XML 40 R29.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Measurements [Abstract]  
Fair Value, Warrants Measured on Recurring Basis

The fair value of warrants that were accounted for on a recurring basis for the years ended December 31, 2019 and 2018 and classified as level 3 are as follows (in thousands):

 

 

 

 

 

 

 

 

    

2019

    

2018

Fair value of warrants at beginning of period

 

$

229

 

$

232

Unrealized gain (loss) on fair value adjustment for warrants

 

 

42

 

 

(3)

Fair value of warrants at end of period

 

$

271

 

$

229

 

Fair Value, Investment Securities Measured on Recurring Basis

The fair value of investment securities that were accounted for on a recurring basis as of the year ended December 31, 2019 and classified as Level 1 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

Fair value of securities at beginning of year

    

$

27

 

$

21

Unrealized (loss) gain on fair value of securities

 

 

(12)

 

 

 6

Fair value of investment securities at end of year

 

$

15

 

$

27

 

Fair Value Measurement of Impaired Assets at Fair Value on Non-Recurring Basis

During 2019 and 2018, the Company recorded fair value adjustments totaling $801 thousand and $4 thousand, respectively, to reduce the cost basis of certain off-lease transportation, rail and research equipment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

December 31, 

 

Estimated

 

Estimated

 

Estimated

 

2019

    

Fair Value

    

Fair Value

    

Fair Value

Assets measured at fair value on a non-recurring basis (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Impaired lease and off-lease equipment

$

104

 

$

 —

 

$

 

 

$

104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

December 31, 

 

Estimated

 

Estimated

 

Estimated

 

2018

    

Fair Value

    

Fair Value

    

Fair Value

Assets measured at fair value on a non-recurring basis (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Impaired lease and off-lease equipment

$

 8

 

$

 —

 

$

 —

 

$

 8

 

Summary of Valuation Techniques and Significant Unobservable Inputs Used

The following tables summarize the valuation techniques and significant unobservable inputs used for the Company’s recurring and non-recurring fair value calculation/adjustments categorized as Level 3 in the fair value hierarchy at December 31, 2019 and 2018:

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

Valuation

 

Valuation

 

Unobservable

 

Range of

Name

    

Frequency

    

Technique

    

Inputs

    

Input Values

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.12 - $12.92

 

 

  

 

  

 

Exercise price

 

$0.10 - $160.05

 

 

  

 

  

 

Time to maturity (in years)

 

0.99 - 6.08

 

 

  

 

  

 

Risk-free interest rate

 

1.58% - 1.73%

 

 

  

 

  

 

Annualized volatility

 

43.92% - 109.07%

 

 

 

 

 

 

 

 

 

Off-lease equipment

 

Non-recurring

 

Market Approach

 

Third Party Agents' Pricing

 

$0 - $8,000

 

 

 

 

 

 

Quotes - per equipment

 

(total of $104,000)

 

 

  

 

  

 

Equipment Condition

 

Poor to Average

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

Valuation

 

Valuation

 

Unobservable

 

Range of

Name

    

Frequency

    

Technique

    

Inputs

    

Input Values

Warrants

 

Recurring

 

Black-Scholes formulation

 

Stock price

 

$0.00 - $9.98

 

 

  

 

  

 

Exercise price

 

$0.1 - $1,000.00

 

 

  

 

  

 

Time to maturity (in years)

 

1.62 - 7.08

 

 

  

 

  

 

Risk-free interest rate

 

2.46% - 2.59%

 

 

  

 

  

 

Annualized volatility

 

47.58% - 91.94%

 

 

 

 

 

 

 

 

 

Off-lease equipment

 

Non-recurring

 

Market Approach

 

Third Party Agents' Pricing

 

$0 - $8,000

 

 

 

 

 

 

Quotes - per equipment

 

(total of $7,550)

 

 

  

 

  

 

Equipment Condition

 

Poor to Average

 

Estimated Fair Values of Financial Instruments

The following tables present estimated fair values of the Company’s financial instruments in accordance with the guidance provided by the Financial Instruments Topic of the FASB Accounting Standards Codification at December 31, 2019 and 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019

 

    

Carrying Value

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

2,831

 

$

2,831

 

$

 —

 

$

 —

 

$

2,831

Investment in securities

 

 

15

 

 

15

 

 

 —

 

 

 —

 

 

15

Warrants, fair value

 

 

271

 

 

 —

 

 

 —

 

 

271

 

 

271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Non-recourse debt

 

 

4,022

 

 

 —

 

 

 —

 

 

4,027

 

 

4,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2018

 

    

Carrying Value

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Cash and cash equivalents

 

$

1,056

 

$

1,056

 

$

 —

 

$

 —

 

$

1,056

Notes receivable

 

 

70

 

 

 —

 

 

 —

 

 

63

 

 

63

Investment in securities

 

 

27

 

 

27

 

 

 —

 

 

 —

 

 

27

Warrants, fair value

 

 

229

 

 

 —

 

 

 —

 

 

229

 

 

229

 

 

 

  

 

 

  

 

 

 

 

 

  

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Non-recourse debt

 

 

996

 

 

 —

 

 

 —

 

 

991

 

 

991

Senior long-term debt

 

 

2,068

 

 

 —

 

 

 —

 

 

2,456

 

 

2,456

Acquisition credit facility

 

 

1,200

 

 

 —

 

 

 —

 

 

1,200

 

 

1,200