| Schedule of Long-term Debt Instruments |
Our debt as of December 31, 2015 and 2014 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying value(a) at
|
|
|
Issuer / Borrower
|
|
Issued
|
|
Debt
|
|
Maturity Date
|
|
Interest Payable
|
|
Principal Amount at December 31, 2015
|
|
|
December 31, 2015
|
|
|
December 31, 2014
|
|
|
Sirius XM
(b)
|
|
May 2013
|
|
4.25% Senior Notes
(the "4.25% Notes")
|
|
May 15, 2020
|
|
semi-annually on May 15 and November 15
|
|
$
|
500,000
|
|
|
$
|
496,282
|
|
|
$
|
495,529
|
|
|
Sirius XM
(b)
|
|
September 2013
|
|
5.875% Senior Notes
(the "5.875% Notes")
|
|
October 1, 2020
|
|
semi-annually on April 1 and October 1
|
|
|
650,000
|
|
|
|
644,720
|
|
|
|
643,790
|
|
|
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
|
|
|
|
595,720
|
|
|
|
595,091
|
|
|
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
|
|
|
|
495,602
|
|
|
|
495,116
|
|
|
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
|
|
|
|
1,485,196
|
|
|
|
1,483,918
|
|
|
Sirius XM
(b)(c)
|
|
March 2015
|
|
5.375% Senior Notes
(the "5.375% Notes")
|
|
April 15, 2025
|
|
semi-annually on April 15 and October 15
|
|
|
1,000,000
|
|
|
|
989,446
|
|
|
|
—
|
|
|
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
|
|
|
|
395,675
|
|
|
|
395,147
|
|
|
Sirius XM
(e)
|
|
December 2012
|
|
Senior Secured
Revolving Credit Facility (the "Credit Facility")
|
|
June 16, 2020
|
|
variable fee paid quarterly
|
|
|
1,750,000
|
|
|
|
340,000
|
|
|
|
380,000
|
|
|
Sirius XM
|
|
Various
|
|
Capital leases
|
|
Various
|
|
n/a
|
|
n/a
|
|
|
|
12,892
|
|
|
|
12,754
|
|
|
Total Debt
|
|
|
|
5,455,533
|
|
|
|
4,501,345
|
|
|
Less: total current maturities
|
|
|
|
4,764
|
|
|
|
7,482
|
|
|
Less: total deferred financing costs for Notes
|
|
|
|
7,155
|
|
|
|
6,444
|
|
|
Total long-term debt
|
|
|
$
|
5,443,614
|
|
|
$
|
4,487,419
|
|
|
(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 March 2015, Sirius XM issued $1,000,000 aggregate principal amount of 5.375% Senior Notes due 2025, 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)
|
In December 2012, Sirius XM entered into a five-year Credit Facility with a syndicate of financial institutions for $1,250,000. In June 2015, Sirius XM entered into an amendment to increase the total borrowing capacity under the Credit Facility to $1,750,000 and to extend the maturity to June 2020. 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 0.30% per annum as of December 31, 2015. As of December 31, 2015, $1,410,000 was available for future borrowing under the Credit Facility. 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.
|
|