XML 23 R13.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2021
Accounts Notes Loans And Financing Receivable Gross Allowance And Net [Abstract]  
Loans and Allowance for Loan and Lease Losses

 


 

(4)Loans and Allowance for Loan and Lease Losses

As of September 30, 2021 and December 31, 2020, the types of loans in Mid Penn’s portfolio, summarized using Mid Penn’s internal risk rating system between those rated “pass” (net of deferred fees and costs of $10,676,000 as of September 30, 2021 and $9,084,000 as of December 31, 2020), which comprise the vast majority of the portfolio, and those classified as “special mention” and “substandard”, are as follows:

 

(Dollars in thousands)

 

 

 

Special

 

 

 

 

 

 

September 30, 2021

 

Pass

 

 

Mention

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

620,219

 

 

$

9,957

 

 

$

2,504

 

 

$

632,680

 

Commercial real estate

 

 

1,126,698

 

 

 

6,926

 

 

 

7,721

 

 

 

1,141,345

 

Commercial real estate - construction

 

 

313,854

 

 

 

581

 

 

 

22

 

 

 

314,457

 

Residential mortgage

 

 

193,831

 

 

 

103

 

 

 

1,702

 

 

 

195,636

 

Home equity

 

 

75,338

 

 

 

 

 

 

2,674

 

 

 

78,012

 

Consumer

 

 

8,299

 

 

 

 

 

 

 

 

 

8,299

 

 

 

$

2,338,239

 

 

$

17,567

 

 

$

14,623

 

 

$

2,370,429

 

 

(Dollars in thousands)

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

December 31, 2020

 

Pass

 

 

Mention

 

 

Substandard

 

 

Total

 

Commercial and industrial

 

$

739,306

 

 

$

9,928

 

 

$

3,120

 

 

$

752,354

 

Commercial real estate

 

 

1,084,123

 

 

 

1,708

 

 

 

13,825

 

 

 

1,099,656

 

Commercial real estate - construction

 

 

248,882

 

 

 

 

 

 

31

 

 

 

248,913

 

Residential mortgage

 

 

200,544

 

 

 

53

 

 

 

1,244

 

 

 

201,841

 

Home equity

 

 

71,856

 

 

 

3

 

 

 

2,365

 

 

 

74,224

 

Consumer

 

 

7,053

 

 

 

 

 

 

 

 

 

7,053

 

 

 

$

2,351,764

 

 

$

11,692

 

 

$

20,585

 

 

$

2,384,041

 

 

All PPP loans, whether disbursed in 2020 or 2021, are included in commercial and industrial loans and are fully guaranteed by the SBA; therefore, all PPP loans outstanding (net of the related deferred PPP fees) are classified as “pass” within Mid Penn’s internal risk rating system as of September 30, 2021.

 

Mid Penn had no loans classified as “doubtful” as of September 30, 2021 and December 31, 2020.

 

 


 

Impaired loans by loan portfolio class as of September 30, 2021 and December 31, 2020 are summarized as follows:

 

 

 

September 30, 2021

 

 

December 31, 2020

 

(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

 

$

5

 

 

$

36

 

 

$

 

 

$

899

 

 

$

931

 

 

$

 

Commercial real estate

 

 

920

 

 

 

1,309

 

 

 

 

 

 

8,215

 

 

 

8,574

 

 

 

 

Commercial real estate - construction

 

 

22

 

 

 

27

 

 

 

 

 

 

31

 

 

 

34

 

 

 

 

Residential mortgage

 

 

1,276

 

 

 

1,309

 

 

 

 

 

 

818

 

 

 

842

 

 

 

 

Home equity

 

 

2,420

 

 

 

2,423

 

 

 

 

 

 

2,365

 

 

 

2,395

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded and acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate

 

 

1,355

 

 

 

1,590

 

 

 

 

 

 

1,419

 

 

 

1,693

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

273

 

 

 

620

 

 

 

 

 

 

323

 

 

 

568

 

 

 

 

Home equity

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

13

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

216

 

 

$

247

 

 

$

69

 

