Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Liabilities
1
Chapter 8’s Learning Objectives
2
Learning Objective One
3
Liabilities
4
Current Liabilities
• Current liabilities are obligations due within one year or within the
company’s normal operating cycle if longer than a year.
• Current liabilities are of two types:
Known amounts
– E.g., Short-term borrowings, accounts payable, accrued
liabilities, short-term notes payable, sales tax payable,
payroll liabilities, income tax payable, unearned revenues,
and current portion of long-term debt.
Estimated amounts
– E.g., Warranties, provisions, and contingent liabilities.
5
Current Liabilities: Known Amount
Short term
Accounts payable Accrued liabilities
borrowings
Short-term notes
Sales tax payable Payroll liabilities
payable
6
Short Term Borrowings
7
Accounts Payable
8
Short-Term Notes Payable
• Remember: we covered promissory notes (notes receivable) in
Chapter 4.
11
Short-Term Notes Payable – Example (cont’d)
(1) JE to record purchase of inventory using N/P on Oct.1, 2017:
Dec. 31, Interest Expense (+E -SE) [$8K x 10% x 3/12] 200
2017 Interest Payable (+L) 200
(3) JE to record the payment of N/P and interest at maturity (March 31,
2018):
March 31, Notes Payable, Short-Term (-L) 8,000
2018 Interest Payable (-L) 200
Interest Expense (+E -SE) [$8K x 10% x 3/12] 200
Cash [$8K + ($8K x 10% x 6/12)] 8,400
12
Sales Taxes Payable
• The federal government and most provincial governments levy taxes on
the sale of goods and services.
• Sellers add these taxes to the sales price, collect them from customers,
and then remit them to the respective governments periodically (monthly,
quarterly, annually).
• Thus, sellers act as intermediaries between the customer and the
governments.
• The sales taxes collected from customers represent liabilities for the
sellers between the date of collection and the date of remittance to the
government Sales tax payable to the government levying the tax.
13
Sales Taxes Payable
• Canada has 3 types of sales taxes:
1. GST (Goods and Services Tax) is a value-added tax levied by the
federal government. It applies to most goods and services.
2. PST (Provincial/regional Sales Tax) is a retail tax applied to
goods and services purchased by individuals or businesses for
their own use, not for resale, with the rates varying by province or
region.
3. HST (Harmonized Sales Tax) which combines PST and GST, is
also a value-added tax.
14
Sales Taxes Payable - GST or HST Payable
• The final consumer of a GST-/HST-taxable product/service bears the
tax.
• Hence, when entities farther down the supply chain from the end
consumer pay GST or HST, they receive an input tax credit (ITC) equal
to the tax they have paid.
• These ITCs are deducted from any GST or HST collected to arrive at the
net GST or HST payable to the government.
• For example, if a company collected 10,000 in HST on its sales and paid
$8,000 in HST on goods and services it purchased, then it would end the
period with HST payable of $2,000 ($10,000 in HST collected less
$8,000 in ITCs).
• GST- or HST-taxable is always a current liability as it is payable quarterly
or monthly, depending on the payer’s volume of business.
15
Sales Taxes Payable - GST or HST Payable
Kitchen Hardware Ltd. headquartered in Alberta (GST=5%, and PST=0%)
purchases lawn rakes for $3,000 plus 5% GST for a total of $3,150.
Consequently, it sells the rake for $6,000 plus GST of $300.
The following sequence of JEs covers the:
1. purchase of the rakes
2. sale of the rakes
3. remittance of the GST payable to the federal government
16
Sales Taxes Payable – Example (cont’d)
1. JE to record purchase of inventory:
Inventory 3,000
GST Recoverable 150
Accounts Payable 3,150
18
Accrued Liabilities
19
Accrued Liabilities (cont’d)
20
Payroll Liabilities
22
Employers’ Contributions
23
Salary Expense
• Salary expense represents gross pay (that is, pay before subtractions
for taxes and other deductions). Salary expense creates several payroll
entries, expenses, and liabilities:
1. Salaries and Wages Payable is the employees’ net (take-home)
pay.
2. Employee Income Tax Payable is the employees’ income tax that
has been withheld from paycheques.
3. CPP and EI Payable are the employees’ contributions to those
two government programs that have been withheld from their
paycheques, plus the employer’s contributions to these programs.
