XML 30 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Leases (Tables)
3 Months Ended
Mar. 31, 2020
Leases [Abstract]  
Schedule of components of lease cost
The following table details the components of our lease cost (in thousands):
 
Three Months Ended
March 31,
 
2020
 
2019
 
 
 
 
Operating lease cost
$
16,323

 
$
18,133

Variable lease cost
3,212

 
3,075

Short-term lease cost
7,174

 
4,158

Sublease income
(279
)
 
(353
)
Net lease cost
$
26,430

 
$
25,013


Schedule of maturities of operating lease liabilities
Maturities of our operating lease liabilities as of March 31, 2020 are as follows (in thousands):
 
Vessels
 
Facilities and Equipment
 
Total
 
 
 
 
 
 
Remainder of 2020
$
44,316

 
$
4,619

 
$
48,935

2021
54,184

 
5,630

 
59,814

2022
52,106

 
5,109

 
57,215

2023
34,580

 
4,565

 
39,145

2024
2,470

 
4,299

 
6,769

Thereafter

 
5,954

 
5,954

Total lease payments
$
187,656

 
$
30,176

 
$
217,832

Less: imputed interest
(21,611
)
 
(5,747
)
 
(27,358
)
Total operating lease liabilities
$
166,045

 
$
24,429

 
$
190,474

 
 
 
 
 
 
Current operating lease liabilities
$
48,296

 
$
4,767

 
$
53,063

Non-current operating lease liabilities
117,749

 
19,662

 
137,411

Total operating lease liabilities
$
166,045

 
$
24,429

 
$
190,474


 
Maturities of our operating lease liabilities as of December 31, 2019 are as follows (in thousands):
 
Vessels
 
Facilities and Equipment
 
Total
 
 
 
 
 
 
2020
$
60,210

 
$
6,610

 
$
66,820

2021
54,564

 
5,888

 
60,452

2022
52,106

 
5,257

 
57,363

2023
34,580

 
4,622

 
39,202

2024
2,470

 
4,349

 
6,819

Thereafter

 
6,251

 
6,251

Total lease payments
$
203,930

 
$
32,977

 
$
236,907

Less: imputed interest
(24,846
)
 
(6,449
)
 
(31,295
)
Total operating lease liabilities
$
179,084

 
$
26,528

 
$
205,612

 
 
 
 
 
 
Current operating lease liabilities
$
48,716

 
$
5,069

 
$
53,785

Non-current operating lease liabilities
130,368

 
21,459

 
151,827

Total operating lease liabilities
$
179,084

 
$
26,528

 
$
205,612


Schedule of weighted average remaining lease term and discount rate
The following table presents the weighted average remaining lease term and discount rate:
 
March 31, 2020
 
December 31, 2019
 
 
 
 
Weighted average remaining lease term
3.7 years

 
4.0 years

Weighted average discount rate
7.53
%
 
7.54
%

Schedule of other information related to operating leases
The following table presents other information related to our operating leases (in thousands):
 
Three Months Ended
March 31,
 
2020
 
2019
 
 
 
 
Cash paid for operating lease liabilities
$
16,472

 
$
17,148

ROU assets obtained in exchange for new operating lease obligations

 
89