") |
|
May 15, 2020 |
|
semi-annually on May 15 and November 15 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
497,069 |
|
Sirius XM
(b)(f) |
|
August 2013 |
|
5.75% Senior Notes
(the "5.75% Notes") |
|
August 1, 2021 |
|
semi-annually on February 1 and August 1 |
|
— |
|
|
— |
|
|
596,386 |
|
Sirius XM
(b)(g) |
|
July 2017 |
|
3.875% Senior Notes
(the "3.875% Notes") |
|
August 1, 2022 |
|
semi-annually on February 1 and August 1 |
|
1,000,000 |
|
|
992,011 |
|
|
— |
|
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 |
|
|
496,646 |
|
|
496,111 |
|
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 |
|
|
1,488,002 |
|
|
1,486,556 |
|
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 |
|
|
991,285 |
|
|
990,340 |
|
Sirius XM
(b) |
|
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 |
|
|
990,138 |
|
|
989,259 |
|
Sirius XM
(b)(g) |
|
July 2017 |
|
5.00% Senior Notes
(the "5.00% Notes") |
|
August 1, 2027 |
|
semi-annually on February 1 and August 1 |
|
1,500,000 |
|
|
1,486,162 |
|
|
— |
|
Sirius XM
(b)(c)(h) |
|
August 2012 |
|
5.25% Senior Secured Notes (the "5.25% Notes") |
|
August 15, 2022 |
|
semi-annually on February 15 and August 15 |
|
— |
|
|
— |
|
|
396,232 |
|
Sirius XM
(d) |
|
December 2012 |
|
Senior Secured Revolving Credit Facility (the "Credit Facility") |
|
June 16, 2020 |
|
variable fee paid quarterly |
|
1,750,000 |
|
|
300,000 |
|
|
390,000 |
|
Sirius XM |
|
Various |
|
Capital leases |
|
Various |
|
n/a |
|
n/a |
|
|
10,597 |
|
|
13,559 |
|
Total Debt |
|
6,754,841 |
|
|
5,855,512 |
|
Less: total current maturities |
|
5,105 |
|
|
5,485 |
|
Less: total deferred financing costs for Notes |
|
8,493 |
|
|
7,263 |
|
Total long-term debt |
|
$ |
6,741,243 |
|
|
$ |
5,842,764 |
|
|
|
(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) |
The liens that secured the 5.25% Notes were equal and ratable to the liens granted to secure the Credit Facility.
|
|
|
(d) |
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, 2017. 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.
|
|
|
(e) |
On July 27, 2017, Sirius XM redeemed $500,000 in outstanding principal amount of the 4.25% Notes for an aggregate purchase price, including premium and interest, of $509,565. We recognized $8,393 to Loss on extinguishment of debt, consisting primarily of unamortized discount, deferred financing fees and repayment premium, as a result of this redemption.
|
|
|
(f) |
On August 4, 2017, Sirius XM redeemed $600,000 in outstanding principal amount of the 5.75% Notes for an aggregate purchase price, including premium and interest, of $617,538. We recognized $20,964 to Loss on extinguishment of debt, consisting primarily of unamortized discount, deferred financing fees and repayment premium, as a result of this redemption.
|
|
|
(g) |
In July 2017, Sirius XM issued $1,000,000 aggregate principal amount of the 3.875% Notes and $1,500,000 aggregate principal amount of the 5.00% Notes with a net original issuance discount and deferred financing costs in the aggregate of $10,291 and $16,638, respectively.
|
|
|
(h) |
On September 1, 2017, Sirius XM redeemed $400,000 in outstanding principal amount of the 5.25% Notes for an aggregate purchase price, including premium and interest, of $411,433. We recognized $14,322 to Loss on extinguishment of debt, consisting primarily of unamortized discount, deferred financing fees and repayment premium, as a result of this redemption. All security interests and other liens securing the 5.25% Notes were released.
|
|