XML 35 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Loans
Loans
The following table provides the balance of loans, net of unearned income, by portfolio segment as of December 31, 2018 and 2017:
 
 
December 31
(Dollars in thousands)
 
2018
 
2017
Commercial:
 
 
 
 
Commercial, financial, and industrial
 
$
16,514,328

 
$
16,057,273

Commercial real estate
 
4,030,870

 
4,214,695

Consumer:
 
 
 
 
Consumer real estate (a)
 
6,249,516

 
6,479,242

Permanent mortgage
 
222,448

 
287,820

Credit card & other
 
518,370

 
619,899

Loans, net of unearned income
 
$
27,535,532

 
$
27,658,929

Allowance for loan losses
 
180,424

 
189,555

Total net loans
 
$
27,355,108

 
$
27,469,374

 Certain previously reported amounts have been reclassified to agree with current presentation.
(a)
Balances as of December 31, 2018 and 2017, include $16.2 million and $24.2 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 $2.8 billion (17 percent of the C&I portfolio, or 10 percent of the total loans). FHN had loans to mortgage companies totaling $2.0 billion (12 percent of the C&I segment, or 7 percent of total loans) as of December 31, 2018. As a result, 29 percent of the C&I segment is sensitive to impacts on the financial services industry.
Restrictions
On December 31, 2018, $6.1 billion of commercial loans were pledged to secure potential discount window borrowings from the Federal Reserve Bank. As of December 31, 2018 and 2017, 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. Additionally, beginning in November 2017, FHN pledged all of its commercial 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 $121.8 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, $4.7 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.
 
 
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)
 
$
7,220,094

(a)
Includes $117.1 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
 
(14,271
)
Fair value of loans acquired (a)
 
$
167,657

(a)
Includes $4.7 million of loans held-for-sale.













Purchased Credit-Impaired Loans
The following table presents a rollforward of the accretable yield for the year ended December 31, 2018 and 2017:
 
 
Year Ended December 31
(Dollars in thousands)
 
2018
 
2017
Balance, beginning of period
 
$
15,623

 
$
6,871

Addition
 

 
13,957

Accretion
 
(9,467
)
 
(3,564
)
Adjustment for payoffs
 
(3,896
)
 
(1,917
)
Adjustment for charge-offs
 
(1,115
)
 
(45
)
Adjustment for pool excess recovery (a)
 
(123
)
 
(222
)
Increase in accretable yield (b)
 
12,791

 
467

Disposals
 
(240
)
 

Other
 
(198
)
 
76

Balance, end of period
 
$
13,375

 
$
15,623

 
(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, 2018, the ALLL related to PCI loans was $4.0 million compared to $3.2 million at December 31, 2017. The loan loss provision expense related to PCI loans during 2018 was $4.8 million, compared to $2.5 million during 2017.
The following table reflects the outstanding principal balance and carrying amounts of the acquired PCI loans as of December 31, 2018 and 2017:
 
 
December 31, 2018
 
December 31, 2017
(Dollars in thousands)
 
Carrying value
 
Unpaid balance
 
Carrying value
 
Unpaid balance
Commercial, financial and industrial
 
$
38,873

 
$
44,259

 
$
96,598

 
$
109,280

Commercial real estate
 
15,197

 
17,232

 
36,107

 
41,488

Consumer real estate
 
30,723

 
34,820

 
38,176

 
42,568

Credit card and other
 
1,627

 
1,879

 
5,500

 
6,351

Total
 
$
86,420

 
$
98,190

 
$
176,381

 
$
199,687










Impaired Loans
The following tables provide information at December 31, 2018 and 2017, 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, 2018
(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 (a)
 
$
42,902

 
$
45,387

 
$

 
$
24,186

 
$
757

Income CRE
 
1,589

 
1,589

 

 
1,434

 
51

Residential CRE
 
$

 
$

 
$

 
$
374

 
$

Total
 
$
44,491

 
$
46,976

 
$

 
$
25,994

 
$
808

Consumer:
 
