XML 60 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loans (Tables)
 12 Months Ended
Dec. 31, 2016
Loans [Abstract]  
Schedule Of Loans By Portfolio Segment
The following table provides the balance of loans by portfolio segment as of December 31, 2016 and 2015:
  December 31
(Dollars in thousands)   2016  2015
Commercial:    
Commercial, financial, and industrial  $12,148,087  $10,436,390
Commercial real estate  2,135,523  1,674,935
Consumer:    
Consumer real estate (a)4,523,752  4,766,518
Permanent mortgage423,125  454,123
Credit card & other359,033  354,536
Loans, net of unearned income$19,589,520  $17,686,502
Allowance for loan losses202,068  210,242
Total net loans  $19,387,452  $17,476,260

Balances as of December 31, 2016 and 2015, include $35.9 million and $52.8 million of restricted real estate loans, respectively. See Note 21 - Variable Interest Entities for additional information.

Certain Loans Acquired In Transfer Not Accounted For As Debt Securities Accretable Yield Movement Schedule Rollforward [Table Text Block]
The following table presents a rollforward of the accretable yield for the years ended December 31, 2016 and 2015:
Years Ended
December 31
(Dollars in thousands)20162015
Balance, beginning of period$8,542$14,714
Additions2,8833,165
Accretion(3,963)(7,184)
Adjustment for payoffs(6,409)(3,513)
Adjustment for charge-offs(674)(466)
Increase in accretable yield (a)6,5251,826
Other(33)-
Balance, end of period$6,871$8,542

Includes changes in the accretable yield due to both transfers from the nonaccretable difference and the impact of changes in the expected timing of the cash flows.

Schedule Of Acquired Purchase Credit Impaired Loans By Portfolio Segment [Table Text Block]
The following table reflects the outstanding principal balance and carrying amounts of the acquired PCI loans as of December 31, 2016 and 2015:
December 31, 2016December 31, 2015
(Dollars in thousands)Carrying valueUnpaid balanceCarrying valueUnpaid balance
Commercial, financial and industrial $40,368$41,608$16,063$18,573
Commercial real estate 4,7636,51419,92925,504
Consumer real estate 1,1721,6773,6724,533
Credit card and other 52645276
Total $46,355$49,863$39,716$48,686
Information By Class Related To Individually Impaired Loans
The following tables provide information at December 31, 2016 and 2015, by class related to individually impaired loans and consumer TDRs, regardless of accrual status. Recorded investment is defined as the amount of the investment in a loan, before valuation allowance but which does reflect any direct write-down of the investment. For purposes of this disclosure, PCI loans and the TRUPs valuation allowance have been excluded.
December 31, 2016
  Unpaid  AverageInterest
RecordedPrincipalRelatedRecordedIncome
(Dollars in thousands)InvestmentBalanceAllowanceInvestmentRecognized
Impaired loans with no related allowance recorded:      
Commercial:      
General C&I$10,419  $16,636  $-$12,009  $-
Income CRE-  -  -1,543  -
Total$10,419  $16,636  $-$13,552  $-
Consumer:      
HELOC (a)$11,383  $21,662  $-$11,168  $-
R/E installment loans (a)3,957  4,992  -4,255  -
Permanent mortgage (a)5,311  7,899  -4,418  -
Total$20,651  $34,553  $-$19,841  $-
Impaired loans with related allowance recorded:      
Commercial:      
General C&I$34,334  $34,470  $3,294$30,836  $902
TRUPS3,209  3,700  9253,274  -
Income CRE1,831  2,209  623,757  70
Residential CRE1,293  1,761  1321,360  22
Total$40,667  $42,140  $4,413$39,227  $994
Consumer:      
HELOC$84,711  $87,126  $15,927$87,659  $2,092
R/E installment loans53,409  54,559  12,87557,906  1,370
Permanent mortgage88,615  100,983  12,47091,838  2,310
Credit card & other306  306  133345  13
Total$227,041  $242,974  $41,405$237,748  $5,785
Total commercial$51,086  $58,776  $4,413$52,779  $994
Total consumer$247,692  $277,527  $41,405$257,589  $5,785
Total impaired loans$298,778  $336,303  $45,818$310,368  $6,779

All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.

