XML 56 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summary of Unaudited Condensed Consolidated Balance Sheet (Detail)
$ in Thousands
Jul. 31, 2017
USD ($)
Current Assets  
Trade and other receivables, net $ (480) [1]
Marine operating supplies 1,594 [2]
Other current assets (278) [3]
Total current assets 836
Investments in, at equity, and advances to unconsolidated companies (24,683) [4]
Net properties and equipment (1,744,672) [5]
Other assets (46,270) [6]
Total assets (1,814,789)
Current liabilities  
Accrued expenses (160) [7]
Other current liabilities (963) [8]
Total current liabilities (1,123)
Long-term debt 10,946 [9]
Other liabilities and deferred credits (4,107) [8]
Total liabilities 5,716
Equity:  
Retained earnings (1,820,018) [10]
Accumulated other comprehensive loss 12,779 [11]
Total stockholders' equity (1,807,239)
Noncontrolling interests (13,266) [12]
Total equity (1,820,505)
Total liabilities and equity (1,814,789)
Current Assets  
Cash and cash equivalents 560,866
Total value of Successor assets 1,934,635
Current liabilities  
Accounts payable 102,193
Total current liabilities 425,962
Long-term debt 451,589
Equity:  
Common stock (Successor) 756,364
Predecessor  
Current Assets  
Cash and cash equivalents 683,673
Trade and other receivables, net 116,976
Due from affiliate 252,393
Marine operating supplies 30,495
Other current assets 33,243
Total current assets 1,116,780
Investments in, at equity, and advances to unconsolidated companies 49,367
Net properties and equipment 2,625,848
Other assets 92,674
Total assets 3,884,669
Current liabilities  
Accounts payable 39,757
Accrued expenses 71,824
Due to affiliate 123,899
Accrued property and liability losses 2,761
Current portion of long-term debt 10,409
Other current liabilities 20,483
Total current liabilities 269,133
Long-term debt 80,233
Accrued property and liability losses 2,789
Other liabilities and deferred credits 67,487
Liabilities subject to compromise 2,326,122
Total liabilities 2,745,764
Equity:  
Common stock (Predecessor) 4,712
Additional paid-in capital (Predecessor) 166,867
Retained earnings 965,164
Accumulated other comprehensive loss (12,779)
Total stockholders' equity 1,123,964
Noncontrolling interests 14,941
Total equity 1,138,905
Total liabilities and equity 3,884,669
Reorganization Adjustments  
Current Assets  
Cash and cash equivalents (122,807) [13]
Other current assets (12,438) [14]
Total current assets (135,245)
Total assets (135,245)
Current liabilities  
Current portion of long-term debt (5,204) [15]
Other current liabilities 102,193 [16]
Total current liabilities 96,989
Long-term debt 355,204 [17]
Liabilities subject to compromise (2,326,122) [18]
Total liabilities (1,873,929)
Equity:  
Retained earnings 854,854 [19]
Total stockholders' equity 1,738,684
Total equity 1,738,684
Common stock (Predecessor) (4,712) [20]
Additional paid-in capital (Predecessor) (166,867) [20]
Common stock (Successor) 18 [21]
Additional paid-in capital (Successor) 1,055,391 [21]
Total liabilities and equity (135,245)
Successor  
Current Assets  
Cash and cash equivalents 560,866
Trade and other receivables, net 116,496
Due from affiliate 252,393
Marine operating supplies 32,089
Other current assets 20,527
Total current assets 982,371
Investments in, at equity, and advances to unconsolidated companies 24,684
Net properties and equipment 881,176
Other assets 46,404
Total value of Successor assets 1,934,635
Current liabilities  
Accounts payable 39,757
Accrued expenses 71,664
Due to affiliate 123,899
Accrued property and liability losses 2,761
Current portion of long-term debt 5,205
Other current liabilities 121,713
Total current liabilities 364,999
Long-term debt 446,383
Accrued property and liability losses 2,789
Other liabilities and deferred credits 63,380
Total liabilities 877,551
Equity:  
Common stock (Successor) 18
Additional paid-in capital (Successor) 1,055,391
Total stockholders' equity 1,055,409
Noncontrolling interests 1,675
Total equity 1,057,084
Total liabilities and equity $ 1,934,635
[1] Represents fair value adjustments on outstanding warranty claims
[2] Reflects the adjustment to record fuel inventory held as marine and operating supplies at fair value.
[3] Reflects adjustments to deferred tax items as a result of the change in vessel values from the application of fresh-start accounting.
[4] Reflects the adjustment to decrease the carrying value of the company's equity method investments to their estimated fair values which were determined using a discounted cash flow analysis.
[5] In estimating the fair value of the vessels and related equipment, the company used a combination of discounted cash flow method (income approach), the guideline public company method (market approach) and vessel specific liquidation value analyses. A discount rate of 12% was used for the discounted cash flow method. In estimating the fair value of the other property and equipment, the company used a combination of asset, income, and market-based approaches.
