XML 177 R89.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT 2 (Details)
1 Months Ended 3 Months Ended 11 Months Ended 12 Months Ended
Aug. 01, 2016
Mar. 31, 2016
USD ($)
Feb. 29, 2016
USD ($)
Jan. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
vessel
May 31, 2015
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
vessel
Mar. 31, 2015
USD ($)
Nov. 30, 2015
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
vessel
Dec. 31, 2014
USD ($)
Sep. 30, 2015
Jan. 31, 2015
USD ($)
Mar. 31, 2014
USD ($)
Debt Instrument [Line Items]                                
Long-term Debt, Excluding Current Maturities         $ 908,116,000     $ 908,116,000     $ 1,058,418,000 $ 908,116,000        
Reverse stock split 0.2                              
Percentage of debt guaranteed for joint venture         50.00%     50.00%     50.00% 50.00%        
Minimum value covenant     100.00%                          
Minimum value increase, option one     125.00%                          
Minimum value increase, option two     135.00%                          
Repayment deferral period     4.25%                          
Free Projected Cash Anticipated, Loan Amendment                     $ 25,000,000          
Proceeds from Issuance of Debt                 $ 391,717,000              
Repayments deferred                     40,500,000          
Deferred charges         $ (5,797,000)     $ (5,797,000)     $ (5,350,000) $ (5,797,000) $ (3,534,000)      
Number of Vessels Pledge as Collateral         40     40     45 40        
Repayments of Debt       $ (4,200,000)             $ (22,219,000) $ (244,338,000)        
Number Of Capesize Newbuildings Delivered                 5     2        
Debt instrument commitment fee                     (898,000)          
Amortization of Debt Issuance Costs                     1,345,000 $ 1,562,000 685,000      
Deferred finance costs fully amortised                       2,000,000        
Number Of Facilities In Breach Of Covenants       2                        
Term Loan Facility of $420 Million [Member]                                
Debt Instrument [Line Items]                                
Debt Instrument, Value Per Tranche, Value 1                       $ 30,000,000        
Debt Instrument, Payment Term                       20 years        
Debt instrument, face amount     $ 420,000,000   $ 420,000,000     $ 420,000,000     420,000,000 $ 420,000,000        
Number of Tranches, Value 1                       14        
Proceeds from Issuance of Debt         395,875,000     395,875,000     388,545,000 $ 395,875,000        
Repayments deferred                     15,500,000          
Number of vessels financed                       14        
Debt Instrument, Periodic Payment                     5,200,000          
Repayments of Debt   $ (2,200,000)         $ (7,300,000)         $ (17,600,000)        
Loan drawdowns             0         175,000,000        
Term Loan Facility of $425 Million [Member]                                
Debt Instrument [Line Items]                                
Debt Instrument, Value Per Tranche, Value 2                       32,500,000        
Debt Instrument, Value Per Tranche, Value 1                       $ 30,000,000        
Number of Tranches, Value 2                       2        
Debt instrument, face amount     425,000,000   $ 425,000,000     $ 425,000,000     425,000,000 $ 425,000,000     $ 425,000,000  
Number of Tranches, Value 1                       12        
Expected Proceeds From Issuance Of Debt     25.0                          
Minimum value covenant         70.00%     70.00%       70.00%   55.00%    
Proceeds from Issuance of Debt         $ 26,885,000     $ 26,885,000     166,742,000 $ 26,885,000        
Term loan facility, amount available, undrawn                     200,000,000          
Repayments deferred                     7,600,000          
Number of vessels financed                       14        
Repayments of Debt             (2,300,000)         $ (300,000)        
Loan drawdowns                     142,200,000 27,200,000        
Debt Instrument, Quarterly Repayment to Principal Borrowed Ratio         1.5625%         1.25%            
Secured Debt [Member]                                
Debt Instrument [Line Items]                                
Proceeds from Issuance of Debt         $ 761,739,000     761,739,000     886,468,000 761,739,000 363,500,000      
Long-term Debt assumed upon the Merger                 $ 426,602,000              
Repayments of Debt                     (17,471,000) (244,338,000)        
Loan drawdowns                     142,200,000 215,975,000        
Amortization of purchase price adjustment                     0 $ 0        
Convertible Debt [Member]                                
Debt Instrument [Line Items]                                
Debt Instrument, Convertible, Redemption percentage                       90.00%        
Debt Instrument, Payment Term                       5 years        
Debt instrument, face amount                 200,000,000             $ 200,000,000
Proceeds from Issuance of Debt         167,815,000     167,815,000     177,300,000 $ 167,815,000 0      
Long-term Debt assumed upon the Merger                 161,200,000              
Repayments of Debt                     0 0        
Loan drawdowns                     0 0        
Amortization of purchase price adjustment                     9,485,000 6,615,000        
Long-term Debt [Member]                                
Debt Instrument [Line Items]                                
Proceeds from Issuance of Debt         928,496,000     928,496,000     1,058,418,000 928,496,000 359,966,000      
Long-term Debt assumed upon the Merger                 592,313,000              
