XML 36 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTES PAYABLE (Tables)
9 Months Ended
Dec. 31, 2015
Debt Instrument [Line Items]  
Schedule of Notes Payable
Notes payable consisted of the following:
 
 
December 31, 2015
 
March 31, 2015
(In thousands)
 
Current Portion
 
Long Term Portion
 
Current Portion
 
Long Term Portion
2013 Term Loans, net of debt discount
 
$
23,063

 
$
15,956

 
$
25,125

 
$
36,418

Prospect Loan
 

 
66,965

 

 
67,967

KBC Facilities
 
7,646

 
13,630

 
7,649

 
19,361

P2 Vendor Note
 
149

 
331

 
125

 
393

P2 Exhibitor Notes
 
78

 
127

 
74

 
186

Total non-recourse notes payable
 
30,936

 
97,009

 
32,973

 
124,325

Less: Unamortized debt issuance costs
 

 
(4,834
)
 

 
(5,938
)
Total non-recourse notes payable, net of unamortized debt issuance costs
 
$
30,936

 
$
92,175

 
$
32,973

 
$
118,387

 
 
 
 
 
 
 
 
 
5.5% Convertible Notes Due 2035
 
$

 
$
64,000

 
$

 
$

Cinedigm Term Loans
 

 

 

 
17,965

Cinedigm Revolving Loans
 

 
21,927

 
24,294

 

2013 Notes
 

 
4,001

 

 
3,785

Total recourse notes payable
 

 
89,928

 
24,294

 
21,750

Less: Unamortized debt issuance costs
 

 
(3,231
)
 

 
(750
)
Total recourse notes payable, net of unamortized debt issuance costs
 
$

 
$
86,697

 
$
24,294

 
$
21,000

Total notes payable, net of unamortized debt issuance costs
 
$
30,936

 
$
178,872

 
$
57,267

 
$
139,387

Schedule of Credit Facilities
The following table presents a summary of the KBC Facilities (dollar amounts in thousands):

 
 
 
 
 
 
 
 
Outstanding Principal Balance
Facility1
 
Credit Facility
 
Interest Rate2
 
Maturity Date
 
December 31, 2015
 
March 31, 2015
1

 
$
22,336

 
3.75
%
 
September 2018
 
$
7,978

 
$
10,371

2

 
13,312

 
3.75
%
 
March 2018
 
5,230

 
6,656

3

 
11,425

 
3.75
%
 
March 2019
 
5,304

 
6,528

4

 
6,450

 
3.75
%
 
September 2018
 
2,764

 
3,455

 
 
$
53,523

 
 
 
 
 
$
21,276

 
$
27,010


1. 
For each facility, principal is to be repaid in twenty-eight quarterly installments.
2. 
Each of the facilities bears interest at the three-month LIBOR rate, which was 0.61% at December 31, 2015, plus the interest rate noted above.

Schedule of Assumptions for Fair Value of Warrant LIabilities
We allocated a proportional value of $1.6 million to the 2013 Warrants using a Black-Scholes option valuation model with the following assumptions:

Risk free interest rate
 
1.38
%
Dividend yield
 

Expected life (years)
 
5

Expected volatility
 
76.25
%
2013 Term Loans  
Debt Instrument [Line Items]  
Schedule of Debt Outstanding
The balance of the 2013 Term Loans, net of the original issue discount, was as follows:
(In thousands)
 
December 31, 2015
 
March 31, 2015
2013 Term Loans, at issuance, net
 
$
125,087

 
$
125,087

Payments to date
 
(85,931
)
 
(63,348
)
Discount on 2013 Term Loans
 
(137
)
 
(196
)
2013 Term Loans, net
 
39,019

 
61,543

Less current portion
 
(23,063
)
 
(25,125
)
Total long term portion
 
$
15,956

 
$
36,418

Prospect Loan  
Debt Instrument [Line Items]  
Schedule of Debt Outstanding
The following table summarizes the activity related to the Prospect Loan:

(In thousands)
 
December 31, 2015
 
March 31, 2015
Prospect Loan, at issuance
 
$
70,000

 
$
70,000

PIK Interest
 
4,778

 
3,640

Payments to date
 
(7,813
)
 
(5,673
)
Prospect Loan, net
 
66,965

 
67,967

Less current portion
 

 

Total long term portion
 
$
66,965

 
$
67,967