XML 70 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Leases (Tables)
12 Months Ended
Dec. 31, 2020
Leases [Abstract]  
Components of Lease Expense

The components of lease expense were as follows for the year ended December 31 (dollars in thousands):

 

 

 

2020

 

 

2019

 

Operating lease cost:

 

 

 

 

 

 

 

 

Fixed lease cost (Other operating expenses)

 

$

4,746

 

 

$

4,425

 

Variable lease cost (Other operating expenses)

 

 

1,099

 

 

 

988

 

Total operating lease cost

 

$

5,845

 

 

$

5,413

 

 

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of ROU asset (Depreciation and amortization)

 

$

3,641

 

 

$

3,641

 

Interest on lease liabilities (Interest expense)

 

 

2,662

 

 

 

2,795

 

Total finance lease cost

 

$

6,303

 

 

$

6,436

 

Summary of Supplemental Cash Flow Information related to Leases

Supplemental cash flow information related to leases was as follows for the year ended December 31 (dollars in thousands):

 

 

 

2020

 

 

2019

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

 

 

Operating cash outflows:

 

 

 

 

 

 

 

 

Operating lease payments

 

$

4,612

 

 

$

4,375

 

Interest on finance lease

 

 

2,662

 

 

 

2,795

 

Total operating cash outflows

 

$

7,274

 

 

$

7,170

 

 

 

 

 

 

 

 

 

 

Finance cash outflows:

 

 

 

 

 

 

 

 

Principal payments on finance lease

 

$

2,800

 

 

$

2,660

 

Summary of Supplemental Balance Sheet Information Related to Leases

Supplemental balance sheet information related to leases was as follows for December 31 (dollars in thousands):

 

 

 

December 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

Operating Leases

 

 

 

 

 

 

 

 

Operating lease ROU assets (Other property and investments-net

   and other non-current assets)

 

$

71,891

 

 

$

69,746

 

 

 

 

 

 

 

 

 

 

Other current liabilities

 

$

4,249

 

 

$

4,128

 

Other non-current liabilities and deferred credits

 

 

67,716

 

 

 

65,565

 

Total operating lease liabilities

 

$

71,965

 

 

$

69,693

 

 

 

 

 

 

 

 

 

 

Finance Leases

 

 

 

 

 

 

 

 

Finance lease ROU assets (Other property and investments-net

   and other non-current assets)

 

$

47,338

 

 

$

50,980

 

 

 

 

 

 

 

 

 

 

Other current liabilities

 

$

2,935

 

 

$

2,800

 

Other non-current liabilities and deferred credits

 

 

48,815

 

 

 

51,750

 

Total finance lease liabilities

 

$

51,750

 

 

$

54,550

 

 

 

 

 

 

 

 

 

 

Weighted Average Remaining Lease Term

 

 

 

 

 

 

 

 

Operating leases

 

25.20 years

 

 

26.60 years

 

Finance leases

 

7.22 years

 

 

8.27 years

 

 

 

 

 

 

 

 

 

 

Weighted Average Discount Rate

 

 

 

 

 

 

 

 

Operating leases

 

 

4.28

%

 

 

3.82

%

Finance leases

 

 

4.62

%

 

 

4.88

%

Summary of Maturities of Lease Liabilities

Maturities of lease liabilities (including principal and interest) were as follows as of December 31, 2020 (dollars in thousands):

 

 

 

Operating Leases

 

 

Finance Leases

 

2021

 

$

4,779

 

 

$

5,457

 

2022

 

 

4,799

 

 

 

5,460

 

2023

 

 

4,827

 

 

 

5,456

 

2024

 

 

4,852

 

 

 

5,459

 

2025

 

 

4,865

 

 

 

5,454

 

Thereafter

 

 

96,734

 

 

 

43,661

 

Total lease payments

 

$

120,856

 

 

$

70,947

 

Less: imputed interest

 

 

(48,891

)

 

 

(19,197

)

Total

 

$

71,965

 

 

$

51,750

 

Maturities of lease liabilities (including principal and interest) were as follows as of December 31, 2019 (dollars in thousands):

 

 

 

Operating Leases

 

 

Finance Leases

 

2020

 

$

4,372

 

 

$

5,462

 

2021

 

 

4,375

 

 

 

5,457

 

2022

 

 

4,383

 

 

 

5,460

 

2023

 

 

4,399

 

 

 

5,456

 

2024

 

 

4,411

 

 

 

5,459

 

Thereafter

 

 

91,654

 

 

 

49,115

 

Total lease payments

 

$

113,594

 

 

$

76,409

 

Less: imputed interest

 

 

(43,901

)

 

 

(21,859

)

Total

 

$

69,693

 

 

$

54,550

 

Summary of Maturities of Lease Liabilities

Maturities of lease liabilities (including principal and interest) were as follows as of December 31, 2020 (dollars in thousands):

 

 

 

Operating Leases

 

 

Finance Leases

 

2021

 

$

4,779

 

 

$

5,457

 

2022

 

 

4,799

 

 

 

5,460

 

2023

 

 

4,827

 

 

 

5,456

 

2024

 

 

4,852

 

 

 

5,459

 

2025

 

 

4,865

 

 

 

5,454

 

Thereafter

 

 

96,734

 

 

 

43,661

 

Total lease payments

 

$

120,856

 

 

$

70,947

 

Less: imputed interest

 

 

(48,891

)

 

 

(19,197

)

Total

 

$

71,965

 

 

$

51,750

 

Maturities of lease liabilities (including principal and interest) were as follows as of December 31, 2019 (dollars in thousands):

 

 

 

Operating Leases

 

 

Finance Leases

 

2020

 

$

4,372

 

 

$

5,462

 

2021

 

 

4,375

 

 

 

5,457

 

2022

 

 

4,383

 

 

 

5,460

 

2023

 

 

4,399

 

 

 

5,456

 

2024

 

 

4,411

 

 

 

5,459

 

Thereafter

 

 

91,654

 

 

 

49,115

 

Total lease payments

 

$

113,594

 

 

$

76,409

 

Less: imputed interest

 

 

(43,901

)

 

 

(21,859

)

Total

 

$

69,693

 

 

$

54,550