XML 47 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Measurements at Reporting Date
(in thousands)
 
As of December 31, 2018
 
 
Carrying Value
 
Fair Value
 
 
 
Level 1
 
Level 2
 
Level 3
Warrant liability
 
$
35,100

 
$

 
$

 
$
35,100

(in thousands)
 
As of June 30, 2019
 
 
Carrying Value
 
Fair Value
 
 
 
Level 1
 
Level 2
 
Level 3
Wells Fargo Credit Agreement
 
$
53,455

 
$

 
$
53,455

 
$

Unsecured Senior Notes
 
54,853

 

 

 
54,000

(in thousands)
 
As of December 31, 2018
 
 
Carrying Value
 
Fair Value
 
 
 
Level 1
 
Level 2
 
Level 3
Wells Fargo Credit Agreement
 
$
54,613

 
$

 
$
54,613

 
$

Unsecured Senior Notes
 
54,712

 

 

 
52,700

Summary of Change in the Estimated Fair Value of Private Placement Warrants
The following table summarizes changes in the estimated fair value of the Company’s warrant liability:
(in thousands)
 
For the Six Months Ended June 30,
 
 
2019
 
2018
Balance at beginning of period
 
$
35,100

 
$
24,700

Change in value of warrants *
 
1,352

 
9,000

Settlement of warrants
 
(36,452
)
 

Balance at end of period
 
$

 
$
33,700

*
The change in value of the warrant liability for each period is presented as Loss from change in value and exercise of warrants in the Company’s Consolidated Statements of Operations.
Schedule of Inputs of the Black-Scholes Option Pricing Model
The inputs of the Black-Scholes option pricing model were as follows:
Assumptions
 
As of December 31,
 
2018
Market value of the Common Stock
 
$9.25
Exercise price
 
varies

Risk-free interest rate
 
2.6
%
Estimated price volatility
 
55.0
%
Contractual term
 
0.5 years