XML 29 R18.htm IDEA: XBRL DOCUMENT v3.20.2
Description of the business: (Tables)
6 Months Ended
Jun. 30, 2020
Description of the business and recent developments:  
Schedule of diluted weighted average shares

    

Three Months Ended

    

Three Months Ended

    

Six Months Ended

    

Six Months Ended

June 30, 2020

June 30, 2019

June 30, 2020

June 30, 2019

Weighted average common shares - basic

 

45,754,880

45,354,327

45,760,302

45,349,397

Dilutive effect of stock options

 

205,823

35,895

128,477

30,972

Dilutive effect of restricted stock

 

725,962

522,069

703,666

458,549

Weighted average common shares - diluted

 

46,686,665

45,912,291

46,592,445

45,838,918

Schedule of unvested and anti-dilutive shares

 

Three Months

Three Months

 

Six Months

Six Months

Ended

Ended

Ended

Ended

    

June 30, 2020

    

June 30, 2019

    

June 30, 2020

    

June 30, 2019

Unvested shares of restricted common stock

 

1,521,942

 

1,442,520

 

1,521,942

 

1,442,520

Anti-dilutive options for common stock

18,496

36,381

13,172

52,338

Anti-dilutive shares of restricted common stock

 

 

37,494

 

 

87,686

Schedule of Stockholder's Deficit

The following details the changes in stockholder’s deficit for the three and six months ended June 30, 2020 and June 30, 2019 (in thousands except share amounts):

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholder’s

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at March 31, 2020

 

47,139,369

$

47

$

499,455

$

(15,819)

$

(705,908)

$

(222,225)

Forfeitures of shares granted to employees

 

(972)

 

 

 

 

 

Equity-based compensation

 

 

 

6,666

 

 

 

6,666

Foreign currency translation

 

 

 

 

2,913

 

 

2,913

Issuances of common stock

 

135,280

 

 

 

 

 

Exercises of options

 

5,524

 

 

270

 

 

 

270

Dividends paid

 

 

 

 

 

(31,738)

 

(31,738)

Net income

 

 

 

 

 

8,564

 

8,564

Balance at June 30, 2020

 

47,279,201

$

47

$

506,391

$

(12,906)

$

(729,082)

$

(235,550)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholder’s

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at March 31, 2019

46,350,434

$

46

$

475,275

$

(12,753)

$

(626,799)

$

(164,231)

Forfeitures of shares granted to employees

 

(1,702)

 

 

 

 

 

Equity-based compensation

 

 

 

5,714

 

 

 

5,714

Foreign currency translation

 

 

 

 

1,786

 

 

1,786

Issuances of common stock

 

438,478

 

1

 

 

 

 

1

Exercises of options

 

19,160

 

 

745

 

 

 

745

Dividends paid

 

 

 

 

 

(27,741)

 

(27,741)

Net income

 

 

 

 

 

7,136

 

7,136

Balance at June 30, 2019

 

46,806,370

$

47

$

481,734

$

(10,967)

$

(647,404)

$

(176,590)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholder's

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at December 31, 2019

46,840,434

$

47

$

493,178

$

(12,326)

$

(684,578)

$

(203,679)

Forfeitures of shares granted to employees

 

(37,280)

 

 

 

 

 

Equity-based compensation

 

 

 

12,224

 

 

 

12,224

Foreign currency translation

 

 

 

 

(580)

 

 

(580)

Issuances of common stock

 

455,030

 

-

 

 

 

 

-

Exercises of options

 

21,017

 

 

989

 

 

 

989

Dividends paid

 

 

 

 

 

(62,295)

 

(62,295)

Net income

 

 

 

 

 

17,791

 

17,791

Balance at June 30, 2020

 

47,279,201

$

47

$

506,391

$

(12,906)

$

(729,082)

$

(235,550)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholder's

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at December 31, 2018

46,336,499

$

46

$

471,331

$

(10,928)

$

(609,451)

$

(149,002)

Forfeitures of shares granted to employees

 

(3,886)

 

 

 

 

 

Equity-based compensation

 

 

 

9,484

 

 

 

9,484

Foreign currency translation

 

 

 

 

(39)

 

 

(39)

Issuances of common stock

 

448,978

 

1

 

 

 

 

1

Exercises of options

 

24,779

 

 

919

 

 

 

919

Dividends paid

 

 

 

 

 

(54,306)

 

(54,306)

Net income

 

 

 

 

 

16,353

 

16,353

Balance at June 30, 2019

 

46,806,370

$

47

$

481,734

$

(10,967)

$

(647,404)

$

(176,590)

Schedule of lease cost

    

Three Months

 

Three Months

Ended

 

Ended

June 30, 2020

June 30, 2019

 

Finance lease cost

 

  

Amortization of right-of-use assets

$

4,973

$

4,917

Interest expense on finance lease liabilities

 

4,517

4,415

Operating lease cost

 

4,405

3,486

Total lease costs

$

13,895

$

12,818

    

Six Months

    

Six Months

 

Ended

 

Ended

 

June 30, 2020

 

June 30, 2019

 

Finance lease cost

Amortization of right-of-use assets

$

9,735

$

9,888

Interest expense on finance lease liabilities

 

8,990

 

8,816

Operating lease cost

 

8,592

 

6,780

Total lease costs

$

27,317

$

25,484

Other lease information

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

Operating cash flows from finance leases

$

(8,985)

$

(8,827)

Operating cash flows from operating leases

 

(9,149)

 

(6,780)

Financing cash flows from finance leases

 

(9,883)

 

(5,006)

Right-of-use assets obtained in exchange for new finance lease liabilities

 

42,359

 

8,562

Right-of-use assets obtained in exchange for new operating lease liabilities

 

20,694

 

1,457

Weighted-average remaining lease term — finance leases (in years)

 

12.1

 

14.6

Weighted-average remaining lease term — operating leases (in years)

 

20.4

 

22.3

Weighted average discount rate — finance leases

 

10.8

%

 

10.6

%

Weighted average discount rate — operating leases

 

5.4

%

 

5.7

%

Schedule of future minimum payments under finance leases

The future minimum payments (principal and interest) under these finance leases are as follows (in thousands):

For the twelve months ending June 30,

    

2021

$

32,568

2022

 

31,800

2023

 

30,772

2024

 

30,051

2025

 

29,710

Thereafter

 

214,604

Total minimum finance lease obligations

 

369,505

Less—amounts representing interest

 

(165,727)

Present value of minimum finance lease obligations

 

203,778

Current maturities

 

(14,734)

Finance lease obligations, net of current maturities

$

189,044

Schedule of future minimum payments under operating lease agreements

The future minimum payments under these operating lease agreements are as follows (in thousands):

For the twelve months ending June 30,

    

2021

$

16,725

2022

 

16,108

2023

 

14,918

2024

 

13,833

2025

 

12,097

Thereafter

 

101,672

Total minimum operating lease obligations

 

175,353

Less—amounts representing interest

 

(64,910)

Present value of minimum operating lease obligations

 

110,443

Current maturities

 

(11,292)

Lease obligations, net of current maturities

$

99,151

Schedule of impact on financial statement line items from adopting ASC 606

    

    

Current-period

    

    

    

Balance at

Provision for

Write offs

Balance at

December 31,

Expected Credit

Charged Against

June 30,

Description

2019

Losses

Allowance

2020

Allowance for credit losses (deducted from accounts receivable)

  

  

  

  

Six months ending June 30, 2020

$

1,771

$

2,768

$

(2,424)

$

2,115