XML 33 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Loans
Loans
The following table provides the balance of loans, net of unearned income, by portfolio segment as of December 31, 2017 and 2016:
 
 
December 31
(Dollars in thousands)
 
2017
 
2016
Commercial:
 
 
 
 
Commercial, financial, and industrial
 
$
16,057,273

 
$
12,148,087

Commercial real estate
 
4,214,695

 
2,135,523

Consumer:
 
 
 
 
Consumer real estate (a)
 
6,367,755

 
4,523,752

Permanent mortgage
 
399,307

 
423,125

Credit card & other
 
619,899

 
359,033

Loans, net of unearned income
 
$
27,658,929

 
$
19,589,520

Allowance for loan losses
 
189,555

 
202,068

Total net loans
 
$
27,469,374

 
$
19,387,452

 
(a)
Balances as of December 31, 2017 and 2016, include $24.2 million and $35.9 million of restricted real estate loans, respectively. See Note 21—Variable Interest Entities for additional information.
COMPONENTS OF THE LOAN PORTFOLIO
The loan portfolio is disaggregated into segments and then further disaggregated into classes for certain disclosures. GAAP defines a portfolio segment as the level at which an entity develops and documents a systematic method for determining its allowance for credit losses. A class is generally determined based on the initial measurement attribute (i.e., amortized cost or purchased credit-impaired), risk characteristics of the loan, and FHN’s method for monitoring and assessing credit risk. Commercial loan portfolio segments include commercial, financial and industrial (“C&I”) and commercial real estate ("CRE"). Commercial classes within C&I include general C&I, loans to mortgage companies, the trust preferred loans (“TRUPS”) (i.e. long-term unsecured loans to bank and insurance-related businesses) portfolio and purchased credit-impaired (“PCI”) loans. Loans to mortgage companies include commercial lines of credit to qualified mortgage companies primarily for the temporary warehousing of eligible mortgage loans prior to the borrower’s sale of those mortgage loans to third party investors. Commercial classes within CRE include income CRE, residential CRE and PCI loans. Consumer loan portfolio segments include consumer real estate, permanent mortgage, and the credit card and other portfolio. Consumer classes include home equity lines of credit (“HELOCs”), real estate (“R/E”) installment and PCI loans within the consumer real estate segment, permanent mortgage (which is both a segment and a class), and credit card and other.
Concentrations
FHN has a concentration of residential real estate loans (24 percent of total loans), the majority of which is in the consumer real estate segment (23 percent of total loans). Loans to finance and insurance companies total $2.9 billion (18 percent of the C&I portfolio, or 10 percent of the total loans). FHN had loans to mortgage companies totaling $2.1 billion (13 percent of the C&I segment, or 8 percent of total loans) as of December 31, 2017. As a result, 31 percent of the C&I segment is sensitive to impacts on the financial services industry.
Restrictions
On December 31, 2017, $4.6 billion of commercial loans were pledged to secure potential discount window borrowings from the Federal Reserve Bank. Additionally, as of December 31, 2017 and 2016, FHN pledged all of its first and second lien mortgages and HELOCs, excluding restricted real estate loans to secure potential borrowings from the FHLB-Cincinnati. Restricted loans secure borrowings associated with consolidated VIEs. See Note 21 - Variable Interest Entities for additional discussion.


Acquisition
On November 30, 2017, FHN completed its acquisition of CBF. The acquisition included $7.6 billion in unpaid balance of loans with a fair value of $7.4 billion of which $132.8 million is held-for-sale.
Generally, the fair value for the acquired loans is estimated using a discounted cash flow analysis with significant unobservable inputs (Level 3) including adjustments for expected credit losses, prepayment speeds, current market rates for similar loans, and an adjustment for investor-required yield given product-type and various risk characteristics.
At acquisition, FHN designated certain loans as PCI with the remaining loans accounted for under ASC 310-20, “Nonrefundable Fees and Other Costs”. Of the loans designated as PCI at acquisition, $5.0 million is held-for-sale. For loans accounted for under ASC 310-20, the difference between each loan’s book value and the estimated fair value at the time of the acquisition will be accreted into interest income over its remaining contractual life and the subsequent accounting and reporting will be similar to a loan in FHN’s originated portfolio.
The following tables reflect FHN's contractually required payments receivable, cash flows expected to be collected and the fair value of the acquired loans at the acquisition date of November 30, 2017. These amounts are considered provisional as management continues to identify and assess information regarding the nature of these assets and reviews the associated valuation assumptions and methodologies.
 