 

$

553

 

 

$

574

 

 

$

533

 

Commercial real estate

 

 

294

 

 

 

363

 

 

 

129

 

 

 

887

 

 

 

994

 

 

 

274

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

221

 

 

$

283

 

 

$

69

 

 

$

1,452

 

 

$

1,505

 

 

$

533

 

Commercial real estate

 

 

2,569

 

 

 

3,262

 

 

 

129

 

 

 

10,521

 

 

 

11,261

 

 

 

274

 

Commercial real estate - construction

 

 

22

 

 

 

27

 

 

 

 

 

 

31

 

 

 

34

 

 

 

 

Residential mortgage

 

 

1,549

 

 

 

1,929

 

 

 

 

 

 

1,141

 

 

 

1,410

 

 

 

 

Home equity

 

 

2,420

 

 

 

2,434

 

 

 

 

 

 

2,365

 

 

 

2,408

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The average recorded investment of impaired loans and related interest income recognized for the three and nine months ended September 30, 2021 and 2020 are summarized as follows:

 

 

 

Three Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

(Dollars in thousands)

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5

 

 

$

 

 

$

932

 

 

$

 

Commercial real estate

 

 

938

 

 

 

 

 

 

7,171

 

 

 

5

 

Commercial real estate - construction

 

 

23

 

 

 

 

 

 

32

 

 

 

 

Residential mortgage

 

 

1,018

 

 

 

6

 

 

 

805

 

 

 

6

 

Home equity

 

 

2,379

 

 

 

 

 

 

2,396

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded and acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate

 

 

1,368

 

 

 

 

 

 

1,428

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

281

 

 

 

 

 

 

347

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

217

 

 

$

 

 

$

130

 

 

$

 

Commercial real estate

 

 

1,503

 

 

 

 

 

 

560

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

222

 

 

$

 

 

$

1,062

 

 

$

 

Commercial real estate

 

 

3,809

 

 

 

 

 

 

9,159

 

 

 

5

 

Commercial real estate - construction

 

 

23

 

 

 

 

 

 

32

 

 

 

 

Residential mortgage

 

 

1,299

 

 

 

6

 

 

 

1,152

 

 

 

6

 

Home equity

 

 

2,379

 

 

 

 

 

 

2,396

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

(Dollars in thousands)

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

379

 

 

$

 

 

$

911

 

 

$

 

Commercial real estate

 

 

2,671

 

 

 

1

 

 

 

7,325

 

 

 

5

 

Commercial real estate - construction

 

 

27

 

 

 

 

 

 

36

 

 

 

 

Residential mortgage

 

 

902

 

 

 

20

 

 

 

794

 

 

 

19

 

Home equity

 

 

2,364

 

 

 

 

 

 

1,210

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded and acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

1

 

 

$

 

Commercial real estate

 

 

1,383

 

 

 

 

 

 

1,423

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

291

 

 

 

 

 

 

361

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

1

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

187

 

 

$

 

 

$

67

 

 

$

 

Commercial real estate

 

 

1,192

 

 

 

 

 

 

530

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

566

 

 

$

 

 

$

979

 

 

$

 

Commercial real estate

 

 

5,246

 

 

 

1

 

 

 

9,278

 

 

 

5

 

Commercial real estate - construction

 

 

27

 

 

 

 

 

 

36

 

 

 

 

Residential mortgage

 

 

1,193

 

 

 

20

 

 

 

1,155

 

 

 

19

 

Home equity

 

 

2,364

 

 

 

 

 

 

1,211

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans by loan portfolio class, including loans acquired with credit deterioration, as of September 30, 2021 and December 31, 2020 are summarized as follows:

 

(Dollars in thousands)

 

September 30, 2021

 

 

December 31, 2020

 

Commercial and industrial

 

$

221

 

 

$

1,452

 

Commercial real estate

 

 

2,569

 

 

 

10,520

 

Commercial real estate - construction

 

 

22

 

 

 

31

 

Residential mortgage

 

 

1,107

 

 

 

679

 

Home equity

 

 

