XML 53 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 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
 
December 31,
 
2019
 
Assets
 
 
 
 
Non-Current
 
   
 
Operating
 
Operating lease
 right-of-use
 assets
  $
                    
45,691
 
Finance
 
Property and equipment, net
   
7,148
 
             
Total lease assets
 
  $
  52,839
 
Liabilities
 
 
 
 
Current
 
   
 
Operating
 
Current maturities of operating lease obligations
  $
 15,459
 
Financing
 
Current maturities of finance lease obligations
   
2,747
 
Non-Current
 
   
 
Operating
 
Operating lease obligations
   
29,785
 
Financing
 
Finance lease obligations
   
3,597
 
             
Total lease liabilities
 
  $
 51,588
 
             
 
Weighted-average remaining lease term
   
 
Operating leases
   
4.6
 years
 
 
Finance leases
   
2.7 years
 
Weighted-average discount rate (1)
   
 
Operating leases
   
4.67
%
 
Finance leases
   
4.85
%
 
(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
 
As of December 31, 2019
 
Operating lease cost (1)
 
Administrative
 
$
21,024
 
Finance lease cost
 
 
 
 
Amortization of leased assets (2)
 
Cost of sales
 
 
4,942
 
Interest on finance lease obligations
 
Interest expense, net
 
 
341
 
 
 
 
 
 
 
 
Total lease costs
 
 
$
26,307
 
 
 
 
 
 
 
 
 
(1) Includes variable lease costs of $
2.5
million and short-term lease costs of $
0.9
million.
(2) Includes variable lease costs of $
0.9
million.
Schedule of Supplemental Cash flow information Related to Leases
The table below presents supplemental cash flow information related to leases during 2019 (in thousands):
 
 
As of December 31, 2019
 
Cash paid for amounts included in the measurement of lease liabilities:
   
 
Operating cash flows for operating leases
  $
 17,521
 
Operating cash flows for finance leases
   
341
 
Financing cash flows for finance leases
   
4,157
 
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 December 31, 2019 (in thousands):
 
Finance Leases
   
Operating Leases
 
 
   
Related
 
Party
   
Other
   
Total
 
Operating
 
2020
  $
          
3,081
    $
          
1,091
    $
          
15,956
    $
          
17,047
 
2021
   
1,973
     
946
     
11,301
     
12,247
 
2022
   
1,037
     
869
     
6,569
     
7,438
 
2023
   
673
     
415
     
3,792
     
4,207
 
2024
   
259
     
425
     
2,218
     
2,643
 
Thereafter
   
     
398
     
6,427
     
6,825
 
                                 
Total minimum lease payments
   
7,023
    $
 4,144
    $
46,263
     
50,407
 
Less: Amounts representing executory costs
   
(167
)    
     
     
 
Less: Amounts representing interest
   
(512
   
     
     
(5,163
)
                                 
Present value of future minimum lease payments
   
6,344
     
     
     
45,244
 
Less: Current obligation under leases
   
(2,747
   
     
     
(15,459
)
                                 
Long-term lease obligations
  $
 3,597
     
     
    $
 29,785
 
                                 
Future Minimum Lease Payments Under Noncancellable Operating Leases
Future minimum lease payments under noncancelable 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