XML 50 R39.htm IDEA: XBRL DOCUMENT v3.24.3
Leases (Tables)
9 Months Ended
Sep. 30, 2024
Leases  
Schedule of information pertaining to leases

Three Months Ended

Nine Months Ended

September 30,

September 30,

 

(Dollars in thousands)

    

2024

2023

    

2024

2023

 

Lease Cost Components:

Amortization of ROU assets – finance leases

$

117

$

117

$

350

$

350

Interest on lease liabilities – finance leases

8

10

26

31

Operating lease cost (cost resulting from lease payments)

4,025

4,296

12,658

12,814

Short-term lease cost

144

104

467

318

Variable lease cost (cost excluded from lease payments)

 

704

 

852

 

2,457

 

2,327

Total lease cost

$

4,998

$

5,379

$

15,958

$

15,840

Supplemental Cash Flow and Other Information Related to Leases:

Finance lease – operating cash flows

$

8

$

10

$

26

$

31

Finance lease – financing cash flows

120

111

357

331

Operating lease – operating cash flows (fixed payments)

4,450

4,233

12,862

12,483

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

(3,436)

(3,400)

(10,103)

(10,008)

New ROU assets – operating leases

9,093

701

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

3.69

3.69

4.68

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

 

8.63

 

8.63

 

9.47

Weighted – average discount rate - finance leases

1.7%

1.7%

1.7%

Weighted – average discount rate - operating leases

 

3.4%

 

 

3.4%

 

3.1%

 

 

 

 

Operating lease payments due:

2024 (excluding 9 months ended September 30, 2024)

$

4,300

2025

16,467

2026

15,964

2027

14,797

2028

14,138

Thereafter

61,258

Total undiscounted cash flows

126,924

Discount on cash flows

(18,392)

Total operating lease liabilities

$

108,532

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

September 30,

December 31,

 

(Dollars in thousands)

    

2024

    

2023

 

Direct financing leases:

Lease receivables

$

19,423

$

5,503

Unguaranteed residual values

3,723

501

Initial direct costs

903

155

Less: Unearned income

 

(4,761)

 

(1,165)

Total net investment in direct financing leases

$

19,288

$

4,994

Three Months Ended

Nine Months Ended

September 30,

September 30,

2024

2024

Direct financing lease income

Interest income

$

260

$

652

 

 

Remaining lease payments receivable:

2024 (excluding 9 months ended September 30, 2024)

$

889

2025

4,365

2026

4,376

2027

4,384

2028

3,340

Thereafter

2,069

Total undiscounted lease receivable

19,423

Less: unearned interest income

(4,761)

Net lease receivables

$

14,662