v3.22.4
CORPORATE BORROWINGS AND FINANCE LEASE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2022
Summary of the carrying value of corporate borrowings and capital and financing lease obligations

(In millions)

    

December 31, 2022

    

December 31, 2021

First Lien Secured Debt:

Senior Secured Credit Facility-Term Loan due 2026 (7.274% as of December 31, 2022)

$

1,925.0

$

1,945.0

10.75% in Year 1, 11.25% thereafter Cash/PIK Odeon Term Loan Facility due 2023 (£147.6 million and €312.2 million par value as of December 31, 2021)

552.6

12.75% Odeon Senior Secured Notes due 2027

400.0

7.5% First Lien Notes due 2029

950.0

10.5% First Lien Notes due 2025

500.0

10.5% First Lien Notes due 2026

300.0

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

73.5

Second Lien Secured Debt:

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

1,389.8

1,508.0

Subordinated Debt:

6.375% Senior Subordinated Notes due 2024 (£4.0 million par value as of December 31, 2022)

4.8

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

125.5

130.7

Total principal amount of corporate borrowings

$

4,949.0

$

5,169.1

Finance lease liabilities

 

58.8

 

72.7

Deferred financing costs

(37.9)

(39.1)

Net premium (1)

229.7

298.0

Total carrying value of corporate borrowings and finance lease liabilities

$

5,199.6

$

5,500.7

Less:

Current maturities corporate borrowings

(20.0)

 

(20.0)

Current maturities finance lease obligations

(5.5)

(9.5)

Total noncurrent carrying value of corporate borrowings and finance lease liabilities

$

5,174.1

$

5,471.2

Summary of net premium (discount) amounts of corporate borrowings

December 31,

December 31,

(In millions)

2022

2021

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

$

265.5

$

364.6

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

(16.8)

10.5% First Lien Notes due 2026

 

 

(24.5)

10.5% First Lien Notes due 2025

 

 

(7.2)

Senior Secured Credit Facility-Term Loan due 2026

(4.8)

(6.1)

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

(12.1)

12.75% Odeon Senior Secured Notes due 2027

(31.1)

6.375% Senior Subordinated Notes due 2024

 

0.1

 

0.1

$

229.7

$

298.0

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

2023

$

20.0

2024

 

24.8

2025

 

118.3

2026

 

3,310.4

2027

 

525.5

Thereafter

 

950.0

Total

$

4,949.0

Summary of debt validly tendered and accepted

(In thousands)

Total Aggregate Principal Amount Validly Tendered

Percentage of Outstanding Existing Subordinated Notes Validly Tendered

6.375% Senior Subordinated Notes due 2024 (£496,014 par value)

$

632,145

99.20

%

5.75% Senior Subordinated Notes due 2025

$

501,679

83.61

%

5.875% Senior Subordinated Notes due 2026

$

539,393

90.65

%

6.125% Senior Subordinated Notes due 2027

$

344,279

72.48

%

Convertible Notes  
Summary of the carrying value of corporate borrowings and capital and financing lease obligations

Carrying Value

Reclassification

Carrying Value

Conversion

Carrying Value

as of

Increase

to Additional

as of

on

as of

(In millions)

December 31, 2019

to Expense

Paid-in Capital

December 31, 2020

January 29, 2021

January 29, 2021

Principal balance

$

600.0

$

$

$

600.0

$

(600.0)

$

Discount

(73.7)

12.2

(61.5)

61.5

Deferred financing costs

(11.2)

1.7

(9.5)

9.5

Derivative liability

0.5

89.4

(89.9)

Carrying value

$

515.6

$

103.3

$

(89.9)

$

529.0

$

(529.0)

$