4. CPP and EI Expense is the cost of the employer’s contribution to
these two government programs.
24
Payroll Liabilities - Example
• Salary expense represents gross pay (pay before subtractions for taxes
and other deductions such as CPP payable and EI payable).
• JE to record salary expense and employee withholdings:
Salary Expense (+E -SE) [gross pay) 10,000
Employee Income Tax Payable (+L) 1,350
Canada Pension Plan Payable (+L) 495
Employment Insurance Payable (+L) 183
Employee Union Dues Payable (+L) 272
Salary Payable (+L) [take-home pay] 7,700
26
Unearned (Deferred) Revenues
27
Unearned (Deferred) Revenues - Example
28
Current Portion of Long-Term Debt
29
Current Portion of Long-Term Debt - Example
• ABC Inc. received a 2-year loan for $30K on Jan. 1, 2017 with
maturity in Dec. 31, 2018.
• $15K due on Dec. 31, 2017 Maturity < 1 year (current portion
of LT Debt)
• $15K due on Dec. 31, 2018 Maturity > 1 year (long-term
liability)
30
31
31
Current Liabilities – Estimated Amounts
32
Provisions
33
Provision - Estimated Warranty Payable
• At the time of the sale, the company doesn’t know which products
are defective.
34
Provision - Estimated Warranty Payable - JEs
35
Estimated Warranty Payable - example
• If Black & Decker ends up replacing 100 defective tools with new
tools costing $4,800 in total, it would record the following:
37
Contingent Liabilities (cont’d)
38
Mid-Chapter Summary Problem
39
Explain the impact of the time value of
money
40
Present Value of Single Payment
41
Time Value of Money
44
Present Value of a Single Payment
Or use PV table –
Exhibit 7.9 (p. 352)
1
PV of a Single Payment = Future Amount x
(1+i )n
45
Present Value of a Single Payment
Future value
Present value (PV) =
(1 + Interest rate)n
$1,000
PV = = $863.84
(1 + 0.05)3
46
Present Value Tables – Single payment
• We use the junction of the number of periods and the interest rate
per period to find the relevant PV factor
• For example, if we were interested in finding the PV of a payment that
will be paid in two years with an interest rate of 6%, our PV factor of
interest is 0.890
47
Present Value Tables – Single Payment Example
What is the present value of $1,000 that you will receive in 3 years.
Assume that the market interest rate is 5%
PV (P) = P x PV factor
PV = $1,000 x 0.864 = $864
1
PV ($1,000 in 3 years) = $1,000 x = $863.84
p.352 (1 + 0.5)3
Note, you obtain the same PV by using the equation from slide 46:
Future value
Present value (PV) =
(1 + Interest rate)n
49
Present Value Tables – Annuity
• Again, we use the junction of the number of periods and the interest
rate per period to find the relevant PV of annuity factor
• For example, if we were interested in finding the PV of an annuity
payment that pays $1,000 for each of the next three years and market
interest rate is 6%, our PV factor of interest is 2.673.
Exhibit 7-10
p.353
50
Present Value Tables – Annuity
Suppose an investment promises annual cash receipts of $10,000 to be
received at the end of each of three years. Assume that the market
interest rate is 12%. What is the investment’s present value? That is,
what would you pay today to acquire the investment?
PV (annuity) = annuity payment x PV of annuity factor
= $10,000 x 2.402 = $24,020
Exhibit 7-10
p.353
51
Present Value of Money - Example
It is Jan. 1, 2015. You have just developed an electronic app that allows
individuals to view up to date financial statements of all companies on
the TSX in real time. This is quite an invention because interested
readers no longer have to wait for the annual report to view financial
statements and they can download them onto their smart-phone at any
time.
Sensing that the world will soon be taken over by an unprecedented love
for accounting information, Apple, BlackBerry and Samsung make you
an offer to purchase the invention:
• Apple offers to pay $1M on Jan 1. 2015.
• BlackBerry offers to pay $250 K on Dec. 31 of each year for the
next 5 years.
• Samsung offers to pay $1.5 M at end of 5 years (Dec. 31, 2019).
The annual interest rate that can be earned is 5%. Which offer will you
take?
52
Present Value of Money - Example
BlackBerry offers to pay $250 K on Dec. 31 of each year for the
next 5 years. The annual interest rate that can be earned is 5%.