Loan drawdowns                     142,200,000 215,975,000        
Amortization of purchase price adjustment                     9,494,000 6,843,000        
$425M Term Loan Facility [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount                     425,000,000          
Debt instrument commitment fee                       (3,825,000)        
Term Loan Facility of $284 Million [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount     284,000,000   284,000,000     284,000,000     284,000,000 284,000,000        
Proceeds from Issuance of Debt         262,541,000     262,541,000     258,538,000 $ 262,541,000        
Repayments deferred                     12,000,000          
Long-term Debt assumed upon the Merger                 260,500,000              
Number of vessels financed                       19        
Debt Instrument, Periodic Payment                       $ 4,000,000        
Repayments of Debt   $ (4,000,000)                   (11,700,000)        
Loan drawdowns             0         13,800,000        
Other Debt Obligations [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount                               $ 4,800,000
Proceeds from Issuance of Debt         4,739,000     4,739,000     0 4,739,000 $ 0      
Long-term Debt assumed upon the Merger                 4,511,000              
Repayments of Debt                     (4,748,000) 0        
Loan drawdowns                     0 0        
Amortization of purchase price adjustment                     9,000 228,000        
Term Loan Facility of $33.93 Million [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount     33,930,000   33,930,000     33,930,000       33,930,000        
Proceeds from Issuance of Debt         28,841,000     28,841,000     28,275,000 $ 28,841,000        
Repayments deferred                     1,700,000          
Long-term Debt assumed upon the Merger                 30,500,000              
Number of vessels financed | vessel                       2        
Debt Instrument, Periodic Payment                       $ 600,000        
Repayments of Debt                     (600,000) (1,700,000)        
Loan drawdowns             0         0        
Term Loan Facility of $82.5 Million [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount     $ 82,500,000   82,500,000     82,500,000     82,500,000 82,500,000        
Proceeds from Issuance of Debt         47,597,000     47,597,000     44,367,000 $ 47,597,000        
Repayments deferred                     3,700,000          
Long-term Debt assumed upon the Merger                 67,800,000              
Number of vessels financed                       6        
Debt Instrument, Periodic Payment                       $ 1,200,000        
Repayments of Debt           $ (17,700,000)         $ (3,200,000) (20,200,000)        
Loan drawdowns             $ 0         0        
$175M Term Loan Facility [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount         175,000,000     175,000,000       175,000,000        
Term Loan Facility of $201 Million [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount         201,000,000     201,000,000       $ 201,000,000        
Long-term Debt assumed upon the Merger                 45,400,000              
Number of vessels financed                       2        
Repayments of Debt               (44,400,000)                
Term Loan Facility of $23.8 Million [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount         $ 23,800,000     23,800,000       $ 23,800,000        
Long-term Debt assumed upon the Merger                 $ 22,400,000              
Number of vessels financed                       1        
Repayments of Debt               $ (22,100,000)                
Panamax Vessels [Member] | Term Loan Facility of $284 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         4     4     4 4        
Panamax Vessels [Member] | Term Loan Facility of $33.93 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         2     2     2 2        
Panamax Vessels [Member] | Term Loan Facility of $82.5 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         4     4     4 4        
Capesize Newbuildings [Member] | Term Loan Facility of $420 Million [Member]                                
Debt Instrument [Line Items]                                
Number Of Capesize Newbuildings Delivered                       6        
Capesize Newbuildings [Member] | Term Loan Facility of $425 Million [Member]                                
Debt Instrument [Line Items]                                
Number Of Capesize Newbuildings Delivered                     5 1        
Capesize Vessels [Member] | Term Loan Facility of $420 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         14     14     14 14        
Capesize Vessels [Member] | Term Loan Facility of $425 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         1     1     6 1        
Capesize Vessels [Member] | Term Loan Facility of $284 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         2     2     2 2        
Supramax Vessels [Member] | Term Loan Facility of $284 Million [Member]                                
Debt Instrument [Line Items]                                
Number of Vessels Pledge as Collateral         5     5     5 5        
Golden Opus Inc. [Member] | Senior Secured Term Loan Facility Of $22 Million [Member]                                
Debt Instrument [Line Items]                                
Debt instrument, face amount                     $ 22,000,000          
Percentage of debt guaranteed for joint venture                     50.00%          
Term Loan Facility of $33.93 Million [Member]                                
Debt Instrument [Line Items]                                
Debt margin                       2.75%