December 31, 2015
  Unpaid  Average  Interest
RecordedPrincipalRelatedRecordedIncome
(Dollars in thousands)InvestmentBalanceAllowanceInvestmentRecognized
Impaired loans with no related allowance recorded:          
Commercial:      
General C&I$6,070  $7,751  $-$9,858  $-
Income CRE2,468  9,389  -4,091  -
Residential CRE-  -  -144  -
Total$8,538  $17,140  $-$14,093  $-
Consumer:      
HELOC (a)$10,819  $27,125  $-$12,069  $-
R/E installment loans (a)4,285  5,525  -4,609  -
Permanent mortgage (a)4,830  6,983  -6,408  -
Total$19,934  $39,633  $-$23,086  $-
Impaired loans with related allowance recorded:      
Commercial:      
General C&I$21,063  $23,335  $2,718$23,824  $1,047
TRUPS3,339  3,700  92512,149  -
Income CRE5,170  6,477  3906,671  148
Residential CRE1,417  1,886  911,488  32
Total$30,989  $35,398  $4,124$44,132  $1,227
Consumer:      
HELOC$89,434  $91,734  $14,392$87,099  $2,137
R/E installment loans61,146  62,148  16,88667,032  1,460
Permanent mortgage97,631  110,259  15,463101,343  1,933
Credit card & other377  382  167434  14
Total$248,588  $264,523  $46,908$255,908  $5,544
Total commercial$39,527  $52,538  $4,124$58,225  $1,227
Total consumer$268,522  $304,156  $46,908$278,994  $5,544
Total impaired loans$308,049  $356,694  $51,032$337,219  $6,771

All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.

Balances Of Commercial Loan Portfolio Classes, Disaggregated By PD Grade
The following tables provide the balances of commercial loan portfolio classes with associated allowance, disaggregated by PD grade as of December 31, 2016 and 2015:
December 31, 2016
Loans to      Allowance
GeneralMortgageIncomeResidentialPercentagefor Loan
(Dollars in thousands)C&ICompaniesTRUPS (a)CRECRETotalof TotalLosses
PD Grade:      
1$465,179$-$-$1,078  $-  $466,257  3%$77
2791,183--11,742  87  803,012  6403
3491,386462,486-153,670  -  1,107,542  8304
4978,282332,107-222,422  -  1,532,811  11953
51,232,401275,209-365,653  702  1,873,965  136,670
61,540,519614,109-338,344  9,338  2,502,310  1710,403
71,556,117317,283-352,390  2,579  2,228,369  1614,010
8963,35930,974-425,503  2,950  1,422,786  1025,986
9611,7744,299-105,277  4,417  725,767  513,857
10355,3598,663-50,484  9,110  423,616  38,400
11238,230--20,600  6,541  265,371  26,556
12170,531--15,395  4,168  190,094  16,377
13121,276-304,2366,748  311  432,571  34,225
14,15,16194,57259-16,313  1,659  212,603  120,297
Collectively evaluated for impairment9,710,1682,045,189304,2362,085,619  41,862  14,187,074  99118,518
Individually evaluated for impairment44,753-3,2091,831  1,293  51,086  14,413
Purchased credit-impaired loans40,532--4,58333545,450-319
Total commercial loans$9,795,453$2,045,189$307,445$2,092,033  $43,490  $14,283,610  100%$123,250

December 31, 2015
  Loans to          Allowance
GeneralMortgageIncomeResidentialPercentagefor Loan
(Dollars in thousands)C&ICompaniesTRUPS (a)CRECRETotalof TotalLosses
PD Grade:            
1$564,684$-$-$601  $-  $565,285  5%$130
2598,402--10,267  123  608,792  5320
3502,548415,532-85,021  -  1,003,101  8356
4877,443432,477-157,213  12,125  1,479,258  121,091
51,169,245263,396-221,528  7,308  1,661,477  147,000
61,190,011387,095-388,239  10,377  1,975,722  1610,779
71,474,613155,799-348,703  13,363  1,992,478  1614,410
8797,67915,609-193,338  733  1,007,359  816,520
9453,948--48,599  1,742  504,289  49,644
10253,658--64,728  14,450  332,836  35,327
11190,647--18,825  919  210,391  25,676
1278,463--17,656  4,132  100,251  12,728
13142,690-305,0274,572  259  452,548  45,289
14,15,16120,875--18,793  1,178  140,846  114,229
Collectively evaluated for impairment8,414,906  1,669,908  305,027  1,578,083  66,709  12,034,633  99  93,499
Individually evaluated for impairment27,133-3,3397,638  1,417  39,527  1  4,124
Purchased credit-impaired loans16,077--16,6654,42337,165-1,173
Total commercial loans$8,458,116  $1,669,908  $308,366  $1,602,386  $72,549  $12,111,325  100% $98,796

