DEBT, Narrative (Details)
|
|
|
|
|
|
|
|
5 Months Ended |
7 Months Ended |
12 Months Ended |
|
|
|
|
|
|
Jan. 23, 2020
USD ($)
|
Sep. 11, 2019
USD ($)
|
Jul. 24, 2019
USD ($)
|
Jun. 01, 2019
GBP (£)
|
Jan. 31, 2017 |
Dec. 31, 2016 |
Oct. 12, 2012 |
Mar. 31, 2020
USD ($)
Aircraft
Subsidiaries
Loan
$ / shares
|
Oct. 31, 2019
USD ($)
|
Mar. 31, 2020
USD ($)
Aircraft
Subsidiaries
Loan
Tranches
$ / shares
|
Mar. 31, 2020
GBP (£)
Aircraft
Loan
Tranches
|
Mar. 31, 2019
USD ($)
|
Mar. 31, 2018
USD ($)
|
Mar. 31, 2020
GBP (£)
Aircraft
Subsidiaries
Loan
|
Sep. 30, 2019 |
Aug. 12, 2019
USD ($)
|
May 10, 2019
USD ($)
|
Apr. 17, 2018
USD ($)
|
Dec. 13, 2017 |
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
8.75%
|
|
|
|
|
|
|
|
8.75%
|
|
|
Proceeds from borrowings |
|
|
|
|
|
|
|
|
$ 0
|
$ 225,585,000
|
|
|
$ 470,000
|
$ 896,874,000
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
561,124,000
|
|
$ 561,124,000
|
|
1,448,624,000
|
|
|
|
|
|
|
|
Proceeds from rights offering |
|
|
|
$ 385,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of total debt |
|
|
|
|
|
|
|
|
505,038,000
|
586,400,000
|
505,038,000
|
|
942,956,000
|
|
|
|
|
|
|
|
Proceeds from warrant transactions |
|
|
|
|
|
|
|
|
0
|
0
|
|
|
0
|
30,259,000
|
|
|
|
|
|
|
Interest paid |
|
|
|
|
|
|
|
|
20,900,000
|
41,400,000
|
|
|
100,600,000
|
78,100,000
|
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
50,700,000
|
|
50,700,000
|
|
|
|
|
|
|
|
|
|
Capitalized interest cost |
|
|
|
|
|
|
|
|
0
|
200,000
|
|
|
2,400,000
|
3,400,000
|
|
|
|
|
|
|
Aggregate hedge transactions cost |
|
|
|
|
|
|
|
|
0
|
$ 0
|
|
|
0
|
$ 40,393,000
|
|
|
|
|
|
|
Borrowed amount of DIP credit agreement |
|
|
|
|
|
|
|
|
$ 150,000,000
|
|
$ 150,000,000
|
|
|
|
|
|
|
|
|
|
Borrowed amount of DIP credit agreement interest rate |
|
|
|
|
|
|
|
|
8.50%
|
|
8.50%
|
|
|
|
8.50%
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rights offering shares, percentage |
|
|
|
91.825%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rights offering shares, percentage |
|
|
|
8.175%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Rights Offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from rights offering |
|
|
|
$ 347,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Rights Offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from rights offering |
|
|
|
$ 37,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.75% Senior Secured Notes due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.75%
|
|
|
|
|
8.75% Senior Secured Notes due 2023 | Secured Rights Offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from rights offering |
|
|
|
|
|
|
|
|
|
|
$ 37,500,000
|
|
|
|
|
|
|
|
|
|
Rights offering shares, percentage |
|
|
|
99.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5% Convertible Senior Notes due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
4.50%
|
4.50%
|
4.50%
|
|
|
|
4.50%
|
|
|
|
|
|
DIP Credit Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
$ 150,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lombard Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of total debt |
|
|
|
|
|
|
|
|
$ 145,300,000
|
|
$ 145,300,000
|
|
|
|
|
|
|
|
|
|
Fair value of debt discount |
|
|
|
|
|
|
|
|
30,600,000
