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

    

Three Months Ended

    

Three Months Ended

    

Nine Months Ended

    

Nine Months Ended

September 30, 2020

September 30, 2019

September 30, 2020

September 30, 2019

Weighted average common shares - basic

 

45,815,718

45,438,656

45,818,677

45,428,305

Dilutive effect of stock options

 

34,593

99,581

32,179

Dilutive effect of restricted stock

 

546,442

680,612

487,847

Weighted average common shares - diluted

 

45,815,718

46,019,691

46,598,870

45,948,331

Schedule of unvested and anti-dilutive shares

 

Three Months

Three Months

 

Nine Months

Nine Months

Ended

Ended

Ended

Ended

    

September 30, 2020

    

September 30, 2019

    

September 30, 2020

    

September 30, 2019

Unvested shares of restricted common stock

 

1,472,572

 

1,379,446

 

1,472,572

 

1,379,446

Anti-dilutive options for common stock

87,214

37,606

24,453

50,928

Anti-dilutive shares of restricted common stock

 

925,866

 

 

191

 

50,292

Schedule of Stockholders' Deficit

The following details the changes in stockholders’ deficit for the three and nine months ended September 30, 2020 and September 30, 2019 (in thousands except share amounts):

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholders’

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at June 30, 2020

 

47,279,201

$

47

$

506,391

$

(12,906)

$

(729,082)

$

(235,550)

Forfeitures of shares granted to employees

 

(4,932)

 

 

 

 

 

Equity-based compensation

 

 

 

7,147

 

 

 

7,147

Foreign currency translation

 

 

 

 

5,408

 

 

5,408

Issuances of common stock

 

10,500

 

 

 

 

 

Exercises of options

 

4,134

 

 

185

 

 

 

185

Common stock purchases and retirement

(4,567)

(269)

(269)

Dividends paid

 

 

 

 

 

(32,657)

 

(32,657)

Net loss

 

 

 

 

 

(4,955)

 

(4,955)

Balance at September 30, 2020

 

47,284,336

$

47

$

513,454

$

(7,498)

$

(766,694)

$

(260,691)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholders’

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at June 30, 2019

46,806,370

$

47

$

481,734

$

(10,967)

$

(647,404)

$

(176,590)

Forfeitures of shares granted to employees

 

(4,508)

 

 

 

 

 

Equity-based compensation

 

 

 

5,311

 

 

 

5,311

Foreign currency translation

 

 

 

 

(4,709)

 

 

(4,709)

Issuances of common stock

 

10,572

 

 

 

 

 

Exercises of options

 

9,152

 

 

351

 

 

 

351

Dividends paid

 

 

 

 

 

(28,565)

 

(28,565)

Net income

 

 

 

 

 

13,701

 

13,701

Balance at September 30, 2019

 

46,821,586

$

47

$

487,396

$

(15,676)

$

(662,268)

$

(190,501)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholders'

    

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

 

(42,212)

 

 

 

 

 

Equity-based compensation

 

 

 

19,371

 

 

 

19,371

Foreign currency translation

 

 

 

 

4,828

 

 

4,828

Issuances of common stock

 

465,530

 

 

 

 

 

Exercises of options

 

25,151

 

 

1,174

 

 

 

1,174

Common stock purchases and retirement

(4,567)

(269)

(269)

Dividends paid

 

 

 

 

 

(94,952)

 

(94,952)

Net income

 

 

 

 

 

12,836

 

12,836

Balance at September 30, 2020

 

47,284,336

$

47

$

513,454

$

(7,498)

$

(766,694)

$

(260,691)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholders'

    

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

 

(8,394)

 

 

 

 

 

Equity-based compensation

 

 

 

14,796

 

 

 

14,796

Foreign currency translation

 

 

 

 

(4,748)

 

 

(4,748)

Issuances of common stock

 

459,550

 

1

 

 

 

 

1

Exercises of options

 

33,931

 

 

1,269

 

 

 

1,269

Dividends paid

 

 

 

 

 

(82,871)

 

(82,871)

Net income

 

 

 

 

 

30,054

 

30,054

Balance at September 30, 2019

 

46,821,586

$

47

$

487,396

$

(15,676)

$

(662,268)

$

(190,501)

Schedule of lease cost

    

Three Months

 

Three Months

Ended

 

Ended

    

September 30, 2020

    

September 30, 2019

 

Finance lease cost

 

  

Amortization of right-of-use assets

$

6,382

$

4,963

Interest expense on finance lease liabilities

 

4,804

4,414

Operating lease cost

 

4,269

3,716

Total lease costs

$

15,455

$

13,093

    

Nine Months

    

Nine Months

 

Ended

 

Ended

 

September 30, 2020

 

September 30, 2019

 

Finance lease cost

Amortization of right-of-use assets

$

16,117

$

14,851

Interest expense on finance lease liabilities

 

13,794

 

13,230

Operating lease cost

 

12,860

 

10,497

Total lease costs

$

42,771

$

38,578

Other lease information

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

Operating cash flows from finance leases

$

(14,150)

$

(12,957)

Operating cash flows from operating leases

 

(13,785)

 

(8,443)

Financing cash flows from finance leases

 

(19,392)

 

(7,035)

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

 

61,504

 

11,342

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

 

24,866

 

6,912

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

 

12.3

 

14.5

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

 

20.4

 

21.7

Weighted average discount rate — finance leases

 

10.5

%

 

10.5

%

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 September 30,

    

2021

$

33,471

2022

 

32,638

2023

 

31,650

2024

 

31,753

2025

 

28,495

Thereafter

 

225,320

Total minimum finance lease obligations

 

383,327

Less—amounts representing interest

 

(170,387)

Present value of minimum finance lease obligations

 

212,940

Current maturities

 

(15,252)

Finance lease obligations, net of current maturities

$

197,688

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 September 30,

    

2021

$

17,579

2022

 

16,535

2023

 

15,674

2024

 

14,198

2025

 

12,124

Thereafter

 

103,809

Total minimum operating lease obligations

 

179,919

Less—amounts representing interest

 

(66,466)

Present value of minimum operating lease obligations

 

113,453

Current maturities

 

(12,006)

Lease obligations, net of current maturities

$

101,447

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

    

Current-period

    

    

    

Balance at

Provision for

Write offs

Balance at

June 30,

Expected Credit

Charged Against

September 30,

Description

    

2020

    

Losses

    

Allowance

    

2020

Allowance for credit losses (deducted from accounts receivable)

Three months ending September 30, 2020

$

2,115

$

1,174

$

(1,085)

$

2,204

    

    

Current-period

    

    

    

Balance at

Provision for

Write offs

Balance at

December 31,

Expected Credit

Charged Against

September 30,

Description

    

2019

    

Losses

    

Allowance

    

2020

Allowance for credit losses (deducted from accounts receivable)

  

  

  

  

Nine months ending September 30, 2020

$

1,771

$

3,942

$

(3,509)

$

2,204