XML 27 R16.htm IDEA: XBRL DOCUMENT v3.19.2
Leases
6 Months Ended
Jun. 30, 2019
Leases [Abstract]  
Leases

(8)Leases

 

On January 1, 2019, Mid Penn adopted ASU No. 2016-02 “Leases” (Topic 842), and all subsequent ASUs that modified Topic 842, which primarily affected the accounting treatment for operating lease agreements in which Mid Penn is the lessee.  As of the January 1, 2019 adoption date, Mid Penn leased twenty-four branch locations under non-cancelable operating leases, which expire at various dates through the year ending December 31, 2035.  Three of Mid Penn’s operating leases are with related parties.  Subsequent to the adoption of Topic 842, Mid Penn entered into a lease agreement for one facility under a non-cancelable finance lease, which commenced March 1, 2019 and expires February 28, 2039.

 

In 2016, Mid Penn entered into two subleasing agreements with unrelated parties on one of its properties under an operating lease.  Both subleases included escalation clauses.  The first sublease agreement began on April 1, 2016, while the second sublease began on July 1, 2016.  One sublease was terminated during the first quarter of 2019 due to the bankruptcy of the tenant.  The remaining sublease ends on March 31, 2021.  

 

Operating and finance lease right-of-use assets, as well as operating lease liabilities, are presented as separate line items on the Consolidated Balance Sheet, while finance lease liabilities are classified as a component of long term debt.  Mid Penn has 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 Balance Sheet.

 

There were no sale and leaseback transactions, leveraged leases, or leases that had not commenced as of June 30, 2019.

 

Below is a summary of the operating and finance lease right-of-use assets and related lease liabilities, as well as the weighted average lease term (in years) and weighted average discount rate for each of the lease classifications as of June 30, 2019.

 

(Dollars in thousands)

 

June 30, 2019

 

 

 

Operating Leases

 

 

Finance Lease

 

Right of use asset

 

$

10,834

 

 

$

3,537

 

Lease liability

 

$

11,983

 

 

$

3,591

 

Weighted average remaining lease term  (in years)

 

 

9.26

 

 

 

19.67

 

Weighted average discount rate

 

 

3.43

%

 

 

3.81

%

 

A summary of lease costs during the three and six months ended June 30, 2019 are presented below.  Interest expense on finance lease liabilities is included in other interest expense, while all other lease costs are included in occupancy expense on Mid Penn’s Consolidated Statements of Income.

 

(Dollars in thousands)

 

Three Months ended

 

 

Six Months Ended

 

 

 

June 30, 2019

 

 

June 30, 2019

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of right-of-use asset

 

$

45

 

 

$

60

 

Interest expense on lease liability

 

 

35

 

 

 

46

 

Total finance lease cost

 

 

80

 

 

 

106

 

Operating lease cost

 

 

515

 

 

 

1,030

 

Short-term lease cost

 

 

 

 

 

 

Variable lease cost

 

 

 

 

 

 

Sublease income

 

 

(7

)

 

 

(12

)

Total lease costs

 

$

588

 

 

$

1,124

 

 

A summary of cash paid for amounts included in the measurement of lease liabilities is presented below.

 

(Dollars in thousands)

 

Six months ended

 

 

 

June 30, 2019

 

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

 

 

 

 

Operating cash flows from finance leases

 

$

46

 

Operating cash flows from operating leases

 

 

1,087

 

Financing cash flows from finance leases

 

 

6

 

 

 


A maturity analysis of operating and finance lease liabilities and a reconciliation of the undiscounted cash flows to the total operating and finance lease liability amounts is presented below.

 

(Dollars in thousands)

 

June 30, 2019

 

 

 

Operating Leases

 

 

Finance Lease

 

Lease payments due:

 

 

 

 

 

 

 

 

Within one year

 

$

1,075

 

 

$

108

 

After one but within two years

 

 

1,965

 

 

 

216

 

After two but within three years

 

 

1,603

 

 

 

217

 

After three but within four years

 

 

1,464

 

 

 

217

 

After four but within five years

 

 

1,245

 

 

 

217

 

After five years

 

 

6,691

 

 

 

4,244

 

Total undiscounted cash flows

 

 

14,043

 

 

 

5,219

 

Discount on cash flows

 

 

(2,060

)

 

 

(1,628

)

Total lease liability

 

$

11,983

 

 

$

3,591

 

 

The following summary reflects the future minimum rental payments by year under Mid Penn’s operating leases as of December 31, 2018, including a breakdown of the sublease rental income and future minimum payments owned to related parties.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease

Obligation

 

 

Sublease

Rental

Income

 

 

Net

Rental

Expense

 

2019

 

 

2,171

 

 

 

81

 

 

 

2,090

 

2020

 

 

1,970

 

 

 

81

 

 

 

1,889

 

2021

 

 

1,603

 

 

 

20

 

 

 

1,583

 

2022

 

 

1,464

 

 

 

 

 

 

1,464

 

2023

 

 

1,245

 

 

 

 

 

 

1,245

 

thereafter

 

 

6,691

 

 

 

 

 

 

6,691

 

 

 

$

15,144

 

 

$

182

 

 

$

14,962