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, 2023 December 31, 2022 Maturity Date Principal Balance Fair Value Carrying Value Principal Balance Fair Value Carrying Value Revolving Credit Facility Jul. 7, 2026 $ 675,000 $ 675,000 $ 675,000 $ 720,000 $ 720,000 $ 720,000 2018 Term Loan Apr. 11, 2025 2,286,000 2,286,000 2,278,817 2,292,000 2,280,540 2,284,007 2014-2C Tower Securities (1) Oct. 8, 2024 620,000 604,612 618,357 620,000 598,480 618,099 2019-1C Tower Securities (1) Jan. 12, 2025 1,165,000 1,110,828 1,160,474 1,165,000 1,095,776 1,159,860 2020-1C Tower Securities (1) Jan. 9, 2026 750,000 678,660 745,841 750,000 665,633 745,480 2020-2C Tower Securities (1) Jan. 11, 2028 600,000 519,390 595,793 600,000 506,574 595,586 2021-1C Tower Securities (1) Nov. 9, 2026 1,165,000 1,014,550 1,156,304 1,165,000 991,705 1,155,724 2021-2C Tower Securities (1) Apr. 9, 2027 895,000 774,265 887,867 895,000 756,302 887,443 2021-3C Tower Securities (1) Oct. 9, 2031 895,000 709,565 886,711 895,000 686,134 886,495 2022-1C Tower Securities (1) Jan. 11, 2028 850,000 868,488 840,091 850,000 855,899 840,053 2020 Senior Notes Feb. 15, 2027 1,500,000 1,406,595 1,487,739 1,500,000 1,375,815 1,487,013 2021 Senior Notes Feb. 1, 2029 1,500,000 1,248,750 1,488,834 1,500,000 1,286,250 1,488,402 Total debt $ 12,901,000 $ 11,896,703 $ 12,821,828 $ 12,952,000 $ 11,819,108 $ 12,868,162 Less: current maturities of long-term debt ( 24,000 ) ( 24,000 ) Total long-term debt, net of current maturities $ 12,797,828 $ 12,844,162 (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 March 31, Rates as of 2023 2022 March 31, Cash Non-cash Cash Non-cash 2023 Interest Interest Interest Interest (in thousands) Revolving Credit Facility 6.037 % $ 9,286 $ — $ 2,279 $ — 2018 Term Loan (1) 2.569 % 14,363 9,223 10,910 11,438 2014-2C Tower Securities 3.869 % 6,046 — 6,046 — 2018-1C Tower Securities 3.448 % — — 5,570 — 2019-1C Tower Securities 2.836 % 8,357 — 8,357 — 2020-1C Tower Securities 1.884 % 3,598 — 3,598 — 2020-2C Tower Securities 2.328 % 3,540 — 3,540 — 2021-1C Tower Securities 1.631 % 4,846 — 4,846 — 2021-2C Tower Securities 1.840 % 4,196 — 4,196 — 2021-3C Tower Securities 2.593 % 5,873 — 5,873 — 2022-1C Tower Securities 6.599 % 14,093 — — — 2020 Senior Notes 3.875 % 14,531 88 14,531 88 2021 Senior Notes 3.125 % 11,719 — 11,719 — Other 778 4,928 787 — Total $ 101,226 $ 14,239 $ 82,252 $ 11,526 (1) The 2018 Term Loan has a blended rate of 2.569 %, 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 6.600 % as of March 31, 2023. 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 March 31, 2023 (1) March 31, 2023 (2) March 31, 2023 Revolving Credit Facility 6.037 % 0.140 % 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, 2022. (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, 2022. The table below summarizes the Company’s Revolving Credit Facility activity during the three months ended March 31, 2023 and 2022 (in thousands): For the three months ended March 31, 2023 2022 Beginning outstanding balance $ 720,000 $ 350,000 Borrowings 140,000 330,000 Repayments ( 185,000 ) — Ending outstanding balance $ 675,000 $ 680,000 Subsequent to March 31, 2023, the Company repaid $ 80.0 million under the Revolving Credit Facility, and as of the date of this filing, $ 595.0 million was outstanding. Term Loan under the Senior Credit Agreement During the three months ended March 31, 2023, the Company repaid an aggregate of $ 6.0 million of principal on the 2018 Term Loan. As of March 31, 2023, the 2018 Term Loan had a principal balance of $ 2.3 billion. Secured Tower Revenue Securities As of March 31, 2023, 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 . |