 
 
 
 
 
 
 
 
 
HELOC (b)
 
$
8,645

 
$
16,648

 
$

 
$
8,723

 
$

R/E installment loans (b)
 
4,314

 
4,796

 

 
4,300

 

Permanent mortgage (b)
 
3,601

 
6,003

 

 
4,392

 

Total
 
$
16,560

 
$
27,447

 
$

 
$
17,415

 
$

Impaired loans with related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
2,802

 
$
2,802

 
$
149

 
$
16,011

 
$

TRUPS
 
2,888

 
3,700

 
925

 
2,981

 

Income CRE
 
377

 
377

 

 
348

 
10

Residential CRE
 

 

 

 
99

 

Total
 
$
6,067

 
$
6,879

 
$
1,074

 
$
19,439

 
$
10

Consumer:
 
 
 
 
 
 
 
 
 
 
HELOC
 
$
66,482

 
$
69,610

 
$
11,241

 
$
69,535

 
$
2,273

R/E installment loans
 
38,993

 
39,851

 
6,743

 
40,118

 
1,024

Permanent mortgage
 
67,245

 
78,010

 
9,419

 
73,259

 
2,290

Credit card & other
 
695

 
695

 
337

 
626

 
14

Total
 
$
173,415

 
$
188,166

 
$
27,740

 
$
183,538

 
$
5,601

Total commercial
 
$
50,558

 
$
53,855

 
$
1,074

 
$
45,433

 
$
818

Total consumer
 
$
189,975

 
$
215,613

 
$
27,740

 
$
200,953

 
$
5,601

Total impaired loans
 
$
240,533

 
$
269,468

 
$
28,814

 
$
246,386

 
$
6,419

 
(a)
In Q1 2018, the allowance for TDRs within the commercial portfolio was removed.
(b)
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
 
 
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.
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, 2018 and 2017:
 
 
December 31, 2018
(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
 
$
610,177

 
$

 
$

 
$
12,586

 
$

 
$
622,763

 
3
%
 
$
100

2
 
835,776

 

 

 
1,688

 
29

 
837,493

 
4

 
274

3
 
782,362

 
716,971

 

 
289,594

 
147

 
1,789,074

 
9

 
315

4
 
1,223,092

 
394,862

 
43,220

 
563,243

 

 
2,224,417

 
11

 
686

5
 
1,920,034

 
277,814

 
77,751

 
798,509

 
14,150

 
3,088,258

 
15

 
8,919

6
 
1,722,136

 
365,341

 
45,609

 
657,628

 
33,759

 
2,824,473

 
14

 
8,141

7
 
2,690,784

 
96,603

 
11,446

 
538,909

 
26,135

 
3,363,877

 
16

 
16,906

8
 
1,337,113

 
53,224

 

 
265,901

 
20,320

 
1,676,558

 
8

 
18,545

9
 
1,472,852

 
96,292

 
45,117

 
455,184

 
29,849

 
2,099,294

 
10

 
15,454

10
 
490,795

 
13,260

 
18,536

 
60,803

 
3,911

 
587,305

 
3

 
8,675

11
 
311,967

 

 

 
66,986

 
788

 
379,741

 
2

 
7,973

12
 
244,867

 
9,379

 

 
82,574

 
5,717

 
342,537

 
2

 
6,972

13
 
285,987

 

 
5,786

 
55,408

 
251

 
347,432

 
2

 
10,094

14,15,16
 
224,853

 

 

 
28,835

 
837

 
254,525

 
1

 
23,307

Collectively evaluated for impairment
 
14,152,795

 
2,023,746

 
247,465

 
3,877,848

 
135,893

 
20,437,747

 
100

 
126,361

Individually evaluated for impairment
 
45,704

 

 
2,888

 
1,966

 

 
50,558

 

 
1,074

Purchased credit-impaired loans
 
41,730

 

