XML 56 R19.htm IDEA: XBRL DOCUMENT v3.19.3
Leases
9 Months Ended
Sep. 30, 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 three sublease agreements with respect to two 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:

 

 

 

September 30, 2019

 

(In thousands)

 

 

 

 

Right-of-use assets:

 

 

 

 

Operating

 

$

44,642

 

Finance

 

 

145

 

Total leased assets

 

$

44,787

 

 

 

 

 

 

Lease liabilities:

 

 

 

 

Current

 

 

 

 

  Operating

 

$

13,404

 

  Finance

 

 

47

 

Non-current

 

 

 

 

  Operating

 

$

33,684

 

  Finance

 

 

100

 

Total lease liabilities

 

$

47,235

 

 

 

 

 

 

The following table shows the components of lease expense:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(In thousands)

 

2019

 

 

2019

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of leased assets

 

$

12

 

 

$

36

 

Interest of lease liabilities

 

 

2

 

 

 

5

 

Operating lease cost

 

 

3,924

 

 

 

10,444

 

Short-term lease cost

 

 

134

 

 

 

283

 

Total lease cost before subleases

 

$

4,072

 

 

$

10,768

 

Sublease income

 

 

(1,378

)

 

 

(4,078

)

Total lease cost, net

 

$

2,694

 

 

$

6,690

 

The following provides information related to the lease term and discount rate as of September 30, 2019:

 

Weighted Average Remaining Lease Term (years)

 

 

 

 

Operating leases

 

 

3.5

 

Finance leases

 

 

2.8

 

 

 

 

 

 

Weighted Average Discount Rate

 

 

 

 

Operating leases

 

 

5.5

%

Finance leases

 

 

4.4

%

 

 

 

 

 

As of September 30, 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

 

$

4,272

 

$

(1,448

)

$

2,824

 

 

$

13

 

2020

 

 

15,169

 

 

(5,730

)

 

9,439

 

 

 

52

 

2021

 

 

14,731

 

 

(5,699

)

 

9,032

 

 

 

52

 

2022

 

 

12,738

 

 

(5,732

)

 

7,006

 

 

 

39

 

2023

 

 

3,372

 

 

(957

)

 

2,415

 

 

 

 

2024 and thereafter

 

 

1,464

 

 

 

 

1,464

 

 

 

 

Total lease payments

 

 

51,746

 

$

(19,566

)

$

32,180

 

 

 

156

 

Less: interest

 

 

(4,658

)

 

 

 

 

 

 

 

 

(9

)

Present value of lease liabilities

 

$

47,088

 

 

 

 

 

 

 

 

$

147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information related to leases was as follows:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(In thousands)

 

2019

 

 

2019

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

 

 

 

 

 

 

Operating cash flow attributable to operating leases

 

$

(1,701

)

 

$

(6,809

)

Operating cash flow attributable to finance leases

 

 

(2

)

 

 

(5

)

Financing cash flow attributable to finance leases

 

 

(11

)

 

 

(34

)

 

 

 

 

 

 

 

 

 

Supplemental noncash information:

 

 

 

 

 

 

 

 

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

 

 

4,711

 

 

 

53,683

 

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

 

 

 

 

 

181

 

 

 

 

 

 

 

 

 

 

(1) No new leases were entered into during the nine months ended September 30, 2019.  Amounts shown are due to the adoption of ASC 842 and one lease modification during the three months ended September 30, 2019 that resulted in a noncash remeasurement of the related right-of-use asset and operating lease liability. Amount shown for the three months ended September 30, 2019 reflects the change in balance resulting from such lease modification. Amounts shown for the nine months ended September 30, 2019 reflect balances as of January 1, 2019 for the Healthcare segment (adjusted for lease modification) 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