|
|
30,600,000
|
|
|
|
|
|
|
|
|
|
Fair value of debt discount par |
|
|
|
|
|
|
|
|
175,900,000
|
|
175,900,000
|
|
|
|
|
|
|
|
|
|
Macquarie Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of total debt |
|
|
|
|
|
|
|
|
151,500,000
|
|
151,500,000
|
|
|
|
|
|
|
|
|
|
Fair value of debt discount |
|
|
|
|
|
|
|
|
12,600,000
|
|
12,600,000
|
|
|
|
|
|
|
|
|
|
Fair value of debt discount par |
|
|
|
|
|
|
|
|
164,000,000
|
|
164,000,000
|
|
|
|
|
|
|
|
|
|
PK Air Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
230,000,000
|
|
230,000,000
|
|
|
|
|
|
|
|
|
|
Fair value of total debt |
|
|
|
|
|
|
|
|
206,100,000
|
|
206,100,000
|
|
|
|
|
|
|
|
|
|
Fair value of debt discount |
|
|
|
|
|
|
|
|
13,800,000
|
|
13,800,000
|
|
|
|
|
|
|
|
|
|
Fair value of debt discount par |
|
|
|
|
|
|
|
|
$ 219,900,000
|
|
$ 219,900,000
|
|
|
|
|
|
|
|
|
|
Humberside Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
1.94%
|
|
1.94%
|
|
|
|
1.94%
|
|
|
|
|
|
Total debt | £ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£ 600,000
|
|
|
|
|
|
Debt with drawn | £ |
|
|
|
|
£ 300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of debt | £ |
|
|
|
|
|
|
|
|
|
|
|
£ 15,000
|
|
|
|
|
|
|
|
|
Frequency of periodic payment |
|
|
|
|
|
|
|
|
|
|
Quarterly
|
Quarterly
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
Dec. 31, 2024
|
Dec. 31, 2024
|
|
|
|
|
|
|
|
|
6.25% Senior Notes due 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
6.25%
|
|
|
|
|
|
|
|
|
|
|
6.25% Senior Notes due 2022 | Unsecured Rights Offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rights offering shares, percentage |
|
|
|
73.60%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
$ 61,500,000
|
|
$ 61,500,000
|
|
0
|
|
|
|
|
|
|
|
Fair value of total debt |
|
|
|
|
|
|
|
|
$ 56,894,000
|
|
$ 56,894,000
|
|
$ 0
|
|
|
|
|
|
|
|
Term Loan | 2019 Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 75,000,000
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
May 10, 2022
|
May 10, 2022
|
|
|
|
|
|
|
|
|
Term Loan | 2019 Term Loan | Eurodollar |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
8.00%
|
8.00%
|
|
|
|
|
|
|
|
|
Term Loan | 2019 Term Loan | Eurodollar | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
9.00%
|
9.00%
|
|
|
|
|
|
|
|
|
Term Loan | 2019 Term Loan | Base Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
7.00%
|
7.00%
|
|
|
|
|
|
|
|
|
Term Loan | 2019 Term Loan | Base Rate | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
8.00%
|
8.00%
|
|
|
|
|
|
|
|
|
Revolving Credit Facility | ABL Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of borrowers | Subsidiaries |
|
|
|
|
|
|
|
|
2
|
|
2
|
|
|
|
2
|
|
|
|
|
|
Aggregate amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 75,000,000
|
|
Availability block capacity |
|
|
|
|
|
|
|
|
$ 15,000,000
|
|
$ 15,000,000
|
|
|
|
|
|
|
|
|
|
Maximum borrowing capacity |
|
$ 112,500,000
|
|
|
|
|
|
|
115,000,000
|
|
$ 115,000,000
|
|
|
|
|
|
|
|
$ 100,000,000
|
|
Terms of debt instruments |
|
5 years
|
|
|
|
|
|
|
|
|
5 years
|
5 years
|
|
|
|
|
|
|
|
|
Commitment letter date |
|
Jul. 23, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
0
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
Aggregate face amount |