 
Non-PCI Loans
(Dollars in thousands)
 
November 30, 2017
Contractually required payments including interest
 
$
9,182,610

Less : expected losses and foregone interest
 
(801,546
)
Cash flows expected to be collected
 
8,381,064

Fair value of loans acquired (a)
 
$
7,229,948

(a)
Includes $127.8 million of loans held-for-sale.
 
 
PCI Loans
(Dollars in thousands)
 
November 30, 2017
Contractually required payments including interest
 
$
258,950

Less : nonaccretable difference
 
(77,022
)
Cash flows expected to be collected
 
181,928

Less : accretable yield
 
(13,957
)
Fair value of loans acquired (a)
 
$
167,971

(a)
Includes $5.0 million of loans held-for-sale.

The following table presents a rollforward of the accretable yield for the year ended December 31, 2017 and 2016:
 
 
Year Ended December 31
(Dollars in thousands)
 
2017
 
2016
Balance, beginning of period
 
$
6,871

 
$
8,542

Addition
 
13,957

 
2,883

Accretion
 
(3,564
)
 
(3,963
)
Adjustment for payoffs
 
(1,917
)
 
(6,409
)
Adjustment for charge-offs
 
(45
)
 
(674
)
Adjustment for pool excess recovery (a)
 
(222
)
 

Increase in accretable yield (b)
 
467

 
6,525

Other
 
76

 
(33
)
Balance, end of period
 
$
15,623

 
$
6,871

 
(a)
Represents the removal of accretable difference for the remaining loans in a pool which is now in a recovery state.
(b)
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.
At December 31, 2017, the ALLL related to PCI loans was $3.2 million compared to $.7 million at December 31, 2016. Net charge-offs related to PCI loans during 2017 were $.1 million, compared to $.4 million in 2016. The loan loss provision expense related to PCI loans during 2017 was $2.5 million, compared to a loan loss provision credit of $.5 million during 2016.
The following table reflects the outstanding principal balance and carrying amounts of the acquired PCI loans as of December 31, 2017 and 2016:
 
 
December 31, 2017
 
December 31, 2016
(Dollars in thousands)
 
Carrying value
 
Unpaid balance
 
Carrying value
 
Unpaid balance
Commercial, financial and industrial
 
$
102,330

 
$
115,296

 
$
40,368

 
$
41,608

Commercial real estate
 
30,375

 
35,472

 
4,763

 
6,514

Consumer real estate
 
38,176

 
42,568

 
1,172

 
1,677

Credit card and other
 
5,500

 
6,351

 
52

 
64

Total
 
$
176,381

 
$
199,687

 
$
46,355

 
$
49,863


















Impaired Loans
The following tables provide information at December 31, 2017 and 2016, 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, excluding any valuation allowance but including any direct write-down of the investment. For purposes of this disclosure, PCI loans and the TRUPs valuation allowance have been excluded.
 
 
December 31, 2017
(Dollars in thousands)
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average Recorded
Investment
 
Interest
Income
Recognized
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
8,183

 
$
17,372

 
$

 
$
7,810

 
$

Income CRE
 

 

 

 

 

Total
 
$
8,183

 
$
17,372

 
$

 
$
7,810

 
$

Consumer:
 
 
 
 
 
 
 
 
 
 
HELOC (a)
 
$
9,258

 
$
19,193

 
$

 
$
10,374

 
$

R/E installment loans (a)
 
4,093

 
4,663

 

 
4,076

 

Permanent mortgage (a)
 
5,132

 
7,688

 

 
5,602

 

Total
 
$
18,483

 
$
31,544

 
$

 
$
20,052

 
$

Impaired loans with related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
31,774

 
$
38,256

 
$
5,119

 
$
29,183

 
$
773

TRUPS
 
3,067

 
3,700

 
925

 
3,139

 

