XML 54 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Summary of assets and liabilities measured on a recurring basis
The following table presents the fair value measurement hierarchy levels required under ASC 820 for each of the Company’s assets and liabilities that are measured at fair value on a recurring basis:
 
 
December 31, 2019
 
December 31, 2018
 
 
Fair Value Measurements Using
 
Fair Value Measurements Using
(In thousands)
 
Total
 
Quoted Prices
in Active
Markets for
Identical 
Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
 
Quoted Prices
in Active
Markets for
Identical 
Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate derivative assets
 
$

 
$

 
$

 
$

 
$
346

 
$

 
$
346

 
$

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate derivative liabilities
 
40,135

 

 
40,135

 

 
16,517

 

 
16,517

 


Rollforward of sponsor and management warrants
As discussed further in Note 13 - Warrants, as of December 31, 2019, all Sponsor Warrants and Management Warrants had been exercised. The following table presents a rollforward of the valuation of the Company’s warrant liabilities:
(In thousands)
 
2019
 
2018
 
2017
Balance as of January 1,
 
$

 
$

 
$
332,170

Warrant liability loss (a)
 

 

 
43,443

Exercises of Sponsor and Management Warrants
 

 

 
(375,613
)
Balance as of December 31,
 
$

 
$

 
$

 
(a)
Amount represents losses recognized relating to each warrant prior to the respective exercise date.
Summary of assets and liabilities that were measured at fair value on a non-recurring basis
The estimated fair values of the Company’s financial instruments that are not measured at fair value on a recurring basis are as follows:
 
 
 
 
December 31, 2019
 
December 31, 2018
(In thousands)
 
Fair Value
Hierarchy
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and Restricted cash
 
Level 1
 
$
620,135

 
$
620,135

 
$
724,215

 
$
724,215

Accounts receivable, net (a)
 
Level 3
 
12,279

 
12,279

 
12,589

 
12,589

Notes receivable, net (b)
 
Level 3
 
36,379

 
36,379

 
4,694

 
4,694

Liabilities:
 
 
 
 
 
 
 
 
 
 
Fixed-rate debt (c)
 
Level 2
 
1,908,660

 
1,949,773

 
1,663,875

 
1,608,635

Variable-rate debt (c)
 
Level 2
 
2,229,958

 
2,229,958

 
1,551,336

 
1,551,336

 
(a)
Accounts receivable, net is shown net of an allowance of $15.6 million and $10.7 million at December 31, 2019 and 2018, respectively.
(b)
Notes receivable, net is shown net of an allowance of $0.2 million and $0.1 million at December 31, 2019 and 2018.
(c)
Excludes related unamortized financing costs.