XML 45 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financing Liability (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Leases [Abstract]    
Schedule of Financing Liability

The financing liability, net of debt discount, is summarized as follows:

 

    Successor     Predecessor  
    As of     As of  
    March 31, 2018     December 31, 2017  
    (Unaudited)        
Financing liability   $ 56,000     $ 55,158  
Interest added to principal amount     171       -  
Debt discount     -       (883 )
Financing liability, net of debt discount     56,171       54,275  
Less: current portion     597       595  
Financing liability, non-current portion   $ 55,574     $ 53,680  

The financing liability, net of debt discount, is summarized as follows:

 

    As of December 31,  
    2017     2016  
Financing liability   $ 55,158     $ 55,599  
Debt discount     (883 )     (951 )
Financing liability, net of debt discount     54,275       54,648  
Less: current portion     595       465  
Financing liability, non-current portion   $ 53,680     $ 54,183

Schedule of Future Minimum Payments of Sale Leaseback Transactions

The future minimum payments required by the arrangement are as follows:

 

Years ending December 31,   Principal     Interest     Total Payment  
2018 (9 months)   $ 426     $ 3,070     $ 3,496  
2019     702       4,052       4,754  
2020     853       3,995       4,848  
2021     1,018       3,927       4,945  
2022     1,198       3,847       5,045  
Thereafter     40,974       34,574       75,548  
    $ 45,171     $ 53,465     $ 98,636  

 
Schedule of Future Minimum Payments  

The future minimum payments required by the arrangement are as follows:

 

                Total  
Years ending December 31,   Principal     Interest     Payment  
2018   $ 595     $ 4,065     $ 4,660  
2019     737       4,017       4,754  
2020     892       3,956       4,848  
2021     1,061       3,885       4,946  
2022     1,245       3,800       5,045  
Thereafter     42,315       33,235       75,550  
    $ 46,845     $ 52,958     $ 99,803