XML 100 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases (Tables)
12 Months Ended
Dec. 31, 2019
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

 

 

 

 

 

 

 

 

December 31,

Leases

Classification

    

2019

Assets

 

 

(in thousands)

Operating lease

Operating lease assets

 

$

5,849

Finance lease

Finance lease assets *

 

 

21,880

Total leased assets

 

 

$

27,729

Liabilities

 

 

 

 

Current

 

 

 

 

Operating

Other current liabilities

 

$

3,144

Finance

Current portion of finance lease obligation

 

 

399

Noncurrent

 

 

 

 

Operating

Other long-term liabilities

 

 

2,553

Finance

Finance lease obligation

 

 

48,149

Total lease liabilities

 

 

$

54,245

 

 

 

 

 

* Finance lease assets are recorded net of accumulated depreciation of $47.4 million and include $0.7 million of prepaid financing costs as of December 31, 2019.

 

 

 

 

 

 

Schedule of lease costs

 

 

 

 

 

 

 

 

 

Year ended

 

 

 

 

December 31,

Lease cost

Classification

    

2019

Operating lease cost

 

 

(in thousands)

Service

Cost of revenue

 

$

2,315

Research and development

Operating expenses

 

 

313

Sales and marketing*

Operating expenses

 

 

1,378

General and administrative*

Operating expenses

 

 

788

Total operating lease cost

 

 

$

4,794

Finance lease cost

 

 

 

 

Depreciation of leased assets

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

 

$

1,348

Interest on lease liabilities

Interest expense

 

 

5,155

Total finance lease cost

 

 

$

6,503

 

 

 

 

 

Total lease cost

 

 

$

11,297

 

 

 

 

 

* Sales and marketing, general and administrative expense includes short-term lease and variable lease costs of approximately $0.9 million for the twelve months ended December 31, 2019.

 

Schedule of future minimum operating and finance leases

 

 

 

 

 

 

 

 

 

 

 

 

Finance

 

Operating

    

Total

Maturity of Lease Liabilities

 

Leases

 

Leases

 

Leases

 

 

(in thousands)

2020

 

$

5,720

 

$

3,511

 

$

9,231

2021

 

 

5,848

 

 

1,838

 

 

7,686

2022

 

 

5,980

 

 

637

 

 

6,617

2023

 

 

6,114

 

 

128

 

 

6,242

2024

 

 

6,252

 

 

68

 

 

6,320

Thereafter

 

 

79,653

 

 

206

 

 

79,859

Total lease payments

 

$

109,567

 

$

6,388

 

$

115,955

Less interest portion*

 

 

(61,019)

 

 

(691)

 

 

(61,710)

Finance lease and operating lease obligations

 

$

48,548

 

$

5,697

 

$

54,245

 

 

 

 

 

 

 

 

 

 

* 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

 

 

 

 

 

 

December 31,

Lease term and discount rate

    

2019

Weighted-average remaining lease term (years):

 

 

 

Operating leases

 

 

2.4

Finance leases

 

 

17.1

Weighted-average discount rate:

 

 

 

Operating leases

 

 

4.5%

Finance leases

 

 

10.5%

 

 

 

 

 

Schedule of cash outflows by lease type

 

 

 

 

 

 

Year ended

 

 

December 31,

Cash paid for amounts included in the measurement of lease liabilities

    

2019

 

 

(in thousands)

Operating cash outflows from operating leases

 

$

4,794

Operating cash outflows from finance leases

 

 

5,594

Financing cash outflows from finance leases

 

 

 —

Operating lease assets obtained in exchange for new operating lease liabilities

 

 

5,849

Finance lease assets obtained in exchange for new finance lease liabilities

 

$

 —