XML 97 R71.htm IDEA: XBRL DOCUMENT v3.20.4
SINCLAIR AGREEMENT (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Jan. 27, 2021
USD ($)
Nov. 18, 2020
USD ($)
renewalTerm
$ / shares
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Preliminary            
Naming rights liability     $ 243,965 $ 243,965 $ 0  
Accretion of trade name liability and naming rights       $ 594 0 $ 0
Warrants subject to approval       0.199    
Common stock price (in USD per share) | $ / shares   $ 30.61 $ 50.23 $ 50.23    
Mark to market loss     $ 32,900      
Naming rights intangible asset     356,022 $ 356,022 $ 17,053  
Naming rights            
Preliminary            
Naming rights intangible asset     $ 338,241 $ 338,241    
Maximum            
Preliminary            
Volatility       60.00%    
Risk free rates       0.52%    
Expected terms       6 years    
Minimum            
Preliminary            
Volatility       55.00%    
Risk free rates       0.34%    
Expected terms       4 years 4 months 24 days    
Penny warrant            
Preliminary            
Shares for purchase from exercisable warrants (in shares) | shares     4,915,726 4,915,726    
Exercise price of warrants (in USD per share) | $ / shares     $ 0.01 $ 0.01    
Fair value of underlying shares   $ 150,400        
Performance Warrant            
Preliminary            
Exercise price of warrants (in USD per share) | $ / shares     $ 0.01 $ 0.01    
Total fair values   55,200 $ 88,100 $ 88,100    
Performance Warrant | Maximum            
Preliminary            
Shares for purchase from exercisable warrants (in shares) | shares     3,279,337 3,279,337    
Option on Securities            
Preliminary            
Shares for purchase from exercisable warrants (in shares) | shares     1,639,669 1,639,669    
Exercise period       7 years    
Total fair values   $ 33,400 $ 58,200 $ 58,200    
Volatility   60.00%   55.00%    
Risk free rates   0.95%   0.99%    
Expected terms   11 years   10 years 10 months 24 days    
Mark to market loss     $ 24,800      
Option on Securities | Maximum            
Preliminary            
Exercise price of warrants (in USD per share) | $ / shares     $ 45.00 $ 45.00    
Option on Securities | Minimum            
Preliminary            
Exercise price of warrants (in USD per share) | $ / shares     $ 30.00 $ 30.00    
Penny Warrant and Options | Subsequent event            
Preliminary            
Adjusted fair value $ 59,700          
Sinclair Agreement            
Preliminary            
Initial term of agreement   10 years        
Renewal option | renewalTerm   1        
Additional renewal term   5 years        
Annual naming rights fees     $ 88,000 $ 88,000    
Naming rights liability     56,600 56,600    
Accretion of trade name liability and naming rights       500    
Tax benefit required to be shared   0.60        
Liability   $ 37,100 43,000 43,000    
Increase in naming rights   5,900        
Sinclair Agreement | Naming rights liabilities            
Preliminary            
Naming rights liability     54,600 54,600    
Sinclair Agreement | Accrued liabilities            
Preliminary            
Naming rights liability     $ 2,000 $ 2,000    
Sinclair Agreement | Naming rights            
Preliminary            
Naming rights value   $ 332,300        
Useful life       10 years