XML 122 R44.htm IDEA: XBRL DOCUMENT v3.20.1
LONG-TERM INCENTIVE PLAN (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Share-based Payment Arrangement [Abstract]    
Phantom and Restricted Unit Awards

A rollforward of phantom unit and restricted unit awards as of March 31, 2020 is as follows:

 

     Number of Phantom Unit and
Restricted Unit Awards
    Weighted Average Grant Date
Fair Value
 

Total non-vested at December 31, 2019

     559,218     $ 3.67  

Units issued

     18,518       1.08  

Units vested

     (46,875     3.88  

Units forfeited

     —         —    
  

 

 

   

 

 

 

Total non-vested at March 31, 2020

     530,861     $ 3.56  
  

 

 

   

 

 

 

A rollforward of phantom unit and restricted unit awards as of December 31, 2019 is as follows:

 

     Number of
Phantom
Unit and
Restricted
Unit
Awards
     Weighted
Average
Grant
Date Fair
Value
 

Total non-vested at December 31, 2018

     1,029,638      $ 7.49  

Units issued

     1,381,572        2.86  

Units vested

     (1,819,131      5.16  

Units forfeited

     (32,861      6.68  
  

 

 

    

 

 

 

Total non-vested at December 31, 2019

     559,218      $ 3.67  
  

 

 

    

 

 

 
Stock Options Activity

A rollforward of stock options as of March 31, 2020 is as follows:

 

     Number of Stock
Options
    Weighted Average
Grant Date Fair Value
     Weighted Average
Exercise Price
 

Total outstanding at December 31, 2019

     5,500,000     $ 0.34      $ 1.20  

Options granted

     —         —          —    

Options exercisable

     —         —          —    

Options exercised

     —         —          —    

Options forfeited

     (225,000     0.34        1.20  

Options expired

     —         —          —    
  

 

 

   

 

 

    

 

 

 

Total outstanding at March 31, 2020

     5,275,000     $ 0.34      $ 1.20  
  

 

 

   

 

 

    

 

 

 

A rollforward of stock options as of December 31, 2019 is as follows:

 

     Number of
Stock
Options
     Weighted
Average
Grant
Date Fair
Value
     Weighted
Average
Exercise
Price
 

Total outstanding at December 31, 2018

     —        $ —        $ —    

Options granted

     5,500,000        0.34        1.20  

Options exercisable

     —          —          —    

Options exercised

     —          —          —    

Options forfeited

     —          —          —    

Options expired

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Total outstanding at December 31, 2019

     5,500,000      $ 0.34      $ 1.20  
  

 

 

    

 

 

    

 

 

 
Assumptions in Fair Value of Stock Options Granted

Assumptions used in calculating the fair value of the stock options granted are summarized below:

 

     2019 Options Granted  

Valuation assumptions:

  

Expected dividend yield

     None  

Expected volatility

     23.41

Expected term (years)

     6.0  

Risk-free interest rate

     1.78

Weighted average:

  

Exercise price per stock option

   $ 1.20  

Market price per share

   $ 1.23  

Weighted average fair value per stock option

   $ 0.34  

Assumptions used in calculating the fair value of the stock options granted during the year are summarized below:

 

     2019  

Valuation assumptions:

  

Expected dividend yield

     None  

Expected volatility

     23.41

Expected term (years)

     6.0  

Risk-free interest rate

     1.78

Weighted average:

  

Exercise price per stock option

   $ 1.20  

Market price per share

   $ 1.23  

Weighted average fair value per stock option

   $ 0.34