2,420

 

 

 

2,365

 

 

 

$

6,339

 

 

$

15,047

 

 


 

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 September 30, 2021 and December 31, 2020 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

 

September 30, 2021

 

Due

 

 

Due

 

 

Days

 

 

Due

 

 

Current

 

 

Total Loans

 

 

Accruing

 

Commercial and industrial

 

$

360

 

 

$

25

 

 

$

196

 

 

$

581

 

 

$

632,099

 

 

$

632,680

 

 

$

 

Commercial real estate

 

 

79

 

 

 

32

 

 

 

779

 

 

 

890

 

 

 

1,139,100

 

 

 

1,139,990

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

314,457

 

 

 

314,457

 

 

 

 

Residential mortgage

 

 

64

 

 

 

3

 

 

 

799

 

 

 

866

 

 

 

194,497

 

 

 

195,363

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

2,321

 

 

 

2,321

 

 

 

75,691

 

 

 

78,012

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,299

 

 

 

8,299

 

 

 

 

Loans acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

1,349

 

 

 

1,349

 

 

 

6

 

 

 

1,355

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

135

 

 

 

135

 

 

 

138

 

 

 

273

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

503

 

 

$

60

 

 

$

5,579

 

 

$

6,142

 

 

$

2,364,287

 

 

$

2,370,429

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

(Dollars in thousands)

 

30-59

 

 

60-89

 

 

Greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable >

 

 

 

Days Past

 

 

Days Past

 

 

than 90

 

 

Total Past

 

 

 

 

 

 

 

 

 

 

90 Days and

 

December 31, 2020

 

Due

 

 

Due

 

 

Days

 

 

Due

 

 

Current

 

 

Total Loans

 

 

Accruing

 

Commercial and industrial

 

$

365

 

 

$

1,017

 

 

$

1,377

 

 

$

2,759

 

 

$

749,595

 

 

$

752,354

 

 

$

 

Commercial real estate

 

 

1,096

 

 

 

 

 

 

7,668

 

 

 

8,764

 

 

 

1,089,473

 

 

 

1,098,237

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

248,913

 

 

 

248,913

 

 

 

 

Residential mortgage

 

 

126

 

 

 

 

 

 

282

 

 

 

408

 

 

 

201,110

 

 

 

201,518

 

 

 

 

Home equity

 

 

71

 

 

 

22

 

 

 

2,343

 

 

 

2,436

 

 

 

71,788

 

 

 

74,224

 

 

 

 

Consumer

 

 

 

 

 

6

 

 

 

 

 

 

6

 

 

 

7,047

 

 

 

7,053

 

 

 

 

Loans acquired with credit deterioration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

9

 

 

 

 

 

 

1,402

 

 

 

1,411

 

 

 

8

 

 

 

1,419

 

 

 

 

Commercial real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

 

 

 

 

168

 

 

 

168

 

 

 

155

 

 

 

323

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,667

 

 

$

1,045

 

 

$

13,240

 

 

$

15,952

 

 

$

2,368,089

 

 

$

2,384,041

 

 

$

 


 

The allowance for loan losses and the related loan loss provision for the periods presented reflect Mid Penn’s continued application of the incurred loss method for estimating credit losses, as Mid Penn is not required to adopt the current expected credit loss (“CECL”) accounting standard until January 1, 2023, and Mid Penn has not elected to early adopt CECL.  PPP loans, both those disbursed in 2020 and those disbursed in 2021, are included in the commercial and industrial classification and, as the PPP loans are fully guaranteed by the Small Business Administration, no allowance for loan losses was recorded against the $229,679,000 balance of PPP loans outstanding (net of related deferred PPP fees) as of September 30, 2021.