Income CRE
 
1,612

 
1,612

 
49

 
1,695

 
52

Residential CRE
 
795

 
1,263

 
83

 
1,106

 
10

Total
 
$
37,248

 
$
44,831

 
$
6,176

 
$
35,123

 
$
835

Consumer:
 
 
 
 
 
 
 
 
 
 
HELOC
 
$
72,469

 
$
75,207

 
$
14,382

 
$
77,454

 
$
2,261

R/E installment loans
 
43,075

 
43,827

 
8,793

 
48,473

 
1,246

Permanent mortgage
 
79,662

 
90,934

 
12,105

 
81,422

 
2,455

Credit card & other
 
593

 
593

 
311

 
406

 
11

Total
 
$
195,799

 
$
210,561

 
$
35,591

 
$
207,755

 
$
5,973

Total commercial
 
$
45,431

 
$
62,203

 
$
6,176

 
$
42,933

 
$
835

Total consumer
 
$
214,282

 
$
242,105

 
$
35,591

 
$
227,807

 
$
5,973

Total impaired loans
 
$
259,713

 
$
304,308

 
$
41,767

 
$
270,740

 
$
6,808

 
(a)
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
 
 
December 31, 2016
(Dollars in thousands)
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
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

     TRUPS
 
3,209

 
3,700

 
925

 
3,274

 

     Income CRE
 
1,831

 
2,209

 
62

 
3,757

 
70

     Residential CRE
 
1,293

 
1,761

 
132

 
1,360

 
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 loans
 
53,409

 
54,559

 
12,875

 
57,906

 
1,370

     Permanent mortgage
 
88,615

 
100,983

 
12,470

 
91,838

 
2,310

     Credit card & other
 
306

 
306

 
133

 
345

 
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


(a)
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
Asset Quality Indicators
FHN employs a dual grade commercial risk grading methodology to assign an estimate for the probability of default (“PD”) and the loss given default (“LGD”) for each commercial loan using factors specific to various industry, portfolio, or product segments that result in a rank ordering of risk and the assignment of grades PD 1 to PD 16. This credit grading system is intended to identify and measure the credit quality of the loan portfolio by analyzing the migration of loans between grading categories. It is also integral to the estimation methodology utilized in determining the allowance for loan losses since an allowance is established for pools of commercial loans based on the credit grade assigned. Each PD grade corresponds to an estimated one-year default probability percentage; a PD 1 has the lowest expected default probability, and probabilities increase as grades progress down the scale. PD 1 through PD 12 are “pass” grades. PD grades 13-16 correspond to the regulatory-defined categories of special mention (13), substandard (14), doubtful (15), and loss (16). Pass loan grades are required to be reassessed annually or earlier whenever there has been a material change in the financial condition of the borrower or risk characteristics of the relationship. All commercial loans over $1 million and certain commercial loans over $500,000 that are graded 13 or worse are reassessed on a quarterly basis. Loan grading discipline is regularly reviewed internally by Credit Assurance Services to determine if the process continues to result in accurate loan grading across the portfolio. FHN may utilize availability of guarantors/sponsors to support lending decisions during the credit underwriting process and when determining the assignment of internal loan grades. LGD grades are assigned based on a scale of 1-12 and represent FHN’s expected recovery based on collateral type in the event a loan defaults. See Note 5 – Allowance for Loan Losses for further discussion on the credit grading system.

The following tables provide the balances of commercial loan portfolio classes with associated allowance, disaggregated by PD grade as of December 31, 2017 and 2016:
 
 
December 31, 2017
(Dollars in thousands)
 
General
C&I
 
Loans to
Mortgage
Companies
 
TRUPS (a)
 
Income
CRE
 
Residential
CRE
 
Total
 
Percentage
of Total
 
Allowance
for Loan
Losses
PD Grade:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
$
526,825

 
$

 
$

 
$
2,691

 
$

 
$
529,516

 
3
%
 
$
70

2
 
862,217

 

 

 
1,935

 
67

 
864,219

 
4

 
339

3
 
560,529

 
652,982

 

 
226,126

 
39

 
1,439,676

 
7

 
272

4
 
931,667

 
629,432

 

 
333,364

 

 
1,894,463

 
9

 
854

5
 
1,430,153

 
328,477

 

