XML 51 R40.htm IDEA: XBRL DOCUMENT v3.25.3
Leases (Tables)
9 Months Ended
Sep. 30, 2025
Leases  
Schedule of information pertaining to leases

Three Months Ended

Nine Months Ended

September 30,

September 30,

 

(Dollars in thousands)

    

2025

2024

    

2025

2024

 

Lease Cost Components:

Amortization of ROU assets – finance leases

$

117

$

117

$

348

$

350

Interest on lease liabilities – finance leases

6

8

20

26

Operating lease cost (cost resulting from lease payments)

15,708

4,025

40,991

12,658

Short-term lease cost

528

144

1,308

467

Variable lease cost (cost excluded from lease payments)

 

898

 

704

 

3,213

 

2,457

Total lease cost

$

17,257

$

4,998

$

45,880

$

15,958

Supplemental Cash Flow and Other Information Related to Leases:

Finance lease – operating cash flows

$

6

$

8

$

20

$

26

Finance lease – financing cash flows

122

120

363

357

Operating lease – operating cash flows (fixed payments)

13,938

4,450

36,802

12,862

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

(6,330)

(3,436)

(17,752)

(10,103)

New ROU assets – operating leases

2,646

399,965

9,093

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

2.71

3.69

2.71

3.69

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

 

12.49

8.63

 

12.49

 

8.63

Weighted – average discount rate - finance leases

1.8%

1.7%

1.8%

1.7%

Weighted – average discount rate - operating leases

 

6.4%

 

3.4%

 

6.4%

 

3.4%

 

 

 

 

Operating lease payments due:

2025 (excluding 9 months ended September 30, 2025)

$

14,116

2026

57,848

2027

56,862

2028

56,706

2029

55,848

Thereafter

536,093

Total undiscounted cash flows

777,473

Discount on cash flows

(285,869)

Total operating lease liabilities

$

491,604

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

September 30,

December 31,

(Dollars in thousands)

    

2025

2024

 

Direct financing leases:

Lease receivables

$

72,289

$

24,584

Guaranteed residual values

3,669

1,057

Unguaranteed residual values

8,997

5,245

Initial direct costs

2,994

2,640

Less: Unearned income

 

(14,436)

 

(7,362)

Total net investment in direct financing leases

$

73,513

$

26,164

Three Months Ended

Nine Months Ended

September 30,

September 30,

(Dollars in thousands)

2025

2024

2025

2024

Direct financing lease income

Interest income

$

1,100

$

260

$

2,619

$

652

Remaining lease payments receivable:

2025 (excluding 9 months ended September 30, 2025)

$

4,746

2026

14,899

2027

15,832

2028

15,291

2029

13,243

Thereafter

11,947

Total undiscounted lease receivable

75,958

Less: unearned interest income

(14,436)

Net lease receivables

$

61,522