  

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

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

three months ended,

September 30, 2021

 

Commercial and industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1, 2021

 

$

3,165

 

 

$

9,977

 

 

$

130

 

 

$

499

 

 

$

588

 

 

$

2

 

 

$

355

 

 

$

14,716

 

Charge-offs

 

 

 

 

 

(1,043

)

 

 

 

 

 

(3

)

 

 

 

 

 

(11

)

 

 

 

 

 

(1,057

)

Recoveries

 

 

1

 

 

 

140

 

 

 

 

 

 

2

 

 

 

 

 

 

6

 

 

 

 

 

 

149

 

Provisions (credits)

 

 

204

 

 

 

(112

)

 

 

3

 

 

 

(8

)

 

 

15

 

 

 

5

 

 

 

318

 

 

 

425

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

$

3,370

 

 

$

8,962

 

 

$

133

 

 

$

490

 

 

$

603

 

 

$

2

 

 

$

673

 

 

$

14,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

nine months ended,

September 30, 2021

 

Commercial

and

industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2021

 

$

3,066

 

 

$

8,655

 

 

$

134

 

 

$

429

 

 

$

507

 

 

$

1

 

 

$

590

 

 

$

13,382

 

Charge-offs

 

 

(859

)

 

 

(1,043

)

 

 

(23

)

 

 

(13

)

 

 

 

 

 

(23

)

 

 

 

 

 

(1,961

)

Recoveries

 

 

2

 

 

 

206

 

 

 

 

 

 

13

 

 

 

 

 

 

16

 

 

 

 

 

 

237

 

Provisions

 

 

1,161

 

 

 

1,144

 

 

 

22

 

 

 

61

 

 

 

96

 

 

 

8

 

 

 

83

 

 

 

2,575

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

 

3,370

 

 

 

8,962

 

 

 

133

 

 

 

490

 

 

 

603

 

 

 

2

 

 

 

673

 

 

 

14,233

 

Individually evaluated for impairment

 

 

69

 

 

 

129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

198

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

3,301

 

 

$

8,833

 

 

$

133

 

 

$

490

 

 

$

603

 

 

$

2

 

 

$

673

 

 

$

14,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

632,680

 

 

$

1,141,345

 

 

$

314,457

 

 

$

195,636

 

 

$

78,012

 

 

$

8,299

 

 

$

 

 

$

2,370,429

 

Ending balance: individually evaluated for impairment

 

 

221

 

 

 

1,214

 

 

 

22

 

 

 

1,276

 

 

 

2,420

 

 

 

 

 

 

 

 

 

5,153

 

Ending balance: acquired with credit deterioration

 

 

 

 

 

1,355

 

 

 

 

 

 

273

 

 

 

 

 

 

 

 

 

 

 

 

1,628

 

Ending balance: collectively evaluated for impairment

 

$

632,459

 

 

$

1,138,776

 

 

$

314,435

 

 

$

194,087

 

 

$

75,592

 

 

$

8,299

 

 

$

 

 

$

2,363,648

 

 


 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

Commercial

and

industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

3,066

 

 

$

8,655

 

 

$

134

 

 

$

429

 

 

$

507

 

 

$

1

 

 

$

590

 

 

$

13,382

 

Ending balance: individually evaluated for impairment

 

 

533

 

 

 

274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

807

 

Ending balance: collectively evaluated for impairment

 

$

2,533

 

 

$

8,381

 

 

$

134

 

 

$

429

 

 

$

507

 

 

$

1

 

 

$

590

 

 

$

12,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

752,354

 

 

$

1,099,656

 

 

$

248,913

 

 

$

201,841

 

 

$

74,224

 

 

$

7,053

 

 

$

 

 

$

2,384,041

 

Ending balance: individually evaluated for impairment

 

 

1,452

 

 

 

9,102

 

 

 

31

 

 

 

818

 

 

 

2,365

 

 

 

 

 

 

 

 

 

13,768

 

Ending balance: acquired with credit deterioration

 

 

 

 

 

1,419

 

 

 

 

 

 

323

 

 

 

 

 

 

 

 

 

 

 

 

1,742

 

Ending balance: collectively evaluated for impairment

 

$

750,902

 

 

$

1,089,135

 

 

$

248,882

 

 

$

200,700

 

 

$

71,859

 

 

$

7,053

 

 

$

 

 

$

2,368,531

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

three months ended,

September 30, 2020

 

