XML 75 R41.htm IDEA: XBRL DOCUMENT v3.19.1
Borrowings (Tables)
12 Months Ended
Dec. 31, 2018
Borrowings [Abstract]  
Summary Of Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of December 31, 2018

(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 

 

$

26,061 

 

6.52%

 

6.52%

Bank of America Credit Facility (USA)

 

May 1, 2020

 

 

55,000 

 

 

25,000 

 

 

25,000 

 

5.02%

 

5.02%

Bank of America Line of Credit (USA)

 

October 31, 2019

 

 

5,000 

 

 

 —

 

 

 —

 

5.48%

 

5.48%

Banc of America digital projector loan (USA)

 

December 28, 2019

 

 

2,604 

 

 

2,604 

 

 

2,604 

 

5.00%

 

5.00%

Cinema 1, 2, 3 Term Loan (USA)

 

September 1, 2019

 

 

19,086 

 

 

19,086 

 

 

18,838 

 

3.25%

 

3.25%

Minetta & Orpheum Theatres Loan (USA)

 

November 1, 2023

 

 

8,000 

 

 

8,000 

 

 

7,857 

 

4.88%

 

4.88%

U.S. Corporate Office Term Loan (USA)

 

January 1, 2027

 

 

9,495 

 

 

9,495 

 

 

9,373 

 

4.64% /  4.44%

 

4.61%

Union Square Construction Financing (USA)

 

December 29, 2019

 

 

57,500 

 

 

27,182 

 

 

25,280 

 

6.76% / 12.51%

 

8.35%

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAB Corporate Loan Facility (AU)

 

December 31, 2023

 

 

46,856 

 

 

37,696 

 

 

37,660 

 

3.05%

 

3.05%

Westpac Corporate Credit Facility (NZ)

 

December 31, 2023

 

 

21,475 

 

 

10,067 

 

 

10,067 

 

3.80%

 

3.80%

Total

 

 

 

$

252,929 

 

$

167,043 

 

$

162,740 

 

 

 

 



(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, 2018.

(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, 2018.

(3)

Net of deferred financing costs amounting to $4.3 million.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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)

 

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 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. dollar based on exchange rates as of December 31, 2017.

(3)

Net of deferred financing costs amounting to $4.0 million.

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



 

 

 

 

 

 



 

 

 

 

 

 

(Dollars in thousands)

 

December 31,

Balance Sheet Caption

 

2018

 

2017

Debt - current portion

 

$

30,393 

 

$

8,109 

Debt - long-term portion

 

 

106,286 

 

 

94,862 

Subordinated debt

 

 

26,061 

 

 

27,554 

Total borrowings

 

$

162,740 

 

$

130,525 



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 

 

 

10,603 

 

 

20,527 

 

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

 

December 29, 2019

Project loan

 

Bank of the Ozarks

 

 

10,870 

 

 

1,079 

 

 

9,791 

 

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

 

December 29, 2019

Total Union Square
Financing

 

 

 

$

57,500 

 

$

27,182 

 

$

30,318 

 

 

 

 



(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

2019

 

$

30,393 

2020

 

 

43,960 

2021

 

 

258 

2022

 

 

270 

2023

 

 

56,045 

Thereafter

 

 

36,117 

 Total future principal debt payments

 

$

167,043