Debt | 10. DEBT The principal values, fair values, and carrying values of debt consist of the following (in thousands): As of As of September 30, 2022 December 31, 2021 Maturity Date Principal Balance Fair Value Carrying Value Principal Balance Fair Value Carrying Value Revolving Credit Facility Jul. 7, 2026 $ 410,000 $ 410,000 $ 410,000 $ 350,000 $ 350,000 $ 350,000 2018 Term Loan Apr. 11, 2025 2,298,000 2,231,933 2,289,183 2,316,000 2,289,945 2,304,697 2014-2C Tower Securities (1) Oct. 8, 2024 620,000 603,359 617,845 620,000 641,793 617,095 2018-1C Tower Securities (1) Mar. 9, 2023 640,000 636,070 639,181 640,000 650,163 637,812 2019-1C Tower Securities (1) Jan. 12, 2025 1,165,000 1,103,989 1,159,249 1,165,000 1,174,728 1,157,446 2020-1C Tower Securities (1) Jan. 9, 2026 750,000 685,043 745,120 750,000 746,498 744,052 2020-2C Tower Securities (1) Jan. 11, 2028 600,000 536,328 595,381 600,000 605,268 594,774 2021-1C Tower Securities (1) Nov. 9, 2026 1,165,000 1,029,872 1,155,337 1,165,000 1,144,846 1,153,700 2021-2C Tower Securities (1) Apr. 9, 2027 895,000 786,034 887,172 895,000 883,213 886,116 2021-3C Tower Securities (1) Oct. 9, 2031 895,000 753,393 886,429 895,000 902,446 885,976 2020 Senior Notes Feb. 15, 2027 1,500,000 1,337,610 1,486,293 1,500,000 1,550,790 1,484,178 2021 Senior Notes Feb. 1, 2029 1,500,000 1,217,535 1,488,059 1,500,000 1,446,975 1,486,848 Total debt $ 12,438,000 $ 11,331,166 $ 12,359,249 $ 12,396,000 $ 12,386,665 $ 12,302,694 Less: current maturities of long-term debt ( 663,181 ) ( 24,000 ) Total long-term debt, net of current maturities $ 11,696,068 $ 12,278,694 (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: Interest For the three months ended September 30, For the nine months ended September 30, Rates as of 2022 2021 2022 2021 September 30, Cash Non-cash Cash Non-cash Cash Non-cash Cash Non-cash 2022 Interest Interest Interest Interest Interest Interest Interest Interest (in thousands) Revolving Credit Facility 4.540 % $ 4,896 $ — $ 996 $ — $ 10,778 $ — $ 4,717 $ — 2018 Term Loan (1) 2.328 % 13,038 11,440 11,156 11,441 35,565 34,318 33,220 34,314 2013-2C Tower Securities — — — 5,396 — — — 16,188 — 2014-2C Tower Securities 3.869 % 6,046 — 6,046 — 18,138 — 18,138 — 2017-1C Tower Securities — — — — — — — 9,201 — 2018-1C Tower Securities 3.448 % 5,570 — 5,570 — 16,711 — 16,711 — 2019-1C Tower Securities 2.836 % 8,357 — 8,357 — 25,072 — 25,072 — 2020-1C Tower Securities 1.884 % 3,598 — 3,598 — 10,793 — 10,793 — 2020-2C Tower Securities 2.328 % 3,540 — 3,540 — 10,619 — 10,619 — 2021-1C Tower Securities 1.631 % 4,870 — 4,850 — 14,567 — 7,401 — 2021-2C Tower Securities 1.840 % 4,196 — — — 12,587 — — — 2021-3C Tower Securities 2.593 % 5,873 — — — 17,619 — — — 2016 Senior Notes — — — 13,406 293 — — 40,219 869 2017 Senior Notes — — — — — — — 2,333 — 2020 Senior Notes 3.875 % 14,531 88 14,531 86 43,594 264 43,594 253 2021 Senior Notes 3.125 % 11,719 — 11,719 — 35,156 — 31,510 — Other 727 — 34 — 2,329 — 123 — Total $ 86,961 $ 11,528 $ 89,199 $ 11,820 $ 253,528 $ 34,582 $ 269,839 $ 35,436 (1) The 2018 Term Loan has a blended rate of 2.328 %, which includes the impact of the interest rate swap entered into on August 4, 2020, which swapped $ 1.95 billion of notional value accruing interest at one month LIBOR plus 175 basis points for a fixed rate of 1.874 % per annum through the maturity date of the 2018 Term Loan. Excluding the impact of the interest rate swap, the 2018 Term Loan was accruing interest at 4.870 % as of September 30, 2022. Refer to Note 17 for more information on the Company’s interest rate swap. Revolving Credit Facility under the Senior Credit Agreement The key terms of the revolving credit facility are as follows: Unused Financial Covenant Interest Rate Commitment Compliance as of Fee as of Status as of September 30, 2022 (1) September 30, 2022 (2) September 30, 2022 Revolving Credit Facility 4.540 % 0.190 % In Compliance (1) The rate reflected includes a 0.050 % reduction in the applicable spread as a result of meeting certain sustainability-linked targets as of December 31, 2021. (2) The rate reflected includes a 0.010 % reduction in the applicable commitment fee as a result of meeting certain sustainability-linked targets as of December 31, 2021 The table below summarizes the Company’s revolving credit facility activity during the three and nine months ended September 30, 2022 and 2021 (in thousands): For the three months For the nine months ended September 30, ended September 30, 2022 2021 2022 2021 Beginning outstanding balance $ 530,000 $ 85,000 $ 350,000 $ 380,000 Borrowings — — 330,000 810,000 Repayments ( 120,000 ) ( 85,000 ) ( 270,000 ) ( 1,190,000 ) Ending outstanding balance $ 410,000 $ — $ 410,000 $ — Subsequent to September 30, 2022, the Company borrowed $ 625.0 million and repaid $ 40.0 million under the Revolving Credit Facility, and as of the date of this filing, $ 995.0 million was outstanding. Term Loan under the Senior Credit Agreement During the three and nine months ended September 30, 2022, the Company repaid an aggregate of $ 6.0 million and $ 18.0 million, respectively, of principal on the 2018 Term Loan. As of September 30, 2022, the 2018 Term Loan had a principal balance of $ 2.3 billion. Secured Tower Revenue Securities As of September 30, 2022, 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 . |