XML 55 R39.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 1 - Effects of the Plan and Fresh Start Reporting on the Balance Sheet (Details)
Oct. 15, 2014
USD ($)
Predecessor [Member]  
Cash at hand before emergence $ 28,144,072
Accounts receivable, net 13,723,326
Prepaid expenses 3,650,965
Inventories 8,668,803
Investment 13,585,444
Other assets 5,704,808
Total current assets 73,477,418
Vessels and vessel improvements 1,581,232,547
Other fixed assets 457,510
Restricted cash 66,243
Deferred drydock costs 5,108,002
Deferred financing costs 300,000
Other assets 2,943,540
Total noncurrent assets 1,590,107,842
Total assets 1,663,585,260
Accounts payable 13,567,585
Accrued interest 121,666
Other accrued liabilities 12,617,380
Unearned charter hire revenue 2,617,419
Debt-In-Possession loan 25,000,000
Total current liabilities not subject to compromise 53,924,050
Term loans 1,129,478,741
Payment-in-kind loans 62,423,569
Accrued interest 15,102,925
Total Liabilities subject to compromise 1,207,005,235
Total liabilities 1,260,929,285
Predecessor Common stock 185,537
Predecessor Additional paid-in capital 767,878,482
Retained (deficit) earnings (365,176,049)
Accumulated other comprehensive loss (231,995)
Total stockholders' equity 402,655,975
Total liabilities and stockholders' equity 1,663,585,260
Successor [Member]  
Beginning cash balance for the successor 36,048,704
Accounts receivable, net 13,723,326
Prepaid expenses 3,256,285
Inventories 8,668,803
Investment 13,585,444
Other assets 5,704,808
Total current assets 80,987,370
Vessels and vessel improvements 842,625,000
Other fixed assets 245,822
Restricted cash 66,243
Deferred financing costs 575,000
Other assets 427,596
Total noncurrent assets 843,939,661
Total assets 924,927,031
Accounts payable 13,567,585
Accrued interest 15,069
Other accrued liabilities 9,146,571
Unearned charter hire revenue 2,617,419
Fair value below contract value 1,550,382
Term loans 15,625,000
Total current liabilities not subject to compromise 42,522,026
Long-term debt 203,875,000
Fair value below contract value 5,012,116
Total non-current liabilities not subject to compromise 208,887,116
Total liabilities 251,409,142
Successor Common stock 375,045
Successor Additional paid-in capital 673,142,844
Total stockholders' equity 673,517,889
Postconfirmation, Liabilities and Stockholders' Equity 924,927,031
Reorganization Adjustments [Member]  
Cash and cash equivalents 7,904,632 [1]
Prepaid expenses 139,537 [1]
Total current assets 8,044,169 [1]
Deferred financing costs 275,000 [1]
Total noncurrent assets 275,000 [1]
Total assets 8,319,169 [1]
Accrued interest (106,597) [1]
Other accrued liabilities $ (3,470,809) [1]
Fair value below contract value
Debt-In-Possession loan $ (25,000,000) [1]
Term loans 15,625,000 [1]
Total current liabilities not subject to compromise (12,952,406) [1]
Long-term debt $ 203,875,000 [1]
Fair value below contract value
Total non-current liabilities not subject to compromise $ 203,875,000 [1]
Term loans (1,129,478,741) [1]
Payment-in-kind loans (62,423,569) [1]
Accrued interest (15,102,925) [1]
Total Liabilities subject to compromise (1,207,005,235) [1]
Total liabilities (1,016,082,641) [1]
Predecessor Common stock (185,537) [1]
Predecessor Additional paid-in capital (767,878,482) [1]
Successor Common stock 375,045 [1]
Successor Additional paid-in capital 673,142,844 [1]
Retained (deficit) earnings $ 1,118,947,940 [1]
Accumulated other comprehensive loss
Total stockholders' equity $ 1,024,401,810 [1]
Total liabilities and stockholders' equity $ 8,319,169 [1]
Fresh Start Adjustments [Member]  
Cash and cash equivalents
Prepaid expenses $ (534,217)
Total current assets (534,217)
Write down of vessel costs and accumulated depreciation (738,607,547)
Write down of leasehold improvements (211,688)
Write down of deferred drydocking costs $ (5,108,002)
Deferred financing costs
Other assets $ (2,515,944)
Total noncurrent assets (746,443,181)
Total assets $ (746,977,398)
Accrued interest
Other accrued liabilities
Fair value below contract value $ 1,550,382
Debt-In-Possession loan
Term loans
Total current liabilities not subject to compromise $ 1,550,382
Long-term debt
Fair value below contract value $ 5,012,116
Total non-current liabilities not subject to compromise $ 5,012,116
Term loans
Payment-in-kind loans
Accrued interest
Total Liabilities subject to compromise
Total liabilities $ 6,562,498
Predecessor Common stock
Predecessor Additional paid-in capital
Successor Common stock
Successor Additional paid-in capital
Retained (deficit) earnings $ (753,771,891)
Accumulated other comprehensive loss 231,995
Total stockholders' equity (753,539,896)
Total liabilities and stockholders' equity (746,977,398)
Cash at hand before emergence 28,144,072
Beginning cash balance for the successor 36,048,704
Write down of vessel costs and accumulated depreciation (738,607,547)
Write down of leasehold improvements (211,688)
Write down of deferred drydocking costs (5,108,002)
Term loans (1,129,478,741)
Payment-in-kind loans (62,423,569)
Accrued interest (15,102,925)
Postconfirmation, Liabilities and Stockholders' Equity $ 925,000,000
[1] Reorganization adjustments: This column represents amounts recorded on the Effective Date for the implementation of the Plan, including the settlement of Liabilities subject to compromise and related payments, the issuance of new shares of common and new warrants, repayment of DIP facility and cancellation of Predecessor's common stock.