XML 80 R58.htm IDEA: XBRL DOCUMENT v3.25.0.1
Leases (Tables)
12 Months Ended
Dec. 31, 2024
Leases  
Schedule of information pertaining to leases

Year Ended December 31,

 

(Dollars in thousands)

 

2024

    

2023

    

2022

 

Lease Cost Components:

Amortization of ROU assets – finance leases

$

468

$

466

$

466

Interest on lease liabilities – finance leases

33

41

49

Operating lease cost (cost resulting from lease payments)

16,940

17,123

17,782

Short-term lease cost

621

429

820

Variable lease cost (cost excluded from lease payments)

 

3,242

 

3,196

 

2,399

Total lease cost

$

21,304

$

21,255

$

21,516

Supplemental Cash Flow and Other Information Related to Leases:

Finance lease – operating cash flows

$

33

$

41

$

49

Finance lease – financing cash flows

477

449

434

Operating lease – operating cash flows (fixed payments)

 

17,221

 

16,710

 

17,253

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

(13,124)

(13,414)

(13,723)

New ROU assets – operating leases

11,134

1,160

12,635

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

3.44

4.43

5.42

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

 

8.46

 

9.29

 

10.03

Weighted – average discount rate - finance leases

1.7%

1.7%

1.7%

Weighted – average discount rate - operating leases

 

3.4%

 

3.1%

 

3.0%

Operating lease payments due:

2025

$

16,335

 

2026

 

15,824

 

2027

 

14,621

 

2028

 

13,953

 

2029

12,576

Thereafter

 

49,304

Total undiscounted cash flows

 

122,613

Discount on cash flows

(18,753)

Total operating lease liabilities

$

103,860

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

Year Ended December 31,

 

(Dollars in thousands)

 

2024

    

2023

 

Direct financing leases:

Lease receivables

$

24,584

$

4,839

Guaranteed residual values

1,057

510

Unguaranteed residual values

5,245

501

Initial direct costs

2,640

155

Less: Unearned income

 

(7,362)

 

1,165

Total net investment in direct financing leases

$

26,164

$

7,170

Year Ended

December 31,

2024

2023

Direct financing lease income

Interest income

$

1,226

$

30

Remaining lease payments receivable:

2025

$

6,109

 

2026

 

6,142

 

2027

 

6,169

 

2028

 

5,140

 

2029

1,777

Thereafter

 

304

Total undiscounted lease receivable

 

25,641

Less: unearned interest income

(7,361)

Net lease receivables

$

18,280