 
447,534

 
2,383

 
2,208,547

 
11

 
7,355

6
 
1,633,060

 
335,169

 

 
491,604

 
3,062

 
2,462,895

 
12

 
10,495

7
 
2,227,774

 
47,720

 

 
584,973

 
9,324

 
2,869,791

 
14

 
13,490

8
 
1,073,178

 
35,266

 

 
260,425

 
6,216

 
1,375,085

 
7

 
21,831

9
 
2,837,501

 
70,915

 

 
1,514,609

 
22,843

 
4,445,868

 
22

 
9,804

10
 
366,971

 

 

 
46,606

 
4,421

 
417,998

 
2

 
8,808

11
 
222,405

 

 

 
34,213

 
2,827

 
259,445

 
1

 
6,784

12
 
415,499

 

 

 
158,128

 
3,616

 
577,243

 
3

 
5,882

13
 
193,429

 

 
303,848

 
16,907

 
53

 
514,237

 
3

 
7,265

14,15,16
 
224,093

 

 

 
7,142

 
800

 
232,035

 
1

 
24,400

Collectively evaluated for impairment
 
13,505,301

 
2,099,961

 
303,848

 
4,126,257

 
55,651

 
20,091,018

 
99

 
117,649

Individually evaluated for impairment
 
39,957

 

 
3,067

 
1,612

 
795

 
45,431

 

 
6,176

Purchased credit-impaired loans
 
105,139

 

 

 
28,494

 
1,886

 
135,519

 
1

 
2,813

Total commercial loans
 
$
13,650,397

 
$
2,099,961

 
$
306,915

 
$
4,156,363

 
$
58,332

 
$
20,271,968

 
100
%
 
$
126,638

 
 
 
December 31, 2016
(Dollars in thousands)
 
General C&I
 
Loans to
Mortgage
Companies
 
TRUPS (a)
 
Income
CRE
 
Residential
CRE
 
Total
 
Percentage
of Total
 
Allowance
for Loan
Losses
PD Grade:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
$
465,179

 
$

 
$

 
$
1,078

 
$

 
$
466,257

 
3
%
 
$
77

2
 
791,183

 

 

 
11,742

 
87

 
803,012

 
6

 
403

3
 
491,386

 
462,486

 

 
153,670

 

 
1,107,542

 
8

 
304

4
 
978,282

 
332,107

 

 
222,422

 

 
1,532,811

 
11

 
953

5
 
1,232,401

 
275,209

 

 
365,653

 
702

 
1,873,965

 
13

 
6,670

6
 
1,540,519

 
614,109

 

 
338,344

 
9,338

 
2,502,310

 
17

 
10,403

7
 
1,556,117

 
317,283

 

 
352,390

 
2,579

 
2,228,369

 
16

 
14,010

8
 
963,359

 
30,974

 

 
425,503

 
2,950

 
1,422,786

 
10

 
25,986

9
 
611,774

 
4,299

 

 
105,277

 
4,417

 
725,767

 
5

 
13,857

10
 
355,359

 
8,663

 

 
50,484

 
9,110

 
423,616

 
3

 
8,400

11
 
238,230

 

 

 
20,600

 
6,541

 
265,371

 
2

 
6,556

12
 
170,531

 

 

 
15,395

 
4,168

 
190,094

 
1

 
6,377

13
 
121,276

 

 
304,236

 
6,748

 
311

 
432,571

 
3

 
4,225

14,15,16
 
194,572

 
59

 

 
16,313

 
1,659

 
212,603

 
1

 
20,297

Collectively evaluated for impairment
 
9,710,168

 
2,045,189

 
304,236

 
2,085,619

 
41,862

 
14,187,074

 
99

 
118,518

Individually evaluated for impairment
 
44,753

 

 
3,209

 
1,831

 
1,293

 
51,086

 
1

 
4,413

Purchased credit-impaired loans
 
40,532

 

 

 
4,583

 
335

 
45,450

 

