XML 83 R67.htm IDEA: XBRL DOCUMENT v3.19.1
Debt (Details)
$ / shares in Units, $ in Thousands
12 Months Ended
Oct. 29, 2018
USD ($)
$ / shares
shares
Jan. 18, 2018
USD ($)
$ / shares
shares
Jan. 28, 2016
USD ($)
D
Dec. 31, 2018
USD ($)
$ / shares
shares
Dec. 31, 2017
USD ($)
$ / shares
Apr. 17, 2019
USD ($)
Apr. 16, 2019
USD ($)
Oct. 01, 2016
Jan. 18, 2016
USD ($)
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
2019       $ 11,602          
2020       32,250          
2021       50,229          
2022       32,250          
2023       536,963          
Thereafter       696,513          
Total       1,359,807          
Deferred Financing Costs, Net       (51,456)          
Original Issue Premium, Net       (65,217)          
Carrying Value       1,243,134          
Initial prepayment amount $ 46,400                
Deferred financing costs, accrued 2,400                
Securitization Closing Fees 1,600                
Legal Fees 470                
Other fees $ 350                
Long-term Debt, Gross       $ 1,359,807          
Receivables facility period (in years) 3 years                
Maximum sale of undivided ownership interest $ 450,000                
Preferred Stock, par value (in dollars per share) | $ / shares       $ 0.10 $ 0.10        
Common stock, par value (in dollars per share) | $ / shares       $ 0.10 $ 0.10        
Recorded value of the convertible note                  
Total       $ 1,359,807          
Modified Convertible Notes value       $ 36,235 $ 13,866        
Tengram Capital Partners, LP                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
New shares issued upon conversion | shares 4,951,177                
Global Brands Group Holding Limited (“GBG”)                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Aggregate principal amount $ 23,100                
Cash payment $ 80                
Preferred Series A                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
New shares issued upon conversion | shares 5,852,142                
Shares converted from issuance | shares 50,000     50,000          
Series A-1 preferred stock                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
New shares issued upon conversion | shares 4,951,177 4,587,964              
Shares converted from issuance | shares 4,587,964                
Private placement                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Shares issued (in shares) | shares 10,000,000                
First Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       3.00%          
Second Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       2.00%          
Third Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       1.00%          
New Revolving Facility                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Carrying Value       $ 150,000          
Aggregate principal amount $ 150,000                
Debt Issuance Cost       $ 6,800          
Recorded value of the convertible note                  
Face value 150,000                
New Revolving Facility | Base Rate                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       1.00%          
Margin on variable rate basis (as a percent)       4.50%          
New Revolving Facility | LIBOR rate loans                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       0.00%          
Margin on variable rate basis (as a percent)       5.50%          
New Revolving Facility | First Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       3.00%          
New Revolving Facility | Second Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       2.00%          
New Revolving Facility | Third Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       1.00%          
First Lien Credit Agreement                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Carrying Value       $ 645,000          
Step one first lien leverage ratio       2.75          
Step two first lien leverage ratio       2.25          
Percent of step downs       0.25%          
Number of step downs       2          
Recorded value of the convertible note                  
Face value 645,000                
First Lien Credit Agreement | Subsequent Events                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Aggregate principal amount           $ 200,000 $ 150,000    
First Lien Credit Agreement | Base Rate                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       2.50%          
Margin on variable rate basis (as a percent)       5.00%          
First Lien Credit Agreement | LIBOR rate loans                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       1.50%          
Margin on variable rate basis (as a percent)       6.00%          
First Lien Credit Agreement | Fiscal Quarters Ending March 31, 2019 and June 30, 2019                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percentage Of Principal Payments       0.25%          
First Lien Credit Agreement | Fiscal Quarters Ending September 30, 2019 and December 31, 2019                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percentage Of Principal Payments       0.625%          
First Lien Credit Agreement | Fiscal Quarter Thereafter                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percentage Of Principal Payments       1.25%          
Second Lien Credit Agreement                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Initial prepayment amount       $ 175,000          
Recorded value of the convertible note                  
Face value 668,000                
Second Lien Credit Agreement | Subsequent Events                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Borrowings           $ 845,000 $ 795,000    
Second Lien Credit Agreement | First Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       3.00%          
Second Lien Credit Agreement | Second Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       2.00%          
Second Lien Credit Agreement | Third Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prepayment premium (in percent)       1.00%          
Percent of debt excess of initial prepayment amount       4.00%          
Second Lien Credit Agreement | Fourth Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percent of debt excess of initial prepayment amount       2.00%          
Second Lien Credit Agreement | Fifth Year After The Closing Date                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percent of debt excess of initial prepayment amount       1.00%          
Second Lien Credit Agreement | Closing Date until December 31, 2019                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percent of Payment-in-kind interest (PIK)       2.75%          
Second Lien Credit Agreement | Closing Date until December 31, 2019 | Base Rate                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       2.50%          
Margin on variable rate basis (as a percent)       6.00%          
Second Lien Credit Agreement | Closing Date until December 31, 2019 | LIBOR rate loans                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       1.50%          
Margin on variable rate basis (as a percent)       7.00%          
