XML 27 R16.htm IDEA: XBRL DOCUMENT v3.19.2
Financial Instruments
6 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Financial Instruments
Financial Instruments
Cash, Cash Equivalents and Equity Securities
Cash equivalents and equity securities with readily available determinable fair values (“Corporate Securities”) are classified as level 1 assets, as they have readily available market prices in an active market.
The following tables set forth the Company’s cash and cash equivalents and Corporate Securities’ adjusted cost, gross unrealized gains, gross unrealized losses and fair value by significant investment category recorded as cash and cash equivalents or long-term notes receivables and other assets, net as of June 30, 2019 and December 31, 2018 (in thousands):
 
June 30, 2019
 
Adjusted Cost
 
Unrealized Gains
 
Unrealized Losses
 
Fair Value
 
Cash and Cash Equivalents
 
Long-Term Notes Receivables and Other Assets, net
Cash
$
3,041

 
$
—

 
$
—

 
$
3,041

 
$
3,041

 
$
—

 
 
 
 
 
 
 
 
 
 
 
 
Level 1:
 
 
 
 
 
 
 
 
 
 
 
Money market funds
92

 
—

 
—

 
92

 
92

 
—

 
 
 
 
 
 
 
 
 
 
 
 
Total
$
3,133

 
$
—

 
$
—

 
$
3,133

 
$
3,133

 
$
—

 
December 31, 2018
 
Adjusted Cost
 
Unrealized Gains
 
Unrealized Losses
 
Fair Value
 
Cash and Cash Equivalents
 
Long-Term Notes Receivables and Other Assets, net
Cash
$
6,681

 
$
—

 
$
—

 
$
6,681

 
$
6,681

 
$
—

 
 
 
 
 
 
 
 
 
 
 
 
Level 1:
 
 
 
 
 
 
 
 
 
 
 
Money market funds
6,092

 
—

 
—

 
6,092

 
6,092

 
—

Corporate securities
3,485

 
—

 
(304
)
 
3,181

 
—

 
3,181

Subtotal
9,577

 
—

 
(304
)
 
9,273

 
6,092

 
3,181

 
 
 
 
 
 
 
 
 
 
 
 
Total
$
16,258

 
$
—

 
$
(304
)
 
$
15,954

 
$
12,773

 
$
3,181



The Company sold its Corporate Securities in June 2019 and realized a gain of $2.3 million. During the three and six months ended June 30, 2018, the Company recorded unrealized gains of $0.4 million and $0.7 million, respectively, associated with the change in fair value of the Corporate Securities.
The carrying amounts of the Company’s accounts and notes receivable, accounts payable and accrued and other liabilities approximate their fair values.
Long-Term Debt
Components of long-term debt including the associated interest rates and related fair values are as follows (in thousands, except interest rates):
 
 
June 30, 2019
 
December 31, 2018
 
Stated Interest Rate
Issuance
 
Face Value
 
Estimated Fair Value
 
Face Value
 
Estimated Fair Value
 
2020 Notes
 
$
454,299

 
$
431,675

 
$
679,299

 
$
643,568

 
8.750
%
2022 Private Placement Notes
 
270,000

 
258,876

 
270,000

 
257,073

 
8.875
%
2022 Notes
 
900,000

 
862,920

 
900,000

 
855,000

 
7.875
%
2023 Notes
 
400,000

 
326,320

 
400,000

 
326,000

 
7.625
%
2024 Notes
 
225,000

 
215,033

 
—

 
—

 
8.500
%
Term Loan
 
803,925

 
805,950

 
807,975

 
807,975

 
N/A
Total
 
$
3,053,224

 
$
2,900,774

 
$
3,057,274

 
$
2,889,616

 
 

The Notes are fixed-rate debt considered Level 2 fair value measurements as the values were determined using observable market inputs, such as current interest rates, prices observable from less active markets, as well as prices observable from comparable securities. The Term Loan is floating-rate debt and approximates the carrying value as interest accrues at floating rates based on market rates.
Derivative Financial Instruments
Under the Consumer Financing Program, the Company pays a monthly fee to third-party financing providers based on the either the average daily outstanding balance of the loans or the number of outstanding loans depending on third-party financing provider. The Company also shares the liability for credit losses, depending on the credit quality of the customer. Because of the nature of certain provisions under the Consumer Financing Program, the Company records a derivative liability that is not designated as a hedging instrument and is adjusted to fair value, measured using the present value of the estimated future payments. Changes to the fair value are recorded through other income, net in the Consolidated Statement of Operations. The following represent the contractual obligations with the third-party financing providers under the Consumer Financing Program that are components of the derivative:
•
The Company pays either a monthly fee based on the average daily outstanding balance of the loans, or the number of outstanding loans, depending on the third-party financing provider
•The Company shares the liability for credit losses depending on the credit quality of the customer
•The Company pays transactional fees associated with customer payment processing
The derivative is classified as a Level 3 instrument. The derivative positions are valued using a discounted cash flow model, with inputs consisting of available market data, such as market yield discount rates, as well as unobservable internally derived assumptions, such as collateral prepayment rates, collateral default rates and loss severity rates. These derivatives are priced quarterly using a credit valuation adjustment methodology. In summary, the fair value represents an estimate of the present value of the cash flows the Company will be obligated to pay to the third-party financing provider for each component of the derivative.
The following table summarizes the fair value and the notional amount of the Company’s outstanding derivative instrument as of June 30, 2019 and December 31, 2018 (in thousands):
 
June 30, 2019
 
December 31, 2018
Consumer Financing Program Contractual Obligations:
 
 
 
Fair value
$
136,254

 
$
117,620

Notional amount
465,864

 
368,708

 
 
 
 
Classified on the condensed consolidated unaudited balance sheets as:
 
 
 
Accrued expenses and other current liabilities
70,468

 
67,710

Other long-term obligations
65,786

 
49,910

Total Consumer Financing Program Contractual Obligation
$
136,254

 
$
117,620

Changes in Level 3 Fair Value Measurements
The following table summarizes the change in the fair value of the Level 3 outstanding derivative liability instrument for the six months ended June 30, 2019 and the twelve months ended December 31, 2018 (in thousands):
 
Six months ended June 30, 2019
 
Twelve months ended December 31, 2018
Balance, beginning of period
$
117,620

 
$
46,496

Additions
47,115

 
93,095

Settlements
(29,908
)
 
(34,587
)
Losses included in earnings
1,427

 
12,616

Balance, end of period
$
136,254

 
$
117,620