Rollforward of Preferred Stock Embedded Derivative Level 3 Fair Value Measurements |
The following table provides a rollforward of the preferred stock embedded derivative Level 3 fair value measurements for the six months ended September 30, 2020 (Successor):
|
|
|
|
|
|
|
|
Significant Unobservable Inputs (Level 3) |
Derivative financial instruments: |
|
(in thousands) |
March 31, 2020 |
|
$ |
286,182 |
|
Change in fair value |
|
(15,416 |
) |
Preferred stock shares conversion |
|
(266,846 |
) |
Share repurchases |
|
(3,920 |
) |
September 30, 2020 |
|
$ |
— |
|
|
Schedule of fair value of debt |
The carrying and fair value of the Company’s debt, excluding unamortized debt issuance costs, are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
Carrying Amount |
|
Level 1 |
|
Level 2 |
|
Level 3 |
September 30, 2020 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
PK Air Debt |
$ |
198,217 |
|
|
$ |
— |
|
|
$ |
205,627 |
|
|
$ |
— |
|
Macquarie Debt |
145,232 |
|
|
— |
|
|
153,119 |
|
|
— |
|
7.750% Senior Notes |
137,499 |
|
|
— |
|
|
136,889 |
|
|
— |
|
Lombard Debt |
139,399 |
|
|
— |
|
|
150,211 |
|
|
— |
|
Promissory notes |
17,069 |
|
|
— |
|
|
17,069 |
|
|
— |
|
Airnorth Debt |
6,624 |
|
|
— |
|
|
6,778 |
|
|
— |
|
Humberside Debt |
329 |
|
|
— |
|
|
329 |
|
|
— |
|
|
$ |
644,369 |
|
|
$ |
— |
|
|
$ |
670,022 |
|
|
$ |
— |
|
March 31, 2020 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
PK Air Debt |
$ |
207,326 |
|
|
$ |
— |
|
|
$ |
180,290 |
|
|
$ |
— |
|
Macquarie Debt |
148,165 |
|
|
— |
|
|
138,133 |
|
|
— |
|
Lombard Debt |
136,180 |
|
|
— |
|
|
122,165 |
|
|
— |
|
Term Loan |
61,500 |
|
|
— |
|
|
56,894 |
|
|
— |
|
Airnorth Debt |
7,618 |
|
|
— |
|
|
7,221 |
|
|
— |
|
Humberside Debt |
335 |
|
|
— |
|
|
335 |
|
|
— |
|
|
$ |
561,124 |
|
|
$ |
— |
|
|
$ |
505,038 |
|
|
$ |
— |
|
The carrying value is net of unamortized discount as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
|
|
September 30, 2020 |
|
March 31, 2020 |
PK Air Debt |
|
$ |
11,095 |
|
|
$ |
12,620 |
|
Macquarie Debt |
|
9,196 |
|
|
11,063 |
|
7.750% Senior Notes |
|
6,589 |
|
|
— |
|
Lombard Debt |
|
23,817 |
|
|
26,372 |
|
Airnorth Debt |
|
339 |
|
|
605 |
|
Total unamortized debt discount |
|
$ |
51,036 |
|
|
$ |
50,660 |
|
|