XML 26 R54.htm IDEA: XBRL DOCUMENT v3.20.1
Leases - Components of Lease Expense (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Lease expense    
Short-term operating lease $ 5,691  
Long-term operating lease 8,681  
Total operating lease expense 14,372  
Amortization of right-of-use assets 19,171  
Interest on lease liabilities 5,005  
Total finance lease expense $ 24,176  
Operating leases    
Weighted average remaining lease term 3 years 1 month 6 days  
Weighted average discount rate 14.80%  
Finance leases    
Weighted average remaining lease term 2 years 1 month 6 days  
Weighted average discount rate 8.20%  
Supplemental cash flow    
Operating cash outflows from operating leases $ 14,372  
Operating cash outflows from finance leases 5,005  
Financing cash outflows from finance leases 29,364  
Operating leases 2,477  
Finance leases 7,941  
Assets and Liabilities    
Operating lease right of use assets 14,540  
Operating lease right-of-use liabilities, current portion 4,906  
Operating lease right-of-use liabilities, long-term portion 9,634  
Total operating lease liabilities 14,540  
Property and equipment, at cost 71,768  
Less accumulated amortization (27,727)  
Property and equipment, net 44,041  
Current portion of finance leases 18,738  
Long-term finance leases 17,160  
Total finance lease liabilities $ 35,898  
Operating lease right-of-use assets   $ 20,819
Operating lease right-of-use liabilities, current portion   5,649
Operating lease right-of-use liabilities, long-term portion   15,170
Total operating lease liabilities   20,819
Property and equipment, at cost   67,585
Less accumulated amortization   (16,634)
Property and equipment, net   50,951
Current portion of long-term debt   20,061
Long-term debt   29,865
Total finance lease liabilities   $ 49,926