Quarterly report pursuant to Section 13 or 15(d)

Leases (Tables)

v3.19.3
Leases (Tables)
9 Months Ended
Sep. 30, 2019
Leases [Abstract]  
Schedule of Assets and Liabilities, Lessee
Included in energy assets are financing lease assets and accumulated depreciation of financing lease assets. Financing lease assets consist of the following: 
 
September 30,
 
December 31,
 
2019
 
2018
Financing lease assets
$
42,402

 
$
42,402

Less - accumulated depreciation and amortization
(5,736
)
 
(4,139
)
Financing lease assets, net
$
36,666

 
$
38,263

Supplemental balance sheet information related to leases at September 30, 2019 is as follows:
 
September 30, 2019
Operating Leases:
 
Operating lease assets

$
32,540

Current operating lease liabilities
5,935

Long-term portions of operating lease liabilities
28,799

Total operating lease liabilities
$
34,734

Weighted-average remaining lease term
10 years

Weighted-average discount rate
6.3
%
 
 
Financing Leases:
 
Energy assets, net
$
36,666

Current portions of financing lease liabilities
5,008

Long-term financing lease liabilities, less current portions and net of deferred financing fees
26,098

Total financing lease liability
$
31,106

Weighted-average remaining lease term
17 years

Weighted-average discount rate
11.8
%
These adjustments are detailed as follows:
 
As of January 1, 2019
 
As Reported
 
842 Adjustment
 
Adjusted Balances
Operating Leases:
 
 
 
 
 
Operating lease assets
$

 
$
31,639

 
$
31,639

Current portions of operating lease liabilities

 
5,084

 
5,084

Long-term portions of operating lease liabilities

 
28,480

 
28,480

Total operating lease liabilities
$

 
$
33,564

 
$
33,564

Weighted-average remaining lease term
 
 
 
 
10 years

Weighted-average discount rate
 
 
 
 
6.0
%
 
 
 
 
 
 
Financing Leases:
 
 
 
 
 
Energy assets, net
$
38,263

 
$

 
$
38,263

Current portions of financing lease liabilities
4,956

 

 
4,956

Long-term financing lease liabilities, less current portions and net of deferred financing fees
28,407

 

 
28,407

Total financing lease liabilities
$
33,363

 
$

 
$
33,363

Weighted-average remaining lease term
 
 
 
 
18 years

Weighted-average discount rate
 
 
 
 
11.7
%
Schedule of Lease Costs
The costs related to our leases are as follows:
 
Three Months Ended September 30, 2019
 
Nine Months Ended September 30, 2019
Operating Lease:
 
 
 
Operating lease costs
$
1,913

 
$
5,660

 
 
 
 
Financing Lease:
 
 
 
Amortization expense
533

 
1,597

Interest on lease liabilities
854

 
2,750

 
 
 
 
Total lease costs
$
3,300

 
$
10,007

Schedule of Finance Lease Liability Maturity
The Company’s estimated minimum future lease obligations under our leases are as follows: 
 
Operating Leases
 
Financing Leases
Year ended December 31,
 

 
 
2019
$
1,851

 
$
4,302

2020
7,523

 
7,881

2021
6,156

 
6,775

2022
5,600

 
5,173

2023
4,348

 
3,686

Thereafter
22,977

 
26,799

Total minimum lease payments
$
48,455

 
$
54,616

Less: interest
13,721

 
23,510

Present value of lease liabilities
$
34,734

 
$
31,106

Schedule of Operating Lease Liability Maturity
The Company’s estimated minimum future lease obligations under our leases are as follows: 
 
Operating Leases
 
Financing Leases
Year ended December 31,
 

 
 
2019
$
1,851

 
$
4,302

2020
7,523

 
7,881

2021
6,156

 
6,775

2022
5,600

 
5,173

2023
4,348

 
3,686

Thereafter
22,977

 
26,799

Total minimum lease payments
$
48,455

 
$
54,616

Less: interest
13,721

 
23,510

Present value of lease liabilities
$
34,734

 
$
31,106

Schedule of Amount Related to Sale Leasebacks
A summary of amounts related to sale leasebacks in the Company’s condensed consolidated balance sheets is as follows:
 
September 30,
 
December 31,
 
2019
 
2018
Financing lease assets, net
$
36,666

 
$
38,263

Deferred loss, short-term, net
115

 
115

Deferred loss, long-term, net
1,830

 
1,917

Total deferred loss
$
1,945

 
$
2,032

Financing lease liabilities, short-term
5,008

 
4,956

Financing lease liabilities, long-term
26,098

 
28,407

Total financing lease liabilities
$
31,106

 
$
33,363

Deferred gain, short-term, net
345

 
345

Deferred gain, long-term, net
5,549

 
5,808

Total deferred gain
$
5,894

 
$
6,153