Quarterly report pursuant to Section 13 or 15(d)

Operating and Finance Lease Right-of-Use Assets (Tables)

v3.19.3
Operating and Finance Lease Right-of-Use Assets (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Supplemental Balance Sheet Information Related to Leases

Supplemental balance sheet information related to leases was as follows:

 

 

 

September 30, 2019

 

 

 

(Dollars in thousands)

 

Operating Leases

 

Related Party

 

 

Other

 

 

Total

 

Operating leases ROU assets

 

$

8,224

 

 

$

48,576

 

 

$

56,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease liabilities (current)

 

 

945

 

 

 

7,246

 

 

 

8,191

 

Operating lease liabilities (non-current)

 

 

7,462

 

 

 

48,881

 

 

 

56,343

 

Total operating lease liabilities

 

$

8,407

 

 

$

56,127

 

 

$

64,534

 

 

Weighted Average Remaining Lease Term

 

 

 

 

Operating leases

 

8.8 years

 

Finance leases

 

3.4 years

 

Weighted Average Discount Rate

 

 

 

 

Operating leases

 

8.20%

 

Finance leases

 

4.54%

 

Components of Lease Expense

Lease Expense

The components of lease expense were as follows:

 

 

 

Nine Months Ended

September 30, 2019

 

 

 

(Dollars in thousands)

 

Amortization of finance lease ROU Assets

 

$

77

 

Interest on finance lease liabilities

 

 

7

 

Finance lease expense

 

 

84

 

Operating lease expense

 

 

10,389

 

Variable lease expense

 

 

712

 

Short-term lease expense

 

 

629

 

Total lease expense

 

$

11,814

 

Schedule of other information related to leases

Supplemental Cash Flow

Supplemental cash flow information related to leases was as follows:

 

 

 

Nine Months Ended

September 30, 2019

 

 

 

(Dollars in thousands)

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

Operating cash flows from operating leases

 

$

10,791

 

Operating cash flows from finance leases

 

 

11

 

Financing cash flows from finance leases

 

 

65

 

Leased assets obtained in exchange for new operating lease liabilities

 

$

1,854

 

Leased assets obtained in exchange for new finance lease liabilities

 

 

14

 

Summary of Future Minimum Lease Payments

Future minimum lease payments required under leases that have initial or remaining non-cancelable lease terms in excess of one year as of September 30, 2019, are as follows:

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

Related Party

 

 

Other

 

 

Total

 

 

Finance Leases

 

 

Total

 

 

 

(Dollars in thousands)

 

2019 (Oct-Dec)

 

$

416

 

 

$

1,959

 

 

$

2,375

 

 

$

75

 

 

$

2,450

 

2020

 

 

1,602

 

 

 

12,587

 

 

 

14,189

 

 

 

58

 

 

 

14,247

 

2021

 

 

1,619

 

 

 

11,485

 

 

 

13,104

 

 

 

45

 

 

 

13,149

 

2022

 

 

1,612

 

 

 

9,981

 

 

 

11,593

 

 

 

30

 

 

 

11,623

 

2023

 

 

1,169

 

 

 

8,909

 

 

 

10,078

 

 

 

8

 

 

 

10,086

 

Thereafter

 

 

6,112

 

 

 

37,992

 

 

 

44,104

 

 

 

 

 

 

44,104

 

Undiscounted Cash Flows

 

$

12,530

 

 

$

82,913

 

 

$

95,443

 

 

$

216

 

 

$

95,659

 

Less:  imputed interest

 

 

(4,123

)

 

 

(26,786

)

 

 

(30,909

)

 

 

(14

)

 

 

(30,923

)

Total

 

$

8,407

 

 

$

56,127

 

 

$

64,534

 

 

$

202

 

 

$

64,736

 

Reconciliation to lease liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease liabilities - current

 

$

945

 

 

$

7,246

 

 

$

8,191

 

 

$

69

 

 

$

8,260

 

Lease liabilities - long-term

 

 

7,462

 

 

 

48,881

 

 

 

56,343

 

 

 

133

 

 

 

56,476

 

Total Lease Liabilities

 

$

8,407

 

 

$

56,127

 

 

$

64,534

 

 

$

202

 

 

$

64,736

 

Summary of Future Minimum Lease Payments Based on Former Accounting Guidance

Future minimum lease payments under leases that had initial or remaining non-cancelable lease terms in excess of one year as of December 31, 2018, based on the former accounting guidance for leases, were as follows:

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

Related Party

 

 

Other

 

 

Total

 

 

Finance Leases

 

 

Total

 

 

 

(Dollars in thousands)

 

2019

 

$

1,730

 

 

$

11,633

 

 

$

13,363

 

 

$

58

 

 

$

13,421

 

2020

 

 

1,763

 

 

 

11,592

 

 

 

13,355

 

 

 

39

 

 

 

13,394

 

2021

 

 

1,767

 

 

 

10,596

 

 

 

12,363

 

 

 

31

 

 

 

12,394

 

2022

 

 

1,730

 

 

 

9,490

 

 

 

11,220

 

 

 

27

 

 

 

11,247

 

2023

 

 

1,234

 

 

 

8,584

 

 

 

9,818

 

 

 

8

 

 

 

9,826

 

Thereafter

 

 

13,364

 

 

 

48,109

 

 

 

61,473

 

 

 

 

 

 

61,473

 

 

 

$

21,588

 

 

$

100,004

 

 

$

121,592

 

 

$

163

 

 

$

121,755