|
|
|
|
|
|
|
|
16,200,000
|
|
16,200,000
|
|
|
|
|
|
|
|
|
|
Senior Notes | 8.75% Senior Secured Notes due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
face amount |
|
|
|
|
|
|
|
|
$ 350,000,000
|
|
$ 350,000,000
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
8.75%
|
|
8.75%
|
|
8.75%
|
|
8.75%
|
|
|
|
|
|
Proceeds from borrowings |
|
|
|
|
|
|
|
|
|
|
$ 346,600,000
|
|
|
|
|
|
|
|
|
|
Number of aircraft pledged as collateral | Aircraft |
|
|
|
|
|
|
|
|
|
|
77
|
77
|
|
|
|
|
|
|
|
|
Mandatory redemption amount |
|
|
|
|
|
|
|
|
$ 125,000,000
|
|
$ 125,000,000
|
|
|
|
|
|
|
|
|
|
Total debt |
[1],[2] |
|
|
|
|
|
|
|
0
|
|
$ 0
|
|
$ 347,400,000
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
8.75%
|
8.75%
|
|
|
|
|
|
|
|
|
Percentage of outstanding balance in cash |
|
|
97.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rights offering shares, percentage |
|
|
3.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsolicited tender offer gross amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 75,000,000
|
|
|
|
Repayments of debt |
|
|
$ 74,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
Jun. 01, 2023
|
Jun. 01, 2023
|
|
|
|
|
|
|
|
|
Fair value of total debt |
[1],[2] |
|
|
|
|
|
|
|
0
|
|
$ 0
|
|
252,000,000
|
|
|
|
|
|
|
|
Interest unpaid |
|
|
$ 200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,600,000
|
|
|
|
|
|
|
|
Additional paid in capital and interest expenses |
|
|
|
|
|
|
|
|
56,900,000
|
|
56,900,000
|
|
|
|
|
|
|
|
|
|
Repayment of debt principal and interest |
|
|
|
|
|
|
|
|
|
|
75,000,000
|
|
|
|
|
|
|
|
|
|
Senior Notes | 8.75% Senior Secured Notes due 2023 | Unsecured Rights Offering |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
112,500,000
|
|
112,500,000
|
|
|
|
|
|
|
|
|
|
Senior Notes | 6.25% Senior Notes due 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
face amount |
|
|
|
|
|
|
|
|
$ 450,000,000
|
|
$ 450,000,000
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
6.25%
|
|
6.25%
|
|
6.25%
|
|
6.25%
|
|
|
|
|
|
Total debt |
[2] |
|
|
|
|
|
|
|
$ 0
|
|
$ 0
|
|
$ 401,535,000
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
Oct. 15, 2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of total debt |
[2] |
|
|
|
|
|
|
|
0
|
|
0
|
|
75,288,000
|
|
|
|
|
|
|
|
Total contractual interest expense |
|
|
|
|
|
|
|
|
|
$ 14,600,000
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
|
|
|
|
|
|
|
|
11,900,000
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
|
|
2,400,000
|
|
|
|
|
|
|
|
|
|
Convertible Debt | 4.5% Convertible Senior Notes due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
face amount |
|
|
|
|
|
|
|
|
$ 143,800,000
|
|
$ 143,800,000
|
|
$ 143,750,000
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
4.50%
|
|
4.50%
|
|
4.50%
|
|
4.50%
|
|
|
|
|
|
Total debt |
[2],[3] |
|
|
|
|
|
|
|
$ 0
|
|
$ 0
|
|
$ 112,944,000
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
Jun. 01, 2023
|
Jun. 01, 2023
|
|
|
|
|
|
|
|
|
Fair value of total debt |
[2],[3] |
|
|
|
|
|
|
|
$ 0
|
|
$ 0
|
|
$ 28,923,000
|
|
|
|
|
|
|
|
Initial conversion price | $ / shares |
|
|
|
|
|
|
|
|
$ 15.64
|
|
$ 15.64
|
|
|
|
|
|
|
|
|
|
Proceeds from warrant transactions |
|
|
|
|
|
|
|
|
|
|
