XML 25 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
STOCKHOLDERS' EQUITY
6 Months Ended
Sep. 30, 2017
Equity [Abstract]  
STOCKHOLDERS' EQUITY

(5)

STOCKHOLDERS' EQUITY

Common Stock and Warrants

 

In connection with the Plan of Reorganization, Successor issued approximately 18.5 million shares of New Common Stock (approximately 17.0 million shares to General Unsecured Creditors and 1.5 million shares to holders of Predecessor stock), 7.7 million New Creditor Warrants (to General Unsecured Creditors), 2.4 million Series A Warrants (to holders of Predecessor stock), and 2.6 million Series B Warrants (to holders of Predecessor stock). The Successor also reserved for future issuance approximately 3.9 million New Creditor Warrants in respect of the unresolved sale/leaseback claims, with the remaining balance, if any, of such New Creditor Warrants following the resolution of such sale/leaseback claims to be distributed to holders of allowed General Unsecured Claims pro rata.

 

The shares of New Common Stock have a par value of $0.001 and are subject to dilution by (i) issuance of up to 3.9 million shares of New Common Stock upon exercise of New Creditor Warrants (with an exercise price of $0.001 per share), (ii) issuance of up to 3.0 million shares of New Common Stock reserved for issuance under the management incentive plan, (iii) issuance of up to 2.4 million shares of New Common Stock upon exercise of the Series A Warrants (with an exercise price of $57.06 per share) and (iv) issuance of up to 2.6 million shares of New Common Stock upon exercise of the Series B Warrants (with an exercise price of $62.28 per share). New Creditor Warrants are exercisable for up to 25 years from the issuance date. The Series A Warrants and Series B Warrants are each exercisable for up to six years from the issuance date.

 

Based on a Black-Scholes-Merton valuation and an estimated value of the underlying New Common Stock of $25 per share, the value of each New Creditor Warrant was estimated at $25, the value of each Series A Warrant was estimated at $2.27 and the value of each Series B Warrant was estimated at $1.88.

The company allocated $288.6 million, $5.5 million and $4.9 million of Enterprise Value to the New Creditor Warrants, Series A and Series B warrants, respectively.  

Accumulated Other Comprehensive Loss

The changes in accumulated other comprehensive income (loss) by component, net of tax, are as follows:

 

 

 

Successor

 

 

Period from August 1, 2017 through September 30, 2017

 

 

 

 

Balance

 

 

Gains/(losses)

 

 

Reclasses

 

 

Net

 

 

Remaining

 

 

 

 

at

 

 

recognized

 

 

from OCI to

 

 

period

 

 

balance

 

 

(in thousands)

 

7/31/17

 

 

in OCI

 

 

net income

 

 

OCI

 

 

9/30/17

 

 

Available for sale securities

$

 

 

 

 

7

 

 

 

75

 

 

 

82

 

 

 

82

 

 

Total

$

 

 

 

 

7

 

 

 

75

 

 

 

82

 

 

 

82

 

 

 

 

 

 

Predecessor

 

 

 

Period from July 1, 2017 through July 31, 2017

 

 

Period from April 1, 2017 through July 31, 2017

 

 

 

Balance

 

 

Gains/(losses)

 

 

Reclasses

 

 

Net

 

 

Remaining

 

 

Balance

 

 

Gains/(losses)

 

 

Reclasses

 

 

Net

 

 

Remaining

 

 

 

at

 

 

recognized

 

 

from OCI to

 

 

period

 

 

balance

 

 

at

 

 

recognized

 

 

from OCI to

 

 

period

 

 

balance

 

(in thousands)

 

6/30/17

 

 

in OCI

 

 

net income

 

 

OCI

 

 

7/31/17

 

 

3/31/17

 

 

in OCI

 

 

net income

 

 

OCI

 

 

7/31/17

 

Available for sale securities

$

 

(9

)

 

 

51

 

 

 

26

 

 

 

77

 

 

 

68

 

 

 

(95

)

 

 

57

 

 

 

106

 

 

 

163

 

 

 

68

 

Currency translation adjustment

 

 

(9,811

)

 

 

 

 

 

 

 

 

 

 

 

(9,811

)

 

 

(9,811

)

 

 

 

 

 

 

 

 

 

 

 

(9,811

)

Pension/Post- retirement benefits

 

 

(438

)

 

 

(2,598

)

 

 

 

 

 

(2,598

)

 

 

(3,036

)

 

 

(438

)

 

 

