XML 25 R14.htm IDEA: XBRL DOCUMENT v3.19.2
Loans and Allowance for Loan and Lease Losses
6 Months Ended
Jun. 30, 2019
Accounts Notes Loans And Financing Receivable Gross Allowance And Net [Abstract]  
Loans and Allowance for Loan and Lease Losses

(6)

Loans and Allowance for Loan and Lease Losses

The types of loans in Mid Penn’s portfolio, summarized by those rated as “pass” (net of deferred fees and costs of $898,000 as of June 30, 2019 and $647,000 as of December 31, 2018), and the loans classified as “special mention” and “substandard” within Mid Penn’s internal risk rating system as of June 30, 2019 and December 31, 2018, are as follows:

 

(Dollars in thousands)

 

 

 

Special

 

 

 

 

 

 

June 30, 2019

 

Pass

 

 

Mention

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

288,672

 

 

$

2,845

 

 

$

9,754

 

 

$

301,271

 

Commercial real estate

 

 

871,633

 

 

 

2,672

 

 

 

9,012

 

 

 

883,317

 

Commercial real estate - construction

 

 

173,860

 

 

 

 

 

 

40

 

 

 

173,900

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

246,651

 

 

 

144

 

 

 

2,319

 

 

 

249,114

 

Home equity

 

 

70,373

 

 

 

 

 

 

69

 

 

 

70,442

 

Consumer

 

 

10,129

 

 

 

 

 

 

 

 

 

10,129

 

 

 

$

1,661,318

 

 

$

5,661

 

 

$

21,194

 

 

$

1,688,173

 

 

(Dollars in thousands)

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

December 31, 2018

 

Pass

 

 

Mention

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

276,690

 

 

$

2,769

 

 

$

7,059

 

 

$

286,518

 

Commercial real estate

 

 

850,150

 

 

 

2,432

 

 

 

8,787

 

 

 

861,369

 

Commercial real estate - construction

 

 

141,806

 

 

 

 

 

 

367

 

 

 

142,173

 

Lease financing

 

 

53

 

 

 

 

 

 

 

 

 

53

 

Residential mortgage

 

 

251,151

 

 

 

147

 

 

 

2,245

 

 

 

253,543

 

Home equity

 

 

70,004

 

 

 

 

 

 

92

 

 

 

70,096

 

Consumer

 

 

10,315

 

 

 

 

 

 

 

 

 

10,315

 

 

 

$

1,600,169

 

 

$

5,348

 

 

$

18,550

 

 

$

1,624,067

 

 

Mid Penn had no loans classified as doubtful as of June 30, 2019 and December 31, 2018.

 

 


Impaired loans by loan portfolio class as of June 30, 2019 and December 31, 2018 are summarized as follows:

 

 

 

June 30, 2019

 

 

December 31, 2018

 

(Dollars in thousands)

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate

 

 

2,236

 

 

 

2,584

 

 

 

 

 

 

2,007

 

 

 

2,276

 

 

 

 

Commercial real estate - construction

 

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

897

 

 

 

991

 

 

 

 

 

 

657

 

 

 

811

 

 

 

 

Home equity

 

 

28

 

 

 

29

 

 

 

 

 

 

30

 

 

 

106

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded and acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

29

 

 

$

29

 

 

$

 

 

$

28

 

 

$

28

 

 

$

 

Commercial real estate

 

 

1,616

 

 

 

1,616

 

 

 

 

 

 

1,563

 

 

 

1,563

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

1,234

 

 

 

1,234

 

 

 

 

 

 

1,208

 

 

 

1,208

 

 

 

 

Home equity

 

 

4

 

 

 

4

 

 

 

 

 

 

4

 

 

 

4

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

76

 

 

$

281

 

 

$

13

 

 

$

4,527

 

 

$

4,635

 

 

$

500

 

Commercial real estate

 

 

509

 

 

 

509

 

 

 

243

 

 

 

721

 

 

 

721

 

 

 

204

 

Commercial real estate - construction

 

 

 

 

 

