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 nine months ended December 31, 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) |
|
December 31, 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 |
December 31, 2020 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PK Air Debt |
$ |
193,516 |
|
|
$ |
— |
|
|
$ |
205,137 |
|
|
$ |
— |
|
Macquarie Debt |
143,771 |
|
|
— |
|
|
152,198 |
|
|
— |
|
7.750% Senior Notes |
126,582 |
|
|
— |
|
|
132,424 |
|
|
— |
|
Lombard Debt |
146,052 |
|
|
— |
|
|
161,293 |
|
|
— |
|
|
|
|
|
|
|
|
|
Airnorth Debt |
6,189 |
|
|
— |
|
|
6,350 |
|
|
— |
|
Humberside Debt |
327 |
|
|
— |
|
|
327 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
$ |
616,437 |
|
|
$ |
— |
|
|
$ |
657,729 |
|
|
$ |
— |
|
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 |
|
December 31, 2020 |
|
March 31, 2020 |
PK Air Debt |
$ |
10,354 |
|
|
$ |
12,620 |
|
Macquarie Debt |
8,257 |
|
|
11,063 |
|
7.750% Senior Notes |
5,418 |
|
|
— |
|
Lombard Debt |
23,214 |
|
|
26,372 |
|
|
|
|
|
Airnorth Debt |
213 |
|
|
605 |
|
|
|
|
|
|
|
|
|
Total unamortized debt discount |
$ |
47,456 |
|
|
$ |
50,660 |
|
|