UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of report (Date of earliest event reported): January 23, 2015
First Horizon National Corporation
(Exact Name of Registrant as Specified in Charter)
TN | 001-15185 | 62-0803242 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
165 MADISON AVENUE MEMPHIS, TENNESSEE |
38103 (Zip Code) | |
(Address of principal executive office) |
Registrants telephone number, including area code: (901) 523-4444
(Former name or former address, if changed from last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 2.02. Results of Operations and Financial Condition.
ITEM 7.01. Regulation FD Disclosure.
Furnished as Exhibit 99.1 is a copy of First Horizon National Corporation Financial Supplement and Investor Slide Presentation for the quarter and year ended December 31, 2014, which was released today.
The foregoing information is furnished pursuant to Item 2.02, Results of Operations and Financial Condition, and Item 7.01, Regulation FD Disclosure. The exhibit speaks as of the date thereof and First Horizon National Corporation (First Horizon) does not assume any obligation to update said information in the future.
ITEM 9.01. Financial Statements and Exhibits.
(d) | Exhibits |
The following exhibit is furnished pursuant to Items 2.02 and 7.01, is not to be considered filed under the Securities Exchange Act of 1934, as amended (Exchange Act), and shall not be incorporated by reference into any of First Horizons previous or future filings under the Securities Act of 1933, as amended, or the Exchange Act.
Exhibit # |
Description | |
99.1 | First Horizon National Corporation Financial Supplement and Investor Slide Presentation for the quarter and year ended December 31, 2014. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
First Horizon National Corporation (Registrant) | ||||||
Date: January 23, 2015 | By: | /s/ William C. Losch III | ||||
William C. Losch III | ||||||
Executive Vice President and Chief Financial Officer |
EXHIBIT INDEX
The following exhibit is furnished pursuant to Items 2.02 and 7.01, is not to be considered filed under the Exchange Act, and shall not be incorporated by reference into any of First Horizons previous or future filings under the Securities Act of 1933, as amended, or the Exchange Act.
Exhibit # |
Description | |
99.1 | First Horizon National Corporation Financial Supplement and Investor Slide Presentation for the quarter and year ended December 31, 2014. |
Exhibit 99.1
FOURTH QUARTER 2014
FINANCIAL SUPPLEMENT
If you need further information, please contact:
Aarti Bowman, Investor Relations
901-523-4017
aagoorha@firsthorizon.com
FHN TABLE OF CONTENTS
Page | ||
First Horizon National Corporation Segment Structure |
3 | |
Performance Highlights |
4 | |
Consolidated Results |
||
Income Statement |
||
Income Statement |
6 | |
Other Income and Other Expense |
7 | |
Balance Sheet |
||
Period End Balance Sheet |
8 | |
Average Balance Sheet |
9 | |
Net Interest Income |
10 | |
Average Balance Sheet: Yields and Rates |
11 | |
Capital Highlights |
12 | |
Business Segment Detail |
||
Segment Highlights |
13 | |
Regional Banking |
14 | |
Capital Markets and Corporate |
15 | |
Non-Strategic |
16 | |
Asset Quality |
||
Asset Quality: Consolidated |
17 | |
Asset Quality: Regional Banking and Corporate |
19 | |
Asset Quality: Non-Strategic |
20 | |
Portfolio Metrics |
21 | |
Non-GAAP to GAAP Reconciliation |
22 | |
Glossary of Terms |
23 |
Other Information
This financial supplement contains forward-looking statements involving significant risks and uncertainties. A number of important factors could cause actual results to differ materially from those in the forward-looking information. Those factors include general economic and financial market conditions, including expectations of and actual timing and amount of interest rate movements including the slope of the yield curve, competition, customer and investor responses to these conditions, ability to execute business plans, geopolitical developments, recent and future legislative and regulatory developments, natural disasters, and items mentioned in this financial supplement and in First Horizon National Corporations (FHN) most recent press release, as well as critical accounting estimates and other factors described in FHNs recent filings with the SEC. FHN disclaims any obligation to update any such factors or to publicly announce the result of any revisions to any of the forward-looking statements included herein or therein to reflect future events or developments.