23

 

 

 

 

 

 

367

 

 

 

370

 

 

 

38

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

105

 

 

$

310

 

 

$

13

 

 

$

4,555

 

 

$

4,663

 

 

$

500

 

Commercial real estate

 

 

4,361

 

 

 

4,709

 

 

 

243

 

 

 

4,291

 

 

 

4,560

 

 

 

204

 

Commercial real estate - construction

 

 

40

 

 

 

23

 

 

 

 

 

 

367

 

 

 

370

 

 

 

38

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

2,131

 

 

 

2,225

 

 

 

 

 

 

1,865

 

 

 

2,019

 

 

 

 

Home equity

 

 

32

 

 

 

33

 

 

 

 

 

 

34

 

 

 

110

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The average recorded investment of impaired loans and related interest income recognized for the three and six months ended June 30, 2019 and 2018 are summarized as follows:

 

 

 

Three Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

(Dollars in thousands)

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate

 

 

2,273

 

 

 

 

 

 

2,650

 

 

 

3

 

Commercial real estate - construction

 

 

40

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

880

 

 

 

7

 

 

 

699

 

 

 

7

 

Home equity

 

 

29

 

 

 

 

 

 

95

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded and acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

29

 

 

$

 

 

$

23

 

 

$

 

Commercial real estate

 

 

1,602

 

 

 

 

 

 

1,455

 

 

 

7

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

1,222

 

 

 

 

 

 

639

 

 

 

 

Home equity

 

 

4

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

140

 

 

$

 

 

$

4,349

 

 

$

 

Commercial real estate

 

 

513

 

 

 

 

 

 

1,029

 

 

 

 

Commercial real estate - construction

 

 

183

 

 

 

 

 

 

367

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

169

 

 

$

 

 

$

4,372

 

 

$

 

Commercial real estate

 

 

4,388

 

 

 

 

 

 

5,134

 

 

 

10

 

Commercial real estate - construction

 

 

223

 

 

 

 

 

 

367

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

2,102

 

 

 

7

 

 

 

1,338

 

 

 

7

 

Home equity

 

 

33

 

 

 

 

 

 

95

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2018

 

(Dollars in thousands)

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate

 

 

2,289

 

 

 

 

 

 

2,306

 

 

 

3

 

Commercial real estate - construction

 

 

27

 

 

 

 

 

 

17

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

857

 

 

 

14

 

 

 

796

 

 

 

14

 

Home equity

 

 

29

 

 

 

 

 

 

208

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded and acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

29

 

 

$

 

 

$

20

 

 

$

 

Commercial real estate

 

 

1,589

 

 

 

 

 

 

2,001

 

 

 

14

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

1,219

 

 

 

 

 

 

1,086

 

 

 

 

Home equity

 

 

4

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,603

 

 

$

3

 

 

$

3,519

 

 

$

 

Commercial real estate

 

 

477

 

 

 

 

 

 

1,367

 

 

 

 

Commercial real estate - construction

 

 

245

 

 

 

 

 

 

366

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,632

 

 

$

3

 

 

$

3,539

 

 

$

 

Commercial real estate

 

 

4,355

 

 

 

 

 

 

5,674

 

 

 

17

 

Commercial real estate - construction

 

 

272

 

 

 

 

 

 

383

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

2,076

 

 

 

14

 

 

 

1,882

 

 

 

14

 

Home equity

 

 

33

 

 

 

 

 

 

208

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans by loan portfolio class, including loans acquired with credit deterioration, as of June 30, 2019 and December 31, 2018 are summarized as follows:

 

(Dollars in thousands)

 

June 30, 2019

 

 

December 31, 2018

 

Commercial and industrial

 

$

105

 

 

$

4,555

 

Commercial real estate

 

 

4,360

 

 

 

4,291

 

Commercial real estate - construction

 

 

40

 

 

 

367

 

Residential mortgage

 

 

1,628

 

 

 

1,502

 

Home equity

 

 

32

 

 

 

34

 

 

 

$

6,165

 

