XML 81 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Borrowings (Tables)
12 Months Ended
Dec. 31, 2017
Borrowings [Abstract]  
Summary Of Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

As of December 31, 2017

(Dollars in thousands)

 

Maturity Date

 

Contractual Facility

 

Balance, Gross

 

Balance, Net(3)

 

Stated Interest Rate

 

Effective Interest Rate (1)

Denominated in USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Trust Preferred Securities (USA)

 

April 30, 2027

 

$

27,913 

 

$

27,913 

 

$

27,554 

 

5.38%

 

5.38%



Bank of America Credit Facility (USA)

 

November 28, 2019

 

 

55,000 

 

 

31,000 

 

 

31,000 

 

4.57%

 

4.57%



Bank of America Line of Credit (USA)

 

October 31, 2019

 

 

5,000 

 

 

 -

 

 

--

 

4.57%

 

4.57%



Cinema 1, 2, 3 Term Loan (USA)

 

September 1, 2019

 

 

19,500 

 

 

19,500 

 

 

19,105 

 

3.25%

 

3.25%



Minetta & Orpheum Theatres Loan (USA)

 

June 1, 2018

 

 

7,500 

 

 

7,500 

 

 

7,470 

 

4.13%

 

4.13%



U.S. Corporate Office Term Loan (USA)(4)

 

January 1, 2027

 

 

9,719 

 

 

9,719 

 

 

9,582 

 

4.64% / 4.44%

 

4.61%



Union Square Construction Financing (USA)

 

December 29, 2019

 

 

57,500 

 

 

8,000 

 

 

5,033 

 

5.81%

 

5.81%

Denominated in foreign currency ("FC")(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



NAB Corporate Loan Facility (AU)

 

June 30, 2019

 

 

51,970 

 

 

30,869 

 

 

30,781 

 

3.66%

 

3.66%



Westpac Bank Corporate (general/non-construction) Credit Facility (NZ)

 

December 31, 2019

 

 

24,850 

 

 

--

 

 

--

 

3.70%

 

3.70%



Westpac Bank Corporate (construction) Credit Facility (NZ)

 

December 31, 2019

 

 

12,780 

 

 

--

 

 

--

 

3.70%

 

3.70%

Total

 

 

 

 

$

271,732 

 

$

134,501 

 

$

130,525 

 

 

 

 



(1) Both interest rate derivatives associated with the Trust Preferred Securities and Bank of America Credit Facility expired in October 2017 so the effective interest rate no longer applies as of December 31, 2017.

(2) The contractual facilities and outstanding balances of the FC-denominated borrowings were translated into U.S. dollars based on exchange rates as of December 31, 2017.

(3) Net of deferred financing costs amounting to $4.0 million.

(4) In June 2017 we received $1.5M in additional financing on our new U.S. Corporate Headquarters with Citizens Asset Finance, Inc. due to the reappraisal of the property.



    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

As of December 31, 2016

(Dollars in thousands)

 

Maturity Date

 

Contractual Facility

 

Balance, Gross

 

Balance, Net(3)

 

Stated Interest Rate

 

Effective Interest Rate (1)

Denominated in USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Trust Preferred Securities (USA)

 

April 30, 2027

 

$

27,913 

 

$

27,913 

 

$

27,340 

 

4.89%

 

5.20%



Bank of America Credit Facility (USA)

 

November 28, 2019

 

 

55,000 

 

 

39,950 

 

 

39,759 

 

3.27%

 

3.90%



Bank of America Line of Credit (USA)

 

October 31, 2017

 

 

5,000 

 

 

--

 

 

--

 

3.77%

 

3.77%



Cinema 1, 2, 3 Term Loan (USA)(4)

 

September 1, 2019

 

 

19,901 

 

 

19,901 

 

 

19,356 

 

3.25%

 

3.25%



Minetta & Orpheum Theatres Loan (USA)(4)

 

June 1, 2018

 

 

7,500 

 

 

7,500 

 

 

