XML 36 R36.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

STOCKHOLDERS' DEFICIT (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Equity [Abstract] |
Schedule of Assumptions Used to Calculate Fair Value of Options | The following assumptions were used to calculate the fair value of the Successor Company's options on the date of grant:
| Period from May 2, 2019 through December 31,
| 2019
Expected volatility | 44% – 45%
Expected life in years | 4.0 – 4.1
Risk-free interest rate | 1.40% – 2.02%
Dividend yield | —%
Schedule of Stock Options Outstanding and Stock Option Activity | The following table presents a summary of the Successor Company's stock options outstanding at and stock option activity during the period from May 2, 2019 through December 31, 2019 ("Price" reflects the weighted average exercise price per share):
(In thousands, except per share data) | Options |  | Price |  | Weighted Average Remaining Contractual Term
Granted | 5,656 |  |  | 18.93 |  |  |
Forfeited | (9 | ) |  | 19.00 |  |  |
Expired | (2 | ) |  | 19.00 |  |  |
Outstanding, December 31, 2019 (Successor) | 5,645 |  |  | 18.93 |  |  | 5.4 years
Exercisable | 1,128 |  |  | 18.96 |  |  | 5.4 years
Expected to Vest | 4,517 |  |  | 18.92 |  |  | 5.4 years
Summary of Unvested Options and Changes | A summary of the Successor Company's unvested options and changes during the period from May 2, 2019 through December 31, 2019 is presented below:
(In thousands, except per share data) | Options |  | Weighted Average Grant Date Fair Value
Granted | 5,656 |  |  | 5.28 |
Vested (1) | (1,130 | ) |  | 5.27 |
Forfeited | (9 | ) |  | 5.27 |
Unvested, December 31, 2019 (Successor) | 4,517 |  |  | 5.28 |
(1) | The total fair value of the options vested during the period from May 2, 2019 through December 31, 2019 (Successor) was $6.0 million.
Summary of Restricted Stock Outstanding and Restricted Stock Activity | The following table presents a summary of the Successor Company's restricted stock outstanding and restricted stock activity as of and during the year ended December 31, 2019 (“Price” reflects the weighted average share price at the date of grant):
(In thousands, except per share data) | Awards |  | Price
Granted | 3,301 |  |  | 16.47 |
Vested (restriction lapsed) | (644 | ) |  | 16.48 |
Forfeited | (9 | ) |  | 16.50 |
Outstanding, December 31, 2019 (Successor) | 2,648 |  |  | 16.47 |
Schedule of Stock by Class | The following table presents the balances of the Predecessor Company's Class A, Class B, Class C and Class D Common Stock as of December 31, 2019 (Successor) and December 31, 2018 (Predecessor):
(In thousands, except share and per share data) | Successor Company |  |  | Predecessor Company
| December 31, 2019 |  |  | December 31, 2018
Predecessor Class A Common Stock, par value $.001 per share, authorized 400,000,000 shares, no shares issued in 2019 and 32,292,944 shares issued in 2018 | — |  |  |  | 32 |
Predecessor Class B Common Stock, par value $.001 per share, authorized 150,000,000 shares, no shares issued in 2019 and 555,556 shares issued in 2018 | — |  |  |  | 1 |
Predecessor Class C Common Stock, par value $.001 per share, authorized 100,000,000 shares, no shares issued in 2019 and 58,967,502 shares issued in 2018 | — |  |  |  | 59 |
Predecessor Class D Common Stock, par value $.001 per share, authorized 200,000,000 shares, no shares issued in 2019 and 2018 | — |  |  |  | — |
Successor Common Stock and Special Warrants The following table presents the Successor Company's Class A Common Stock, Class B Common Stock and Special Warrants issued and outstanding as of December 31, 2019:
(In thousands, except share and per share data) | December 31, 2019
Successor Class A Common Stock, par value $.001 per share,1,000,000,000 shares authorized | 57,776,204 |
Successor Class B Common Stock, par value $.001 per share, 1,000,000,000 shares authorized | 6,904,910 |
Successor Special Warrants | 81,046,593 |
Total Successor Class A Common Stock, Class B Common Stock and Special Warrants issued and outstanding | 145,727,707 |
Schedule of Loss Per Share |
(In thousands, except per share data) | Successor Company |  |  | Predecessor Company
| Period from May 2, 2019 through December 31, |  |  | Period from January 1, 2019 through May 1, |  | Year Ended December 31,
| 2019 |  |  | 2019 |  | 2018 |  | 2017
NUMERATOR: |  |  |  |  |  |  |  |
Net income (loss) attributable to the Company – common shares | $ | 112,548 |  |  |  | $ | 11,184,141 |  |  | $ | (201,910 | ) |  | $ | (398,060 | )
Exclude: |  |  |  |  |  |  |  |
Income (loss) from discontinued operations, net of tax | $ | — |  |  |  | $ | 1,685,123 |  |  | $ | (164,667 | ) |  | $ | 197,297 |
Noncontrolling interest from discontinued operations, net of tax - common shares | — |  |  |  | 19,028 |  |  | 124 |  |  | 59,425 |
Total income (loss) from discontinued operations, net of tax - common shares | $ | — |  |  |  | $ | 1,704,151 |  |  | $ | (164,543 | ) |  | $ | 256,722 |
Total income (loss) from continuing operations | $ | 112,548 |  |  |  | $ | 9,479,990 |  |  | $ | (37,367 | ) |  | $ | (654,782 | )
Noncontrolling interest from continuing operations, net of tax - common shares | (751 | ) |  |  | — |  |  | 605 |  |  | 1,226 |
Income (loss) from continuing operations | $ | 113,299 |  |  |  | $ | 9,479,990 |  |  | $ | (37,972 | ) |  | $ | (656,008 | )
DENOMINATOR(1): |  |  |  |  |  |  |  |  |  |
