XML 118 R46.htm IDEA: XBRL DOCUMENT

Leases (Tables)

12 Months Ended

Dec. 31, 2019

The components of lease expense were as follows:

	Affected Line
	Item in the	Year Ended
(dollars in thousands)	Statement of Income	December 31, 2019
Operating lease cost	occupancy/equipment expense	$	17,001
Finance lease cost:
Amortization of right-of-use assets	occupancy expense		651
Interest on lease liabilities	interest expense		320
Short-term lease cost	occupancy expense		6
Sub-lease income	occupancy expense		(703	)
Total		$	17,275

Supplemental balance sheet information related to leases was as follows:

(dollars in thousands)	December 31, 2019
Operating Leases
Operating lease right-of-use assets	$	95,477
Operating lease liabilities		99,500

Finance Leases
Premises and equipment, net		7,170
Other borrowings		7,406

Weighted-Average Remaining Lease Term (in Years)
Operating leases		10.6
Finance leases		11.3

Weighted-Average Discount Rate
Operating leases		3.45	%
Finance leases		4.43	%

Supplemental cash flow information related to leases was as follows:

	Year Ended
(dollars in thousands)	December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	17,493
Operating cash flows from finance leases		320
Financing cash flows from finance leases		465

The following table presents a maturity analysis of the Company’s lease liability by lease classification at December 31, 2019:

	Operating			Finance
(dollars in thousands)	Leases			Leases
2020	$	16,449		$	803
2021		15,470			809
2022		13,906			815
2023		9,216			830
2024		8,039			858
Thereafter		56,818			5,374
Total undiscounted lease payments		119,898			9,489
Amounts representing interest		(20,398	)		(2,083	)
Lease liability	$	99,500		$	7,406

The following table presents a maturity analysis of the Company’s tenant leases at December 31, 2019:

	Tenant
(dollars in thousands)	Leases
2020	$	2,571
2021		2,273
2022		1,908
2023		1,506
2024		1,385
Thereafter		2,509
Total undiscounted lease payments	$	12,152