XML 13 R28.htm IDEA: XBRL DOCUMENT v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Schedule of lease-related assets and liabilities
The table below presents the lease-related assets and liabilities recorded on the Condensed Consolidated Balance Sheet:
 
             
(in thousands)
 
Classification
 
As of September 30,
2019
 
Assets
 
 
 
 
Non-Current
 
   
 
Operating
 
Operating lease
right-of-use
assets
  $
42,553
 
Finance
 
Property and equipment, net
   
7,691
 
             
Total lease assets
 
  $
50,244
 
Liabilities
 
 
 
 
Current
 
   
 
Operating
 
Current maturities of operating lease obligations
  $
15,032
 
Financing
 
Current maturities of finance lease obligations
   
3,133
 
Non-Current
 
   
 
Operating
 
Operating lease obligations
   
27,129
 
Financing
 
Finance lease obligations
   
3,682
 
             
Total lease liabilities
 
  $
48,976
 
             
 
 
 
 
 
 
 
         
Weighted-average remaining lease term
   
 
Operating leases
   
3.8 years
 
Finance leases
   
2.6 years
 
Weighted-average discount rate
 
(1)
   
 
Operating leases
   
4.85
%
Finance leases
   
4.75
%
 
 
 
(1)
Upon adoption of the new lease standard, discount rates used for existing leases were established at January 1, 2019.
 
 
 
 
 
Schedule of lease costs for finance and operating leases
The table below presents certain information related to the lease costs for finance and operating leases during 2019:
 
                     
(in thousands)
 
Classification
 
Three months ended
September 30, 2019
   
Nine months ended
September 30, 2019
 
Operating lease cost
 
(1)
 
Administrative
  $
5,225
    $
15,266
 
Finance lease cost
 
   
     
 
Amortization of leased assets
 (2)
 
Cost of sales
   
1,144
     
3,955
 
Interest on finance lease obligations
 
Interest expense, net
   
84
     
268
 
                     
Total lease costs
 
  $
6,453
    $
19,489
 
                     
 
 
 
 
 
 
 
(1)
Includes variable lease costs of $0.5 million and $1.5 million, respectively, and short-term lease costs of $0.2 million and $0.6 million, respectively.
 
 
 
 
 
 
 
(2)
Includes variable lease costs of $0.2 million and $0.7 million, respectively.
 
 
 
 
 
Schedule of Supplemental Cash flow information Related to Leases
The table below presents supplemental cash flow information related to leases during 2019 (in thousands):
                 
 
Three months ended
September 30, 2019
   
Nine months ended
September 30, 2019
 
Cash paid for amounts included in the measurement of lease liabilities:
   
 
Operating cash flows for operating leases
  $
4,488
    $
13,009
 
Operating cash flows for finance leases
   
84
     
268
 
Financing cash flows for finance leases
   
917
     
3,398
 
 
 
 
 
 
Schedule of Undiscounted Cash Flows
The table below reconciles the undiscounted cash flows for each of the first five years and total of the remaining years for the finance lease obligations and operating lease obligations recorded on the Condensed Consolidated Balance Sheet as of September 30, 2019 (in thousands):
                                 
 
Finance Leases
   
Operating Leases
 
 
   
Related Party
   
Other
   
Total Operating
 
Remainder of 2019
  $
1,233
    $
260
    $
4,213
    $
4,473
 
2020
   
2,854
     
1,055
     
14,490
     
15,545
 
2021
   
1,845
     
910
     
9,947
     
10,857
 
2022
   
911
     
836
     
5,708
     
6,544
 
2023
   
532
     
415
     
3,386
     
3,801
 
Thereafter
   
131
     
823
     
4,304
     
5,127
 
Total minimum lease payments
   
7,506
    $
4,299
    $
42,048
     
46,347
 
Less: Amounts representing executory costs
   
(195
)    
     
     
—  
 
Less: Amounts representing interest
   
(496
)    
     
     
(4,186
)
                                 
Present value of future minimum lease payments
   
6,815
     
     
     
42,161
 
Less: Current obligation under leases
   
(3,133
)    
     
     
(15,032
)
                                 
Long-term lease obligations
  $
3,682
     
     
    $
27,129
 
                                 
 
 
 
 
 
Future Minimum Lease Payments Under Noncancellable Operating Leases
Future minimum lease payments under noncancellable operating leases (with initial or remaining lease terms in excess of one year) and future minimum capital lease payments as of December 31, 2018 were as follows (in thousands):
 
Capital Leases
   
Operating Leases
 
 
   
Related Party
   
Other
   
Total Operating
 
2019
  $
5,207
    $
1,159
    $
 
14,418
    $
15,577
 
2020
   
2,253
     
1,184
     
11,293
     
12,477
 
2021
   
1,339
     
1,058
     
7,014
     
8,072
 
2022
   
452
     
972
     
4,335
     
5,307
 
2023
   
93
     
51
     
2,613
     
2,664
 
Thereafter
   
—  
     
—  
     
4,695
     
4,695
 
                                 
   
9,344
    $
4,424
    $
 
 
44,368
    $
48,792
 
                                 
Less: Amounts representing executory costs
   
(255
)    
     
     
 
Less: Amounts representing interest
   
(459
)    
     
     
 
                                 
Total obligation under capital leases
   
8,630
     
     
     
 
Less: Current portion of capital leases
   
(4,806
)    
     
     
 
                                 
Long term capital lease obligation
  $
3,824