$ 30,300,000
|
|
|
|
|
|
|
|
|
|
Strike price warrant transactions | $ / shares |
|
|
|
|
|
|
|
|
$ 20.02
|
|
$ 20.02
|
|
|
|
|
|
|
|
|
|
Strike price percentage difference from specific date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60.00%
|
Conversion ratio |
|
|
|
|
|
|
|
|
|
|
63.9488
|
63.9488
|
|
|
|
|
|
|
|
|
Conversion per principal amount |
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
11.00%
|
|
11.00%
|
|
11.00%
|
|
11.00%
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 30,806,000
|
|
|
|
|
|
|
|
Total contractual interest expense |
|
|
|
|
|
|
|
|
|
3,800,000
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
|
|
|
|
|
|
|
|
$ 3,100,000
|
|
|
|
|
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
|
|
$ 30,200,000
|
|
|
|
|
|
|
|
|
|
Deferred financing fees included in reorganization items |
|
|
|
|
|
|
|
|
|
|
2,300,000
|
|
|
|
|
|
|
|
|
|
Aggregate hedge transactions cost |
|
|
|
|
|
|
|
|
|
|
$ 40,400,000
|
|
|
|
|
|
|
|
|
|
Secured Debt | 8.75% Senior Secured Notes due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
8.75%
|
|
|
|
|
|
|
|
|
|
|
Secured Debt | Lombard Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms of debt instruments |
|
|
|
|
|
|
|
|
|
|
7 years
|
7 years
|
|
|
|
|
|
|
|
|
face amount |
|
|
|
|
|
|
|
|
$ 200,000,000
|
|
$ 200,000,000
|
|
|
|
|
|
|
|
|
|
Number of debt borrowings | Loan |
|
|
|
|
|
|
|
|
|
|
2
|
2
|
|
|
|
|
|
|
|
|
Total debt |
[4] |
|
|
|
|
|
|
|
136,180,000
|
|
$ 136,180,000
|
|
183,450,000
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
2.25%
|
2.25%
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
Jan. 31, 2024
|
Dec. 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of total debt |
[4] |
|
|
|
|
|
|
|
$ 122,165,000
|
|
$ 122,165,000
|
|
$ 183,450,000
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
2.85%
|
|
2.85%
|
|
3.10%
|
|
2.85%
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
$ 26,400,000
|
|
$ 26,400,000
|
|
|
|
|
|
|
|
|
|
Secured Debt | Lombard Debt Tranche One |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
|
|
|
|
|
|
|
|
109,900,000
|
£ 89,100,000
|
|
|
|
|
|
|
|
|
Repayments of debt |
|
|
|
|
|
|
|
|
|
|
$ 4,500,000
|
£ 3,700,000
|
|
|
|
|
|
|
|
|
Number of aircraft financed | Aircraft |
|
|
|
|
|
|
|
|
|
|
3
|
3
|
|
|
|
|
|
|
|
|
Secured Debt | Lombard Debt Tranche Two |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
|
|
|
|
|
|
|
|
$ 90,100,000
|
£ 72,400,000
|
|
|
|
|
|
|
|
|
Number of aircraft financed | Aircraft |
|
|
|
|
|
|
|
|
|
|
5
|
5
|
|
|
|
|
|
|
|
|
Secured Debt | Macquarie Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of leased aircraft | Aircraft |
|
|
|
|
|
|
|
|
5
|
|
5
|
|
|
|
5
|
|
|
|
|
|
Terms of debt instruments |
|
|
|
|
|
|
|
|
|
|
5 years
|
5 years
|
|
|
|
|
|
|
|
|
face amount |
|
|
|
|
|
|
|
|
$ 200,000,000
|
|
$ 200,000,000
|
|
|
|
|
|
|
|
|
|
Number of aircraft pledged as collateral | Aircraft |
|
|
|
|
|
|
|
|
|
|
20
|
20
|
|
|
|
|
|
|
|
|
Total debt |
[4] |
|
|
|
|
|
|
|
148,165,000
|
|
$ 148,165,000
|
|
$ 171,028,000
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
5.35%
|
5.35%
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
Mar. 31, 2022
|
Mar. 31, 2022
|
|
|
|
|
|
|
|
|
Fair value of total debt |
