XML 59 R42.htm IDEA: XBRL DOCUMENT v3.21.2
Reorganization and Fresh Start Accounting - Reorganization Value and Valuation of Assets (Details) - USD ($)
$ in Thousands
Sep. 30, 2021
Jun. 30, 2021
Feb. 05, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Dec. 31, 2019
Reorganization, Chapter 11 [Line Items]              
Enterprise Value     $ 1,300,300        
Plus: Cash and cash equivalents $ 112,225   111,968 $ 343,332      
Less: Fair value of debt (406,000)   (393,500) 0      
Fair Value of Successor Equity 1,366,668 $ 1,385,724 1,018,768 (311,388) $ 2,509,034 $ 2,556,970 $ 3,658,972
Enterprise value     1,300,300        
Plus: Cash and cash equivalents $ 112,225   111,968 $ 343,332      
Plus: Non-interest bearing current liabilities     185,410        
Plus: Non-interest bearing non-current liabilities     108,268        
Reorganization value of Successor assets     1,705,946        
Minimum              
Reorganization, Chapter 11 [Line Items]              
Enterprise Value     1,100,000        
Enterprise value     1,100,000        
Maximum              
Reorganization, Chapter 11 [Line Items]              
Enterprise Value     1,600,000        
Enterprise value     $ 1,600,000