(2,598

)

 

 

 

 

 

(2,598

)

 

 

(3,036

)

Total

$

 

(10,258

)

 

 

(2,547

)

 

 

26

 

 

 

(2,521

)

 

 

(12,779

)

 

 

(10,344

)

 

 

(2,541

)

 

 

106

 

 

 

(2,435

)

 

 

(12,779

)

 

 

 

 

Predecessor

 

 

 

For the three months ended September 30, 2016

 

 

For the six months ended September 30, 2016

 

 

 

Balance

 

 

Gains/(losses)

 

 

Reclasses

 

 

Net

 

 

Remaining

 

 

Balance

 

 

Gains/(losses)

 

 

Reclasses

 

 

Net

 

 

Remaining

 

 

 

at

 

 

recognized

 

 

from OCI to

 

 

period

 

 

balance

 

 

at

 

 

recognized

 

 

from OCI to

 

 

period

 

 

balance

 

(in thousands)

 

6/30/16

 

 

in OCI

 

 

net income

 

 

OCI

 

 

9/30/16

 

 

3/31/16

 

 

in OCI

 

 

net income

 

 

OCI

 

 

9/30/16

 

Available for sale securities

$

 

(47

)

 

 

79

 

 

 

40

 

 

 

119

 

 

 

72

 

 

 

(208

)

 

 

138

 

 

 

142

 

 

 

280

 

 

 

72

 

Currency translation adjustment

 

 

(9,811

)

 

 

 

 

 

 

 

 

 

 

 

(9,811

)

 

 

(9,811

)

 

 

 

 

 

 

 

 

 

 

 

(9,811

)

Pension/Post- retirement benefits

 

 

4,683

 

 

 

 

 

 

 

 

 

 

 

 

4,683

 

 

 

4,683

 

 

 

 

 

 

 

 

 

 

 

 

4,683

 

Interest rate swaps

 

 

(1,459

)

 

 

 

 

 

72

 

 

 

72

 

 

 

(1,387

)

 

 

(1,530

)

 

 

 

 

 

143

 

 

 

143

 

 

 

(1,387

)

Total

$

 

(6,634

)

 

 

79

 

 

 

112

 

 

 

191

 

 

 

(6,443

)

 

 

(6,866

)

 

 

138

 

 

 

285

 

 

 

423

 

 

 

(6,443

)

 

The following tables summarize the reclassifications from accumulated other comprehensive income (loss) to the condensed consolidated statement of income:

 

 

 

 

 

 

Successor

 

 

 

Predecessor

 

 

 

 

 

Period from

 

 

 

Period from

 

 

 

 

 

 

 

 

 

August 1, 2017

 

 

 

July 1, 2017

 

 

Three Months

 

 

 

 

 

through

 

 

 

through

 

 

Ended

 

 

Affected line item in the condensed

(In thousands)

 

September 30, 2017

 

 

 

July 31, 2017

 

 

September 30, 2016

 

 

consolidated statements of income

Realized gains on available for sale securities

 

$

75

 

 

 

 

26

 

 

 

40

 

 

Interest income and other, net

Interest rate swap

 

 

 

 

 

 

 

 

 

72

 

 

Interest and other debt costs

Total pre-tax amounts

 

 

75

 

 

 

 

26

 

 

 

112

 

 

 

Tax effect

 

 

 

 

 

 

 

 

 

 

 

 

Total gains for the period, net of tax

 

$

75

 

 

 

 

26

 

 

 

112

 

 

 

 

 

 

 

 

Successor

 

 

 

Predecessor

 

 

 

 

 

Period from

 

 

 

Period from

 

 

 

 

 

 

 

 

 

August 1, 2017

 

 

 

April 1, 2017

 

 

Six Months

 

 

 

 

 

through

 

 

 

through

 

 

Ended

 

 

Affected line item in the condensed

(In thousands)

 

September 30, 2017

 

 

 

July 31, 2017

 

 

September 30, 2016

 

 

consolidated statements of income

Realized gains on available for sale securities

 

$

75

 

 

 

 

106

 

 

 

142

 

 

Interest income and other, net

Interest rate swap

 

 

 

 

 

 

 

 

 

143

 

 

Interest and other debt costs

Total pre-tax amounts

 

 

75

 

 

 

 

106

 

 

 

285

 

 

 

Tax effect

 

 

 

 

 

 

 

 

 

 

 

 

Total gains for the period, net of tax

 

$

75

 

 

 

 

106

 

 

 

285