Balances as of December 31, 2016 and 2015, presented net of a $25.5 million valuation allowance. Based on the underlying structure of the notes, the highest possible internal grade is "13".

Loans by FICO Score, Consumer
The following table reflects the percentage of balances outstanding by average, refreshed FICO scores for the HELOC, real estate installment, and permanent mortgage classes of loans as of December 31, 2016 and 2015:
December 31, 2016December 31, 2015
HELOCR/E Installment LoansPermanent MortgageHELOCR/E Installment LoansPermanent Mortgage
FICO score greater than or equal to 74056.9%70.3%45.0%55.6%67.6%42.5%
FICO score 720-7398.88.39.59.08.69.8
FICO score 700-7198.66.89.28.77.09.6
FICO score 660-69913.28.417.113.29.618.5
FICO score 620-6595.63.59.16.33.79.8
FICO score less than 620 (a)6.92.710.17.23.59.8
Total100.0%100.0%100.0%100.0%100.0%100.0%

For this group, a majority of the loan balances had FICO scores at the time of the origination that exceeded 620 but have since deteriorated as the loans have seasoned.
Accruing And Non-Accruing Loans By Class
The following table reflects accruing and non-accruing loans by class on December 31, 2016:
Accruing  Non-Accruing  
  30-89  90+      30-89  90+  Total
DaysDaysTotalDaysDaysNon-Total
(Dollars in thousands)Current Past DuePast DueAccruingCurrent Past DuePast DueAccruingLoans
Commercial (C&I):                
General C&I$9,720,231  $5,199  $23  $9,725,453  $16,106  $374  $12,988  $29,468  $9,754,921
Loans to mortgage companies2,041,408  3,722  -  2,045,130  -  -  59  59  2,045,189
TRUPS (a)304,236  -  -  304,236  -  -  3,209  3,209  307,445
Purchased credit-impaired loans40,113  185  234  40,532  -  -  -  -  40,532
Total commercial (C&I)12,105,9889,10625712,115,35116,106  374  16,256  32,73612,148,087
Commercial real estate:                
Income CRE2,085,455  14  -  2,085,469  232  460  1,289  1,981  2,087,450
Residential CRE42,182  178  -  42,360  -  -  795  795  43,155
Purchased credit-impaired loans4,809  109  -  4,918  -  -  -  -  4,918
Total commercial real estate2,132,446301  -2,132,747232  460  2,0842,7762,135,523
Consumer real estate:                
HELOC1,602,640  17,997  10,859  1,631,496  46,964  4,201  8,922  60,087  1,691,583
R/E installment loans2,794,866  7,844  5,158  2,807,868  17,989  2,383  2,353  22,725  2,830,593
Purchased credit-impaired loans1,319  164  93  1,576  -  -  -  -  1,576
Total consumer real estate4,398,825  26,005  16,110  4,440,940  64,953  6,584  11,275  82,812  4,523,752
Permanent mortgage385,972  4,544  5,428  395,944  11,867  2,194  13,120  27,181  423,125
Credit card & other:                
Credit card188,573  1,622  1,456  191,651  -  -  -  -  191,651
Other166,062  992  134  167,188  -  -  142  142  167,330
Purchased credit-impaired loans52--52----52
Total credit card & other354,687  2,614  1,590  358,891  -  -  142  142  359,033
Total loans, net of unearned income$19,377,918  $42,570  $23,385  $19,443,873  $$93,158  $9,612  $$42,877  $$145,647  $$19,589,520

TRUPS is presented net of the valuation allowance of $25.5 million.