Second Lien Credit Agreement | Thereafter December 31, 2019                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Percent of Payment-in-kind interest (PIK)       1.25%          
Second Lien Credit Agreement | Thereafter December 31, 2019 | Base Rate                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       2.50%          
Margin on variable rate basis (as a percent)       7.00%          
Second Lien Credit Agreement | Thereafter December 31, 2019 | LIBOR rate loans                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Floor rate (in percent)       1.50%          
Margin on variable rate basis (as a percent)       8.00%          
Revolving Facility                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
2019       $ 315          
Total       315          
Carrying Value       315          
Availability       150,000          
Long-term Debt, Gross       315          
Recorded value of the convertible note                  
Total       315          
Term Loan Credit Agreement                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
2019       11,287          
2020       32,250          
2021       32,250          
2022       32,250          
2023       536,963          
Total       645,000          
Deferred Financing Costs, Net       (29,438)          
Original Issue Discount, Net       11,437          
Carrying Value       626,999          
Long-term Debt, Gross       645,000          
Recorded value of the convertible note                  
Less: Original issue discount       (11,437)          
Total       645,000          
Long-term Debt                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Thereafter       671,513          
Total       671,513          
Deferred Financing Costs, Net       (20,663)          
Original Issue Premium, Net       (71,265)          
Carrying Value       579,585          
Long-term Debt, Gross       671,513          
Recorded value of the convertible note                  
Total       671,513          
Convertible notes                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
2021       17,979          
Thereafter       25,000          
Total       42,979          
Deferred Financing Costs, Net       (1,355)          
Original Issue Premium, Net       (5,389)          
Carrying Value       36,235          
Long-term Debt, Gross       42,979          
Recorded value of the convertible note                  
Total       42,979          
Term Facility                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Total 46,400                
Carrying Value 2,600     668,000          
Aggregate principal amount     $ 50,000            
Floor rate (in percent)     0.50%            
Long-term Debt, Gross 46,400                
Recorded value of the convertible note                  
Total $ 46,400                
Term Facility | Base Rate | Minimum                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Margin on variable rate basis (as a percent)     6.00%            
Term Facility | Base Rate | Maximum                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Margin on variable rate basis (as a percent)     9.75%            
Term Facility | LIBOR rate loans | Minimum                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Margin on variable rate basis (as a percent)     7.00%            
Term Facility | LIBOR rate loans | Maximum                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Margin on variable rate basis (as a percent)     10.75%            
Credit Facilities                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Commitment fee (as a percent)     0.25%            
Debt Issuance Cost       51,500          
Credit Facilities | Base Rate                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Margin on variable rate basis (as a percent)     0.50%            
Credit Facilities | LIBOR rate loans                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Margin on variable rate basis (as a percent)     1.75%            
Modified Convertible Notes                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Total       11,800 11,800        
Original Issue Discount, Net       4,673 4,673        
Amount of interest payable in cash (as a percent)     50.00%            
Amount of interest payable in kind (as a percent)     50.00%            
Amount of interest payable in cash, discretionary (as a percent)     100.00%            
Long-term Debt, Gross       11,800 11,800        
Recorded value of the convertible note                  
Face value       16,473 16,473       $ 16,500
Less: Original issue discount       (4,673) (4,673)        
Total       11,800 11,800        
PIK interest issued       1,505 925        
Accumulated accretion of original issue debt discount       1,918 1,141        
Modified Convertible Notes value       15,223 $ 13,866        
Modified Convertible Notes | Conversion of Convertible Notes into Common Stock                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Annual rate on outstanding principal amount (as a percent)     6.50%         7.00%  
Trading days immediately preceding the notice of conversion used for calculation of average of the closing prices for the common stock | D     20            
Convertible Notes Due January 2018 | Tengram Capital Partners, LP                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Annual rate on outstanding principal amount (as a percent)                 3.75%
Convertible Notes Due January 2018 | Series A-1 preferred stock | Tengram Capital Partners, LP                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Dividend rate (as a percent)   10.00%              
Number of shares issuable upon conversion of the debt | shares   4,587,964              
Conversion price (in dollars per share) | $ / shares   $ 3.00              
Preferred Stock, par value (in dollars per share) | $ / shares   $ 0.10              
Recorded value of the convertible note                  
Face value   $ 13,000              
2024 Convertible Notes                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Total       20,478          
Original Issue Discount, Net       4,522          
Prior written notice (in days) 10 days                
Conversion price (in dollars per share) | $ / shares $ 8.00                
Long-term Debt, Gross       20,478          
Recorded value of the convertible note                  
Face value $ 25,000     25,000          
Less: Original issue discount       (4,522)          
Total       20,478          
Accumulated accretion of original issue debt discount       534          
Modified Convertible Notes value       $ 21,012          
2024 Convertible Notes | From and after April 29, 2019 To October 29, 2019                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prior written notice (in days) 10 days                
Interest rate (in percent) 12.00%                
2024 Convertible Notes | From and after October 29, 2019                  
Four year payment schedule of debt for convertible notes, line of credit and ling-term debt                  
Prior written notice (in days) 10 days                
Interest rate (in percent) 16.00%