Debt | 10. DEBT The principal values, fair values, and carrying values of debt consist of the following (in thousands): As of As of March 31, 2020 December 31, 2019 Maturity Date Principal Balance Fair Value Carrying Value Principal Balance Fair Value Carrying Value Revolving Credit Facility Apr. 11, 2023 $ 485,000 $ 485,000 $ 485,000 $ 490,000 $ 490,000 $ 490,000 2018 Term Loan Apr. 11, 2025 2,358,000 2,181,150 2,340,952 2,364,000 2,369,910 2,346,183 2013-2C Tower Securities (1) Apr. 11, 2023 575,000 607,373 571,161 575,000 585,954 570,866 2014-2C Tower Securities (1) Oct. 8, 2024 620,000 679,297 615,433 620,000 644,912 615,205 2015-1C Tower Securities (1) Oct. 8, 2020 500,000 504,845 498,691 500,000 502,095 498,090 2016-1C Tower Securities (1) Jul. 9, 2021 700,000 715,036 697,431 700,000 704,095 696,936 2017-1C Tower Securities (1) Apr. 11, 2022 760,000 782,663 755,580 760,000 763,405 755,061 2018-1C Tower Securities (1) Mar. 9, 2023 640,000 681,299 634,763 640,000 658,266 634,344 2019-1C Tower Securities (1) Jan. 12, 2025 1,165,000 1,227,491 1,153,499 1,165,000 1,158,057 1,153,086 2014 Senior Notes Jul. 15, 2022 — — — 750,000 760,313 743,580 2016 Senior Notes Sep. 1, 2024 1,100,000 1,089,000 1,086,899 1,100,000 1,142,625 1,086,241 2017 Senior Notes Oct. 1, 2022 750,000 738,750 745,278 750,000 764,063 744,833 2020 Senior Notes Feb. 15, 2027 1,000,000 980,000 988,741 — — — Total debt $ 10,653,000 $ 10,671,904 $ 10,573,428 $ 10,414,000 $ 10,543,695 $ 10,334,425 Less: current maturities of long-term debt ( 522,691 ) ( 522,090 ) Total long-term debt, net of current maturities $ 10,050,737 $ 9,812,335 (1) The maturity date represents the anticipated repayment date for each issuance. The table below reflects cash and non-cash interest expense amounts recognized by debt instrument for the periods presented: For the three months ended March 31, Interest 2020 2019 Rates as of Cash Non-cash Cash Non-cash March 31, 2020 Interest Interest Interest Interest (in thousands) Revolving Credit Facility 2.206 % $ 2,714 $ — $ 2,836 $ — 2018 Term Loan (1) 3.600 % 22,203 2,022 26,922 186 2013-2C Tower Securities 3.722 % 5,396 — 5,396 — 2014 Tower Securities (2) 3.869 % 6,046 — 12,785 — 2015-1C Tower Securities 3.156 % 3,985 — 3,985 — 2016-1C Tower Securities 2.877 % 5,090 — 5,090 — 2017-1C Tower Securities 3.168 % 6,085 — 6,085 — 2018-1C Tower Securities 3.448 % 5,570 — 5,570 — 2019-1C Tower Securities 2.836 % 8,357 — — — 2014 Senior Notes 4.875 % 3,352 112 9,141 196 2016 Senior Notes 4.875 % 13,406 272 13,406 259 2017 Senior Notes 4.000 % 7,500 — 7,500 — 2020 Senior Notes 3.875 % 6,135 — — — Other 12 — ( 49 ) — Total $ 95,851 $ 2,406 $ 98,667 $ 641 (1) The 2018 Term Loan has a blended rate of 3.600 % which includes the impact of the interest rate swaps entered into in 2019 which swapped $ 1.95 billion of notional value accruing interest at one month LIBOR plus 175 basis points for a fixed rate of 3.78 % per annum through the maturity date of the 2018 Term Loan. Excluding the impact of the interest rate swaps, the 2018 Term Loan was accruing interest at 2.74 % as of March 31, 2020. (2) The 2014-1C Tower Securities, which was repaid September 13, 2019, accrued interest at 2.898 %. The 2014-2C Tower Securities accrue interest at 3.869 %. Revolving Credit Facility under the Senior Credit Agreement During the three months ended March 31, 2020, the Company borrowed $ 500.0 million and repaid $ 505.0 million of the outstanding balance under the Revolving Credit Facility. As of March 31, 2020, the balance outstanding under the Revolving Credit Facility was $ 485.0 million. In addition, SBA Senior Finance II was required to pay a commitment fee of 0.25 % per annum on the amount of the unused commitment. As of March 31, 2020, SBA Senior Finance II was in compliance with the financial covenants contained in the Senior Credit Agreement. Subsequent to March 31, 2020, the Company borrowed $ 15.0 million and repaid $ 120.0 million of the outstanding balance under the Revolving Credit Facility. As of the date of this filing, $ 380.0 million was outstanding under the Revolving Credit Facility. Term Loan under the Senior Credit Agreement During the three months ended March 31, 2020, the Company repaid an aggregate of $ 6.0 million of principal on the 2018 Term Loan. As of March 31, 2020, the 2018 Term Loan had a principal balance of $ 2.4 billion. Secured Tower Revenue Securities As of March 31, 2020, the entities that are borrowers on the mortgage loan (the “Borrowers”) met the debt service coverage ratio required by the mortgage loan agreement and were in compliance with all other covenants as set forth in the agreement. The sole asset of the Trust consists of a non-recourse mortgage loan made in favor of the Borrowers. Senior Notes 2014 Senior Notes On February 20, 2020, the Company redeemed the entire $ 750.0 million balance on the 2014 Senior Notes with proceeds from the 2020 Senior Notes (defined below). In addition, the Company paid a $ 9.1 million call premium and expensed $ 7.7 million for the write-off of the original issue discount and financing fees related to the redemption of the 2014 Senior Notes which are reflected in loss from extinguishment of debt on the Consolidated Statement of Operations. 2020 Senior Notes On February 4, 2020, the Company issued $ 1.0 billion of unsecured senior notes due February 15, 2027 (the “2020 Senior Notes”). The 2020 Senior Notes accrue interest at a rate of 3.875 % per annum. Interest on the 2020 Senior Notes is due semi-annually on February 15 and August 15 of each year, beginning on August 15, 2020. The Company incurred financing fees of $ 11.5 million to date in relation to this transaction, which are being amortized through the maturity date. Net proceeds from this offering were used to redeem all of the outstanding principal amount of the 2014 Senior Notes and repay a portion of the amount outstanding under the Revolving Credit Facility. The 2020 Senior Notes are subject to redemption in whole or in part on or after February 15, 2023 at the redemption prices set forth in the indenture agreement plus accrued and unpaid interest. Prior to February 15, 2023, the Company may, at its option, redeem up to 35 % of the aggregate principal amount of the 2020 Senior Notes originally issued at a redemption price of 103.875 % of the principal amount of the 2020 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest with the net proceeds of certain equity offerings. The Company may redeem the 2020 Senior Notes during the twelve-month period beginning on the following dates at the following redemption prices: February 15, 2023 at 101.938 %, February 15, 2024 at 100.969 %, or February 15, 2025 until maturity at 100.000 %, of the principal amount of the 2020 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest. |