XML 73 R62.htm IDEA: XBRL DOCUMENT v3.20.1
Pledged Assets and Debt - Senior PIK (Details) - USD ($)
$ in Thousands
1 Months Ended 11 Months Ended 12 Months Ended
Dec. 15, 2019
Jun. 15, 2019
Dec. 12, 2018
Dec. 12, 2018
Dec. 31, 2018
Dec. 31, 2018
Dec. 12, 2018
Nov. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Debt Instrument [Line Items]                        
Financial Designation, Predecessor and Successor [Fixed List]     Predecessor       Predecessor Predecessor     Predecessor Predecessor
Changes in the fair value of the PIK Notes         $ 6,635 $ 6,635     $ 17,473      
Risk-free interest rate                        
Significant assumptions used in the Black Scholes option price methodology                        
PIK Notes, measurement inputs         2.51 2.51     1.65 2.51    
Dividend yield                        
Significant assumptions used in the Black Scholes option price methodology                        
PIK Notes, measurement inputs         0.00 0.00     0.00 0.00    
Expected volatility                        
Significant assumptions used in the Black Scholes option price methodology                        
PIK Notes, measurement inputs         38.90 38.90     39.30 38.90    
Expected term (years)                        
Significant assumptions used in the Black Scholes option price methodology                        
PIK Notes, measurement inputs, term                 3 years 11 months 12 days 4 years 11 months 12 days    
10.750% senior PIK notes due 2023                        
Debt Instrument [Line Items]                        
Interest rate (as a percent)         10.75% 10.75%     10.75% 10.75%    
Senior PIK notes payable | 10.75% senior secured notes due 2019                        
Debt Instrument [Line Items]                        
Changes in the fair value of the PIK Notes                 $ 17,473 $ 6,635    
Senior PIK notes payable | 10.75% senior secured notes due 2019 | Current Liabilities                        
Debt Instrument [Line Items]                        
Proceeds from Issuance Of Senior PIK Notes $ 15,703 $ 15,217                    
Senior PIK notes payable | 10.750% senior PIK notes due 2023                        
Debt Instrument [Line Items]                        
Interest rate (as a percent)                 10.75%      
Principal         $ 276,940 $ 276,940     $ 307,860 276,940    
Principal, noncurrent         276,940 276,940     307,860 276,940    
Discount         216,144 216,144     233,617 216,144    
Discount, noncurrent         216,144 216,144     233,617 216,144    
Fair value         60,796 60,796     74,243 60,796    
Fair value, noncurrent         60,796 60,796     74,243 60,796    
Senior PIK notes payable | 10.750% senior PIK notes due 2023 | Current Liabilities                        
Debt Instrument [Line Items]                        
Accrued interest         $ 1,379 $ 1,379     1,571 $ 1,379    
Senior secured notes payable | 12.75% Senior Secured Notes due 2020                        
Debt Instrument [Line Items]                        
Financial Designation, Predecessor and Successor [Fixed List]       Predecessor                
Interest rate (as a percent)     12.75% 12.75%     12.75%          
Senior secured notes payable | 10.750% senior PIK notes due 2023                        
Debt Instrument [Line Items]                        
Debt amount                 $ 276,900