XML 46 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
9 Months Ended
Sep. 30, 2018
Debt [Abstract]  
Summary Of Notes Payable







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of September 30, 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 

 

$

27,584 

 

6.37%

 

6.37%

Bank of America Credit Facility (USA)

 

November 28, 2019

 

 

55,000 

 

 

34,000 

 

 

34,000 

 

4.74%

 

4.74%

Bank of America Line of Credit (USA)

 

October 31, 2019

 

 

5,000 

 

 

1,500 

 

 

1,500 

 

5.17%

 

5.17%

Bank of America digital projector loan (USA)

 

December 28, 2019

 

 

3,221 

 

 

3,221 

 

 

3,221 

 

5.00%

 

5.00%

Cinema 1, 2, 3 Term Loan (USA)

 

September 1, 2019

 

 

19,191 

 

 

19,191 

 

 

18,906 

 

3.25%

 

3.25%

Minetta & Orpheum Theatres Loan (USA)

 

November 1, 2023

 

 

7,500 

 

 

7,500 

 

 

7,476 

 

4.88%

 

4.88%

U.S. Corporate Office Term Loan (USA)

 

January 1, 2027

 

 

9,552 

 

 

9,552 

 

 

9,426 

 

4.64% / 4.44%

 

4.61%

Union Square Construction Financing (USA)

 

December 29, 2019

 

 

57,500 

 

 

25,852 

 

 

23,560 

 

6.52% / 12.22%

 

8.17%

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAB Corporate Term Loan (AU)

 

December 31, 2019

 

 

48,133 

 

 

38,361 

 

 

38,317 

 

2.88%

 

2.88%

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

 

December 31, 2019

 

 

23,223 

 

 

 —

 

 

 —

 

3.80%

 

3.80%

Westpac Bank Corporate (construction) Credit Facility (NZ)

 

December 31, 2018

 

 

11,943 

 

 

 —

 

 

 —

 

3.80%

 

3.80%



 

 

 

$

268,176 

 

$

167,090 

 

$

163,990 

 

 

 

 



(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 September 30, 2018.

(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 September 30, 2018.

(3)

Net of deferred financing costs amounting to $3.1 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, 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, 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



 

September 30,

 

December 31,

Balance Sheet Caption

 

2018

 

2017

Debt - current portion

 

$

3,175 

 

$

8,109 

Debt - long-term portion

 

 

133,231 

 

 

94,862 

Subordinated debt

 

 

27,584 

 

 

27,554 

Total borrowings

 

$

163,990 

 

$

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, including building and project loan

 

Bank of the Ozarks

 

 

50,000 

 

 

18,352 

 

 

31,648 

 

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

 

December 29, 2019

Total Union Square Financing

 

 

 

$

57,500 

 

$

25,852 

 

$

31,648 

 

 

 

 



(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.