XML 49 R35.htm IDEA: XBRL DOCUMENT v3.19.3
Debt (Tables)
9 Months Ended
Sep. 30, 2019
Debt [Abstract]  
Summary Of Notes Payable







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of September 30, 2019

(Dollars in thousands)

 

Maturity Date

 

Contractual
Facility

 

Balance,
Gross

 

Balance,
Net(1)

 

Stated
Interest Rate

 

Effective
Interest
Rate

Denominated in USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust Preferred Securities (USA)

 

April 30, 2027

 

$

27,913 

 

$

27,913 

 

$

26,228 

 

6.27%

 

6.27%

Bank of America Credit Facility (USA)

 

October 1, 2020

 

 

55,000 

 

 

27,000 

 

 

26,959 

 

4.79%

 

4.79%

Bank of America Line of Credit (USA)

 

October 1, 2020

 

 

5,000 

 

 

5,000 

 

 

5,000 

 

5.04%

 

5.04%

Banc of America digital projector loan (USA)

 

December 28, 2019

 

 

706 

 

 

706 

 

 

706 

 

5.00%

 

5.00%

Cinemas 1, 2, 3 Term Loan (USA)

 

December 1, 2019

 

 

18,767 

 

 

18,767 

 

 

18,597 

 

3.25%

 

3.25%

Minetta & Orpheum Theatres Loan (USA)(2)

 

November 1, 2023

 

 

8,000 

 

 

8,000 

 

 

7,880 

 

4.15%

 

5.15%

U.S. Corporate Office Term Loan (USA)

 

January 1, 2027

 

 

9,320 

 

 

9,320 

 

 

9,210 

 

4.64% / 4.44%

 

4.61%

Purchase Money Promissory Note

 

September 18, 2024

 

 

3,519 

 

 

3,519 

 

 

3,519 

 

5.00%

 

5.00%

Union Square Construction Financing (USA)

 

December 29, 2019

 

 

50,000 

 

 

32,350 

 

 

31,915 

 

6.27%

 

6.27%

Denominated in foreign currency ("FC") (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAB Corporate Term Loan (AU)

 

December 31, 2023

 

 

80,952 

 

 

54,977 

 

 

54,782 

 

1.91%

 

1.91%

Westpac Bank Corporate (NZ)

 

December 31, 2023

 

 

20,038 

 

 

7,514 

 

 

7,514 

 

3.05%

 

3.05%



 

 

 

$

279,215 

 

$

195,066 

 

$

192,310 

 

 

 

 



(1)

Net of deferred financing costs amounting to $2.8 million.

(2)

The interest rate derivative associated with the Minetta & Orpheum loan provides for an effective fixed rate of 5.15%.

(3)

The contractual facilities and outstanding balances of the foreign currency denominated borrowings were translated into U.S. dollars based on the applicable exchange rates as of September 30, 2019.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of December 31, 2018

(Dollars in thousands)

 

Maturity Date

 

Contractual
Facility

 

Balance,
Gross

 

Balance,

Net(1)

 

Stated
Interest
Rate

 

Effective

Interest

Rate

Denominated in USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust Preferred Securities (USA)(2)

 

April 30, 2027

 

$

27,913 

 

$

27,913 

 

$

26,061 

 

6.52%

 

6.52%

Bank of America Credit Facility (USA)(2)

 

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%

Cinemas 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")(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%



 

 

 

$

252,929 

 

$

167,043 

 

$

162,740 

 

 

 

 



(1)

Net of deferred financing costs amounting to $4.3 million.



(2)

The interest rate derivatives associated with the Trust Preferred Securities and the Bank of America Credit Facility expired in October 2017 so the effective interest rate no longer applied as of December 31, 2018.

(3)

The contractual facilities and outstanding balances of the foreign currency denominated borrowings were translated into U.S. dollars based on the applicable exchange rates as of December 31, 2018.

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



 

 

 

 

 

 



 

 

 

 

 

 



 

September 30,

 

December 31,

Balance Sheet Caption

 

2019

 

2018

Debt - current portion

 

$

34,374 

 

$

30,393 

Debt - long-term portion

 

 

131,681 

 

 

106,286 

Subordinated debt

 

 

26,255 

 

 

26,061 

Total borrowings

 

$

192,310 

 

$

162,740