Leases (Tables)

9 Months Ended

Sep. 30, 2019

Schedule of Lease Assets and Liabilities

The following table represents the consolidated statements of condition classification of the Company’s ROU assets and lease liabilities. The Company elected not to include short-term leases (i.e., leases with initial terms of twelve months or less), or equipment leases (deemed immaterial) on the consolidated statements of condition.



(dollars in thousands)	September 30, 2019
Lease Right-of-Use Assets	Classification
Operating lease right-of-use assets	Operating Lease Right-of-Use Assets	$	101,005
Finance lease right-of-use assets	Premises and Equipment, Net	2,394
Total Lease Right-of-Use Assets		$	103,399

Lease Liabilities
Operating lease liabilities	Operating Lease Liabilities	$	108,264
Finance lease liabilities	Other Debt	10,585
Total Lease Liabilities		$	118,849

Lease cost and other information



	September 30, 2019
Weighted-average remaining lease term
Operating leases	17.1 years
Finance leases	33.3 years
Weighted-average discount rate
Operating leases	3.67	%
Finance leases	7.04	%

The following table represents lease costs and other lease information. As the Company elected, for all classes of underlying assets, not to separate lease and non-lease components and instead to account for them as a single lease component, the variable lease cost primarily represents variable payments such as common area maintenance and utilities. Variable lease cost also includes payments for ATM location leases in which payments are based on a percentage of ATM transactions (i.e., ATM surcharge fees), rather than a fixed amount.



(dollars in thousands)		Three Months Ended September 30, 2019			Nine Months Ended September 30, 2019
Lease Costs
	Operating lease cost	$	3,136		$	9,495
	Variable lease cost	998			2,592
	Short-term lease cost	153			370
	Finance lease cost
	Interest on lease liabilities ¹	187			561
	Amortization of right-of-use assets	18			54
	Sublease income	(2,122		)	(6,383		)
Net lease cost		$	2,370		$	6,689

Other Information
	Cash paid for amounts included in the measurement of lease liabilities:
	Operating cash flows from operating leases	$	3,259		$	9,584
	Operating cash flows from finance leases	187			561
	Financing cash flows from finance leases	20			58

	Right-of-use assets obtained in exchange for new operating lease liabilities	392			2,117
	Right-of-use assets obtained in exchange for new finance lease liabilities	—			—

Included in other debt interest expense in the Company’s consolidated statements of income. All other lease costs in this table are included in net occupancy expense.

Finance Lease, Liability, Maturity

Future minimum payments for finance leases and operating leases with initial or remaining terms of one year or more as of September 30, 2019 were as follows:



(dollars in thousands)	Finance Leases			Operating Leases
Twelve Months Ended:
September 30, 2020	$	825		$	12,059
September 30, 2021	825			11,338
September 30, 2022	825			10,700
September 30, 2023	825			9,824
September 30, 2024	825			8,558
Thereafter	23,311			102,033
Total Future Minimum Lease Payments	27,436			154,512
Amounts Representing Interest	(16,851		)	(46,248		)
Present Value of Net Future Minimum Lease Payments	$	10,585		$	108,264

Lessee, Operating Lease, Liability, Maturity

Future minimum payments for finance leases and operating leases with initial or remaining terms of one year or more as of September 30, 2019 were as follows:



(dollars in thousands)	Finance Leases			Operating Leases
Twelve Months Ended:
September 30, 2020	$	825		$	12,059
September 30, 2021	825			11,338
September 30, 2022	825			10,700
September 30, 2023	825			9,824
September 30, 2024	825			8,558
Thereafter	23,311			102,033
Total Future Minimum Lease Payments	27,436			154,512
Amounts Representing Interest	(16,851		)	(46,248		)
Present Value of Net Future Minimum Lease Payments	$	10,585		$	108,264