The following table reflects accruing and non-accruing loans by class on December 31, 2015:
Accruing  Non-Accruing  
30-8990+30-8990+Total 
   Days  Days  Total     Days  Days  Non-  Total
(Dollars in thousands) CurrentPast DuePast DueAccruingCurrentPast DuePast DueAccruingLoans
Commercial (C&I):
General C&I$8,413,480  $5,411  $282  $8,419,173  $3,649  $1,114  $18,103  $22,866  $8,442,039
Loans to mortgage companies1,667,334  1,971  495  1,669,800  -  -  108  108  1,669,908
TRUPS (a)305,027  -  -  305,027  -  -  3,339  3,339  308,366
Purchased credit-impaired loans15,708  63  306  16,077  -  -  -  -  16,077
Total commercial (C&I)10,401,5497,4451,08310,410,0773,649  1,114  21,550  26,31310,436,390
Commercial real estate:                
Income CRE1,576,954  1,363  -  1,578,317  831  282  6,291  7,404  1,585,721
Residential CRE66,846  -  -  66,846  -  -  1,280  1,280  68,126
Purchased credit-impaired loans17,868  3,059  161  21,088  -  -  -  -  21,088
Total commercial real estate1,661,6684,422  1611,666,251831  282  7,5718,6841,674,935
Consumer real estate:                
HELOC 1,972,286  21,570  10,920  2,004,776  61,317  6,619  10,303  78,239  2,083,015
R/E installment loans2,631,419  9,394  5,657  2,646,470  26,348  1,649  4,856  32,853  2,679,323
Purchased credit-impaired loans4,069  20  91  4,180  -  -  -  -  4,180
Total consumer real estate4,607,774  30,984  16,668  4,655,426  87,665  8,268  15,159  111,092  4,766,518
Permanent mortgage412,879  5,601  3,991  422,471  14,475  2,415  14,762  31,652  454,123
Credit card & other:                
Credit card187,807  1,576  1,225  190,608  -  -  -  -  190,608
Other161,477  868  173  162,518  620  -  737  1,357  163,875
Purchased credit-impaired loans53--53----53
Total credit card & other349,337  2,444  1,398  353,179  620  -  737  1,357  354,536
Total loans, net of unearned income$17,433,207  $50,896  $23,301  $17,507,404  $107,240  $12,079  $59,779  $179,098  $17,686,502

TRUPS is presented net of the valuation allowance of $25.5 million.
Schedule Of Troubled Debt Restructurings Occurring During The Year
The following tables reflect portfolio loans that were classified as TDRs during the year ended December 31, 2016 and 2015:
20162015
  Pre-Modification  Post-ModificationPre-ModificationPost-Modification
OutstandingOutstandingOutstandingOutstanding
(Dollars in thousands) NumberRecorded InvestmentRecorded InvestmentNumberRecorded InvestmentRecorded Investment
Commercial (C&I):        
General C&I8  $23,876  $22,0263  $1,818  $1,754
Total commercial (C&I)8  23,876  22,0263  1,818  1,754
Commercial real estate:        
Income CRE1  100  99-  -  -
Total commercial real estate1  100  99-  -  -
Consumer real estate:        
HELOC 236  21,173  20,937200  22,530  22,334
R/E installment loans51  4,918  5,19370  5,451  5,456
Total consumer real estate287  26,091  26,130270  27,981  27,790
Permanent mortgage 13  4,811  4,8026  2,039  2,054
Credit card & other23  116  11024115  109
Total troubled debt restructurings332  $54,994  $53,167303  $31,953  $31,707
Schedule Of Troubled Debt Restructurings Within The Previous 12 Months
The following tables present TDRs which re-defaulted during 2016 and 2015, and as to which the modification occurred 12 months or less prior to the re-default. For purposes of this disclosure, FHN generally defines payment default as 30 or more days past due.
20162015
  RecordedRecorded
(Dollars in thousands)NumberInvestmentNumberInvestment
Commercial (C&I):    
General C&I1  $77  -  $-
Total commercial (C&I)1  77  -  -
Commercial real estate:    
Residential CRE-  -  1  896
Total commercial real estate-  -  1  896
Consumer real estate:    
HELOC3  154  7  308
R/E installment loans3  1,560  5  185
Total consumer real estate6  1,714  12  493
Credit card & other-  -  5  12
Total troubled debt restructurings7  $1,791  18  $1,401