Use of Non-GAAP Measures
Certain ratios are included in this financial supplement that are non-GAAP, meaning they are not presented in accordance with generally accepted accounting principles (GAAP) in the U.S. FHNs management believes such ratios are relevant to understanding the capital position and results of the Company. The non-GAAP ratios presented in this financial supplement are tangible common equity (TCE) to tangible assets (TA), tangible book value per common share, tier 1 common to risk weighted assets (RWA), adjusted tangible common equity to risk weighted assets and pre-tax pre-provision net revenue (PPNR). These ratios are reported to FHNs management and Board of Directors through various internal reports. Additionally, disclosure of non-GAAP capital ratios provides a meaningful base for comparability to other financial institutions as demonstrated by their use by the various banking regulators in reviewing the capital adequacy of financial institutions. Non-GAAP measures are not formally defined by GAAP or codified in currently effective federal banking regulations, and other entities may use calculation methods that differ from those used by FHN. Tier 1 capital is a regulatory term and is generally defined as the sum of core capital (including common equity and instruments that can not be redeemed at the option of the holder) adjusted for certain items under risk based capital regulations. Also a regulatory term, risk weighted assets includes total assets adjusted for credit risk and is used to determine regulatory capital ratios. Refer to the tabular reconciliation of non-GAAP to GAAP measures and presentation of the most comparable GAAP items on page 22 of this financial supplement.
2
FIRST HORIZON NATIONAL CORPORATION SEGMENT STRUCTURE |
![]() |
3
FHN PERFORMANCE HIGHLIGHTS
Consolidated Results for Fiscal Year 2014 vs. 2013
| Net income available to common shareholders was $213.3 million, or $.90 per diluted share in 2014, compared to $23.8 million, or $.10 per diluted share in 2013 |
| Net interest income (NII) decreased 2 percent in 2014 to $627.7 million from $637.4 million in 2013; Net interest margin (NIM) decreased to 2.92 percent from 2.96 percent |
| Noninterest income (including securities gains) was $550.0 million in 2014 compared to $584.6 million in 2013 |
| The decrease in noninterest income was primarily due to lower fixed income sales revenue within capital markets, partially offset by an increase in mortgage banking income as a result of gains on loan sales in third quarter and previously unrecognized servicing fees associated with servicing sales in first quarter |
| Provision expense was $27.0 million in 2014 compared to $55.0 million in 2013 |
| Noninterest expense was $841.2 million in 2014 compared to $1.2 billion in 2013 |
| The decrease in expense was primarily driven by a decline in the mortgage repurchase provision related to settlements in 2013, a decline in net litigation loss accruals due to recoveries in 2014 of litigation expenses associated with the Sentinel lawsuit settlement and other legal matters in 2011 and prior years, and lower capital markets variable compensation |
| Period-end loans increased 5 percent to $16.2 billion; average loans were $15.5 billion in 2014 compared to $15.7 billion in 2013 |
| Period-end core deposits increased 9 percent to $17.6 billion; average core deposits were $15.9 billion in 2014 compared to $15.8 billion in 2013 |
| Increase in period-end and average core deposits driven by an increase in insured network deposits and the acquisition of bank branches in fourth quarter |
Fourth Quarter 2014 vs. Third Quarter 2014
Consolidated
| Net income available to common shareholders was $46.4 million, or $.20 per diluted share in fourth quarter, compared to $45.3 million, or $.19 per diluted share in prior quarter |
| NII was $159.1 million in fourth quarter compared to $159.5 million in third quarter; NIM decreased to 2.86 percent in fourth quarter from 2.97 percent in prior quarter |
| The decline in NIM was primarily driven by an increase in excess cash held at the Fed during the quarter |
| Noninterest income (including securities gains) was $119.6 million in fourth quarter compared to $157.8 million in prior quarter |
| The decrease in noninterest income was largely the result of gains associated with the sales of HFS mortgage loans recognized in third quarter |
| Noninterest expense was $209.5 million in fourth quarter compared to $246.2 million in third quarter primarily due to a decrease in net litigation loss accruals |
| Period-end loans grew 3 percent to $16.2 billion in fourth quarter; average loans were $15.9 billion and $15.8 billion in fourth and third quarters, respectively |
| Period-end core deposits were $17.6 billion in fourth quarter compared to $15.7 billion in prior quarter; Average core deposits increased 8 percent to $16.6 billion in fourth quarter |
