XML 86 R55.htm IDEA: XBRL DOCUMENT v3.21.1
Secured Notes Payable - Additional Information (Detail)
$ in Thousands, $ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2020
USD ($)
Dec. 31, 2020
CAD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
CAD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2020
USD ($)
Jun. 30, 2020
USD ($)
Dec. 31, 2019
USD ($)
Dec. 11, 2017
USD ($)
Disclosure of secured notes payable [Line Items]                  
Undrawn borrowing facilities   $ 31,813   $ 0          
Description of range of percentages of commitment fee payable on credit facilities   The RCF had a term of three years and the Company was subject to a quarterly commitment fee between 0.9625% and 1.2375%, depending on certain leverage ratio at the time. The RCF had a term of three years and the Company was subject to a quarterly commitment fee between 0.9625% and 1.2375%, depending on certain leverage ratio at the time.            
Description of range of percentages of commitment fee payable on drawn credit facilities   Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum would have been charged for the number of days the funds are outstanding, based on certain leverage ratio at the time. Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum would have been charged for the number of days the funds are outstanding, based on certain leverage ratio at the time.            
Description of financial ratios   Under the Dunebridge RCF, permitted distributions to third parties (which include dividends) are subject to the Company having a net debt to EBITDA ratio of less than or equal to 1.75:1. Net debt is equal to total debt, less cash and cash equivalents. The aggregate amount of all distributions paid during the rolling four quarters up to and including the date of such distribution does not exceed 25% of free cash flows (“FCF”) during such period. FCF is defined as EBITDA minus, without duplication, (a) capital expenditures, (b) cash taxes, (c) any applicable standby fee, other fees or finance costs payable to the finance parties in connection with the Dunebridge RCF, (d) interest expenses and (e) any indebtedness (including mandatory prepayments) permitted under the existing agreement. Also, the available liquidity after payment of a distribution must be greater than or equal to US$60 million for distributions paid during a quarter ending March 31, or US$50 million for other quarters, where the aggregate amount of the all advances outstanding does not exceed US$10 million. Under the Dunebridge RCF, permitted distributions to third parties (which include dividends) are subject to the Company having a net debt to EBITDA ratio of less than or equal to 1.75:1. Net debt is equal to total debt, less cash and cash equivalents. The aggregate amount of all distributions paid during the rolling four quarters up to and including the date of such distribution does not exceed 25% of free cash flows (“FCF”) during such period. FCF is defined as EBITDA minus, without duplication, (a) capital expenditures, (b) cash taxes, (c) any applicable standby fee, other fees or finance costs payable to the finance parties in connection with the Dunebridge RCF, (d) interest expenses and (e) any indebtedness (including mandatory prepayments) permitted under the existing agreement. Also, the available liquidity after payment of a distribution must be greater than or equal to US$60 million for distributions paid during a quarter ending March 31, or US$50 million for other quarters, where the aggregate amount of the all advances outstanding does not exceed US$10 million.            
Information about restrictions or covenants imposed debt agreement   Subject to certain limitations and exceptions, the amount of the restricted payments, which include dividends and share buybacks, is limited to a maximum dollar threshold, which is calculated at an opening basket of US$10 million plus 50% of the historical consolidated net income, subject to certain adjustments, reported from the quarter of issuance and up to the most recently available financial statements at the time of such restricted payment, plus an amount not to exceed the greater of US$15 million and 2% of total assets as defined in the indenture. Subject to certain limitations and exceptions, the amount of the restricted payments, which include dividends and share buybacks, is limited to a maximum dollar threshold, which is calculated at an opening basket of US$10 million plus 50% of the historical consolidated net income, subject to certain adjustments, reported from the quarter of issuance and up to the most recently available financial statements at the time of such restricted payment, plus an amount not to exceed the greater of US$15 million and 2% of total assets as defined in the indenture.            
Repayments of bonds, notes and debentures   $ 0   13,158 $ 10,000        
Covid Nineteen Pandemic [Member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings             $ 25,000    
Leverage ratio [Member]                  
Disclosure of secured notes payable [Line Items]                  
Description of financial ratios   Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum would have been charged for the number of days the funds are outstanding, based on certain leverage ratio at the time. Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum would have been charged for the number of days the funds are outstanding, based on certain leverage ratio at the time.            
Borrowings, interest rate basis   LIBOR plus 2.5% to 4.5% per annum LIBOR plus 2.5% to 4.5% per annum            
Leverage ratio [Member] | Bottom of range [member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings, adjustment to interest rate basis   2.50%       2.50%      
Leverage ratio [Member] | Top of range [member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings, adjustment to interest rate basis   4.50%       4.50%      
Senior secured notes [Member]                  
Disclosure of secured notes payable [Line Items]                  
Notional amount   $ 381,674   $ 389,262   $ 299,900   $ 299,900 $ 330,000
Borrowings, interest rate                 8.00%
Borrowing costs incurred     $ 0            
Borrowings, maturity   mature on December 15, 2022 mature on December 15, 2022            
Revolving Credit Facility1 [Member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings, maturity December 15, 2020                
Undrawn borrowing facilities           $ 50,000      
Repayments of bonds, notes and debentures $ 25,000                
Revolving Credit Facility1 [Member] | Dunebridge Worldwide LTD [Member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings, interest rate 5.00%                
Undrawn borrowing facilities $ 2,300                
Borrowings 25,000                
Revolving Credit Facility1 [Member] | Dunebridge Worldwide LTD [Member] | Covid Nineteen Pandemic [Member]                  
Disclosure of secured notes payable [Line Items]                  
Undrawn borrowing facilities 25,000                
Revolving Credit Facility1 [Member] | Bottom of range [member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings             25,000    
Revolving Credit Facility1 [Member] | Top of range [member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings             $ 50,000    
Revolving credit | Dunebridge Worldwide LTD [Member]                  
Disclosure of secured notes payable [Line Items]                  
Borrowings $ 22,700