XML 40 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 3 - 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
   $
750,000
  
Add: Cash and cash equivalents
    
181,242
  
Less: Emergence costs settled in cash post-emergence
    
(5,378
)
Fair value of New Equity and New Warrants, including Rights Offering
    
925,864
  
Less: Rights Offering proceeds
    
(200,000
)
Less: Fair value of New Warrants
    
(20,385
)
Fair value of Successor common stock, prior to Rights Offering
   $
705,479
  
         
Shares outstanding on January 1, 2017, prior to Rights Offering shares
    
39,999,997
  
Per share value
   $
17.64
  
Schedule Of Allocated Determined Reorganization Value [Table Text Block]
Enterprise value
   $
750,000
  
Add: Cash and cash equivalents
    
181,242
  
Less: Emergence costs settled in cash post-emergence
    
(5,378
)
Add: Other current liabilities
    
165,501
  
Add: Other long-term liabilities and deferred tax liabilities
    
22,666
  
Reorganization value of Successor assets
   $
1,114,031
  
Schedule of Fresh-Start Adjustments [Table Text Block]
   
Predecessor
    
Reorganization Adjustments
      
Fresh Start Adjustments
      
Successor
  
                                     
ASSETS
  
 
 
 
  
 
 
 
    
 
 
 
    
 
 
 
Current assets:
                                    
Cash and cash equivalents
   $
64,583
     $
116,659
  
(a)
   $
—
  
 
   $
181,242
  
Accounts receivable
    
137,222
      
—
  
 
    
—
  
 
    
137,222
  
Inventories, net
    
54,471
      
—
  
 
    
—
  
 
    
54,471
  
Prepaid and other current assets
    
37,392
      
—
  
 
    
—
  
 
    
37,392
  
Deferred tax assets
    
6,020
      
—
  
 
    
—
  
 
    
6,020
  
Total current assets
    
299,688
      
116,659
  
 
    
—
  
 
    
416,347
  
Property, plant and equipment, net
    
950,811
      
—
  
 
    
(350,314
)
(h)
    
600,497
  
Other assets:
                                    
Intangible assets, net
    
76,057
      
—
  
 
    
(15,657
)
(h)
    
60,400
  
Deferred financing costs
    
—
      
2,248
  
(b)
    
—
  
 
    
2,248
  
Other noncurrent assets
    
35,045
      
—
  
 
    
(506
)
(h)
    
34,539
  
Total assets
   $
1,361,601
     $
118,907
  
 
   $
(366,477
)
 
   $
1,114,031
  
LIABILITIES AND STOCKHOLDER'S EQUITY
  
 
 
 
  
 
 
 
    
 
 
 
    
 
 
 
Current liabilities:
                                    
Accounts payable
   $
75,193
     $
16,848
  
(c)
   $
—
  
 
   $
92,041
  
Payroll and related costs
    
18,287
      
—
  
 
    
—
  
 
    
18,287
  
Accrued expenses
    
59,129
      
(5,985
)
(c)
    
—
  
 
    
53,144
  
DIP Facility
    
25,000
      
(25,000
)
(d)
    
—
  
 
    
—
  
Other current liabilities
    
3,026
      
—
  
 
    
(997
)
(i)
    
2,029
  
Total current liabilities
    
180,635
      
(14,137
)
 
    
(997
)
 
    
165,501
  
Deferred tax liabilities
    
15,613
      
—
  
 
    
(4,613
)
(j)
    
11,000
  
Other long-term liabilities
    
18,577
      
—
  
 
    
(6,911
)
(i)
    
11,666
  
Total liabilities not subject to compromise
    
214,825
      
(14,137
)
 
    
(12,521
)
 
    
188,167
  
Liabilities subject to compromise
    
1,445,346
      
(1,445,346
)
(e)
    
—
  
 
    
—
  
Commitments and contingencies
                                    
Stockholders' equity:
                                    
Common stock
    
1,195
      
(640
)
(f)
    
—
  
 
    
555
  
Additional paid-in capital
    
1,009,426
      
926,504
  
(f)
    
(1,010,621
)
(k)
    
925,309
  
Accumulated other comprehensive loss
    
(2,600
)
    
—
  
 
    
2,600
  
(k)
    
—
  
Retained earnings (deficit)
    
(1,306,591
)
    
652,526
  
(g)
    
654,065
  
(l)
    
—
  
Total stockholders' equity (deficit)
    
(298,570
)
    
1,578,390
  
 
    
(353,956
)
(l)
    
925,864
  
Total liabilities and stockholders' equity
   $
1,361,601
     $
118,907
  
 
   $
(366,477
)
 
   $
1,114,031
  
Schedule of Cumulative Reorganization Adjustments [Table Text Block]
Cash settlement of general unsecured and other reinstated claims
   $
(33,898
)
Payment of professional fees and success fees paid
    
(21,657
)
Repayment of DIP Facility borrowing and accrued interest
    
(25,538
)
Proceeds from the Rights Offering
    
200,000
  
Payment of deferred financing costs related to the New Credit Facility
    
(2,248
)
Net impact to cash and cash equivalents
   $
116,659
  
Accounts payable:
        
Pre-petition liabilities related to contract cures, 503(b)(9) claims and critical vendors
   $
16,848
  
         
Accrued expenses:
        
Settlement of professional fees
   $
(10,135
)
Reinstate liability for acquisition holdback
    
4,100
  
Settlement of accrued interest related to the DIP Facility
    
(538
)
Other accrued expenses
    
588
  
Net impact to accrued expenses
   $
(5,985
)
Fair value of Successor common stock
   $
(705,479
)
Fair value of New Warrants issued per the Restructuring Plan
    
(20,385
)
Fair value of reinstated accounts payable and accrued liabilities to be settled in cash
    
(20,083
)
General unsecured creditor claims settled in cash
    
(33,000
)
Gain on settlement of liabilities subject to compromise
    
(666,399
)
Net impact to liabilities subject to compromise
   $
(1,445,346
)
Common stock:
        
Cancellation of Predecessor common shares
   $
(1,195
)
Issuance of Successor common stock
    
555
  
Net impact to common stock
   $
(640
)
         
Additional paid in capital:
        
Fair value of Successor common stock
   $
705,479
  
Fair value of New Warrants issued per the Restructuring Plan
    
20,385
  
Proceeds from the Rights Offering
    
200,000
  
Cancellation of Predecessor common shares
    
1,195
  
Issuance of Successor common stock
    
(555
)
Net impact to additional paid in capital
   $
926,504
  
Gain on settlement of liabilities subject to compromise
   $
666,399
  
Accrual of success fee
    
(13,435
)
Adjustment for other expenses
    
(438
)
Net impact to retained deficit
   $
652,526