PV of BlackBerry’s offer:
53
Present Value of Money - Example
Samsung offers to pay $1.5 M at end of 5 years (Dec. 31, 2019).
The annual interest rate that can be earned is 5%.
PV of Samsung’s offer:
54
Present Value of Money - Example
Offers PV of offers
Apple offers to pay $1M to be paid on Jan 1. $1,000,000
2015
BlackBerry offers to pay $250K on Dec. 31 of $1,082,250
each year for the next 5 years.
Samsung offers to pay $1.5 M at end of 5 years $1,176,000
(Dec. 31, 2019).
55
The remaining slides will be added for
Wednesday’s class
Learning Objective Two
57
Bonds payable
• Bonds payable are groups of notes issued to multiple lenders, called
bondholders.
• Bonds payable are issued to borrow large sums of money from the
public.
• Each bond has a principal amount (face value or maturity value), which
is the principal amount due at the end of its maturity (maturity date).
58
Bond Certificate
Purchasers of bonds receive a bond certificate, which specifies:
Issuing Company Name
Face Value (Maturity Value, Par Value, Principal) - typically stated in
units of $1,000
Maturity Date: date at which the issuing company is obligated to pay
back the debt (face value)
Coupon rate (Stated Interest Rate) - the rental fee on borrowed
money
Interest Payment Dates - dates that the interest payments are due
(generally twice a year)
Bond Date
Bond Certificate
Face Value $1,000 Coupon rate 10%
BOND PAYABLE June 30 & Dec.31
Periodic
Company
$ Interest Payments
$ Investor Buying
Issuing Bonds Bonds
Principal
$ Payment at End of Bond $
Term
60
Types of Bonds
• Term bonds: when all the bonds in a particular issue mature at the
same time.
• Serial bonds: when the bonds in a particular issue mature in
installments over a period of time.
Serial bonds are like installment notes payable.
• Bonds can be secured or unsecured:
• Secured (mortgage) bonds: give the bondholder the right to take
specified assets of the issuer if the company defaults—that is, fails
to pay interest or principal.
• Unsecured bonds (debentures): are backed only by the good
faith of the borrower.
Debentures carry a higher rate of interest than secured bonds
because debentures are riskier investments.
61
Bond Prices
• Bond prices are quoted at a percentage of their face value. For
example,
A $1,000 bond quoted at 100 is bought or sold for $1,000,
which is 100% of its face value issued at par (price = face
value)
The same bond quoted at 101.5 has a market price of $1,015
(101.5% of face value = $1,000 × 1.015) issued at a
premium (price > face value)
A $1,000 bond quoted at 88.375 is priced at $883.75
(88.375% of face value = $1,000 × 0.88375) issued at a
discount (price < face value)
62
Interest Rates and Bond Prices
• Bonds are always sold at market price, which is the amount investors are
willing to pay market price is the bond’s present value (PV).
Bond’s PV = PV(future principal payment) + PV(future interest payments)
1
PV of a Face Value = Face Value x
(1+i )n
1
1 -
(1+i )n
PV of an Annuity = Annuity x
i
65
Bond Price Calculation: Discount Example (cont’d)
66
Bond Price Calculation: Premium - Example
Suppose Air Canada issued $100,000 of 9%, five-year bonds. The
coupon interest rate is 9% annually. The bond pays interest semi-
annually. At issuance, the market interest rate is assumed to be 8%
annually.
Bond Price = PV (Face Value) + PV of Interest Payments
Since the bond pays interest semi-annually, we must calculate the PV
using the semi-annual periods.
• Number of periods = 5 years x 6/12 = 10 periods
• Coupon semi-annual interest rate = 9% annual x 6/12= 4.5%
• Market semi-annual interest rate = 8% annual x 6/12 = 4%
67
Bond Price Calculation: Premium – Example (cont’d)
68
Bond Issue Prices (cont’d)
Bonds can be issued at:
1. Par: Issue Price = Face Value When coupon rate = market rate
2. Discount: Issue Price < Face Value When coupon rate < market rate
3. Premium: Issue Price > Face Value When coupon rate > market rate
>
=
<
On the maturity date, a bond’s market value exactly equals its face value
69
Learning Objective Three
70
Case 1: Issuing Bonds Payable at Par
• The JE to record bonds sold at par (bond price = bond face value):
Date of bond Cash (+A) XXX
issuance Bonds Payable (+L) XXX
When interest payment does not have any accrued amount related to it:
Date of interest Interest Expense (+E-SE) XXX
payment Cash (-A) XXX
Assume a corporation issues $50,000, 6%, five-year bonds at par on Jan. 1, 2017.
