XML 49 R38.htm IDEA: XBRL DOCUMENT v3.26.1
Leases (Tables)
3 Months Ended
Mar. 31, 2026
Leases  
Schedule of information pertaining to leases

Three Months Ended

March 31,

(Dollars in thousands)

  ​ ​ ​

2026

2025

Lease Cost Components:

Amortization of ROU assets – finance leases

$

115

$

115

Interest on lease liabilities – finance leases

5

7

Operating lease cost (cost resulting from lease payments)

16,731

9,369

Short-term lease cost

202

355

Variable lease cost (cost excluded from lease payments)

 

949

 

755

Total lease cost

$

18,002

$

10,601

Supplemental Cash Flow and Other Information Related to Leases:

Finance lease – operating cash flows

$

5

$

7

Finance lease – financing cash flows

123

121

Operating lease – operating cash flows (fixed payments)

14,638

8,587

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

(6,381)

(4,985)

New ROU assets – operating leases

1,818

389,613

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

2.23

3.20

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

 

12.65

13.13

Weighted – average discount rate - finance leases

1.8%

1.7%

Weighted – average discount rate - operating leases

 

6.3%

 

6.4%

 

 

Operating lease payments due:

2026 (excluding 3 months ended March 31, 2026)

$

43,545

2027

59,023

2028

60,300

2029

59,817

2030

58,316

Thereafter

507,920

Total undiscounted cash flows

788,921

Discount on cash flows

(268,429)

Total operating lease liabilities

$

520,492

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

March 31,

December 31,

(Dollars in thousands)

  ​ ​ ​

2026

2025

Direct financing leases:

Lease receivables

$

112,341

$

92,927

Guaranteed residual values

4,469

4,212

Unguaranteed residual values

14,007

11,335

Initial direct costs

4,949

3,502

Less: Unearned income

 

(21,380)

 

(17,690)

Total net investment in direct financing leases

$

114,386

$

94,286

Three Months Ended

March 31,

(Dollars in thousands)

2026

2025

Direct financing lease income

Interest income

$

1,648

$

629

Remaining lease payments receivable:

2026 (excluding 3 months ended March 31, 2026)

$

20,029

2027

 

25,010

2028

 

24,391

2029

 

22,237

2030

18,195

Thereafter

 

6,948

Total undiscounted lease receivable

 

116,810

Less: unearned interest income

(21,380)

Net lease receivables

$

95,430