Commercial and industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1, 2020

 

$

2,786

 

 

$

7,241

 

 

$

65

 

 

$

427

 

 

$

517

 

 

$

2

 

 

$

29

 

 

$

11,067

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

 

(4

)

 

 

 

 

 

(8

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

11

 

Provisions (credits)

 

 

138

 

 

 

529

 

 

 

(4

)

 

 

47

 

 

 

14

 

 

 

(7

)

 

 

383

 

 

 

1,100

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

$

2,924

 

 

$

7,770

 

 

$

61

 

 

$

470

 

 

$

531

 

 

$

2

 

 

$

412

 

 

$

12,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of, and for the

nine months ended,

September 30, 2020

 

Commercial and industrial

 

 

Commercial real estate

 

 

Commercial real estate - construction

 

 

Residential mortgage

 

 

Home equity

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2020

 

 

2,341

 

 

 

6,259

 

 

 

51

 

 

 

417

 

 

 

442

 

 

 

2

 

 

 

3

 

 

$

9,515

 

Charge-offs

 

 

(45

)

 

 

 

 

 

(7

)

 

 

(4

)

 

 

 

 

 

(22

)

 

 

 

 

 

(78

)

Recoveries

 

 

2

 

 

 

1

 

 

 

2

 

 

 

3

 

 

 

1

 

 

 

24

 

 

 

 

 

 

33

 

Provisions (credits)

 

 

626

 

 

 

1,510

 

 

 

15

 

 

 

54

 

 

 

88

 

 

 

(2

)

 

 

409

 

 

 

2,700

 

Ending balance,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

2,924

 

 

 

7,770

 

 

 

61

 

 

 

470

 

 

 

531

 

 

 

2

 

 

 

412

 

 

 

12,170

 

Individually evaluated for impairment

 

 

41

 

 

 

141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

182

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

collectively evaluated for impairment

 

$

2,883

 

 

$

7,629

 

 

$

61

 

 

$

470

 

 

$

531

 

 

$

2

 

 

$

412

 

 

$

11,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

968,875

 

 

$

1,021,418

 

 

$

238,208

 

 

$

215,589

 

 

$

70,400

 

 

$

7,337

 

 

$

 

 

$

2,521,827

 

Ending balance: individually evaluated for impairment

 

 

912

 

 

 

7,434

 

 

 

32

 

 

 

834

 

 

 

2,386

 

 

 

 

 

 

 

 

 

11,598

 

Ending balance: acquired with credit deterioration

 

 

 

 

 

1,426

 

 

 

 

 

 

342

 

 

 

 

 

 

 

 

 

 

 

 

1,768

 

Ending balance: collectively evaluated for impairment

 

$

967,963

 

 

$

1,012,558

 

 

$

238,176

 

 

$

214,413

 

 

$

68,014

 

 

$

7,337

 

 

$

 

 

$

2,508,461

 

 

 


 

Mid Penn entered into forbearance or modification agreements on loans currently classified as troubled debt restructures, and 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 September 30, 2021 totaled $847,000 and included: (i) two accruing impaired residential mortgage loans to unrelated borrowers in compliance with the terms of the modifications totaling $442,000, and (ii) $405,000 of troubled debt restructurings attributable to eight loans among six relationships which were classified as nonaccrual impaired based upon a collateral evaluation in accordance with the guidance on impaired loans.  The balance of these nonaccrual impaired troubled debt restructured loans as of September 30, 2021 was comprised of $339,000 in commercial real estate loans amongst two borrowers; one commercial real estate construction loan for $22,000, two residential mortgage loans for $39,000, and one commercial and industrial loan for $5,000.  As of September 30, 2021, there were no defaulted troubled debt restructured loans, as all troubled debt restructured loans were current with respect to their associated forbearance agreements. In addition to contractual paydowns, the decrease in Mid Penn’s troubled debt restructured loan balance since December 31, 2020 reflects the successful workout of one nonaccrual impaired loan and the payoff of one accruing impaired loan during the third quarter of 2021.  

