XML 53 R41.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value Measurements (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
May 10, 2018
Sep. 25, 2017
Liabilities, Fair Value Disclosure [Abstract]        
Warrant liability $ 372,476 $ 203,782    
Fair Value, Measurements, Recurring [Member]        
Assets, Fair Value Disclosure [Abstract]        
Cash equivalents - money market 27,065 17,986    
Derivative Asset 1,576 2,971    
Total Assets 28,641 20,957    
Liabilities, Fair Value Disclosure [Abstract]        
Interest rate swap   (1,138)    
Warrant liability (372,476) (203,782)    
Total Liabilities (375,973) (204,920)    
Carrying value, debt 1,408,100 1,401,300    
Fair Value, Measurements, Recurring [Member] | Level 1 [Member]        
Assets, Fair Value Disclosure [Abstract]        
Cash equivalents - money market 0 0    
Derivative Asset 0 0    
Total Assets 0 0    
Liabilities, Fair Value Disclosure [Abstract]        
Interest rate swap 0 0    
Warrant liability 0 0    
Total Liabilities 0 0    
Fair Value, Measurements, Recurring [Member] | Level 2 [Member]        
Assets, Fair Value Disclosure [Abstract]        
Cash equivalents - money market 27,065 17,986    
Derivative Asset 1,576 2,971    
Convertible note hedge fair value     $ 50,600 $ 56,097
Total Assets 28,641 20,957    
Liabilities, Fair Value Disclosure [Abstract]        
Interest rate swap (3,497) (1,138)    
Note conversion obligation fair value     $ 51,300 $ 57,369
Warrant liability (340,975) (203,782)    
Total Liabilities (344,472) (204,920)    
Difference between fair value and carrying value, debt (5,500) (6,000)    
Fair Value, Measurements, Recurring [Member] | Level 3 [Member]        
Assets, Fair Value Disclosure [Abstract]        
Cash equivalents - money market 0 0    
Derivative Asset 0 0    
Total Assets 0 0    
Liabilities, Fair Value Disclosure [Abstract]        
Interest rate swap 0 0    
Warrant liability (31,501) 0    
Total Liabilities (31,501) $ 0    
Fair Value, Measurements, Recurring [Member] | Total [Member]        
Liabilities, Fair Value Disclosure [Abstract]        
Interest rate swap $ (3,497)