XML 38 R32.htm IDEA: XBRL DOCUMENT v3.20.1
LEASES (Tables)
3 Months Ended
Mar. 31, 2020
Leases [Abstract]  
Schedule of lease expenses and supplemental cash flow information
The components of lease expense were as follows:
 
Three Months Ended
Lease Cost
March 31, 2020
 
March 31, 2019
Operating lease cost
$
8,261

 
$
7,834

Finance lease cost:
 
 
 
Amortization of right-of-use assets
165

 
145

Interest on lease liabilities
178

 
141

Short-term lease cost (1)
86

 
72

Variable lease cost
3,031

 
2,562

Less: Sublease income
(462
)
 
(438
)
Total lease cost
$
11,259

 
$
10,316


_____________________________
(1)
Short-term leases are leases having a term of twelve months or less. The Company elected to recognize short-term leases on a straight-line basis and does not record a related lease asset or liability for such leases.

Supplemental cash flow information related to leases was as follows:
 
Three Months Ended
Other Information
March 31, 2020
 
March 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
 
 
 
Operating cash flows from operating leases
$
8,211

 
$
7,871

Operating cash flows from finance leases
178

 
141

Financing cash flows from finance leases
79

 
15

Right-of-use assets obtained in exchange for new or modified lease obligations:
 
 
 
Operating leases
8,851

 
4,818

Finance leases

 



Supplemental balance sheet information related to leases
Supplemental balance sheet information related to leases was as follows:
 
As of March 31, 2020
 
As of December 31, 2019
Operating Leases
 
 
 
Operating lease right-of-use assets
$
138,640

 
$
133,899

 
 
 
 
Current portion of operating lease liabilities
$
22,926

 
$
22,061

Long-term operating lease liabilities, less current portion
128,055

 
123,792

Total operating lease liabilities
$
150,981

 
$
145,853

 
 
 
 
Finance Leases
 
 
 
Property and equipment, at cost
$
7,488

 
$
7,499

Accumulated depreciation
(753
)
 
(588
)
Property and equipment, net
$
6,735

 
$
6,911

 
 
 
 
Current portion of long-term debt
$
401

 
$
390

Long-term debt, less current portion
7,289

 
7,390

Total finance lease liabilities
$
7,690

 
$
7,780

 
 
 
 
Weighted Average Remaining Lease Term
 
 
 
Operating leases
7.2 years

 
7.1 years

Finance leases
10.7 years

 
10.9 years

Weighted Average Discount Rate
 
 
 
Operating leases
7.0
%
 
7.0
%
Finance leases
9.8
%
 
9.7
%

Future minimum lease payments under noncancelable finance leases
Future minimum lease payments under noncancelable operating leases, net of sublease receipts and finance leases as of December 31, 2019, are as follows:
Year Ended December 31,
Operating
 Leases
Less:
 Sublease
Income
Net Operating
 Leases
 
Finance Leases
2020
$
32,691

$
1,607

$
31,084

 
$
1,093

2021
31,105

1,641

29,464

 
1,108

2022
28,637

1,662

26,975

 
1,123

2023
24,242

1,142

23,100

 
1,141

2024
19,844

607

19,237

 
1,188

Thereafter
57,893

2,575

55,318

 
7,495

Total minimum lease payments
$
194,412

$
9,234

$
185,178


$
13,148

Less: amount representing interest
42,792

 
 
 
5,368

Present value of lease liabilities held for sale
5,767

 
 
 

Present value of lease liabilities
$
145,853

 
 
 
$
7,780



Future minimum lease payments under noncancelable operating leases, net of sublease receipts and finance leases as of March 31, 2020, are as follows:
Year Ended December 31,
Operating
Leases
Less:
Sublease Income
Net Operating
Lease
 
Finance Leases
2020 (excluding the three months ended March 31, 2020)
$
25,281

$
1,185

$
24,096

 
$
820

2021
32,531

1,614

30,917

 
1,107

2022
30,203

1,635

28,568

 
1,123

2023
25,774

1,119

24,655

 
1,140

2024
21,374

607

20,767

 
1,188

Thereafter
64,570

2,575

61,995

 
7,532

Total minimum lease payments
$
199,733

$
8,735

$
190,998

 
$
12,910

Less: amount representing interest
44,461

 
 
 
5,220

Present value of lease liabilities held for sale
4,291

 
 
 

Present value of lease liabilities
$
150,981

 
 
 
$
7,690



Future minimum lease payments under noncancelable operating leases
Future minimum lease payments under noncancelable operating leases, net of sublease receipts and finance leases as of December 31, 2019, are as follows:
Year Ended December 31,
Operating
 Leases
Less:
 Sublease
Income
Net Operating
 Leases
 
Finance Leases
2020
$
32,691

$
1,607

$
31,084

 
$
1,093

2021
31,105

1,641

29,464

 
1,108

2022
28,637

1,662

26,975

 
1,123

2023
24,242

1,142

23,100

 
1,141

2024
19,844

607

19,237

 
1,188

Thereafter
57,893

2,575

55,318

 
7,495

Total minimum lease payments
$
194,412

$
9,234

$
185,178


$
13,148

Less: amount representing interest
42,792

 
 
 
5,368

Present value of lease liabilities held for sale
5,767

 
 
 

Present value of lease liabilities
$
145,853

 
 
 
$
7,780



Future minimum lease payments under noncancelable operating leases, net of sublease receipts and finance leases as of March 31, 2020, are as follows:
Year Ended December 31,
Operating
Leases
Less:
Sublease Income
Net Operating
Lease
 
Finance Leases
2020 (excluding the three months ended March 31, 2020)
$
25,281

$
1,185

$
24,096

 
$
820

2021
32,531

1,614

30,917

 
1,107

2022
30,203

1,635

28,568

 
1,123

2023
25,774

1,119

24,655

 
1,140

2024
21,374

607

20,767

 
1,188

Thereafter
64,570

2,575

61,995

 
7,532

Total minimum lease payments
$
199,733

$
8,735

$
190,998

 
$
12,910

Less: amount representing interest
44,461

 
 
 
5,220

Present value of lease liabilities held for sale
4,291

 
 
 

Present value of lease liabilities
$
150,981

 
 
 
$
7,690