v3.21.1
CORPORATE BORROWINGS AND FINANCE LEASE OBLIGATIONS (Tables)
3 Months Ended
Mar. 31, 2021
CORPORATE BORROWINGS AND FINANCE LEASE OBLIGATIONS  
Summary of the carrying value of corporate borrowings and capital and financing lease obligations

(In millions)

    

March 31, 2021

    

December 31, 2020

First Lien Secured Debt:

Senior Secured Credit Facility-Term Loan due 2026 (3.195% as of March 31, 2021)

$

1,960.0

$

1,965.0

Senior Secured Credit Facility-Revolving Credit Facility due 2024

212.2

10.75% in Year 1, 11.25% thereafter Cash/PIK Odeon Term Loan Facility due 2023 (£140.0 million and €296.0 million par value as of March 31, 2021)

538.8

Odeon Revolving Credit Facility Due 2022

120.8

10.5% First Lien Notes due 2025

500.0

500.0

2.95% Senior Secured Convertible Notes due 2026

600.0

10.5% First Lien Notes due 2026

300.0

300.0

15%/17% Cash/PIK Toggle First Lien Secured Notes due 2026

100.0

Second Lien Secured Debt:

10%/12% Cash/PIK/Toggle Second Lien Subordinated Notes due 2026

1,423.6

1,423.6

Subordinated Debt:

6.375% Senior Subordinated Notes due 2024 (£4.0 million par value as of March 31, 2021)

5.5

5.4

5.75% Senior Subordinated Notes due 2025

98.3

98.3

5.875% Senior Subordinated Notes due 2026

55.6

55.6

6.125% Senior Subordinated Notes due 2027

130.7

130.7

$

5,112.5

$

5,411.6

Finance lease obligations

 

90.3

 

96.0

Paid-in-kind interest

60.2

7.6

Deferred financing costs

(48.9)

(42.1)

Net premium (1)

335.6

338.7

$

5,549.7

$

5,811.8

Less:

Current maturities corporate borrowings

(20.0)

 

(20.0)

Current maturities finance lease obligations

(12.5)

(12.9)

$

5,517.2

$

5,778.9

Summary of net premium (discount) amounts of corporate borrowings

March 31,

December 31,

(In millions)

2021

2020

10%/12% Cash/PIK/Toggle Second Lien Subordinated Notes due 2026

$

423.5

$

445.1

2.95% Senior Secured Convertible Notes due 2026

(61.5)

15%/17% Cash/PIK/Toggle First Lien Secured Notes due 2026

(26.3)

10.5% First Lien Notes due 2026

 

(27.6)

 

(28.5)

10.5% First Lien Notes due 2025

 

(8.5)

 

(8.9)

Senior Secured Credit Facility-Term Loan due 2026

(7.2)

(7.5)

10.75% in Year 1, 11.25% thereafter Cash/PIK Odeon Term Loan Facility due 2023

(18.4)

6.375% Senior Subordinated Notes due 2024

 

0.1

 

$

335.6

$

338.7

Schedule of minimum annual payments required under existing capital and financing lease obligations (net present value thereof) and maturities of corporate borrowings

Principal

Amount of

Corporate

(In millions)

    

Borrowings

Nine months ended December 31, 2021

$

15.0

2022

20.0

2023

 

558.8

2024

 

25.5

2025

 

618.3

2026

 

3,744.2

Thereafter

 

130.7

Total

$

5,112.5