The bond pays interest semi-annually.
Jan. 1, 2017 Cash (+A) 50,000
Bonds Payable (+L) 50,000
To determine the cash interest payment, multiply the face value of the bond by the
coupon rate and then multiply by the number of months in each period divided total
# months in year (i.e., 12) ($50,000 × 0.06 x 6/12 = $1,500)
July 1, 2017 Interest Expense (+E-SE) 1,500
Cash (-A) 1,500
AJE at year-end (Dec. 31, 2017) to accrue interest expense:
• The JE to record bonds sold at a discount (bond price < bond face value):
• We will cover the JE to record interest expense and AJE to accrue interest
expense at year-end for bonds issued at a discount in Objective 4.
73
Case 2: Issuing Bonds Payable at a Discount -
Example
• Suppose a corporation issued $100,000 of 9%, five-year bonds
when the market interest rate is 10%.
• The market price of the bonds drops, and the corporation
receives $96,149 at issuance.
• The entry to record the issuance includes:
• debit to Cash for the price received
• debit to Discount on Bonds Payable for the difference
between face value and the issue price
• credit to Bonds Payable for the face value.
74
Case 2: Issuing Bonds Payable at a Discount –
Example (cont’d)
• Discount on bonds payable is a contra account to Bonds Payable:
• The JE to record bonds sold at a Premium (bond price > bond face value):
Jan. 1, Cash (+A) XXX
2017 Bonds Payable (+L) XXX
Premium on Bonds Payable (+L) XXX
• We will cover the JE to record interest expense and AJE to accrue interest
expense at year-end for bonds issued at a premium in Objective 4.
76
Case 3: Issuing Bonds Payable at a Premium -
Example
• Suppose a corporation issued $100,000 of 9%, five-year bonds when
the market interest rate is 8%.
• The market price of the bonds increases, and the corporation receives
$104,100 at issuance.
77
Case 3: Issuing Bonds Payable at a Premium – Example
(cont’d)
79
Discounts and Premiums
• What happens to the balance of the discount account and premium
account over the life of the bond issue (i.e., from the issuance date until
maturity)?
They are amortized
o In the case of discounts: the discount is allocated to interest
expense through amortization each period over the term of the
bond the discount on the bonds increases the bonds’ interest
expense each period over the term of the bonds.
o In the case of premiums: the premium is allocated to the interest
expense through amortization each period over the term of the
bond the premium on the bonds decreases the bonds’ interest
expense each period over the term of the bonds.
o As the discount and premium are amortized, they approach a
balance of zero and therefore, at maturity the carrying amount of
Bonds payable will always be equal to the face value.
80
Bond Amortization Methods
82
Effective Interest Rate (EIR) Method
Effective Interest Rate method for bonds paying interest annually:
• As the carrying value changes from period to period, the interest expense
also changes.
• However, interest payment remains the same over the life of the bond
and is calculated as follows:
Annual Interest Payment = Face Value X Coupon Rate
Semi-annual Interest Payment = Face Value X Coupon Rate X 6 / 12
83
Bond Amortization Table – Effective Interest Rate
Method
Amortization table for a Bond Discount with semi-annual interest payment:
Interest Interest Interest Bond Bond Discount Bond Carrying
payment Payment Expense Discount Balance Amount
date Amortization
A B C (B-A) D (Beg.D – C) E (Face value - D)
Coupon Beg. CV Bonds Interest Beg. Bond Face value - Bond
interest Payable x Expense – Discount Balance Discount Balance
rate x face market interest Interest – Bond Discount
value rate Payment Amortization
Due to space constraints only the first two and last interest payment dates are
shown
At maturity: Book Value = Face Value
86
Interest Expense on Bonds Payable Issued at a
Discount
• This graph depicts the bond amortization table on the previous slide.
• The interest payment remains constant, while the interest expense
increases over the bond terms. Also, interest expense is always greater
than the interest payment amount.
• The space between the two lines represents the discount amortization.
Discount
amortization
87
Amortizing Bonds Payable Issued at a Discount
This graph shows how the bond carrying amount begins at the bond
price and increases each period until it equals face value at maturity.
