XML 13 R18.htm IDEA: XBRL DOCUMENT v3.20.1
Leases (Tables)
3 Months Ended
Mar. 31, 2020
Leases [Abstract]  
Lease cost
    Three Months Ended March 31, 2020       Three Months Ended March 31, 2019  
Operating lease cost  $9,707   $5,653 
     
Finance lease cost:    
Amortization of leased assets  $2,428   $2,583 
Interest on lease liabilities   281    501 
Total finance lease cost  $2,709   $3,084 
Supplemental cash flow information related to leases
    Three Months Ended March 31, 2020     Three Months Ended March 31, 2019  
Cash paid for amounts included in leases:    
Operating cash flows from operating leases  $9,880   $5,477 
Operating cash flows from finance leases  $281   $501 
Financing cash flows from finance leases  $2,316   $2,121 
     
Right-of-use assets obtained in exchange for lease obligations:    
Operating leases  $-   $- 
Finance leases  $-   $- 
Supplemental balance sheet information related to leases
    March 31, 2020     December 31, 2019  
Operating leases:    
Operating lease right-of-use assets  $104,369   $121,440 
Current portion of operating lease obligations  $28,249   $30,255 
Operating lease obligations, net of current portion   78,194    93,642 
Total operating lease liabilities  $106,443   $123,897 
     
Finance leases:    
Property and equipment, at cost  $48,555   $53,183 
Accumulated depreciation   (36,416    ) (37,227) 
Property and equipment, net  $12,139   $15,956 
     
Current portion of finance lease obligations  $8,159   $9,951 
Finance lease obligations, net of current portion   1,290    2,797 
Total finance lease liabilities  $9,449   $12,748 

 

    Three Months Ended March 31, 2020     December 31, 2019  
Weighted Average Remaining Lease Term    
Operating lease     3.4 years      3.6 years  
Finance leases     0.9 years      1.3 years  
     
Weighted Average Discount Rate    
Operating lease   9.0%   9.0%
Finance leases   9.7%   9.7%

 

Minimum future rentals

A summary of future minimum payments under non-cancellable operating lease commitment as of March 31, 2020 is as follows:

 

Years ending December 31,

  Total    
2020 (remaining months)  $27,526 
2021   36,702 
2022   36,702 
2023   23,974 
Total lease liabilities  $124,904 
   Less amount representing interest   (18,461)
Total   106,443 
  Less current portion   (28,249)
   $78,194 

 

The following is a schedule of minimum future rentals on the non-cancelable finance leases as of March 31, 2020:

 

Year ending December 31,

  Total    
2020 (remaining months)  $7,791 
2021   2,777 
Total minimum payments required:   10,568 
Less amount representing interest:   (1,119)
Present value of net minimum lease payments:   9,449 
Less current portion   (8,159)
   $1,290