XML 50 R35.htm IDEA: XBRL DOCUMENT v3.22.4
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

December 31,

December 31,

Leases

Classification

2022

    

2021

    

 

Assets

(in thousands)

 

Operating leases

Operating lease assets

$

12,146

$

9,242

Finance lease

Finance lease assets *

 

17,942

 

19,238

Total leased assets

$

30,088

$

28,480

Liabilities

Current

Operating

Other current liabilities

$

5,367

$

4,716

Finance

Current portion of finance lease obligation

1,229

979

Noncurrent

Operating

Other long-term liabilities

6,931

4,357

Finance

Finance lease obligation

 

45,185

 

46,415

Total lease liabilities

$

58,712

$

56,467

*Finance lease assets are recorded net of accumulated depreciation of $45.9 million and includes $0.6 million of prepaid financing costs as of December 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

Year ended

 

December 31,

Lease cost

Classification

    

2022

    

2021

    

2020

 

Operating lease cost

(in thousands)

 

Product / Services*

Cost of revenue

$

5,427

$

2,978

$

2,402

Research and development

Operating expenses

 

322

 

430

 

491

Sales and marketing*

Operating expenses

 

1,526

 

1,605

 

1,389

General and administrative*

Operating expenses

 

1,065

 

996

 

877

Total operating lease cost

$

8,340

$

6,009

$

5,159

Finance lease cost

Depreciation of leased assets

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

$

1,296

$

1,306

$

1,336

Interest on lease liabilities

Interest expense

 

4,992

 

5,086

 

5,211

Total finance lease cost

$

6,288

$

6,392

$

6,547

Total lease cost

$

14,628

$

12,401

$

11,706

* Product / services, sales and marketing and general and administrative expense also includes short-term lease and variable lease costs of approximately $1.8 million, $1.9 million and $1.2 million for the twelve months ended December 31, 2022, 2021 and 2020, respectively.

Schedule of future minimum operating and finance leases

Finance

Operating

    

Total

 

Maturity of Lease Liabilities

Leases

Leases

Leases

(in thousands)

2023

$

6,114

$

6,588

$

12,702

2024

 

6,252

 

3,292

 

9,544

2025

 

5,930

 

2,172

 

8,102

2026

 

6,008

 

1,602

 

7,610

2027

6,128

799

6,927

Thereafter

61,586

13

61,599

Total lease payments

$

92,018

$

14,466

$

106,484

Less interest portion*

(45,604)

(2,168)

(47,772)

Finance lease and operating lease obligations

$

46,414

$

12,298

$

58,712

* 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

    

2022

Weighted-average remaining lease term (years):

Operating leases

3.1

Finance leases

 

14.1

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

    

2022

    

2021

    

2020

(in thousands)

Operating cash outflows from operating leases

$

8,340

$

6,009

$

5,159

Operating cash outflows from finance leases

 

4,992

 

5,086

 

5,321

Financing cash outflows from finance leases

 

987

 

763

 

399

Operating lease assets obtained in exchange for operating lease liabilities

 

6,173

 

8,670

 

2,369

Finance lease assets obtained in exchange for new finance lease liabilities