v3.22.0.1
CORPORATE BORROWINGS AND FINANCE LEASE OBLIGATIONS (Tables)
12 Months Ended
Dec. 31, 2021
Summary of the carrying value of corporate borrowings and capital and financing lease obligations

A summary of the carrying value of corporate borrowings and finance lease obligations is as follows:

(In millions)

    

December 31, 2021

    

December 31, 2020

First Lien Secured Debt:

Senior Secured Credit Facility-Term Loan due 2026 (3.103% as of December 31, 2021)

$

1,945.0

$

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 (£147.6 million and €312.2 million par value as of December 31, 2021)

552.6

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

73.5

Second Lien Secured Debt:

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

1,508.0

1,423.6

Subordinated Debt:

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

5.4

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

$

5,169.1

$

5,411.6

Finance lease obligations

 

72.7

 

96.0

Paid-in-kind interest

7.6

Deferred financing costs

(39.1)

(42.1)

Net premium (1)

298.0

338.7

$

5,500.7

$

5,811.8

Less:

Current maturities corporate borrowings

(20.0)

 

(20.0)

Current maturities finance lease obligations

(9.5)

(12.9)

$

5,471.2

$

5,778.9

(1)The following table provides the net premium (discount) amounts of corporate borrowings:
Summary of net premium (discount) amounts of corporate borrowings
(1)The following table provides the net premium (discount) amounts of corporate borrowings:
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

2022

$

20.0

2023

 

572.6

2024

 

25.4

2025

 

618.3

2026

 

3,802.1

Thereafter

 

130.7

Total

$

5,169.1

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)

$