Mid Penn’s troubled debt restructured loans at December 31, 2020 totaled $1,480,000, and included: (i) three accruing impaired residential mortgage loans to unrelated borrowers in compliance with the terms of the modifications totaling $463,000, and (ii) $1,017,000 of troubled debt restructurings attributable to nine loans among seven relationships which were classified as nonaccrual impaired based upon a collateral evaluation in accordance with the guidance on impaired loans.  One large commercial real estate relationship accounted for $535,000 of the total $1,017,000 in nonaccrual impaired troubled debt restructured loans, with the remainder consisting of (i) four commercial real estate loans totaling $398,000 among two relationships, (ii) one commercial real estate – construction loan totaling $31,000, (iii) one commercial and industrial loan totaling $6,000, and (iv) two unrelated residential mortgage loans totaling $47,000.  As of December 31, 2020, 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 2020.

The recorded investments in troubled debt restructured loans at September 30, 2021 and December 31, 2020 are as follows:

(Dollars in thousands)

Pre-Modification

 

 

Post-Modification

 

 

 

 

September 30, 2021

Outstanding Recorded Investment

 

 

Outstanding Recorded Investment

 

 

Recorded Investment

 

Commercial and industrial

$

8

 

 

$

8

 

 

$

5

 

Commercial real estate

 

1,214

 

 

 

1,115

 

 

 

339

 

Commercial real estate - construction

 

40

 

 

 

40

 

 

 

22

 

Residential mortgage

 

647

 

 

 

645

 

 

 

481

 

 

$

1,909

 

 

$

1,808

 

 

$

847

 

 

(Dollars in thousands)

Pre-Modification

 

 

Post-Modification

 

 

 

 

December 31, 2020

Outstanding Recorded Investment

 

 

Outstanding Recorded Investment

 

 

Recorded Investment

 

Commercial and industrial

$

8

 

 

$

8

 

 

$

6

 

Commercial real estate

 

1,806

 

 

 

1,707

 

 

 

933

 

Commercial real estate - construction

 

40

 

 

 

40

 

 

 

31

 

Residential mortgage

 

728

 

 

 

725

 

 

 

510

 

 

$

2,582

 

 

$

2,480

 

 

$

1,480

 

 

 

The CARES Act, along with a joint agency statement issued by banking agencies, provides that short-term modifications made in response to COVID-19 do not need to be accounted for as troubled debt restructurings. Depending upon the specific needs and circumstances affecting each borrower, the majority of these modifications ranged from deferrals of both principal and interest payments, with some borrowers reverting to interest-only payments.  The majority of the deferrals granted by Mid Penn were for a period of three months, but some as long as six months, depending upon management’s specific evaluation of each borrower’s circumstances.  Interest does continue to accrue on loans modified under the CARES Act during the deferral period.  As of September 30, 2021, the principal balance of loans remaining in a CARES Act qualifying deferment status totaled $3,571,000, or less than 1 percent of the total loan portfolio, a reduction compared to December 31, 2020, when $11,681,000 of loans, also representing less than 1 percent of the total loan portfolio, were in this deferment status.  Most borrowers who were granted a CARES Act deferral have returned to regular payment status.  Mid Penn remains in communication with each of the borrowers still in deferral status to assess the ongoing credit standing of the borrowers, and may make further adjustments to a borrower’s relationship at some future time if warranted for the specific situation.       

The following tables provide activity for the accretable yield of acquired impaired loans from the Phoenix (March 2015), Scottdale (January 2018), and First Priority (July 2018) acquisitions for the three and nine months ended September 30, 2021 and 2020.

 

(Dollars in thousands)

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

2021

 

 

2020

 

Accretable yield, beginning of period

 

$

40

 

 

$

56

 

Accretable yield amortized to interest income

 

 

 

 

 

(7

)

Accretable yield, end of period

 

$

40

 

 

$

49

 

 

(Dollars in thousands)

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

Accretable yield, beginning of period

 

$

40

 

 

$

89

 

Accretable yield amortized to interest income

 

 

 

 

 

(40

)

Accretable yield, end of period

 

$

40

 

 

$

49