 

$

10,749

 

 

The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due.  The classes of the loan portfolio summarized by the past due status as of June 30, 2019 and December 31, 2018 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

(Dollars in thousands)

 

30-59

 

 

60-89

 

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable >

 

 

 

Days Past

 

 

Days Past

 

 

than 90

 

 

Total Past

 

 

 

 

 

 

 

 

 

 

90 Days and

 

June 30, 2019

 

Due

 

 

Due

 

 

Days

 

 

Due

 

 

Current

 

 

Total Loans

 

 

Accruing

 

Commercial and industrial

 

$

277

 

 

$

 

 

$

76

 

 

$

353

 

 

$

300,889

 

 

$

301,242

 

 

$

 

Commercial real estate

 

 

225

 

 

 

635

 

 

 

1,953

 

 

 

2,813

 

 

 

878,888

 

 

 

881,701

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

40

 

 

 

40

 

 

 

173,860

 

 

 

173,900

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

87

 

 

 

 

 

 

380

 

 

 

467

 

 

 

247,413

 

 

 

247,880

 

 

 

 

Home equity

 

 

18

 

 

 

10

 

 

 

 

 

 

28

 

 

 

70,410

 

 

 

70,438

 

 

 

 

Consumer

 

 

5

 

 

 

3

 

 

 

 

 

 

8

 

 

 

10,121

 

 

 

10,129

 

 

 

 

Loans acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

24

 

 

 

5

 

 

 

29

 

 

 

 

 

 

29

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

1,050

 

 

 

1,050

 

 

 

566

 

 

 

1,616

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

17

 

 

 

70

 

 

 

832

 

 

 

919

 

 

 

315

 

 

 

1,234

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

629

 

 

$

742

 

 

$

4,336

 

 

$

5,707

 

 

$

1,682,466

 

 

$

1,688,173

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

(Dollars in thousands)

 

30-59

 

 

60-89

 

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable >

 

 

 

Days Past

 

 

Days Past

 

 

than 90

 

 

Total Past

 

 

 

 

 

 

 

 

 

 

90 Days and

 

December 31, 2018

 

Due

 

 

Due

 

 

Days

 

 

Due

 

 

Current

 

 

Total Loans

 

 

Accruing

 

Commercial and industrial

 

$

17

 

 

$

 

 

$

4,527

 

 

$

4,544

 

 

$

281,946

 

 

$

286,490

 

 

$

 

Commercial real estate

 

 

685

 

 

 

 

 

 

458

 

 

 

1,143

 

 

 

858,663

 

 

 

859,806

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

367

 

 

 

367

 

 

 

141,806

 

 

 

142,173

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53

 

 

 

53

 

 

 

 

Residential mortgage

 

 

461

 

 

 

 

 

 

277

 

 

 

738

 

 

 

251,597

 

 

 

252,335

 

 

 

 

Home equity

 

 

166

 

 

 

22

 

 

 

25

 

 

 

213

 

 

 

69,879

 

 

 

70,092

 

 

 

 

Consumer

 

 

57

 

 

 

5

 

 

 

 

 

 

62

 

 

 

10,253

 

 

 

10,315

 

 

 

 

Loans acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

23

 

 

 

5

 

 

 

 

 

 

28

 

 

 

 

 

 

28

 

 

 

 

Commercial real estate

 

 

29

 

 

 

 

 

 

1,534

 

 

 

1,563

 

 

 

 

 

 

1,563

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

19

 

 

 

57

 

 

 

913

 

 

 

989

 

 

 

219

 

 

 

1,208

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

 

 

 

4

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,457

 

 

$

89

 

 

$

8,105

 

 

$

9,651

 

 

$

1,614,416

 

 

$

1,624,067

 

 

$

 

 

The following tables summarize the allowance and recorded investments in loans receivable.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

three months ended,

June 30, 2019

 

Commercial and industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Lease financing

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1, 2019

 

$

2,443

 

 

$

5,031

 

 

$

81

 

 

$

 

 

$

477

 

 

