XML 37 R25.htm IDEA: XBRL DOCUMENT v3.21.1
Leases (Tables)
3 Months Ended
Mar. 31, 2021
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

March 31,

December 31,

Leases

Classification

2021

    

2020

    

 

Assets

(in thousands)

 

Operating leases

Operating lease assets

$

4,213

$

4,542

Finance lease

Finance lease assets *

 

20,216

 

20,544

Total leased assets

$

24,429

$

25,086

Liabilities

Current

Operating

Other current liabilities

$

2,387

$

2,573

Finance

Current portion of finance lease obligation

809

756

Noncurrent

Operating

Other long-term liabilities

1,812

1,949

Finance

Finance lease obligation

 

47,167

 

47,393

Total lease liabilities

$

52,175

$

52,671

* Finance lease assets are recorded net of accumulated depreciation of $48.7 million and include $0.7 million of prepaid financing costs as of March 31, 2021. Finance lease assets are recorded net of accumulated depreciation of $48.4 million and include $0.7 million of prepaid financing costs as of December 31, 2020.

Schedule of lease costs

Three months ended

 

March 31,

Lease cost

Classification

2021

    

2020

    

 

Operating lease cost

(in thousands)

 

Service

Cost of revenue

$

639

$

550

Research and development

Operating expenses

 

130

 

81

Sales and marketing*

Operating expenses

 

378

 

332

General and administrative*

Operating expenses

 

260

 

215

Total operating lease cost

$

1,407

$

1,178

Finance lease cost

Depreciation of leased assets

Cost of revenue, R&D, Sales and marketing and G&A

$

328

$

353

Interest on lease liabilities

Interest expense

 

1,279

 

1,303

Total finance lease cost

$

1,607

$

1,656

Total lease cost

$

3,014

$

2,834

* Sales and marketing and general and administrative expense also includes short-term lease and variable lease costs of approximately $0.4 million and $0.2 million for the three months ended March 31, 2021 and 2020, respectively.

Schedule of future minimum operating and finance leases

Finance

Operating

    

Total

 

Maturity of Lease Liabilities

Leases

Leases

Leases

(in thousands)

2021

$

4,394

$

2,129

$

6,523

2022

 

5,980

 

1,673

 

7,653

2023

 

6,114

 

534

 

6,648

2024

 

6,252

 

126

 

6,378

2025

5,930

74

6,004

Thereafter

73,723

145

73,868

Total lease payments

$

102,393

$

4,681

$

107,074

Less interest portion*

(54,417)

(482)

(54,899)

Finance lease and operating lease obligations

$

47,976

$

4,199

$

52,175

* Finance lease interest calculated using the implied interest rate; operating lease interest calculated using estimated corporate borrowing rate.

Schedule of weighted-average remaining lease term and discount rates

March 31,

Lease term and discount rate

    

2021

Weighted-average remaining lease term (years):

Operating leases

2.3

Finance leases

 

15.8

Weighted-average discount rate:

Operating leases

 

4.5%

Finance leases

 

10.5%

Schedule of cash outflows by lease type

Three months ended

March 31,

Cash paid for amounts included in the measurement of lease liabilities

    

2021

2020

(in thousands)

Operating cash outflows from operating leases

$

1,407

$

1,178

Operating cash outflows from finance leases

 

1,279

 

1,422

Financing cash outflows from finance leases

175

Operating lease assets obtained in exchange for operating lease liabilities

 

791

 

765

Finance lease assets obtained in exchange for new finance lease liabilities

$

$