88
Effective Interest Rate Method - Bond Discount
Example (cont’d)
• Journal entries for each interest payment:
Note: All the amounts can be located on the amortization table.
July 1, 2017 Interest Expense (+E-SE) 4,807
Discount on Bonds Payable (-XL) 307
Cash (-A) 4,500
• The bonds are shown at their carrying amount on the December 31,
2017 balance sheet:
Balance Sheet
Long-term liabilities:
Bonds payable $100,000
Less: Discount on bonds payable (3,221) $96,779
89
Effective Interest Rate Method – Bond Premium
Example
• Case 3 example cont’d: Suppose on January 1, 2017, a corporation issued
$100,000 of 9%, five-year bonds when the market interest rate is 8%.
Due to space constraints only the first two and last interest payment dates are shown
91
Interest Expense on Bonds Payable Issued at a
Premium
• This graph depicts the bond amortization table on the previous slide.
• The interest payment remains constant, while the interest expense
decreases over the bond terms. Also, interest expense is also smaller
than the interest payment amount.
• The space between the two lines represents the premium amortization.
Premium
amortization
92
Amortizing bonds payable issued at a premium
This graph shows how the bond carrying amount begins at the bond
price and decreases each period until it equals face value at maturity.
93
Effective Interest Rate Method - Bond Premium Example
(cont’d)
• The journal entry made each interest payment:
Note: All the amounts can be located on the amortization table.
July 1, 2017 Interest Expense (+E-SE) 4,164
Premium on Bonds Payable (-L) 336
Cash (-A) 4,500
96
Effective Interest Rate Method – Example 1
• Suppose on January 1, 2015, a corporation issued $100,000 of 9%, two-
year bonds when the market interest rate is 10%. Assume a Dec. 31 fiscal
year-end. The following are the terms of the bond:
Issue Date January 1, 2015
Face value $100,000
Stated interest rate 9%
Interest payments Semi-annual
Maturity date January 1, 2017
Market interest rate 10%
98
Effective Interest Rate Method – Example 1 (cont’d)
Interest Interest Discount Discount
Date payment expense amortization balance Bond CV
Jan. 1, 2015 1,773 98,227
July 1, 2015 4,500 4,911 411 1,362 98,638
Jan. 1, 2016 4,500 4,932 432 930 99,070
July 1, 2016 4,500 4,954 454 476 99,524
Jan. 1, 2017 4,500 4,976 476 - 100,000
100
Effective Interest Rate Method – Example 1 (cont’d)
OR
Jan. 1, Interest Payable (-L) 4,500
2017 Bonds Payable (-L) 100,000
Cash (-A) 104,500
101
Effective Interest Rate Method – Example 2
• Suppose on October 1, 2015, a corporation issued $100,000 of 9%, two-
year bonds when the market interest rate is 8%. The corporation’s year-
end is December 31. The following are the terms of the bond:
Issue Date October 1, 2015
Face value $100,000
Stated interest rate 9%
Interest payments Annual annu
divide
Maturity date October 1, 2017
Market interest rate 8%
103
Effective Interest Rate Method – Example 2 (cont’d)
Interest Interest Discount Discount
Date payment expense amortization balance Bond CV
Oct. 1, 2015 1,783 101,783
Oct. 1, 2016 9,000 8,143 857 926 100,926
Oct. 1, 2017 9,000 8,074 926 - 100,000
104
Effective Interest Rate Method – Example 2 (cont’d)
Interest Interest Discount Discount
Date payment expense amortization balance Bond CV
Oct. 1, 2015 1,783 101,783
Oct. 1, 2016 9,000 8,143 857 926 100,926
Oct. 1, 2017 9,000 8,074 926 - 100,000
105
Effective Interest Rate Method – Example 2 (cont’d)
106
Straight-Line Method
• ASPE permits a less precise, but simpler, way to amortize bond
discount or premium.
• The straight-line amortization method divides a bond discount (or
premium) into equal periodic amounts over the bond’s term.
• The amount of interest expense is the same for each interest period.
• IFRS does not allow the straight-line method.