Regional Banking
| Pre-tax income was $78.3 million in fourth quarter compared to $79.6 million in third quarter; PPNR was $83.9 million and $81.8 million in fourth and third quarters, respectively |
| Average loans increased 2 percent, or $243.4 million to $13.1 billion in fourth quarter primarily driven by higher balances of commercial loans; period-end loans increased 4 percent to $13.6 billion |
| Average core deposits were $15.3 billion in fourth quarter compared to $14.6 billion in third quarter; period-end core deposits increased 9 percent to $15.9 billion |
| Increase in period-end and average core deposits was driven by an increase in customer deposits and the acquisition of bank branches in fourth quarter |
| NII improved to $157.5 million in fourth quarter from $153.9 million in third quarter |
| The increase in NII was primarily attributable to higher deposit and commercial loan balances, an increase in cash basis interest income, and loan fees, which were somewhat offset by lower commercial loan yields |
| Provision for loan losses was $5.6 million in fourth quarter compared to $2.2 million in prior quarter |
| Provision levels reflect continued favorable trends in the commercial portfolio including favorable grade migration, lower delinquencies, and historically low net charge-off levels; consumer asset quality trends remain relatively stable |
| Noninterest income was relatively flat at $64.3 million in fourth quarter |
| Noninterest expense was $138.0 million in fourth quarter compared to $136.3 million in third quarter |
Capital Markets
| Fixed income revenue decreased to $39.0 million in fourth quarter from $41.2 million in third quarter |
| Fixed income average daily revenue (ADR) was $630 thousand and $644 thousand in fourth and third quarters, respectively |
| Noninterest expense was $46.2 million in fourth quarter compared to $47.9 million in the prior quarter |
Corporate
| NII was negative $18.0 million in fourth quarter compared to negative $14.2 million in the prior quarter due in large part to the effect of the third quarter loan sale on funds transfer pricing (FTP) as well as the issuance of $400 million of senior notes in fourth quarter |
| Estimated effective duration of the securities portfolio was 3.0 years in fourth quarter compared to 3.4 years in third quarter |
| Estimated modified duration of the securities portfolio was 3.7 years in fourth quarter compared to 3.9 years in third quarter |
| Noninterest income increased to $4.4 million in fourth quarter from $4.1 million in third quarter |
| Noninterest expense was $16.3 million in fourth quarter compared to $18.8 million in prior quarter |
| Decrease in expense driven by a smaller negative valuation adjustment associated with derivatives related to prior sales of Visa Class B shares in fourth quarter relative to the prior quarter |
4
FHN PERFORMANCE HIGHLIGHTS (continued)
Fourth Quarter 2014 vs. Third Quarter 2014 (continued)
Non-Strategic
| Pre-tax income was $8.8 million in fourth quarter compared to $9.6 million in third quarter |
| The provision for loan losses was $.4 million in fourth quarter compared to $3.8 million in third quarter |
| Noninterest income was $2.4 million in fourth quarter, down from $39.6 million in prior quarter |
| Decrease primarily driven by the gain on the sales of mortgage loans HFS recognized in third quarter |
| Noninterest expense decreased to $9.0 million in fourth quarter from $43.2 million in third quarter |
| The decrease was driven primarily by net loss accruals recognized in third quarter |
| Third quarter also included a $4.3 million reversal of repurchase and foreclosure provision as a result of a settlement of certain repurchase claims |
Asset Quality
| Allowance for loan losses declined to $232.4 million in fourth quarter from $238.6 million in third quarter; the allowance to loans ratio was 143 basis points in fourth quarter compared to 151 basis points in third quarter |
| The decline in the allowance was primarily driven by a $5.5 million release of non-strategic consumer reserves |
| Net charge-offs (NCOs) were $12.2 million in fourth quarter compared to $11.0 million in prior quarter; annualized net charge-offs increased to 30 basis points of average loans in fourth quarter from 28 basis points in prior quarter |
| Total commercial net charge-offs increased to $2.9 million in the fourth quarter from $0 in the third quarter; total consumer net charge-offs decreased $1.7 million from the prior quarter |
| Nonperforming loans (NPLs) in the portfolio declined to $203.4 million in the fourth quarter from $213.7 million in third quarter |
| Both commercial and consumer NPLs declined from last quarter; commercial due to an $8.7 million decline in regional bank C&I and consumer due to a $4.1 million decline in non-strategic consumer real estate |
