XML 36 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 2 - Emergence From Bankruptcy Proceedings and Fresh Start Accounting (Tables)
 12 Months Ended
Dec. 31, 2017
Notes Tables  
Cumulative Impact of Fresh Start Adjustments on Equity [Table Text Block]
Enterprise value
   $
335,862
  
Plus: Cash and cash equivalents
    
74,939
  
Less: Fair value of debt
    
(92,799
 )
Less: Fair value of warrants
    
(88,228
 )
Fair value of Successor common stock
   $
229,774
  
Shares outstanding as of November 14, 2017
    
7,041,521
  
Schedule of Allocated Determined Reorganization Value [Table Text Block]
Enterprise value
   $
335,862
  
Plus: Cash and cash equivalents
    
74,939
  
Plus: Current liabilities
    
36,138
  
Plus: Non-current liabilities excluding long-term debt
    
35,075
  
Reorganization value
   $
482,014
  
Reorganization Items [Table Text Block]
   
Successor
    
Predecessor
  
   
November 15
Through
December 31,
    
January 1
Through
November 14,
  
   
2017
    
2017
  
Gains on the settlement of liabilities subject to compromise
   $
-
     $
(342,969
 )
Fresh start accounting adjustments
    
-
      
633,970
  
Legal and professional fees and expenses
    
969
      
28,921
  
Total reduction in value of assets
   $
969
     $
319,922
  
Schedule of Fresh-Start Adjustments [Table Text Block]
   
Predecessor
    
Reorganization
Adjustments
    
Fresh Start
Adjustments
    
Successor
  
   
(In thousands)
 
ASSETS
  
 
 
 
  
 
 
 
 
 
 
  
 
 
 
  
 
 
  
 
 
 
Current assets:
                                            
Cash and cash equivalents
   $
14,900
     $
60,039
    
(1)
      
 
    
 
     $
74,939
  
Trade accounts receivable, net
    
18,722
      
 
    
 
      
 
    
 
      
18,722
  
Other accounts receivable
    
7,638
      
 
    
 
      
 
    
 
      
7,638
  
Inventory
    
7,489
      
 
    
 
      
(6,189
 )  
(15)
      
1,300
  
Prepaid expenses
    
4,948
      
150
    
(2)
      
 
    
 
      
5,098
  
Restricted cash
    
3,460
      
 
    
 
      
 
    
 
      
3,460
  
Other current assets
    
1,880
      
 
    
 
      
 
    
 
      
1,880
  
Total current assets
    
59,037
      
60,189
    
 
      
(6,189
 )  
 
      
113,037
  
Vessels, equipment, and other fixed assets, net
    
992,085
      
 
    
 
      
(626,429
 )  
(15)
      
365,656
  
Construction in progress
    
1,166
      
 
    
 
      
(1,026
 )  
(15)
      
140
  
Deferred costs and other assets
    
2,837
      
755
    
(3)
      
(411
 )  
(15)
      
3,181
  
Total assets
   $
1,055,125
     $
60,944
    
 
     $
(634,055
 )  
 
     $
482,014
  
                                             
LIABILITIES AND STOCKHOLDERS' EQUITY
                                            
Current liabilities:
                                            
Current maturities of long-term debt
   $
118,066
     $
(118,066
 )  
(4)
      
 
    
 
     $
-
  
Debtor in possession financing
    
29,000
      
(29,000
 )  
(5)
      
 
    
 
      
-
  
Accounts payable
    
12,447
      
(196
 )  
(6)
      
 
    
 
      
12,251
  
Income and other taxes payable
    
2,155
      
 
    
 
      
 
    
 
      
2,155
  
Accrued personnel costs
    
12,015
      
(5,126
 )  
(7)
      
 
    
 
      
6,889
  
Accrued interest expense
    
1,503
      
(1,503
 )  
(8)
      
 
    
 
      
-
  
Other accrued liabilities
    
4,255
      
10,588
    
(9)
      
 
    
 
      
14,843
  
Total current liabilities
    
179,441
      
(143,303
 )  
 
      
 
    
 
      
36,138
  
                                             
Long-term debt
    
 
      
92,799
    
(10)
      
 
    
 
      
92,799
  
Long-term income taxes:
                                            
Deferred income tax liabilities
    
115,917
      
 
    
 
      
(102,239
 )  
(15)
      
13,678
  
Other income taxes payable
    
18,489
      
 
    
 
      
 
    
 
      
18,489
  
Other liabilities
    
3,469
      
 
    
 
      
(561
 )  
(15)
      
2,908
  
Total liabilities not subject to compromise
    
317,316
      
(50,504
 )  
 
      
(102,800
 )  
 
      
164,012
  
Liabilities subject to compromise
    
448,124
      
(448,124
 )  
(11)
      
 
    
 
      
-
  
Stockholders' equity:
                                            
Common stock (Predecessor)
    
296
      
(296
 )  
(12)
      
 
    
 
      
-
  
Additional paid-in capital (Predecessor)
    
386,016
      
(386,016
 )  
(12)
      
 
    
 
      
-
  
Accumulated other comprehensive loss (Predecessor)
    
(119,101
 )    
119,101
    
(12)
      
 
    
 
      
-
  
Treasury stock, at cost (Predecessor)
    
(34,881
 )    
34,881
    
(12)
      
 
    
 
      
-
  
Deferred compensation expense (Predecessor)
    
9,328
      
(9,328
 )  
(12)
      
 
    
 
      
-
  
Common stock (Successor)
    
-
      
70
    
(13)
      
 
    
 
      
70
  
Additional paid-in capital (Successor)
    
-
      
317,932
    
(13)
      
 
    
 
      
317,932
  
Retained earnings
    
48,027
      
483,228
    
(14)
      
(531,255
 )  
(16)
      
-
  
Total stockholders' equity
    
289,685
      
559,572
    
 
      
(531,255
 )  
 
      
318,002
  
Total liabilities and stockholders' equity
   $
1,055,125
     $
60,944
    
 
     $
(634,055
 )  
 
     $
482,014
  
Schedule of Cumulative Reorganization Adjustments [Table Text Block]
Sources:
                
Proceeds from the Term Loan
   $
100,000
      
 
  
Proceeds from the Rights Offering
    
124,979
      
 
  
Total sources
    
 
     $
224,979
  
Uses:
                
Repayment of Multi Currency Facility Agreeement
   $
72,000
      
 
  
Accrued interest payable on Multi Currency Facility Agreement
    
958
      
 
  
Repayment of Norwegian Facility Agreement
    
45,817
      
 
  
Accrued interest payable on Norwegian Facility Agreement
    
502
      
 
  
Repayment of Debtor in Possession financing
    
29,000
      
 
  
Accrued interest payable on Debtor in Possession financing
    
187
      
 
  
Debt issuance costs on the Term Loan and Revolving Credit Facility
    
6,706
      
 
  
Professional and success fees paid on the Effective Date
    
4,394
      
 
  
Payment of certain allowed claims
    
5,376
      
 
  
Total uses
    
 
      
164,940
  
     
 
     $
60,039
  
Senior Notes
   $
429,640
  
Accrued interest on the Senior Notes
    
18,484
  
Total liabilities subject to compromise
   $
448,124
  
Fair value of equity and warrants issued to Predecessor Noteholders
    
(105,155
 )
Gain on settlement of liabilities subject to compromise
   $
342,969