XML 32 R42.htm IDEA: XBRL DOCUMENT v3.20.1
Pledged Assets and Debt - Senior PIK (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Debt      
Changes in the fair value of the PIK Notes $ (37,573) $ 14,645  
Risk-free interest rate      
Significant assumptions used in the Black Scholes option price methodology      
PIK Notes, measurement inputs 0.33   1.65
Dividend yield      
Significant assumptions used in the Black Scholes option price methodology      
PIK Notes, measurement inputs 0.00   0.00
Expected volatility      
Significant assumptions used in the Black Scholes option price methodology      
PIK Notes, measurement inputs 43.00   39.30
Expected term (years)      
Significant assumptions used in the Black Scholes option price methodology      
PIK Notes, measurement inputs, term 3 years 8 months 12 days   3 years 11 months 12 days
Senior PIK notes payable | 10.75% senior secured notes due 2019      
Debt      
Changes in the fair value of the PIK Notes $ (37,573) $ 14,645  
Senior PIK notes payable | 10.750% senior PIK notes due 2023      
Debt      
Interest rate (as a percent) 10.75%   10.75%
Principal $ 307,860   $ 307,860
Principal, noncurrent 307,860   307,860
Discount 271,190   233,617
Discount, noncurrent 271,190   233,617
Fair value 36,670    
Fair value, noncurrent 36,670    
Net principal     74,243
Net principal, noncurrent     74,243
Senior PIK notes payable | 10.750% senior PIK notes due 2023 | Current Liabilities      
Debt      
Accrued interest $ 9,653   $ 1,379