XML 29 R17.htm IDEA: XBRL DOCUMENT v3.20.1
Description of the business: (Tables)
3 Months Ended
Mar. 31, 2020
Description of the business:  
Schedule of diluted weighted average shares

    

Three Months Ended

    

Three Months Ended

March 31, 2020

March 31, 2019

Weighted average common shares - basic

 

45,658,565

45,223,157

Dilutive effect of stock options

 

51,131

26,049

Dilutive effect of restricted stock

 

681,370

395,030

Weighted average common shares - diluted

 

46,391,066

45,644,236

Schedule of unvested and anti-dilutive shares

    

March 31, 2020

    

March 31, 2019

Unvested shares of restricted common stock

 

1,493,821

 

1,125,298

Anti-dilutive options for common stock

93,070

69,208

Anti-dilutive shares of restricted common stock

 

11,884

 

Schedule of Stockholder's Deficit

The following details the changes in stockholder’s deficit for the three months ended March 31, 2020 and March 31, 2019 (in thousands except share amounts):

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholder’s

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at December 31, 2018

 

46,336,499

$

46

$

471,331

$

(10,928)

$

(609,451)

$

(149,002)

Forfeitures of shares granted to employees

 

(2,184)

 

 

 

 

 

Equity-based compensation

 

 

 

3,771

 

 

 

3,771

Foreign currency translation

 

 

 

 

(1,825)

 

 

(1,825)

Issuances of common stock

 

10,500

 

 

 

 

 

Exercises of options

 

5,619

 

 

173

 

 

 

173

Dividends paid

 

 

 

 

 

(26,565)

 

(26,565)

Net income

 

 

 

 

 

9,217

 

9,217

Balance at March 31, 2019

 

46,350,434

$

46

$

475,275

$

(12,753)

$

(626,799)

$

(164,231)

Accumulated

Additional

Other

Total

Common Stock

Paid-in

Comprehensive

Accumulated

Stockholder’s

    

Shares

    

Amount

    

Capital

    

Income (Loss)

    

Deficit

    

Equity (Deficit)

Balance at December 31, 2019

46,840,434

$

47

$

493,178

$

(12,326)

$

(684,578)

$

(203,679)

Cumulative effect adjustment from adoption of ASC 606

Forfeitures of shares granted to employees

 

(36,308)

 

 

 

 

 

Equity-based compensation

 

 

 

5,559

 

 

 

5,559

Foreign currency translation

 

 

 

 

(3,493)

 

 

(3,493)

Issuances of common stock

 

319,750

 

 

 

 

 

Exercises of options

 

15,493

 

 

719

 

 

 

719

Dividends paid

 

 

 

 

 

(30,557)

 

(30,557)

Net income

 

 

 

 

 

9,227

 

9,227

Balance at March 31, 2020

 

47,139,369

$

47

$

499,455

$

(15,819)

$

(705,908)

$

(222,225)

Schedule of lease cost

    

Three Months

    

Three Months

 

Ended

 

Ended

 

March 31, 2020

 

March 31, 2019

 

Finance lease cost

Amortization of right-of-use assets

$

4,762

$

4,971

Interest expense on finance lease liabilities

 

4,473

 

4,357

Operating lease cost

 

4,187

 

3,295

Total lease costs

 

12,826

 

12,623

Other lease information

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

Operating cash flows from finance leases

 

(4,780)

 

(4,494)

Operating cash flows from operating leases

 

(4,441)

 

(3,295)

Financing cash flows from finance leases

 

(6,167)

 

(3,030)

Right-of-use assets obtained in exchange for new finance lease liabilities

 

3,164

 

3,630

Right-of-use assets obtained in exchange for new operating lease liabilities

 

5,530

 

316

Weighted-average remaining lease term — finance leases (in years)

 

14.1

 

14.7

Weighted-average remaining lease term — operating leases (in years)

 

20.9

 

23.1

Weighted average discount rate — finance leases

 

10.9

%

 

10.7

%

Weighted average discount rate — operating leases

 

5.6

%

 

5.6

%

Schedule of future minimum payments under finance leases

The future minimum payments (principal and interest) under these finance leases are as follows (in thousands):

For the twelve months ending March 31,

    

2021

$

25,362

2022

 

24,809

2023

 

23,375

2024

 

22,351

2025

 

22,650

Thereafter

 

215,042

Total minimum finance lease obligations

 

333,589

Less—amounts representing interest

 

(165,643)

Present value of minimum finance lease obligations

 

167,946

Current maturities

 

(8,268)

Finance lease obligations, net of current maturities

$

159,678

Schedule of future minimum payments under operating lease agreements

The future minimum payments under these operating lease agreements are as follows (in thousands):

For the twelve months ending March 31,

    

2021

$

15,421

2022

 

14,455

2023

 

13,001

2024

 

12,097

2025

 

10,626

Thereafter

 

95,692

Total minimum operating lease obligations

 

161,292

Less—amounts representing interest

 

(62,548)

Present value of minimum operating lease obligations

 

98,744

Current maturities

 

(10,409)

Lease obligations, net of current maturities

$

88,335

Schedule of impact on financial statement line items from adopting ASC 606

    

    

Current-period

    

    

    

Balance at

Provision for

Write offs

Balance at

December 31,

Expected Credit

Charged Against

March 31,

Description

2019

Losses

Allowance

2020

Allowance for credit losses (deducted from accounts receivable)

  

  

  

  

Three months ending March 31, 2020

$

1,771

$

1,336

$

(1,131)

$

1,976