Discount or Premium
Amortization =
# of Interest Payments over the Bond’s Term
108
Financing Operations
109
Ways to Financing Operations –Issuing Shares
Versus Debt
110
Earnings per Share
111
Earnings per Share - Example
Suppose a company needs $500,000 for expansion. Assume it has net
income of $300,000 and 100,000 common shares outstanding. Management
is considering two financing plans: (1) Plan 1 is to issue $500,000 of 6%
bonds payable, and (2) plan 2 is to issue 50,000 shares of common shares for
$500,000. Management believes the new cash can be invested in operations
to earn income of $200,000 before interest and taxes.
Plan 1 Plan 2
Borrow $500,000 6% Issue $500,000 of shares
Net income before expansion $300,000 $300,000
Expected project income before
interest & taxes $200,000 $200,000
Interest expense ($500,000 x 6%) (30,000) 0
Income before income taxes $170,000 $200,000
Income taxes (40%) (68,000) (80,000)
Expected project net income 102,000 120,000
Total net income 402,000 420,000
Common shares 100,000 150,000
Earnings per share $4.02 $2.80
112
Earnings per Share – Example (cont’d)
Plan 1 Plan 2
Borrow $500,000 6% Issue $500,000 of shares
Net income before expansion $300,000 $300,000
Expected project income before
interest & taxes $200,000 $200,000
Interest expense (30,000) 0
Income before income taxes $170,000 $200,000
Income taxes (40%) (68,000) (80,000)
Expected project net income 102,000 120,000
Total net income 402,000 420,000
Common shares 100,000 150,000
Earnings per share $4.02 $2.80
• The company’s EPS amount is higher if the company borrows by issuing bonds, but
the total net income is higher if the company issues shares.
• Sometimes, the interest expense may be high enough to eliminate net income from
the project.
113
Learning Objective Six
114
Accounts Payable Turnover
Total assets
Leverage ratio =
Shareholders’ Equity
116
Times Interest Earned
• This ratio measures the number of times that operating income can
cover interest expense.
• A high times-interest-earned ratio indicates ease in paying interest
expense; a low value suggests difficulty.
• Operating income = earnings BEFORE interest and taxes
Operating income
117
Learning Objective Seven
118
Term Loans
• Like bonds, term loans are used to borrow a fixed amount of money
that is repaid over several years at a specified interest rate.
• Unlike bonds, term loans are typically arranged with a single lender.
• Like other forms of long-term debt, term loans are split between their
current and long-term portions on the balance sheet.
• The terms of the loans (e.g., principle payments and etc.) are
disclosed in the notes to the financial statements.
119
Leases
• A lease is a rental agreement in which the renter (lessee) agrees to
make rent payments to the owner (lessor) in exchange for the use
of an asset.
• Lease agreement allows the lessee to acquire the use of a needed
asset without having to make the large up-front payment that
purchases require.
• Accountants distinguish between two types of leases:
1. Operating leases, and
2. Capital (Financing) leases.
120
Capital (Financing) vs. Operating Leases
121
Lease Liabilities
CAPITAL (FINANCING)
OPERATING LEASES LEASES
• Lessee has right to use the • Lessee has right to use the
asset. asset,
BUT AND
• Lessor retains risks and • Lessee assumes risks and
rewards of ownership. rewards of ownership.
• Lessee records lease payment
• Lessee capitalizes the leased
as Rent Expense. Does not
asset and records a liability.
record an asset or a liability.
Operating Lease Capital Lease
Lessor retains substantially Lessee assumes substantially
all the risk and reward of all the risk and reward of
asset asset
122
Accounting for Lease Liabilities
123
Capital Lease Criteria
124
Post-Employment Benefits
– Pension benefits
126
WestJet
Consolidated Balance Sheet (Partial, Adapted)
As at September 30, 2015
(amounts in thousands)
Current liabilities:
Accounts payable and accrued liabilities $ 546
Advance ticket sales 625
Deferred Rewards program 114
Nonrefundable guest credits 37
Current portion of maintenance provisions 70
Current portion of long-term debt 150
Total current liabilities 1,542
Non-current liabilities:
Maintenance provisions 233
Long-term debt 1,048
Other liabilities 17
Deferred income tax 315
3,155
127
8. LONG-TERM DEBT (Partial, Adapted)
Term loan — purchased aircraft $ 249,286
Term loan — purchased aircraft 203,106
Term loan — purchased aircraft 347,649
Senior unsecured notes 397,919
1,197,960
Current portion (150,264)
$ 1,047,696
128