$

450

 

 

$

6

 

 

$

14

 

 

$

8,502

 

Charge-offs

 

 

(205

)

 

 

 

 

 

(20

)

 

 

 

 

 

 

 

 

 

 

 

(38

)

 

 

 

 

 

(263

)

Recoveries

 

 

42

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

9

 

 

 

 

 

 

67

 

Provisions

 

 

168

 

 

 

266

 

 

 

(16

)

 

 

 

 

 

(1

)

 

 

31

 

 

 

30

 

 

 

(13

)

 

 

465

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

$

2,448

 

 

$

5,312

 

 

$

45

 

 

$

 

 

$

476

 

 

$

482

 

 

$

7

 

 

$

1

 

 

$

8,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

six months ended,

June 30, 2019

 

Commercial

and

industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Lease financing

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2019

 

$

2,391

 

 

$

4,703

 

 

$

75

 

 

$

 

 

$

453

 

 

$

528

 

 

$

7

 

 

$

240

 

 

$

8,397

 

Charge-offs

 

 

(205

)

 

 

(12

)

 

 

(40

)

 

 

 

 

 

 

 

 

 

 

 

(47

)

 

 

 

 

 

(304

)

Recoveries

 

 

43

 

 

 

33

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

11

 

 

 

 

 

 

88

 

Provisions

 

 

219

 

 

 

588

 

 

 

10

 

 

 

 

 

 

23

 

 

 

(47

)

 

 

36

 

 

 

(239

)

 

 

590

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

2,448

 

 

 

5,312

 

 

 

45

 

 

 

 

 

 

476

 

 

 

482

 

 

 

7

 

 

 

1

 

 

 

8,771

 

Individually evaluated for impairment

 

 

13

 

 

 

243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

256

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

collectively evaluated for impairment

 

$

2,435

 

 

$

5,069

 

 

$

45

 

 

$

 

 

$

476

 

 

$

482

 

 

$

7

 

 

$

1

 

 

$

8,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

301,271

 

 

$

883,317

 

 

$

173,900

 

 

$

 

 

$

249,114

 

 

$

70,442

 

 

$

10,129

 

 

$

 

 

$

1,688,173

 

Ending balance: individually evaluated for impairment

 

 

76

 

 

 

2,745

 

 

 

40

 

 

 

 

 

 

897

 

 

 

28

 

 

 

 

 

 

 

 

 

3,786

 

Ending balance: acquired with credit deterioration

 

 

29

 

 

 

1,616

 

 

 

 

 

 

 

 

 

1,234

 

 

 

4

 

 

 

 

 

 

 

 

 

2,883

 

Ending balance: collectively evaluated for impairment

 

$

301,166

 

 

$

878,956

 

 

$

173,860

 

 

$

 

 

$

246,983

 

 

$

70,410

 

 

$

10,129

 

 

$

 

 

$

1,681,504

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

Commercial

and

industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Lease financing

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

2,391

 

 

$

4,703

 

 

$

75

 

 

$

 

 

$

453

 

 

$

528

 

 

$

7

 

 

$

240

 

 

$

8,397

 

Ending balance: individually evaluated for impairment

 

 

500

 

 

 

204

 

 

 

38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

742

 

Ending balance: collectively evaluated for impairment

 

$

1,891

 

 

$

4,499

 

 

$

37

 

 

$

 

 

$

453

 

 

$

528

 

 

$

7

 

 

$

240

 

 

$

7,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

286,518

 

 

$

861,369

 

 

$

142,173

 

 

$

53

 

 

$

253,543

 

 

$

70,096

 

 

$

10,315

 

 

$

 

 

$

1,624,067

 

Ending balance: individually evaluated

for impairment

 

 

4,527

 

 

 

2,728

 

 

 

367

 

 

 

 

 

 

811

 

 

 

30

 

 

 

 

 

 

 

 

 

8,463

 

Ending balance: acquired with credit deterioration

 

 

28

 

 

 

1,563

 

 

 

 

 

 

 

 

 

1,208

 

 

