XML 50 R35.htm IDEA: XBRL DOCUMENT v3.20.4
Leases (Tables)
12 Months Ended
Dec. 31, 2020
Leases  
Schedule of operating and finance lease right-of-use assets and related lease obligations

December 31,

Leases

Classification

2020

    

2019

    

 

Assets

(in thousands)

 

Operating lease

Operating lease assets

$

4,542

$

5,849

Finance lease

Finance lease assets *

 

20,544

 

21,880

Total leased assets

$

25,086

$

27,729

Liabilities

Current

Operating

Other current liabilities

$

2,573

$

3,144

Finance

Current portion of finance lease obligation

756

399

Noncurrent

Operating

Other long-term liabilities

1,949

2,553

Finance

Finance lease obligation

 

47,393

 

48,149

Total lease liabilities

$

52,671

$

54,245

* Finance lease assets are recorded net of accumulated depreciation of $48.4 million and include $0.7 million of prepaid financing costs as of December 31, 2020. Finance lease assets are recorded net of accumulated depreciation of $47.4 million and include $0.7 million of prepaid financing costs as of December 31, 2019.

Schedule of lease costs

Year ended

 

December 31,

Lease cost

Classification

2020

    

2019

    

 

Operating lease cost

(in thousands)

 

Service

Cost of revenue

$

2,402

$

2,315

Research and development

Operating expenses

 

491

 

313

Sales and marketing*

Operating expenses

 

1,389

 

1,378

General and administrative*

Operating expenses

 

877

 

788

Total operating lease cost

$

5,159

$

4,794

Finance lease cost

Depreciation of leased assets

Cost of revenue, R&D, Sales and marketing and G&A

$

1,336

$

1,348

Interest on lease liabilities

Interest expense

 

5,211

 

5,155

Total finance lease cost

$

6,547

$

6,503

Total lease cost

$

11,706

$

11,297

* Sales and marketing, general and administrative expense also includes short-term lease and variable lease costs of approximately $1.2 million and $0.9 million for the twelve months ended December 31, 2020 and 2019, respectively.

Schedule of future minimum operating and finance leases

Finance

Operating

    

Total

 

Maturity of Lease Liabilities

Leases

Leases

Leases

(in thousands)

2021

$

5,848

$

2,808

$

8,656

2022

 

5,980

 

1,441

 

7,421

2023

 

6,114

 

430

 

6,544

2024

 

6,252

 

118

 

6,370

2025

5,930

77

6,007

Thereafter

73,723

151

73,874

Total lease payments

$

103,847

$

5,025

$

108,872

Less interest portion*

(55,698)

(503)

(56,201)

Finance lease and operating lease obligations

$

48,149

$

4,522

$

52,671

* Finance lease interest calculated using the implied interest rate; operating lease interest calculated using estimated corporate borrowing rate.

Schedule of weighted-average remaining lease term and discount rates

December 31,

Lease term and discount rate

    

2020

Weighted-average remaining lease term (years):

Operating leases

1.6

Finance leases

 

16.1

Weighted-average discount rate:

Operating leases

 

4.5%

Finance leases

 

10.5%

Schedule of cash outflows by lease type

Year ended

December 31,

Cash paid for amounts included in the measurement of lease liabilities

    

2020

2019

(in thousands)

Operating cash outflows from operating leases

$

5,159

$

4,794

Operating cash outflows from finance leases

 

5,321

 

5,594

Financing cash outflows from finance leases

399

Operating lease assets obtained in exchange for operating lease liabilities

 

2,369

 

5,849

Finance lease assets obtained in exchange for new finance lease liabilities

$

$