 

 
12,730

 
2,433

 
56,893

 

 
2,823

Total commercial loans
 
$
14,240,229

 
$
2,023,746

 
$
250,353

 
$
3,892,544

 
$
138,326

 
$
20,545,198

 
100
%
 
$
130,258

(a)
Balances presented net of a $20.2 million valuation allowance. Based on the underlying structure of the notes, the highest possible internal grade was “13” prior to second quarter 2018. In second quarter 2018, this portfolio was re-graded to align with its scorecard grading methodologies which resulted in upgrades to a majority of this portfolio. In 3Q18, FHN sold $55.5 million of TRUPS loans with a $5.0 million valuation allowance. Upon sale, a gain of $3.8 million was recognized in the Non-Strategic segment within Fixed Income in the Consolidated Statement of Income. An additional TRUPS loan with a principal balance of $3.0 million and a valuation of $.3 million was paid off in fourth quarter 2018.

 
 
 
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
 
$
536,244

 
$

 
$

 
$
2,500

 
$

 
$
538,744

 
3
%
 
$
70

2
 
877,635

 

 

 
1,798

 
69

 
879,502

 
4

 
339

3
 
582,224

 
652,982

 

 
210,073

 
40

 
1,445,319

 
7

 
272

4
 
959,581

 
629,432

 

 
309,699

 

 
1,898,712

 
9

 
854

5
 
1,461,632

 
328,477

 

 
415,764

 
2,474

 
2,208,347

 
11

 
7,355

6
 
1,668,247

 
335,169

 

 
456,706

 
3,179

 
2,463,301

 
12

 
10,495

7
 
2,257,400

 
47,720

 

 
554,590

 
9,720

 
2,869,430

 
14

 
13,490

8
 
1,092,994

 
35,266

 

 
241,938

 
6,454

 
1,376,652

 
7

 
21,831

9
 
2,633,854

 
70,915

 

 
1,630,176

 
61,475

 
4,396,420

 
22

 
9,804

10
 
373,537

 

 

 
43,297

 
4,590

 
421,424

 
2

 
8,808

11
 
226,382

 

 

 
31,785

 
2,936

 
261,103

 
1

 
6,784

12
 
409,838

 

 

 
156,717

 
6,811

 
573,366

 
3

 
5,882

13
 
202,613

 

 
303,848

 
15,707

 
268

 
522,436

 
3

 
7,265

14,15,16
 
228,852

 

 

 
6,587

 
823

 
236,262

 
1

 
24,400

Collectively evaluated for impairment
 
13,511,033

 
2,099,961

 
303,848

 
4,077,337

 
98,839

 
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
 
99,407

 

 

 
31,615

 
4,497

 
135,519

 
1

 
2,813

Total commercial loans
 
$
13,650,397

 
$
2,099,961

 
$
306,915

 
$
4,110,564

 
$
104,131

 
$
20,271,968

 
100
%
 
$
126,638

(a)
Balances presented net of a $25.5 million valuation allowance. Based on the underlying structure of the notes, the highest possible internal grade was “13” prior to second quarter 2018. In second quarter 2018, this portfolio was re-graded to align with its scorecard grading methodologies which resulted in upgrades to a majority of this portfolio.


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, 2018 and 2017:
 
 
December 31, 2018
 
December 31, 2017
 
 
HELOC
 
R/E Installment
Loans
 
Permanent
Mortgage
 
HELOC
 
R/E Installment
Loans
 
Permanent
Mortgage
FICO score 740 or greater
 
61.4
%
 
 
71.3
%
 
 
51.8
%
 
 
60.0
%
 
 
73.1
%
 
 
46.4
%
 
FICO score 720-739
 
8.5

 
 
8.8

 
 
7.6

 
 
8.7

 
 
8.0

 
 
12.8

 
FICO score 700-719
 
7.6

 
 
7.0

 
 
10.6

 
 
