XML 36 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Leases (Tables)
6 Months Ended
Jun. 30, 2021
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

June 30,

December 31,

Leases

Classification

2021

    

2020

Assets

(in thousands)

Operating leases

Operating lease assets

$

7,626

$

4,542

Finance lease

Finance lease assets *

 

19,889

 

20,544

Total leased assets

$

27,515

$

25,086

Liabilities

Current

Operating

Other current liabilities

$

3,215

$

2,573

Finance

Current portion of finance lease obligation

864

756

Noncurrent

Operating

Other long-term liabilities

4,398

1,949

Finance

Finance lease obligation

 

46,923

 

47,393

Total lease liabilities

$

55,400

$

52,671

* Finance lease assets are recorded net of accumulated depreciation of $48.9 million and include $0.7 million of prepaid financing costs as of June 30, 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

Six months ended

 

June 30,

June 30,

Lease cost

Classification

2021

    

2020

    

2021

    

2020

 

Operating lease cost

(in thousands)

 

Service

Cost of revenue

$

644

$

624

$

1,283

$

1,174

Research and development

Operating expenses

 

122

 

128

 

252

 

209

Sales and marketing*

Operating expenses

 

376

 

346

 

755

 

678

General and administrative*

Operating expenses

 

201

 

220

 

461

 

435

Total operating lease cost

$

1,343

$

1,318

$

2,751

$

2,496

Finance lease cost

Depreciation of leased assets

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

$

328

$

328

$

656

$

681

Interest on lease liabilities

Interest expense

 

1,274

 

1,299

 

2,553

 

2,602

Total finance lease cost

$

1,602

$

1,627

$

3,209

$

3,283

Total lease cost

$

2,945

$

2,945

$

5,960

$

5,779

* Sales and marketing and general and administrative expense also includes short-term lease and variable lease costs of approximately $0.4 million and $0.9 million for the three and six months ended June 30, 2021, respectively, and includes short-term and variable lease costs of approximately $0.3 million and $0.5 million for the three and six months ended June 30, 2020, respectively.

Schedule of future minimum operating and finance leases

Finance

Operating

    

Total

 

Maturity of Lease Liabilities

Leases

Leases

Leases

(in thousands)

2021

$

2,929

$

1,827

$

4,756

2022

 

5,980

 

3,053

 

9,033

2023

 

6,114

 

1,544

 

7,658

2024

 

6,252

 

794

 

7,046

2025

5,930

712

6,642

Thereafter

73,723

545

74,268

Total lease payments

$

100,928

$

8,475

$

109,403

Less interest portion*

(53,141)

(862)

(54,003)

Finance lease and operating lease obligations

$

47,787

$

7,613

$

55,400

* 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

June 30,

Lease term and discount rate

    

2021

Weighted-average remaining lease term (years):

Operating leases

3.0

Finance leases

 

15.6

Weighted-average discount rate:

Operating leases

 

4.5%

Finance leases

 

10.5%

Schedule of cash outflows by lease type

Six months ended

June 30,

Cash paid for amounts included in the measurement of lease liabilities

    

2021

2020

(in thousands)

Operating cash outflows from operating leases

$

2,751

$

2,496

Operating cash outflows from finance leases

 

2,556

 

2,746

Financing cash outflows from finance leases

362

108

Operating lease assets obtained in exchange for operating lease liabilities

 

4,192

 

1,038

Finance lease assets obtained in exchange for new finance lease liabilities

$

$