 

4

 

 

 

 

 

 

 

 

 

2,803

 

Ending balance: collectively evaluated

for impairment

 

$

281,963

 

 

$

857,078

 

 

$

141,806

 

 

$

53

 

 

$

251,524

 

 

$

70,062

 

 

$

10,315

 

 

$

 

 

$

1,612,801

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

three months ended,

June 30, 2018

 

Commercial and industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Lease financing

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1, 2018

 

$

1,977

 

 

$

4,653

 

 

$

183

 

 

$

 

 

$

452

 

 

$

391

 

 

$

4

 

 

$

6

 

 

$

7,666

 

Charge-offs

 

 

(129

)

 

 

 

 

 

(40

)

 

 

 

 

 

(3

)

 

 

(91

)

 

 

(4

)

 

 

 

 

 

(267

)

Recoveries

 

 

 

 

 

788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

790

 

Provisions

 

 

272

 

 

 

(718

)

 

 

3

 

 

 

 

 

 

(8

)

 

 

120

 

 

 

2

 

 

 

329

 

 

 

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

$

2,120

 

 

$

4,723

 

 

$

146

 

 

$

 

 

$

441

 

 

$

420

 

 

$

4

 

 

$

335

 

 

$

8,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

six months ended,

June 30, 2018

 

Commercial and industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Lease financing

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2018

 

 

1,795

 

 

 

4,435

 

 

 

178

 

 

 

 

 

 

428

 

 

 

423

 

 

 

3

 

 

 

344

 

 

$

7,606

 

Charge-offs

 

 

(129

)

 

 

 

 

 

(40

)

 

 

 

 

 

(5

)

 

 

(167

)

 

 

(10

)

 

 

 

 

 

(351

)

Recoveries

 

 

 

 

 

805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

809

 

Provisions

 

 

454

 

 

 

(517

)

 

 

8

 

 

 

 

 

 

18

 

 

 

164

 

 

 

7

 

 

 

(9

)

 

 

125

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

2,120

 

 

 

4,723

 

 

 

146

 

 

 

 

 

 

441

 

 

 

420

 

 

 

4

 

 

 

335

 

 

 

8,189

 

Individually evaluated for impairment

 

 

282

 

 

 

238

 

 

 

54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

574

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

collectively evaluated for impairment

 

$

1,838

 

 

$

4,485

 

 

$

92

 

 

$

 

 

$

441

 

 

$

420

 

 

$

4

 

 

$

335

 

 

$

7,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

204,724

 

 

$

575,956

 

 

$

82,690

 

 

$

153

 

 

$

120,260

 

 

$

47,815

 

 

$

4,881

 

 

$

 

 

$

1,036,479

 

Ending balance: individually evaluated for impairment

 

 

4,324

 

 

 

2,261

 

 

 

367

 

 

 

 

 

 

728

 

 

 

8

 

 

 

 

 

 

 

 

 

7,688

 

Ending balance: acquired with credit deterioration

 

 

23

 

 

 

1,466

 

 

 

 

 

 

 

 

 

493

 

 

 

 

 

 

 

 

 

 

 

 

1,982

 

Ending balance: collectively evaluated for impairment

 

$

200,377

 

 

$

572,229

 

 

$

82,323

 

 

$

153

 

 

$

119,039

 

 

$

47,807

 

 

$

4,881

 

 

$

 

 

$

1,026,809

 

 

 

The recorded investments in troubled debt restructured loans at June 30, 2019 and December 31, 2018 are as follows:

 

(Dollars in thousands)

Pre-Modification

 

 

Post-Modification

 

 

 

 

June 30, 2019

Outstanding Recorded Investment

 

 

Outstanding Recorded Investment

 

 

Recorded Investment

 

Commercial real estate

$

2,940

 

 

$

2,841

 

 

$

2,162

 

Residential mortgage

 

677

 

 

 

675

 

 

 

503

 

 

$

3,617

 

 

$

3,516

 

 

$

2,665

 

 

(Dollars in thousands)

Pre-Modification

 