 
319

Total commercial loans
 
$
9,795,453

 
$
2,045,189

 
$
307,445

 
$
2,092,033

 
$
43,490

 
$
14,283,610

 
100
%
 
$
123,250

 
(a)
Balances as of December 31, 2017 and 2016, presented net of a $25.5 million valuation allowance. Based on the underlying structure of the notes, the best possible internal grade is “13”.
(b)
The increase in loans year over year is not comparable to the change in allowance year over year as CBF loans are recorded at fair value.
The consumer portfolio is comprised primarily of smaller-balance loans which are very similar in nature in that most are standard products and are backed by residential real estate. Because of the similarities of consumer loan-types, FHN is able to utilize the Fair Isaac Corporation (“FICO”) score, among other attributes, to assess the credit quality of consumer borrowers. FICO scores are refreshed on a quarterly basis in an attempt to reflect the recent risk profile of the borrowers. Accruing delinquency amounts are indicators of asset quality within the credit card and other consumer portfolio.
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, 2017 and 2016:
 
 
December 31, 2017
 
December 31, 2016
 
 
HELOC
 
R/E Installment
Loans
 
Permanent
Mortgage
 
HELOC
 
R/E Installment
Loans
 
Permanent
Mortgage
FICO score 740 or greater
 
60.0
%
 
 
73.1
%
 
 
46.4
%
 
 
56.9
%
 
 
70.3
%
 
 
45.0
%
 
FICO score 720-739
 
8.7

 
 
8.0

 
 
12.8

 
 
8.8

 
 
8.3

 
 
9.5

 
FICO score 700-719
 
8.3

 
 
6.4

 
 
9.2

 
 
8.6

 
 
6.8

 
 
9.2

 
FICO score 660-699
 
11.1

 
 
7.2

 
 
14.8

 
 
13.2

 
 
8.4

 
 
17.1

 
FICO score 620-659
 
4.9

 
 
2.8

 
 
7.3

 
 
5.6

 
 
3.5

 
 
9.1

 
FICO score less than 620 (a)
 
7.0

 
 
2.5

 
 
9.5

 
 
6.9

 
 
2.7

 
 
10.1

 
Total
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
(a)
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.
Nonaccrual and Past Due Loans
The following table reflects accruing and non-accruing loans by class on December 31, 2017:
 
 
Accruing
 
Non-Accruing
 
 
(Dollars in thousands)
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Accruing
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Non-
Accruing
 
Total
Loans
Commercial (C&I):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
13,508,635

 
$
8,442

 
$
95

 
$
13,517,172

 
$
1,761

 
$
7,019

 
$
19,306

 
$
28,086

 
$
13,545,258

Loans to mortgage companies
 
2,099,961

 

 

 
2,099,961

 

 

 

 

 
2,099,961

TRUPS (a)
 
303,848

 

 

 
303,848

 

 

 
3,067

 
3,067

 
306,915

Purchased credit-impaired loans
 
82,515

 
3,065

 
19,559

 
105,139

 

 

 

 

 
105,139

Total commercial (C&I)
 
15,994,959

 
11,507

 
19,654

 
16,026,120

 
1,761

 
7,019

 
22,373

 
31,153

 
16,057,273

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
4,126,411

 
856

 

 
4,127,267

 
56

 

 
546

 
602

 
4,127,869

Residential CRE
 
55,655

 

 

 
55,655

 

 

 
791

 
791

 
56,446

Purchased credit-impaired loans
 
26,501

 
1,828

 
2,051

 
30,380

 

 

 

 

 
30,380

Total commercial real estate
 
4,208,567

 
2,684

 
2,051

 
4,213,302

 
56

 

 
1,337

 
1,393

 
4,214,695

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
1,738,493

 
17,828

 
9,702

 
1,766,023

 
40,508

 
3,626

 
8,354

 
52,488

 
1,818,511

R/E installment loans
 
4,480,953

 
7,189

 
3,573

 
4,491,715

 
14,439

 
1,957

 
2,603

 
18,999

 
4,510,714

Purchased credit-impaired loans
 
35,356

 
2,016

 
1,158

 
38,530

 

 

 

 

 
38,530

Total consumer real estate
 
6,254,802

 
27,033

 
14,433

 
6,296,268

 
54,947

 
5,583

 
10,957

 
71,487

 
6,367,755

Permanent mortgage
 
365,527

 
3,930

 
3,460

 
372,917

 
13,245

 
1,052

 
12,093

 
26,390

 
399,307

Credit card & other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit card
 
193,940

 
1,371

 
1,053

 
196,364

 