Weighted average common shares outstanding - basic | 145,608 |  |  |  | 86,241 |  |  | 85,412 |  |  | 84,967 |
Stock options and restricted stock(2): | 187 |  |  |  | — |  |  | — |  |  | — |
Weighted average common shares outstanding - diluted | 145,795 |  |  |  | 86,241 |  |  | 85,412 |  |  | 84,967 |
Net income (loss) attributable to the Company per common share: |  |  |  |  |  |  |  |  |  |
From continuing operations - Basic | $ | 0.77 |  |  |  | $ | 109.92 |  |  | $ | (0.44 | ) |  | $ | (7.71 | )
From discontinued operations - Basic | $ | — |  |  |  | $ | 19.76 |  |  | $ | (1.93 | ) |  | $ | 3.02 |
From continuing operations - Diluted | $ | 0.77 |  |  |  | $ | 109.92 |  |  | $ | (0.44 | ) |  | $ | (7.71 | )
From discontinued operations - Diluted | $ | — |  |  |  | $ | 19.76 |  |  | $ | (1.93 | ) |  | $ | 3.02 |
(1) | All of the outstanding Special Warrants issued at emergence are included in both the basic and diluted weighted average common shares outstanding of the Successor Company for the period from May 2, 2019 through December 31, 2019.
(2) | Outstanding equity awards representing 5.9 million shares of Class A common stock of the Successor Company for the period from May 2, 2019 through December 31, 2019 were not included in the computation of diluted earnings per share because to do so would have been antidilutive. Outstanding equity awards representing 5.9 million, 7.2 million and 8.3 million shares of Class A common stock of the Predecessor Company for the period for the period from January 1, 2019 through May 1, 2019, the year ended December 31, 2018 and the year ended December 31, 2017, respectively, were not included in the computation of diluted earnings per share because to do so would have been antidilutive.

X
- References No definition available. + Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6371337&loc=d3e3550-109257 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the changes in outstanding nonvested shares. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(2) -URI http://asc.fasb.org/extlink&oid=116856206&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfNonvestedShareActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of number, weighted-average exercise price or conversion ratio, aggregate intrinsic value, and weighted-average remaining contractual term for outstanding options that are fully vested and expected to vest. Includes, but is not limited to, unvested options for which requisite service period has not been rendered but that are expected to vest based on achievement of performance condition, if forfeitures are recognized when they occur. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (e)(1) -URI http://asc.fasb.org/extlink&oid=116856206&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI http://asc.fasb.org/extlink&oid=116856206&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year. + References No definition available. + Details
Name: | us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's stock, including par or stated value per share, number and dollar amount of share subscriptions, shares authorized, shares issued, shares outstanding, number and dollar amount of shares held in an employee trust, dividend per share, total dividends, share conversion features, par value plus additional paid in capital, the value of treasury stock and other information necessary to a fair presentation, and EPS information. Stock by class includes common, convertible, and preferred stocks which are not redeemable or redeemable solely at the option of the issuer. Includes preferred stock with redemption features that are solely within the control of the issuer and mandatorily redeemable stock if redemption is required to occur only upon liquidation or termination of the reporting entity. If more than one issue is outstanding, state the title of each issue and the corresponding dollar amount; dollar amount of any shares subscribed but unissued and the deduction of subscriptions receivable there from; number of shares authorized, issued, and outstanding. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=65888546&loc=d3e21300-112643 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 10 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21553-112644 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 480 -SubTopic 10 -Section S99 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=65877616&loc=d3e177068-122764 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21538-112644 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 7 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21521-112644 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(d)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 5 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21488-112644 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -URI http://asc.fasb.org/extlink&oid=27012166&loc=d3e187085-122770 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 6 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21506-112644 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(27)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 13: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 4 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21484-112644 Reference 14: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=109259400&loc=d3e21475-112644 + Details
Name: | us-gaap_ScheduleOfStockByClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration