XML 36 R18.htm IDEA: XBRL DOCUMENT v3.19.1
Leases
3 Months Ended
Mar. 31, 2019
Leases [Abstract]  
Leases

10.  Leases

On January 1, 2019, we adopted ASC 842 using the modified retrospective approach. Therefore, the comparative information for periods ended prior to January 1, 2019 was not restated. Leases with an initial term of 12 months or less are considered short-term and are not recorded on the balance sheet. We recognize lease expense for these short-term leases on a straight-line basis over the lease term. With the exception of one finance lease related to office equipment, all of our leases are classified as operating leases.  We maintain lease agreements principally for our office spaces and certain equipment. In addition, certain of our contracts, such as those with our fulfillment vendor related to our warehouse space or contracts with certain equipment vendors, contain embedded leases.  We maintain two sublease agreements with respect to one of our office locations, each of which continues through the initial term of our master lease agreement.  Such sublease income and payments, while they reduce our rent expense, are not considered in the value of the right-of-use asset or lease liability.  In the aggregate, our leases generally have remaining lease terms of one to six years, some of which include options to extend the lease for additional periods.  Such extension options were not considered in the value of the right-of-use asset or lease liability since it is not probable that we will exercise the options to extend.  If applicable, allocations among lease and nonlease components would be achieved using relative standalone selling prices.

Upon adoption of ASC 842, we determined our estimated discount rate for existing leases as of January 1, 2019 based on the incremental borrowing rate that most closely aligned with the remaining lease term and payment schedule, as provided by our financial institution.  The discount rate for leases in the Nutrition segment was estimated as of the Closing date of the Merger.  

The following table shows the right-of-use assets and lease liabilities recorded on the balance sheet:

 

 

 

March 31, 2019

 

(In thousands)

 

 

 

 

Right-of-use assets:

 

 

 

 

Operating

 

$

46,578

 

Finance

 

 

169

 

Total leased assets

 

$

46,747

 

 

 

 

 

 

Lease liabilities:

 

 

 

 

Current

 

 

 

 

  Operating

 

$

14,762

 

  Finance

 

 

46

 

Non-current

 

 

 

 

  Operating

 

$

35,043

 

  Finance

 

 

123

 

Total lease liabilities

 

$

49,974

 

 

 

 

 

 

The following table shows the components of lease expense:

 

 

 

Three Months Ended March 31,

 

(In thousands)

 

2019

 

Finance lease cost:

 

 

 

 

Amortization of leased assets

 

$

12

 

Interest of lease liabilities

 

 

2

 

Operating lease cost

 

 

2,716

 

Short-term lease cost

 

 

33

 

Total lease cost before subleases

 

$

2,763

 

Sublease income

 

 

(1,344

)

Total lease cost, net

 

$

1,419

 

The following provides information related to the lease term and discount rate as of March 31, 2019:

 

Weighted Average Remaining Lease Term (years)

 

 

 

 

Operating leases

 

 

3.6

 

Finance leases

 

 

3.3

 

 

 

 

 

 

Weighted Average Discount Rate

 

 

 

 

Operating leases

 

 

5.4

%

Finance leases

 

 

4.4

%

 

 

 

 

 

As of March 31, 2019, maturities of lease liabilities for each of the next five years and thereafter were as follows.  

 

 

 

Operating Leases

 

 

Financing

 

(In thousands)

 

Lease Payments

 

Sublease Receipts

 

Net

 

 

Leases

 

Remaining 2019

 

$

12,896

 

$

(4,233

)

$

8,663

 

 

$

39

 

2020

 

 

14,828

 

 

(5,667

)

 

9,161

 

 

 

52

 

2021

 

 

13,361

 

 

(5,699

)

 

7,662

 

 

 

52

 

2022

 

 

11,339

 

 

(5,732

)

 

5,607

 

 

 

39

 

2023

 

 

1,947

 

 

(956

)

 

991

 

 

 

 

2024 and thereafter

 

 

379

 

 

 

 

379

 

 

 

 

Total lease payments

 

 

54,750

 

$

(22,287

)

$

32,463

 

 

 

182

 

Less: interest

 

 

(4,945

)

 

 

 

 

 

 

 

 

(13

)

Present value of lease liabilities

 

$

49,805

 

 

 

 

 

 

 

 

$

169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information related to leases was as follows:

 

 

Three Months Ended March 31,

 

(In thousands)

 

2019

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

 

 

Operating cash flow attributable to operating leases

 

$

(1,547

)

Operating cash flow attributable to finance leases

 

 

(2

)

Financing cash flows attributable to finance leases

 

 

(11

)

 

 

 

 

 

Supplemental noncash information:

 

 

 

 

Right-of-use assets obtained in exchange for operating lease liabilities (1)

 

 

48,972

 

Right-of-use assets obtained in exchange for finance lease liabilities (1)

 

 

181

 

 

 

 

 

 

(1) No new leases were entered into during the three months ended March 31, 2019.  Amounts shown are due to the adoption of ASC 842 and reflect balances as of January 1, 2019 for the Healthcare segment and as of March 8, 2019 for the Nutrition segment (i.e., the date of our acquisition of Nutrisystem).

 

As of December 31, 2018, future minimum lease payments, net of total cash receipts from subleases of $23.7 million, under all non-cancelable operating leases for each of the next five years and thereafter were as follows.  As of December 31, 2018, future minimum lease payments under capital leases were not material.

 

(In thousands)

 

Operating

 

Year ending December 31,

 

Leases

 

2019

 

$

4,022

 

2020

 

 

2,040

 

2021

 

 

910

 

2022

 

 

827

 

2023

 

 

136

 

2024 and thereafter

 

 

 

Total minimum lease payments

 

$

7,935