8.3

 
 
6.4

 
 
9.2

 
FICO score 660-699
 
10.9

 
 
7.6

 
 
14.7

 
 
11.1

 
 
7.2

 
 
14.8

 
FICO score 620-659
 
5.1

 
 
2.8

 
 
6.5

 
 
4.9

 
 
2.8

 
 
7.3

 
FICO score less than 620 (a)
 
6.5

 
 
2.5

 
 
8.8

 
 
7.0

 
 
2.5

 
 
9.5

 
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, 2018:
 
 
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
 
$
14,153,275

 
$
8,234

 
$
102

 
$
14,161,611

 
$
26,325

 
$
5,537

 
$
5,026

 
$
36,888

 
$
14,198,499

Loans to mortgage companies
 
2,023,746

 

 

 
2,023,746

 

 

 

 

 
2,023,746

TRUPS (a)
 
247,465

 

 

 
247,465

 

 

 
2,888

 
2,888

 
250,353

Purchased credit-impaired loans
 
39,433

 
624

 
1,673

 
41,730

 

 

 

 

 
41,730

Total commercial (C&I)
 
16,463,919

 
8,858

 
1,775

 
16,474,552

 
26,325

 
5,537

 
7,914

 
39,776

 
16,514,328

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
3,876,229

 
626

 

 
3,876,855

 
30

 

 
2,929

 
2,959

 
3,879,814

Residential CRE
 
135,861

 

 

 
135,861

 
32

 

 

 
32

 
135,893

Purchased credit-impaired loans
 
13,308

 
103

 
1,752

 
15,163

 

 

 

 

 
15,163

Total commercial real estate
 
4,025,398

 
729

 
1,752

 
4,027,879

 
62

 

 
2,929

 
2,991

 
4,030,870

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
1,443,651

 
11,653

 
10,129

 
1,465,433

 
49,009

 
3,314

 
8,781

 
61,104

 
1,526,537

R/E installment loans
 
4,652,658

 
10,470

 
6,497

 
4,669,625

 
15,146

 
1,924

 
4,474

 
21,544

 
4,691,169

Purchased credit-impaired loans
 
24,096

 
2,094

 
5,620

 
31,810

 

 

 

 

 
31,810

Total consumer real estate
 
6,120,405

 
24,217

 
22,246

 
6,166,868

 
64,155

 
5,238

 
13,255

 
82,648

 
6,249,516

Permanent mortgage
 
193,591

 
2,585

 
4,562

 
200,738

 
11,227

 
996

 
9,487

 
21,710

 
222,448

Credit card & other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit card
 
188,009

 
2,133

 
1,203

 
191,345

 

 

 

 

 
191,345

Other
 
320,551

 
3,570

 
526

 
324,647

 
110

 
60

 
454

 
624

 
325,271

Purchased credit-impaired loans
 
746

 
611

 
397

 
1,754

 

 

 

 

 
1,754

Total credit card & other
 
509,306

 
6,314

 
2,126

 
517,746

 
110

 
60

 
454

 
624

 
518,370

Total loans, net of unearned income
 
$
27,312,619

 
$
42,703

 
$
32,461

 
$
27,387,783

 
$
101,876

 
$
11,831

 
$
34,042

 
$
147,749

 
$
27,535,532


(a) TRUPS is presented net of the valuation allowance of $20.2 million.