[4] |
|
|
|
|
|
|
|
$ 138,133,000
|
|
$ 138,133,000
|
|
$ 171,028,000
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
6.93%
|
|
6.93%
|
|
7.87%
|
|
6.93%
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
$ 11,100,000
|
|
$ 11,100,000
|
|
|
|
|
|
|
|
|
|
Secured Debt | Macquarie Debt | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease, term of contract |
|
|
|
|
|
|
|
|
60 months
|
|
60 months
|
|
|
|
60 months
|
|
|
|
|
|
Secured Debt | Macquarie Debt | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease, term of contract |
|
|
|
|
|
|
|
|
63 months
|
|
63 months
|
|
|
|
63 months
|
|
|
|
|
|
Secured Debt | PK Air Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms of debt instruments |
|
|
|
|
|
|
|
|
|
|
70 months
|
70 months
|
|
|
|
|
|
|
|
|
face amount |
|
|
|
|
|
|
|
|
$ 230,000,000
|
|
$ 230,000,000
|
|
|
|
|
|
|
|
|
|
Total debt |
[4] |
|
|
|
|
|
|
|
207,326,000
|
|
207,326,000
|
|
$ 212,041,000
|
|
|
|
|
|
|
|
Fair value of total debt |
[4] |
|
|
|
|
|
|
|
$ 180,290,000
|
|
$ 180,290,000
|
|
212,041,000
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
5.84%
|
|
5.84%
|
|
|
|
5.84%
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
$ 12,600,000
|
|
$ 12,600,000
|
|
|
|
|
|
|
|
|
|
Number of loans | Loan |
|
|
|
|
|
|
|
|
24
|
|
24
|
|
|
|
24
|
|
|
|
|
|
Number of tranches | Tranches |
|
|
|
|
|
|
|
|
|
|
2
|
2
|
|
|
|
|
|
|
|
|
Debt instrument payment period |
|
|
|
|
|
|
|
|
|
|
7 months
|
7 months
|
|
|
|
|
|
|
|
|
Final payment percentage of initial amount |
|
|
|
|
|
|
|
|
|
|
53.00%
|
53.00%
|
|
|
|
|
|
|
|
|
Extension of original maturity date |
|
|
|
|
|
|
|
|
|
|
18 months
|
18 months
|
|
|
|
|
|
|
|
|
Secured Debt | PK Air Debt | Omnibus Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of loans | Loan |
|
|
|
|
|
|
|
|
24
|
|
24
|
|
|
|
24
|
|
|
|
|
|
Interest payment period |
|
|
|
|
|
|
|
|
|
|
6 months
|
6 months
|
|
|
|
|
|
|
|
|
Additional debt amount |
|
|
|
|
|
|
|
|
$ 17,300,000
|
|
$ 17,300,000
|
|
|
|
|
|
|
|
|
|
Balloon amount |
|
|
|
|
|
|
|
|
104,200,000
|
|
$ 104,200,000
|
|
|
|
|
|
|
|
|
|
Secured Debt | PK Air Debt | One-Month LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
5.00%
|
5.00%
|
|
|
|
|
|
|
|
|
Number of days |
|
|
|
|
|
|
|
|
|
|
2 days
|
2 days
|
|
|
|
|
|
|
|
|
Notional amount on interest rate swap |
|
|
|
|
|
|
|
|
|
|
12 months
|
12 months
|
|
|
|
|
|
|
|
|
Description of variable rate basis |
|
|
|
|
|
|
|
|
|
|
One-Month LIBOR
|
One-Month LIBOR
|
|
|
|
|
|
|
|
|
Other Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 400,000
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
May 31, 2021
|
|
|
|
|
|
|
|
Other Debt | Airnorth Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt [Abstract] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
[4] |
|
|
|
|
|
|
|
7,618,000
|
|
$ 7,618,000
|
|
$ 11,058,000
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
|
|
2.85%
|
2.85%
|
|
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
|
|
|
|
|
Apr. 30, 2023
|
Apr. 30, 2023
|
|
|
|
|
|
|
|
|
Fair value of total debt |
[4] |
|
|
|
|
|
|
|
7,221,000
|
|
$ 7,221,000
|
|
$ 11,058,000
|
|
|
|
|
|
|
|
Unamortized discount |
|
|
|
|
|
|
|
|
$ 600,000
|
|
$ 600,000
|
|
|
|
|
|
|
|
|
|
|
|