XML 39 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2017
Long-Term Debt [Abstract]  
Schedule of Long-term Debt and Weighted Average Interest



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

September 30, 2017

 

December 31, 2016

Credit agreement - Bank of Montreal

 

$

39,682 

 

 

4.13% 

 

$

40,495 

 

 

4.04% 

Credit agreement - CPL

 

 

 

 

0.00% 

 

 

215 

 

 

3.55% 

Credit agreement - SCCL

 

 

2,679 

 

 

1.93% 

 

 

 

 

0.00% 

Financing obligation - CDR land lease

 

 

15,622 

 

 

13.24% 

 

 

14,520 

 

 

13.54% 

Capital leases

 

 

607 

 

 

7.04% 

 

 

791 

 

 

7.11% 

Total principal

 

$

58,590 

 

 

6.61% 

 

$

56,021 

 

 

7.61% 

Deferred financing costs

 

 

(291)

 

 

 

 

 

(412)

 

 

 

Total long-term debt

 

$

58,299 

 

 

 

 

$

55,609 

 

 

 

Less current portion

 

 

(5,647)

 

 

 

 

 

(5,583)

 

 

 

Long-term portion

 

$

52,652 

 

 

 

 

$

50,026 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



Schedule of Maturities of Long-term Debt



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

Bank of Montreal

 

Saw Close Casino Ltd. Credit Agreement

 

Century Downs Land Lease

 

Capital Leases

 

Total

2017

 

$

1,433 

 

$

 

$

 

$

120 

 

$

1,553 

2018

 

 

5,117 

 

 

134 

 

 

 

 

311 

 

 

5,562 

2019

 

 

16,906 

 

 

536 

 

 

 

 

124 

 

 

17,566 

2020

 

 

2,404 

 

 

536 

 

 

 

 

41 

 

 

2,981 

2021

 

 

2,404 

 

 

536 

 

 

 

 

10 

 

 

2,950 

Thereafter

 

 

11,418 

 

 

937 

 

 

15,622 

 

 

 

 

27,978 

Total

 

$

39,682 

 

$

2,679 

 

$

15,622 

 

$

607 

 

$

58,590