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
 
$
13,514,752

 
$
8,057

 
$
95

 
$
13,522,904

 
$
1,761

 
$
7,019

 
$
19,306

 
$
28,086

 
$
13,550,990

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
 
77,843

 
2,207

 
19,357

 
99,407

 

 

 

 

 
99,407

Total commercial (C&I)
 
15,996,404

 
10,264

 
19,452

 
16,026,120

 
1,761

 
7,019

 
22,373

 
31,153

 
16,057,273

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
4,077,106

 
1,240

 

 
4,078,346

 
56

 

 
546

 
602

 
4,078,948

Residential CRE
 
98,844

 

 

 
98,844

 

 

 
791

 
791

 
99,635

Purchased credit-impaired loans
 
31,173

 
2,686

 
2,253

 
36,112

 

 

 

 

 
36,112

Total commercial real estate
 
4,207,123

 
3,926

 
2,253

 
4,213,302

 
56

 

 
1,337

 
1,393

 
4,214,695

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
1,743,776

 
17,744

 
9,702

 
1,771,222

 
40,508

 
3,626

 
8,354

 
52,488

 
1,823,710

R/E installment loans
 
4,587,156

 
7,274

 
3,573

 
4,598,003

 
14,439

 
1,957

 
2,603

 
18,999

 
4,617,002

Purchased credit-impaired loans
 
35,356

 
2,016

 
1,158

 
38,530

 

 

 

 

 
38,530

Total consumer real estate
 
6,366,288

 
27,034

 
14,433

 
6,407,755

 
54,947

 
5,583

 
10,957

 
71,487

 
6,479,242

Permanent mortgage
 
254,040

 
3,930

 
3,460

 
261,430

 
13,245

 
1,052

 
12,093

 
26,390

 
287,820

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


Certain previously reported amounts have been reclassified to agree with current presentation.
(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, 2018 and 2017, FHN had $228.2 million and $234.4 million of portfolio loans classified as TDRs, respectively. For TDRs in the loan portfolio, FHN had loan loss reserves of $27.7 million, or 12 percent as of December 31, 2018, and $37.3 million, or 16 percent as of December 31, 2017. Additionally, $57.8 million and $63.2 million of loans held-for-sale as of December 31, 2018 and 2017, respectively, were classified as TDRs.







The following tables reflect portfolio loans that were classified as TDRs during the year ended December 31, 2018 and 2017:
 
 
2018
 
2017
(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
 
9

 
$
27,639

 
$
27,190

 
5

 
$
1,095

 
$
1,086

     Total commercial (C&I)
 
9

 
27,639

 
27,190

 
5

 
1,095

 
1,086

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
4

 
643

 
637

 
1

 
199

 
198

     Total commercial real estate
 
4

 
643

 
637

 
1

 
199

 
198

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
103

 
9,406

 
9,283

 
143

 
12,739

 
12,422

R/E installment loans
 
92

 
8,077

 
7,848

 
53

 
4,092

 
4,027

     Total consumer real estate
 
195

 
17,483

 
17,131

 
196

 
16,831

 
16,449

Permanent mortgage
 
8

 
1,001

 
1,184

 
34

 
5,078

 
5,045

Credit card & other
 
132

 
604

 
570

 
91

 
572

 
550

Total troubled debt restructurings
 
348

 
$
47,370

 
$
46,712

 
327

 
$
23,775

 
$
23,328

 
 
 
 
 
 
 
 
 
 
 
 
 

The following tables present TDRs which re-defaulted during 2018 and 2017, 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.
 
 
2018
 
2017
(Dollars in thousands)
 
Number
 
Recorded
Investment
 
Number
 
Recorded
Investment
Commercial (C&I):
 
 
 
 
 
 
 
 
General C&I
 
2

 
$
579

 
5

 
$
11,498

Total commercial (C&I)
 
2

 
579

 
5

 
11,498

Commercial real estate:
 
 
 
 
 
 
 
 
Income CRE
 

 

 
1

 
88

Total commercial real estate
 

 

 
1

 
88

Consumer real estate:
 
 
 
 
 
 
 
 
HELOC
 
6

 
239

 
5

 
776

R/E installment loans
 
2

 
146

 

 

Total consumer real estate
 
8

 
385

 
5

 
776

Permanent mortgage
 
6

 
749

 
3

 
715

Credit card & other
 
49

 
239

 
10

 
77

Total troubled debt restructurings
 
65

 
$
1,952

 
24

 
$
13,154