[6] Reflects fair value adjustments of (i) $41.7 million to reduce the carrying value of a vessel under construction that is currently the subject of an arbitration proceeding in the United States and (ii) $3.8 million to reduce the carrying value of a receivable related to a vessel under construction in Brazil, which is also the subject of pending arbitration (the carrying value of receivable after such fair value adjustment is approximately $1.8 million). Also reflects adjustments to deferred tax items of $0.8 million as a result of the change in vessel values from the application of fresh-start accounting.
[7] Reflects the write-off of deferred rent liabilities and an increase in a market-value based fuel related liabilities in Brazil.
[8] Reflects the write-off of $1.3 million of accrued losses in excess of investment related to an unconsolidated subsidiary, an unrecognized deferred gain on the sale of a vessel to an unconsolidated subsidiary of $3.8 million, $0.4 million of which was reflected as current and adjustments to deferred tax items as a result of the change in vessel values from the application of fresh-start accounting of which $0.9 million is current and $1.3 million is long-term. Offsetting these items is the recognition of an intangible liability of approximately $2.1 million, $0.4 million of which is recorded as current, to adjust the company's office lease contracts to fair value as of July 31, 2017. The intangible liability will be amortized over the remaining life of the contracts through 2023.
[9] Reflects a $15.4 million premium recorded in relation to the $350 million New Secured Notes, an aggregate $5.4 million discount recorded in relation to the modified Troms Offshore borrowings, and the write-off of historical unamortized debt issuance costs related to the Troms Offshore borrowings of $0.9 million.
[10] Reflects the cumulative effects of the fresh-start accounting adjustments.
[11] Represents the elimination of Predecessor accumulated other comprehensive loss.
[12] Reflects a $13.3 million adjustment to decrease the carrying value of the noncontrolling interests to the estimated fair value.
[13] Reorganization Adjustments The table below reconciles cash payments and amounts payable as of July 31, 2017 to the terms of the Plan described in Note (2) of Notes to Condensed Consolidated Financial Statements. (In thousands) Payment made to holders of General Unsecured Claims upon emergence$ 122,807 Amounts payable to holders of General Unsecured Claims at July 31, 2017 102,193 Total payments pursuant to the Plan$ 225,000
[14] Represents the recognition of expenses paid prior to the emergence date of $12.4 million for Plan support and other reorganization-related professional fees.
[15] Reflects the reclassification from current to long-term of $5.2 million of Troms Offshore debt, consistent with the terms of the amended Troms Offshore credit agreement.
[16] Reflects the establishment of a liability related to the unpaid pro rata cash distribution to the General Unsecured Claims.
[17] Reflects the issuance of the $350 million New Secured Notes to the General Unsecured Creditors as provided for in the Plan and the reclassification from current to long-term of $5.2 million of Troms Offshore debt (see (3) above).
[18] Gain on settlement of liabilities subject to compromise is as follows: (In thousands) Revolving Credit Facility$ (600,000) Term Loan Facility (300,000) September 2013 senior unsecured notes (500,000) August 2011 senior unsecured notes (165,000) September 2010 senior unsecured notes (382,500) Accrued interest payable (23,736) Make-whole provision - Senior notes (94,726) Lessor claims - sale leaseback agreements (260,160) Total liabilities subject to compromise$ (2,326,122) Fair value of equity and warrants issued to General Unsecured Creditors 983,482 Issuance of 8% New Secured Notes 350,000 Cash payment to General Unsecured Creditors 122,807 Amounts payable to General Unsecured Creditors102,193 Gain on settlement of Liabilities subject to compromise$ (767,640)
[19] Reflects the cumulative effect of the reorganization adjustments discussed above.
[20] Reflects the cancellation of Predecessor's equity to retained earnings.
[21] Represents the issuance of Successor equity. The Successor issued approximately 18.5 million shares of New Common Stock including approximately 17.0 million shares of New Common Stock to General Unsecured Creditors and 1.5 million to holders of Predecessor stock. Approximately 7.7 million New Creditor Warrants were issued upon emergence to the General Unsecured Creditors and approximately 3.9 million New Creditor Warrants were reserved for with respect to the unresolved sale leaseback claims. Additionally, 2.4 million Series A Warrants and 2.6 million Series B Warrants were issued to the holders of Predecessor stock with exercise prices of $57.06 and $62.28, respectively. Based on a Black-Scholes-Merton valuation and an estimated fair 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 table below reflects the components of Additional paid-in capital (Successor) upon emergence: (In thousands) Additional paid-in capital attributable to common shares $756,346 Series A Warrants (2,432,432 Warrants at $1.88 per warrant) 5,510 Series B Warrants (2,629,657 Warrants at $2.27 per warrant) 4,945 Issued Creditor Warrants (7,684,453 Warrants at $25 per warrant) 192,108 Reserved Creditor Warrants (3,859,361 Warrants at $25 per warrant) 96,482 Fair Value of Successor additional paid-in capital $1,055,391