XML 57 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt and Tax Gross-ups on Debt (Details) (USD $)
Share data in Millions, except Per Share data, unless otherwise specified
3 Months Ended 35 Months Ended 3 Months Ended 0 Months Ended 3 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 0 Months Ended 3 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended 3 Months Ended 0 Months Ended 3 Months Ended 0 Months Ended
Jun. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Sep. 19, 2011
Hexagon warrant exercisable until August 1, 2017
Apr. 25, 2011
Hexagon warrant exercisable until August 1, 2017
Jun. 30, 2013
Very Hungry Notes
Embedded derivative
Aug. 01, 2012
AWP
Jun. 30, 2013
Apollo Notes
Mar. 31, 2013
Apollo Notes
Jun. 30, 2013
Karlsson Group
Jun. 30, 2013
Karlsson Group
Very Hungry Notes
Embedded derivative
Apr. 15, 2013
Karlsson Group
Extension Agreement
Jun. 30, 2013
Karlsson Group
Extension Agreement
Apr. 15, 2013
Karlsson Group
Prospect Global Resources Inc.
Extension Agreement
Nov. 30, 2012
Karlsson Group
Senior secured promissory note
Jun. 30, 2013
Karlsson Group
Senior secured promissory note
Jun. 26, 2013
Karlsson Group
Senior secured promissory note
item
Apr. 15, 2013
Karlsson Group
Senior secured promissory note
item
Mar. 31, 2013
Karlsson Group
Senior secured promissory note
Aug. 01, 2012
Karlsson Group
Senior secured promissory note
item
Jul. 01, 2013
Karlsson Group
Senior secured promissory note
Extension Agreement
Apr. 15, 2013
Karlsson Group
Senior secured promissory note
Extension Agreement
Jun. 30, 2013
Karlsson Group
Senior secured promissory note
Extension Agreement
Aug. 01, 2012
Karlsson Group
Senior secured promissory note
March 30, 2013 Installment Due
Aug. 01, 2012
Karlsson Group
Senior secured promissory note
July 31, 2013 Installment Due
Jun. 30, 2013
Karlsson Group
Senior secured promissory note
AWP
Extension Agreement
Apr. 15, 2013
Affiliates of Apollo Global Management, LLC
Apollo Notes
Mar. 07, 2013
Affiliates of Apollo Global Management, LLC
Apollo Notes
item
Jun. 30, 2013
Affiliates of Apollo Global Management, LLC
Apollo Notes
Apr. 15, 2013
Affiliates of Apollo Global Management, LLC
Apollo Notes
Extension Agreement
Jun. 30, 2013
Very Hungry and the Scott Reiman 1991 Trust
May 02, 2013
Very Hungry and the Scott Reiman 1991 Trust
Hexagon warrant exercisable until August 1, 2017
May 02, 2013
Very Hungry and the Scott Reiman 1991 Trust
Very Hungry Notes
Jun. 30, 2013
Very Hungry and the Scott Reiman 1991 Trust
Very Hungry Notes
Jun. 30, 2013
Very Hungry and the Scott Reiman 1991 Trust
Very Hungry Notes
Embedded derivative
Jul. 10, 2013
Very Hungry and the Scott Reiman 1991 Trust
Very Hungry Notes
Subsequent Events
Debt                                                                        
Total debt and tax gross-ups $ 111,832,000 $ 111,832,000 $ 128,258,000         $ 6,750,000 $ 6,750,000             $ 115,282,000     $ 115,282,000   $ 117,500,000                         $ 5,500,000    
Tax gross-up                               17,629,000     6,226,000                                  
Less: Unamortized debt discount (33,329,000) (33,329,000)                 (2,900,000)         (34,528,000)                                   (2,215,000)    
Less: current portion of debt and tax gross-ups (4,063,000) (4,063,000) (128,258,000)                                                                  
Total long-term debt and tax gross-ups 107,769,000 107,769,000                                                                    
Amortization of debt discount 3,800,000 3,800,000                 1,499,000         3,801,000                                   1,014,000    
Face value                                       125,000,000                                
Interest rate (as a percent)                                       9.00%   9.00%             11.00%       0.00%      
Principal payments made                             9,700,000                                          
Principal payments payable expressed as percentage of net proceeds                             40.00%                       33.00%                  
Number of installments in which principal amount is payable                                       2                                
Periodic principal payment (in dollars)                                               40,300,000 75,000,000                      
Term of debt instrument from completion of Definitive Feasibility Study                                           12 months                            
Increase in principal balance                                         2,200,000                              
Principal payments payable expressed as a percentage of gross proceeds                                           10.00%         10.00%     10.00%            
Amount borrowed                                                                 5,000,000      
Amount of unsecured subordinated promissory notes exchanged                                                       6,800,000         5,500,000      
Exercise price (in dollars per share)       $ 0.30 $ 0.30                                                     $ 0.30 $ 0.30      
Realized derivative gain related to the embedded conversion options 2,900,000 (53,766,000)                                                         2,900,000          
Estimated fair value of the embedded conversion options           2,900,000                                                            
Offering price per share (in dollars per share)                                                                     $ 0.22  
Number of senior mandatorily convertible preferred stock shares issued for exchange of unsecured subordinated promissory notes                                                                       5.5
Period for mandatory pre-payment of debt                                             5 days                          
Minimum ownership percentage to avoid pre-payment             50.00%                                     50.00%                    
Percentage of membership interests pledged for debt                           100.00%                                            
Note payable including tax gross-up, accrued interest and the remaining unpaid principal balance                                             142,700,000                          
Note payable including tax gross-up, accrued interest and the remaining unpaid principal balance, Current                   142,700,000                         1,200,000                          
Additional tax gross-ups                                             2,300,000                          
Tax gross-up accrued 1,164,000 1,164,000 6,226,000             1,200,000                         1,200,000                          
Number of promissory notes issued                                                       2                
Gain on Debt Restructuring                                                                        
Number of restructurings                                 2 2                                    
Percentage of gross revenue                       1.00% 2.00%     1.00%                                        
Additional consideration 1% gross revenue interest                               9,200,000                                        
Additional Consideration tax gross-ups                               11,403,000                                        
Additional consideration-warrants                               412,000                                        
Fees paid to the Karlsson Group                               400,000                                        
Reduction in the fair value of the amended Karlsson Note                               (34,529,000)                                        
Net gain on debt extinguishment $ 13,114,000 $ 13,114,000                           $ (13,114,000)