XML 34 R24.htm IDEA: XBRL DOCUMENT v3.22.1
Leases (Tables)
3 Months Ended
Mar. 31, 2022
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31,

​

December 31,

​

​

​

Leases

Classification

​

2022

    

2021

    

 

​

Assets

​

​

(in thousands)

​

 

​

Operating leases

Operating lease assets

​

$

9,403

​

$

9,242

​

​

​

Finance lease

Finance lease assets *

​

 

18,914

​

 

19,238

​

​

​

Total leased assets

​

​

$

28,317

​

$

28,480

​

​

​

Liabilities

​

​

​

​

​

​

​

​

​

​

Current

​

​

​

​

​

​

​

​

​

​

Operating

Other current liabilities

​

$

5,106

​

$

4,716

​

​

​

Finance

Current portion of finance lease obligation

​

​

1,039

​

​

979

​

​

​

Noncurrent

​

​

​

​

​

​

​

​

​

​

Operating

Other long-term liabilities

​

​

4,170

​

​

4,357

​

​

​

Finance

Finance lease obligation

​

 

46,128

​

 

46,415

​

​

​

Total lease liabilities

​

​

$

56,443

​

$

56,467

​

​

​

​

​

​

​

​

​

​

​

​

​

​

*Finance lease assets are recorded net of accumulated depreciation of $48.9 million and includes $0.6 million of prepaid financing costs as of March 31, 2022. Finance lease assets are recorded net of accumulated depreciation of $48.6 million and includes $0.7 million of prepaid financing costs as of December 31, 2021.
​

​

​

​

Schedule of lease costs

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended

​

​

 

​

​

​

​

March 31,

​

​

​

​

Lease cost

Classification

​

2022

    

2021

    

    

 

​

Operating lease cost

​

​

(in thousands)

​

​

 

​

Product / Services

Cost of revenue

​

$

1,210

​

$

639

​

​

​

​

Research and development

Operating expenses

​

 

56

​

 

130

​

​

​

​

Sales and marketing*

Operating expenses

​

 

418

​

 

378

​

​

​

​

General and administrative*

Operating expenses

​

 

211

​

 

260

​

​

​

​

Total operating lease cost

​

​

$

1,895

​

$

1,407

​

​

​

​

Finance lease cost

​

​

​

​

​

​

​

​

​

​

​

Depreciation of leased assets

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

​

$

324

​

$

328

​

​

​

​

Interest on lease liabilities

Interest expense

​

 

1,258

​

 

1,279

​

​

​

​

Total finance lease cost

​

​

$

1,582

​

$

1,607

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total lease cost

​

​

$

3,477

​

$

3,014

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

* Sales and marketing and general and administrative expense also includes short-term lease and variable lease costs of approximately $0.5 million and $0.4 million for the three months ended March 31, 2022 and 2021, respectively.

​

​

Schedule of future minimum operating and finance leases

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Finance

​

Operating

    

Total

 

Maturity of Lease Liabilities

​

Leases

​

Leases

​

Leases

​

​

​

(in thousands)

​

2022

​

$

4,493

​

$

4,075

​

$

8,568

​

2023

​

 

6,114

​

 

3,188

​

 

9,302

​

2024

​

 

6,252

​

 

1,032

​

 

7,284

​

2025

​

 

5,930

​

 

718

​

 

6,648

​

2026

​

​

6,008

​

​

482

​

​

6,490

​

Thereafter

​

​

67,715

​

​

78

​

​

67,793

​

Total lease payments

​

$

96,512

​

$

9,573

​

$

106,085

​

Less interest portion*

​

​

(49,345)

​

​

(297)

​

​

(49,642)

​

Finance lease and operating lease obligations

​

$

47,167

​

$

9,276

​

$

56,443

​

​

​

​

​

​

​

​

​

​

​

​

* 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

    

2022

​

Weighted-average remaining lease term (years):

​

​

​

​

Operating leases

​

​

2.6

​

Finance leases

​

 

14.8

​

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

    

2022

    

2021

    

​

​

​

(in thousands)

​

Operating cash outflows from operating leases

​

$

1,896

​

$

1,407

​

​

Operating cash outflows from finance leases

​

 

1,258

​

 

1,279

​

​

Financing cash outflows from finance leases

​

 

229

​

 

175

​

​

Operating lease assets obtained in exchange for operating lease liabilities

​

 

1,638

​

 

791

​

​

Finance lease assets obtained in exchange for new finance lease liabilities

​

 

—

​

 

—

​

​

​

​

​

​

​

​

​

​

​