XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.2
Lease Accounting (Tables)
6 Months Ended
Jun. 30, 2019
Leases [Abstract]  
Schedule of Major Categories of Operating Lease Portfolio
Our lease portfolio consists of operating leases within three major categories:
Leases
Classification
Financial Statement Caption
June 30,
2019
 
January 1,
2019
Assets
 
 


 
 
 
Transportation Equipment
Right of Use Assets, net
107,383

 
117,727

 
Office Space & Equipment
Right of Use Assets, net
12,517

 
14,194

 
Facilities and Equipment
Right of Use Assets, net
71,597

 
77,008

Total Right of Use Assets, net
 
 
191,497


208,929

Liabilities
 
 
 
 
 
 Current
 
Accrued liabilities
30,501

 
33,016

 Non-Current
 
Other long-term liabilities
157,228

 
171,348

Total Lease Liability
 
 
$
187,729


$
204,364


Schedule of Maturity of Lease Liabilities
The maturities of our operating lease liabilities as of June 30, 2019 on an undiscounted cash flow basis reconciled to the present value recorded on our Unaudited Condensed Consolidated Balance Sheet:
Maturity of Lease Liabilities
Transportation Equipment
Office Space and Equipment
Facilities and Equipment
Operating Leases
Remainder of 2019
$
16,213

$
2,412

$
6,219

$
24,844

2020
25,996

4,069

9,383

39,448

2021
20,137

3,087

6,720

29,944

2022
17,980

2,376

5,410

25,766

2023
17,077

600

5,349

23,026

Thereafter
43,619

2,307

129,085

175,011

Total Lease Payments
141,022

14,851

162,166

318,039

Less: Interest
(29,195
)
(2,264
)
(98,851
)
(130,310
)
Present value of operating lease liabilities
$
111,827

$
12,587

$
63,315

$
187,729


Schedule of Lease Term and Discount Rates
The following table presents the weighted average remaining term and discount rate related to our right of use assets:
Lease Term and Discount Rate
June 30,
2019
Weighted-average remaining lease term
12.24 years
Weighted-average discount rate
7.56%


The following table provides information regarding the cash paid and right of use assets obtained related to our operating leases:
Cash Flows Information

June 30, 2019
Cash paid for amounts included in the measurement of lease liabilities
$
23,868

Leased assets obtained in exchange for new operating lease liabilities
197,877


Schedule of Fixed Operating Lease Payments to be Received by Lessor Arrangement
The following table details the fixed lease payments we will receive for our lessor arrangements as of June 30, 2019:    
 
Operating Leases
Direct Financing Lease
Maturity of Lessor Receipts
Marine Transportation
Onshore Facilities and Transportation
Onshore Facilities and Transportation
Remainder of 2019
$
13,616

$
600

$
10,334

2020
20,128

1,200

20,668

2021

1,200

20,668

2022

1,200

20,668

2023

1,200

20,668

Thereafter

5,300

93,005

Total Lease Receipts
33,744

10,700

186,011

Less: Interest


(64,736
)
Total Net Lease Receipts
$
33,744

$
10,700

$
121,275


Schedule of Fixed Direct Lease Payments to be Received by Lessor Arrangement
The following table details the fixed lease payments we will receive for our lessor arrangements as of June 30, 2019:    
 
Operating Leases
Direct Financing Lease
Maturity of Lessor Receipts
Marine Transportation
Onshore Facilities and Transportation
Onshore Facilities and Transportation
Remainder of 2019
$
13,616

$
600

$
10,334

2020
20,128

1,200

20,668

2021

1,200

20,668

2022

1,200

20,668

2023

1,200

20,668

Thereafter

5,300

93,005

Total Lease Receipts
33,744

10,700

186,011

Less: Interest


(64,736
)
Total Net Lease Receipts
$
33,744

$
10,700

$
121,275