 

 

 

 
196,364

Other
 
415,070

 
2,666

 
103

 
417,839

 
31

 

 
165

 
196

 
418,035

Purchased credit-impaired loans
 
2,993

 
1,693

 
814

 
5,500

 

 

 

 

 
5,500

Total credit card & other
 
612,003

 
5,730

 
1,970

 
619,703

 
31

 

 
165

 
196

 
619,899

Total loans, net of unearned income
 
$
27,435,858

 
$
50,884

 
$
41,568

 
$
27,528,310

 
$
70,040

 
$
13,654

 
$
46,925

 
$
130,619

 
$
27,658,929


(a) 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, 2016:
 
 
Accruing
 
Non-Accruing
 
 
(Dollars in thousands)
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Accruing
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Non-
Accruing
 
Total
Loans
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 companies
 
2,041,408

 
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 loans
 
40,113

 
185

 
234

 
40,532

 

 

 

 

 
40,532

Total commercial (C&I)
 
12,105,988

 
9,106

 
257

 
12,115,351

 
16,106

 
374

 
16,256

 
32,736

 
12,148,087

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
2,085,455

 
14

 

 
2,085,469

 
232

 
460

 
1,289

 
1,981

 
2,087,450

Residential CRE
 
42,182

 
178

 

 
42,360

 

 

 
795

 
795

 
43,155

Purchased credit-impaired loans
 
4,809

 
109

 

 
4,918

 

 

 

 

 
4,918

Total commercial real estate
 
2,132,446

 
301

 

 
2,132,747

 
232

 
460

 
2,084

 
2,776

 
2,135,523

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
1,602,640

 
17,997

 
10,859

 
1,631,496

 
46,964

 
4,201

 
8,922

 
60,087

 
1,691,583

R/E installment loans
 
2,794,866

 
7,844

 
5,158

 
2,807,868

 
17,989

 
2,383

 
2,353

 
22,725

 
2,830,593

Purchased credit-impaired loans
 
1,319

 
164

 
93

 
1,576

 

 

 

 

 
1,576

Total consumer real estate
 
4,398,825

 
26,005

 
16,110

 
4,440,940

 
64,953

 
6,584

 
11,275

 
82,812

 
4,523,752

Permanent mortgage
 
385,972

 
4,544

 
5,428

 
395,944

 
11,867

 
2,194

 
13,120

 
27,181

 
423,125

Credit card & other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit card
 
188,573

 
1,622

 
1,456

 
191,651

 

 

 

 

 
191,651

Other
 
166,062

 
992

 
134

 
167,188

 

 

 
142

 
142

 
167,330

Purchased credit-impaired loans
 
52

 

 

 
52

 

 

 

 

