XML 83 R60.htm IDEA: XBRL DOCUMENT v3.22.4
Fresh Start Accounting - Condensed Consolidated Balance Sheet at Emergence (Details) - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Feb. 05, 2021
Dec. 31, 2020
Dec. 31, 2019
Current assets          
Cash and cash equivalents $ (476,206) $ (194,138) $ (111,968)    
Accounts receivable, net 468,802 200,419 189,207    
Taxes receivable 34,087 16,063 32,556    
Prepaid expenses and other current assets 72,695 45,026 32,681    
Total current assets 1,051,790 455,646 366,412    
Intangible assets 34,372 61,849 113,389    
Property and equipment, at cost 4,163,205 1,555,975 1,155,725    
Accumulated depreciation (181,904) (77,275) 0    
Property and equipment, net 3,981,301 1,478,700 1,155,725    
Other assets 141,385 77,247 70,420    
Total assets 5,234,864 2,073,442 1,705,946    
Current liabilities          
Accounts payable 290,690 120,389 81,949    
Accrued payroll and related costs 76,185 48,346 35,615    
Taxes payable 56,986 28,735 34,211    
Other current liabilities 74,013 41,136 33,635    
Total current liabilities 667,098 248,394 185,410    
Long-term debt 513,055 216,000 393,500    
Deferred income taxes 9,335 13,195 21,525    
Other liabilities 256,408 95,226 86,743    
Liabilities subject to compromise     0    
Total liabilities 1,627,779 572,815 687,178    
Shareholders' equity          
Common stock 1 1 1    
Additional paid-in capital 3,347,507 1,393,255 1,018,767    
Accumulated deficit 255,930 101,982 0    
Accumulated other comprehensive loss 3,647 5,389 0    
Total shareholders' equity 3,607,085 1,500,627 1,018,768 $ (311,388) $ 3,658,972
Total liabilities and equity $ 5,234,864 $ 2,073,442 1,705,946    
Predecessor          
Current assets          
Cash and cash equivalents     (317,962)    
Accounts receivable, net     189,207    
Taxes receivable     32,556    
Prepaid expenses and other current assets     63,056    
Total current assets     602,781    
Intangible assets     0    
Property and equipment, at cost     4,787,661    
Accumulated depreciation     (1,221,033)    
Property and equipment, net     3,566,628    
Other assets     69,940    
Total assets     4,239,349    
Current liabilities          
Accounts payable     89,215    
Accrued payroll and related costs     35,615    
Taxes payable     34,211    
Other current liabilities     64,943    
Total current liabilities     223,984    
Long-term debt     0    
Deferred income taxes     9,303    
Other liabilities     108,489    
Liabilities subject to compromise     4,143,812    
Total liabilities     4,485,588    
Shareholders' equity          
Common stock     2,511    
Additional paid-in capital     815,505    
Accumulated deficit     (1,006,351)    
Accumulated other comprehensive loss     (57,904)    
Total shareholders' equity     (246,239)    
Total liabilities and equity     4,239,349    
Reorganization Adjustments          
Current assets          
Cash and cash equivalents     205,994    
Accounts receivable, net     0    
Taxes receivable     0    
Prepaid expenses and other current assets     (20,302)    
Total current assets     (226,296)    
Intangible assets     0    
Property and equipment, at cost     0    
Accumulated depreciation     0    
Property and equipment, net     0    
Other assets     10,983    
Total assets     (215,313)    
Current liabilities          
Accounts payable     (7,266)    
Accrued payroll and related costs     0    
Taxes payable     0    
Other current liabilities     21,305    
Total current liabilities     14,039    
Long-term debt     352,054    
Deferred income taxes     (17,328)    
Other liabilities     4,659    
Liabilities subject to compromise     (4,143,812)    
Total liabilities     (3,790,388)    
Shareholders' equity          
Common stock     (2,511)    
Additional paid-in capital     (815,505)    
Accumulated deficit     3,374,323    
Accumulated other comprehensive loss     0    
Total shareholders' equity     3,575,075    
Total liabilities and equity     (215,313)    
Fresh Start Adjustments          
Current assets          
Cash and cash equivalents     0    
Accounts receivable, net     0    
Taxes receivable     0    
Prepaid expenses and other current assets     (10,073)    
Total current assets     (10,073)    
Intangible assets     113,389    
Property and equipment, at cost     (3,631,936)    
Accumulated depreciation     1,221,033    
Property and equipment, net     (2,410,903)    
Other assets     (10,503)    
Total assets     (2,318,090)    
Current liabilities          
Accounts payable     0    
Accrued payroll and related costs     0    
Taxes payable     0    
Other current liabilities     (52,613)    
Total current liabilities     (52,613)    
Long-term debt     41,446    
Deferred income taxes     29,550    
Other liabilities     (26,405)    
Liabilities subject to compromise     0    
Total liabilities     (8,022)    
Shareholders' equity          
Accumulated deficit     (2,367,972)    
Accumulated other comprehensive loss     57,904    
Total shareholders' equity     (2,310,068)    
Total liabilities and equity     $ (2,318,090)