XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt [Abstract]  
Summary Of Notes Payable



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

As of March 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 

 

$

27,564 

 

5.77%

 

5.77%



Bank of America Credit Facility (USA)

 

November 28, 2019

 

 

55,000 

 

 

31,000 

 

 

31,000 

 

4.88%

 

4.88%



Bank of America Line of Credit (USA)

 

October 31, 2019

 

 

5,000 

 

 

--

 

 

--

 

4.84%

 

4.84%



Bank of America digital projector loan (USA)

 

December 28, 2019

 

 

4,031 

 

 

4,031 

 

 

4,031 

 

5.00%

 

5.00%



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

 

August 31, 2019

 

 

19,396 

 

 

19,396 

 

 

19,037 

 

3.25%

 

3.25%



Minetta & Orpheum Theatres Loan (USA)(4)

 

June 1, 2018

 

 

7,500 

 

 

7,500 

 

 

7,488 

 

4.44%

 

4.44%



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

 

January 1, 2027

 

 

9,665 

 

 

9,665 

 

 

9,531 

 

4.64% / 4.44%

 

4.61%



Union Square Construction Financing (USA)(4)

 

December 29, 2019

 

 

57,500 

 

 

9,155 

 

 

6,326 

 

6.06% / 11.88%

 

6.79%

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



NAB Corporate Term Loan (AU)

 

June 28, 2019

 

 

51,139 

 

 

41,525 

 

 

41,453 

 

3.78%

 

3.78%



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

 

December 31, 2019

 

 

25,337 

 

 

--

 

 

 -

 

3.70%

 

3.70%



Westpac Bank Corporate (construction) Credit Facility (NZ)

 

December 31, 2018

 

 

13,030 

 

 

--

 

 

--

 

3.70%

 

3.70%



 

$

275,511 

 

 

150,185 

 

 

146,430 

 

 

 

 





(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 the applicable exchange rates as of March 31, 2018.

(3) Net of deferred financing costs amounting to $3.8 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 completed the negotiation of 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 on December 29, 2016.  As of March 31, 2018 an additional $1.2 million had been advanced



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

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 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, 2018

 

 

12,780 

 

 

--

 

 

--

 

3.70%

 

3.70%



 

 

 

 

$

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 the applicable exchange rates as of December 31, 2016.

(3) Net of deferred financing costs amounting to $4.0 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 completed the negotiation of 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 on December 29, 2016.  As of December 31, 2017 no further advances had been made under this financing agreement.

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



 

 

 

 

 

 



 

Dollars in thousands

Balance Sheet Caption

 

March 31, 2018

 

December 31, 2017

Debt - current portion

 

$

10,544 

 

$

8,109 

Debt - long-term portion

 

 

108,322 

 

 

94,862 

Subordinated debt

 

 

27,564 

 

 

27,554 

Total borrowings

 

$

146,430 

 

$

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 

 

$

1,155 

 

$

6,345 

 

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

 

December 29, 2019

Senior loan, including building and project loan

 

Bank of the Ozarks

 

 

50,000 

 

 

8,000 

 

 

42,000 

 

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

 

December 29, 2019

Total Union Square Financing

 

 

 

$

57,500 

 

$

9,155 

 

$

48,345 

 

 

 

 



(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.