| Schedule of Debt Restructuring as per Restructuring Agreement for Subsequent Periods |
As part of the Restructuring Support Agreement with the Secured Lenders and a majority of the Unsecured Debentureholders, dated July 13, 2020, the Secured Lenders, the Unsecured Debentureholders and the Existing Shareholders of the Company are to be allocated and issued, approximately, the amounts of Restructured Senior Debt (as defined below), Interim Financing (as defined below), Junior Non-Convertible Unsecured Notes (as defined below) and percentage of the pro forma common equity, as presented in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in ’000s of U.S. dollars) |
|
|
|
|
|
|
|
8% Senior Unsecured Debentures 3
|
|
|
|
|
|
|
$ |
85,000 |
|
|
$ |
14,737 |
|
|
$ |
5,000 |
|
|
|
48.625 |
% |
Unsecured Debentureholders |
|
|
— |
|
|
|
— |
|
|
|
15,000 |
|
|
|
48.625 |
% |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.75 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
85,000 |
|
|
$ |
14,737 |
|
|
$ |
20,000 |
|
|
|
100 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) |
The principal balance of the Secured Notes will be reduced to $85.0 million, which will be increased by the amount of the Interim Financing, as set forth above, which has a first lien, senior secured position over all of the Company’s assets, is non-convertible and non-callable for three years and includes payment in kind at an interest rate of 8% per year and a maturity date which will be five years after the consummation of the Recapitalization Transaction (the “Restructured Senior Debt”). |
| (2) |
The Secured Lenders provided $14.7 million of interim financing (“Interim Financing”) to ICM, on substantially the same terms as the Restructured Senior Debt, net of a 5% original issue discount. The amounts of the Interim Financing along with any accrued interest thereon is expected to be converted into, and the original principal balance will be added to, the Restructured Senior Debt upon consummation of the Recapitalization Transaction. |
| (3) |
The 8% Senior Unsecured Debentures include payment in kind at an interest rate of 8% per year, a maturity date which will be five years after the consummation of the Recapitalization Transaction, are non-callable for three years and are subordinate to the Restructured Senior Debt but senior to the Company’s common shares. |
| (4) |
Following consummation of the Recapitalization Transaction, a amount of equity will be made available for management, employee and director incentives, as determined by the New Board (as defined below). All of the Company’s existing warrants and options will be cancelled and the Company’s common shares may be consolidated pursuant to a consolidation ratio which has yet to be determined. |
|