XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Leases (Tables)
3 Months Ended
Mar. 31, 2024
Leases  
Schedule of information pertaining to leases

Three Months Ended

March 31,

(Dollars in thousands)

    

2024

2023

 

Lease Cost Components:

Amortization of ROU assets – finance leases

$

117

$

117

Interest on lease liabilities – finance leases

9

11

Operating lease cost (cost resulting from lease payments)

4,277

4,240

Short-term lease cost

139

109

Variable lease cost (cost excluded from lease payments)

 

797

 

634

Total lease cost

$

5,339

$

5,111

Supplemental Cash Flow and Other Information Related to Leases:

Finance lease – operating cash flows

$

9

$

11

Finance lease – financing cash flows

119

110

Operating lease – operating cash flows (fixed payments)

4,193

4,097

Operating lease – operating cash flows (net change asset/liability)

(3,367)

(3,287)

New ROU assets – operating leases

2,544

New ROU assets – finance leases

Weighted – average remaining lease term (years) – finance leases

4.18

5.18

Weighted – average remaining lease term (years) – operating leases

 

9.09

9.88

Weighted – average discount rate - finance leases

1.7%

1.7%

Weighted – average discount rate - operating leases

 

3.2%

 

3.0%

 

 

Operating lease payments due:

2024 (excluding 3 months ended March 31, 2024)

$

12,323

2025

 

15,057

2026

 

14,594

2027

 

13,532

2028

12,891

Thereafter

 

57,389

Total undiscounted cash flows

 

125,786

Discount on cash flows

(18,051)

Total operating lease liabilities

$

107,735

Schedule of lease receivables and investment in operating leases and their corresponding balance sheet location

March 31,

 

(Dollars in thousands)

    

2024

 

 

Direct financing leases:

Lease receivables

$

14,161

Guaranteed residual values

1,057

Unguaranteed residual values

1,997

Initial direct costs

544

Unearned income

 

3,087

Total net investment in direct financing leases

$

20,846

Direct financing lease income

Interest income

$

163

 

Remaining lease payments receivable:

2024 (excluding 3 months ended March 31, 2024)

$

2,321

2025

3,094

2026

3,094

2027

3,107

2028

3,579

Thereafter

2,053

Total undiscounted cash flows

17,248

Less: unearned interest income

(3,087)

Total operating lease liabilities

$

14,161