XML 44 R34.htm IDEA: XBRL DOCUMENT v3.19.1
Right-of-use asset and lease liabilities - Operating lease liabilities (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Jan. 01, 2019
Dec. 31, 2018
Components of lease cost        
Operating lease cost $ 897      
Variable lease cost 4      
Sublease income (268)      
Total lease cost 633 $ 700    
Assets        
Operating lease right-of-use asset 18,678      
Current        
Current operating lease liability 3,808      
Non-current        
Non-current operating lease liability 23,344      
Total lease liabilities $ 27,152      
Weighted-average remaining lease term, Operating leases 11 years 6 months      
Weighted-average discount rate, Operating leases 11.79%      
Supplemental cash flow information related to leases        
Cash paid for amounts included in the measurement of lease liabilities, Operating cash flows for operating leases $ 1,413      
Undiscounted Cash Flows        
2019 (nine months remaining) 2,855      
2020 3,848      
2021 3,901      
2022 3,955      
2023 4,008      
Thereafter 30,891      
Total minimum lease payments 49,458      
Less: amount of lease payments representing interest (22,306)      
Total lease liabilities 27,152      
Less: current obligations under operating leases (3,808)      
Non-current operating lease liability 23,344      
ASU 2016-02        
Non-current        
Total lease liabilities     $ 28,100  
Undiscounted Cash Flows        
2019 (nine months remaining)       $ 4,670
2020       5,330
2021       5,425
2022       5,522
2023       5,620
Thereafter       40,977
Total minimum lease payments       67,544
Total lease liabilities     $ 28,100  
Lexington        
Current        
Current operating lease liability 1,916      
Non-current        
Non-current operating lease liability 12,477      
Total lease liabilities 14,393      
Undiscounted Cash Flows        
2019 (nine months remaining) 1,436      
2020 1,956      
2021 2,009      
2022 2,063      
2023 2,116      
Thereafter 15,754      
Total minimum lease payments 25,334      
Less: amount of lease payments representing interest (10,941)      
Total lease liabilities 14,393      
Less: current obligations under operating leases (1,916)      
Non-current operating lease liability 12,477      
Lexington | ASU 2016-02        
Undiscounted Cash Flows        
2019 (nine months remaining)       2,707
2020       3,360
2021       3,455
2022       3,552
2023       3,650
Thereafter       24,892
Total minimum lease payments       41,616
Amsterdam        
Current        
Current operating lease liability 1,892      
Non-current        
Non-current operating lease liability 10,867      
Total lease liabilities 12,759      
Undiscounted Cash Flows        
2019 (nine months remaining) 1,419      
2020 1,892      
2021 1,892      
2022 1,892      
2023 1,892      
Thereafter 15,137      
Total minimum lease payments 24,124      
Less: amount of lease payments representing interest (11,365)      
Total lease liabilities 12,759      
Less: current obligations under operating leases (1,892)      
Non-current operating lease liability $ 10,867      
Amsterdam | ASU 2016-02        
Undiscounted Cash Flows        
2019 (nine months remaining)       1,963
2020       1,970
2021       1,970
2022       1,970
2023       1,970
Thereafter       16,085
Total minimum lease payments       $ 25,926