 

Post-Modification

 

 

 

 

December 31, 2018

Outstanding Recorded Investment

 

 

Outstanding Recorded Investment

 

 

Recorded Investment

 

Commercial and industrial

$

4,110

 

 

$

4,460

 

 

$

4,302

 

Commercial real estate

 

2,940

 

 

 

2,841

 

 

 

2,201

 

Residential mortgage

 

677

 

 

 

675

 

 

 

516

 

Home equity

 

14

 

 

 

14

 

 

 

1

 

 

$

7,741

 

 

$

7,990

 

 

$

7,020

 

 

Mid Penn entered into forbearance or modification agreements on all loans currently classified as troubled debt restructures and all of these agreements have resulted in additional principal repayment.  The terms of these forbearance agreements vary and generally involve modifications from the original loan agreements including either a reduction in the amount of principal payments for certain or extended periods, interest rate reductions, and/or the intent for the loan to be repaid as collateral is sold.

Mid Penn’s troubled debt restructured loans at June 30, 2019 totaled $2,665,000 and included $2,162,000 of troubled debt restructurings attributable to nine loans among four relationships which were classified as nonaccrual impaired based upon a collateral evaluation in accordance with the guidance on impaired loans.  One large relationship accounted for $1,423,000 of the total $2,162,000 of these nonaccrual impaired troubled debt restructured loans.  The remaining troubled debt restructurings were three loans totaling $503,000 representing accruing impaired residential mortgage loans to unrelated borrowers in compliance with the terms of the modification.

Mid Penn’s troubled debt restructured loans at December 31, 2018 totaled $7,020,000, and included $6,503,000 of troubled debt restructurings attributable to ten loans among five relationships which were classified as nonaccrual impaired based upon a collateral evaluation in accordance with the guidance on impaired loans.  Two large relationships accounted for $5,463,000 of the total $6,503,000 in nonaccrual impaired troubled debt restructured loans.  The remaining four loans totaling $517,000 represented accruing impaired loans to unrelated borrowers in compliance with the terms of the modification, with three loans being accruing impaired residential mortgages to unrelated borrowers totaling $516,000 and one loan being an accruing impaired home equity loan of $1,000.  As of December 31, 2018, there were no defaulted troubled debt restructured loans, as all troubled debt restructured loans were current with respect to their associated forbearance agreements.  There were also no defaults on troubled debt restructured loans within twelve months of restructure during 2018.  

The decrease in the troubled debt restructured loan balance when compared to the December 31, 2018 amount was due to the successful workout of one nonaccrual troubled debt restructured loan totaling $4,302,000 during the first quarter of 2019. There were no troubled debt restructured loans added during the three or six months ended June 30, 2019 or 2018.  As a result of management evaluations at June 30, 2019, June 30, 2018, and December 31, 2018, any necessary specific allocations or charge-offs have been taken as appropriate. There were no charge-offs associated with existing troubled debt restructured loan relationships for the three or six months ended June 30, 2019 or 2018. There were no troubled debt restructured loans that defaulted within twelve months of restructure during the three or six months ended June 30, 2019 and 2018.

The following tables provide activity for the accretable yield of acquired impaired loans from the Phoenix Bancorp, Inc. (March 2015), Scottdale (January 2018), and First Priority (July 2018) acquisitions for the three and six months ended June 30, 2019.

 

(Dollars in thousands)

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

2019

 

 

2018

 

Accretable yield, beginning of period

 

$

254

 

 

$

336

 

Accretable yield amortized to interest income

 

 

(57

)

 

 

(36

)

Accretable yield, end of period

 

$

197

 

 

$

300

 

 

(Dollars in thousands)

 

Six Months Ended June 30,

 

 

 

2019

 

 

2018

 

Accretable yield, beginning of period

 

$

309

 

 

$

67

 

Acquisition of impaired loans

 

 

 

 

 

305

 

Accretable yield amortized to interest income

 

 

(112

)

 

 

(72

)

Accretable yield, end of period

 

$

197

 

 

$

300