7,398 

 

3.38%

 

3.38%



U.S. Corporate Office Term Loan (USA)(4)

 

January 1, 2027

 

 

8,363 

 

 

8,363 

 

 

8,239 

 

4.64%

 

4.64%



Union Square Construction Financing (USA)(4)

 

December 29, 2019

 

 

57,500 

 

 

8,000 

 

 

4,751 

 

4.52%

 

4.52%

Denominated in FC (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



NAB Corporate Loan Facility (AU)

 

June 30, 2019

 

 

48,080 

 

 

28,558 

 

 

28,421 

 

2.64%

 

2.64%



Westpac Bank Corporate Credit Facility (NZ)

 

March 31, 2018

 

 

36,877 

 

 

8,350 

 

 

8,350 

 

3.80%

 

3.80%

Total

 

 

 

 

$

266,134 

 

$

148,535 

 

$

143,614 

 

 

 

 

(1) Effective interest rate includes the impact of interest rate derivatives hedging the interest rate risk associated with Trust Preferred Securities and Bank of America Credit Facility that were outstanding as of December 31, 2016.

(2) The contractual facilities and outstanding balances of the FC-denominated borrowings were translated into U.S. dollar based on exchange rates as of December 31, 2016.

(3) Net of deferred financing costs amounting to $4.9 million.

 (4) The loan for our Minetta & Orpheum Theatres was obtained from Santander Bank. The term loan for our Cinema 1,2,3 Theatre was refinanced during the third quarter of 2016 with Valley National Bank. The term loan, which is collateralized by our new U.S Corporate Headquarters office building, was obtained with Citizens Asset Finance, Inc.  In December 2016, we successfully negotiated the construction financing for our Union Square redevelopment project, $8.0 million of which was advanced from the total construction loan limit of $57.5 million.

Schedule Of Long-term Debt Instruments, Net Of The Deferred Financing Costs



 

 

 

 

 



Dollars in thousands

Balance Sheet Caption

December 31, 2017

 

December 31, 2016

Debt - current portion

$

8,109 

 

$

567 

Debt - long-term portion

 

94,862 

 

 

115,707 

Subordinated debt

 

27,554 

 

 

27,340 

Total borrowings

$

130,525 

 

$

143,614 



Schedule Of Construction Financing



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

Facility Limits and Advances

 

 

 

 

Financing Component

Lender

 

Facility Limit

 

Advanced-to- Date

 

Remaining Facility

 

Interest Rate(1)

 

Maturity Date(2)

Mezzanine loan

Tammany Mezz Investor LLC

 

$

7,500 

 

$

--

 

$

7,500 

 

Greater of (i) 10.50% and (ii) Adjusted LIBOR + 10%

 

December 29, 2019

Senior loan

Bank of the Ozarks

 

 

8,000 

 

 

8,000 

 

 

--

 

Greater of (i) 4.75% and (ii) Adjusted LIBOR + 4.25%

 

December 29, 2019

Building loan

Bank of the Ozarks

 

 

31,130 

 

 

--

 

 

31,130 

 

Greater of (i) 4.75% and (ii) Adjusted LIBOR + 4.25%

 

December 29, 2019

Project loan

Bank of the Ozarks

 

 

10,870 

 

 

--

 

 

10,870 

 

Greater of (i) 4.75% and (ii) Adjusted LIBOR + 4.25%

 

December 29, 2019

Total Union Square Financing

 

 

$

57,500 

 

$

8,000 

 

$

49,500 

 

 

 

 



(1) Not to exceed the New York State maximum lawful borrowing rate, which typically is 16%.  

(2) Allowable for up to two (2) extension request options, one (1) year for each extension request.

Schedule Of Future Principal Loan Payments



 

 

(Dollars in thousands)

Future Principal Debt Payments

2018

$

8,139 

2019

 

89,190 

2020

 

248 

2021

 

258 

2022

 

270 

Thereafter

 

36,400 

 Total future principal debt payments

$

134,505