 
52

Total credit card & other
 
354,687

 
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

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








Troubled Debt Restructurings
As part of FHN’s ongoing risk management practices, FHN attempts to work with borrowers when necessary to extend or modify loan terms to better align with their current ability to repay. Extensions and modifications to loans are made in accordance with internal policies and guidelines which conform to regulatory guidance. Each occurrence is unique to the borrower and is evaluated separately.
A modification is classified as a TDR if the borrower is experiencing financial difficulty and it is determined that FHN has granted a concession to the borrower. FHN may determine that a borrower is experiencing financial difficulty if the borrower is currently in default on any of its debt, or if it is probable that a borrower may default in the foreseeable future. Many aspects of a borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty. Concessions could include extension of the maturity date, reductions of the interest rate (which may make the rate lower than current market for a new loan with similar risk), reduction or forgiveness of accrued interest, or principal forgiveness. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty, and whether a concession has been granted, are subjective in nature and management’s judgment is required when determining whether a modification is classified as a TDR.
For all classes within the commercial portfolio segment, TDRs are typically modified through forbearance agreements (generally 6 to 12 months). Forbearance agreements could include reduced interest rates, reduced payments, release of guarantor, or entering into short sale agreements. FHN’s proprietary modification programs for consumer loans are generally structured using parameters of U.S. government-sponsored programs such as the former Home Affordable Modification Program (“HAMP”). Within the HELOC and R/E installment loans classes of the consumer portfolio segment, TDRs are typically modified by reducing the interest rate (in increments of 25 basis points to a minimum of 1 percent for up to 5 years) and a possible maturity date extension to reach an affordable housing debt-to-income ratio. After 5 years, the interest rate generally returns to the original interest rate prior to modification; for certain modifications, the modified interest rate increases 2 percent per year until the original interest rate prior to modification is achieved. Permanent mortgage TDRs are typically modified by reducing the interest rate (in increments of 25 basis points to a minimum of 2 percent for up to 5 years) and a possible maturity date extension to reach an affordable housing debt-to-income ratio. After 5 years, the interest rate steps up 1 percent every year until it reaches the Federal Home Loan Mortgage Corporation Weekly Survey Rate cap. Contractual maturities may be extended to 40 years on permanent mortgages and to 30 years for consumer real estate loans. Within the credit card class of the consumer portfolio segment, TDRs are typically modified through either a short-term credit card hardship program or a longer-term credit card workout program. In the credit card hardship program, borrowers may be granted rate and payment reductions for 6 months to 1 year. In the credit card workout program, customers are granted a rate reduction to 0 percent and term extensions for up to 5 years to pay off the remaining balance.
Despite the absence of a loan modification, the discharge of personal liability through bankruptcy proceedings is considered a concession. As a result, FHN classifies all non-reaffirmed residential real estate loans discharged in Chapter 7 bankruptcy as nonaccruing TDRs.
On December 31, 2017 and 2016, FHN had $234.4 million and $285.2 million of portfolio loans classified as TDRs, respectively. For TDRs in the loan portfolio, FHN had loan loss reserves of $37.3 million, or 16 percent as of December 31, 2017, and $44.9 million, or 16 percent as of December 31, 2016. Additionally, $63.2 million and $69.3 million of loans held-for-sale as of December 31, 2017 and 2016, respectively, were classified as TDRs.







The following tables reflect portfolio loans that were classified as TDRs during the year ended December 31, 2017 and 2016:
 
 
2017
 
2016
(Dollars in thousands)
 
Number
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
 
Number
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
Commercial (C&I):
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
5

 
$
1,095

 
$
1,086

 
8

 
$
23,876

 
$
22,026

     Total commercial (C&I)
 
5

 
1,095

 
1,086

 
8

 
23,876

 
22,026

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
1

 
199

 
198

 
1

 
100

 
99

     Total commercial real estate
 
1

 
199

 
198

 
1

 
100

 
99

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
143

 
12,739

 
12,422

 
236

 
21,173

 
20,937

R/E installment loans
 
53

 
4,092

 
4,027

 
51

 
4,918

 
5,193

     Total consumer real estate
 
196

 
16,831

 
16,449

 
287

 
26,091

 
26,130

Permanent mortgage
 
34

 
5,078

 
5,045

 
13

 
4,811

 
4,802

Credit card & other
 
91

 
572

 
550

 
23

 
116

 
110

Total troubled debt restructurings
 
327

 
$
23,775

 
$
23,328

 
332

 
$
54,994

 
$
53,167

 
 
 
 
 
 
 
 
 
 
 
 
 

The following tables present TDRs which re-defaulted during 2017 and 2016, 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.
 
 
2017
 
2016
(Dollars in thousands)
 
Number
 
Recorded
Investment
 
Number
 
Recorded
Investment
Commercial (C&I):
 
 
 
 
 
 
 
 
General C&I
 
5

 
$
11,498

 
1

 
$
77

Total commercial (C&I)
 
5

 
11,498

 
1

 
77

Commercial real estate:
 
 
 
 
 
 
 
 
Income CRE
 
1

 
88

 

 

Total commercial real estate
 
1

 
88

 

 

Consumer real estate:
 
 
 
 
 
 
 
 
HELOC
 
5

 
776

 
3

 
154

R/E installment loans
 

 

 
3

 
1,560

Total consumer real estate
 
5

 
776

 
6

 
1,714

Permanent mortgage
 
3

 
715

 

 

Credit card & other
 
10

 
77

 

 

Total troubled debt restructurings
 
24

 
$
13,154

 
7

 
$
1,791