| Nonperforming assets (NPAs), including loans held-for-sale, decreased to $241.5 million in fourth quarter from $256.9 million in the prior quarter |
| Decrease due to declines in both nonperforming loans and foreclosed assets |
| Total 30+ delinquencies improved to $75.8 million in fourth quarter compared to $86.3 million in prior quarter |
| Commercial delinquencies declined by $6.4 million; driven by a $3.1 million decrease in regional bank C&I and a $2.4 million decrease in regional bank commercial real estate |
| Consumer delinquencies declined by $4.2 million, primarily driven by non-strategic permanent mortgage decreasing by $6.5 million which more than offset the $3.5 million increase in non-strategic consumer real estate |
| Troubled debt restructurings (TDRs) decreased to $411.3 million in fourth quarter from $429.1 million in prior quarter |
| The decrease is primarily due to certain fourth quarter pay-offs of commercial and permanent mortgage TDRs |
Taxes
| The effective tax rates for fourth quarter and third quarter were 19.44 percent and 23.66 percent, respectively. The effective tax rate for 2014 was 25.36 percent, while the effective tax rate for 2013 was negative. The rates reflect the favorable effect on the tax rate from permanent benefits |
| Permanent benefits primarily consist of: tax credit investments, life insurance, tax-exempt interest, and a reversal of the capital loss deferred tax valuation allowances |
| The 2014 and 2013 rates were favorably affected by $4.2 million and $8.2 million in discrete items, respectively |
Capital and Liquidity
| Paid $0.05 per common share quarterly dividend on January 1, 2015; Approved $0.06 per common share quarterly dividend payable April 1, 2015 |
| Paid preferred quarterly dividend of $1.6 million on January 10, 2015 |
| Repurchased shares costing $14.5 million in fourth quarter under the $100 million share repurchase program announced in January 2014 |
| Cumulative shares repurchased since the programs inception are $38.5 million with a volume weighted average price of $12.33 per share (before $.02 per share broker commission) |
| Capital ratios (regulatory capital ratios estimated based on period-end balances) |
| 7.94 percent for tangible common equity to tangible assets |
| 14.44 percent for Tier 1 |
| 16.16 percent for Total Capital |
| 11.41 percent for Tier 1 Common |
| 11.43 percent for Leverage |
5
FHN CONSOLIDATED INCOME STATEMENT
Quarterly/Annually, Unaudited
4Q14 Changes vs. | Twelve months ended | 2014 vs. | ||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | 2014 | 2013 | 2013 | ||||||||||||||||||||||||||||||
Interest income |
$179,448 | $178,858 | $177,359 | $173,584 | $179,053 | * | * | $709,249 | $732,053 | (3)% | ||||||||||||||||||||||||||||||
Less: interest expense |
20,398 | 19,317 | 20,591 | 21,225 | 21,918 | 6 % | (7)% | 81,531 | 94,679 | (14)% | ||||||||||||||||||||||||||||||
Net interest income |
159,050 | 159,541 | 156,768 | 152,359 | 157,135 | * | 1 % | 627,718 | 637,374 | (2)% | ||||||||||||||||||||||||||||||
Provision for loan losses |
6,000 | 6,000 | 5,000 | 10,000 | 15,000 | * | (60)% | 27,000 | 55,000 | (51)% | ||||||||||||||||||||||||||||||
Net interest income after provision for loan losses |
153,050 | 153,541 | 151,768 | 142,359 | 142,135 | * | 8 % | 600,718 | 582,374 | 3 % | ||||||||||||||||||||||||||||||
Noninterest income: |
||||||||||||||||||||||||||||||||||||||||
Capital markets |
48,486 | 47,589 | 47,680 | 56,840 | 59,653 | 2 % | (19)% | 200,595 | 272,364 | (26)% | ||||||||||||||||||||||||||||||
Deposit transactions and cash management |
29,038 | 28,546 | 27,911 | 26,456 | 29,194 | 2 % | (1)% | 111,951 | 114,383 | (2)% | ||||||||||||||||||||||||||||||
Brokerage, management fees and commissions |
11,647 | 12,333 | 12,843 | 12,276 | 11,505 | (6)% | 1 % | 49,099 | 42,261 | 16% | ||||||||||||||||||||||||||||||
Mortgage banking (a) |
1,808 | 41,559 | 8,861 | 19,029 | 3,853 | (96)% | (53)% | 71,257 | 33,275 | NM | ||||||||||||||||||||||||||||||
Trust services and investment management |
6,945 | 6,779 | 7,309 | 6,744 | 6,596 | 2 % | 5 % | 27,777 | 26,523 | 5 % | ||||||||||||||||||||||||||||||
Bankcard income (b) |
5,737 | 5,521 | 7,919 | 4,520 | 4,998 | 4 % | 15% | 23,697 | 20,482 | 16% | ||||||||||||||||||||||||||||||
Bank-owned life insurance (c) |
3,503 | 3,547 | 3,312 | 6,032 | 3,636 | (1)% | (4)% | 16,394 | 16,614 | (1)% | ||||||||||||||||||||||||||||||
Other service charges |
2,830 | 3,064 | 3,143 | 2,845 | 3,144 | (8)% | (10)% | 11,882 | 13,440 | (12)% | ||||||||||||||||||||||||||||||
Insurance commissions |
616 | 593 | 611 | 437 | 960 | 4 % | (36)% | 2,257 | 3,023 | (25)% | ||||||||||||||||||||||||||||||
Securities gains/(losses), net |
- | (862 | ) | (1,923 | ) | 5,657 | 2,183 | NM | NM | 2,872 | 1,760 | 63% | ||||||||||||||||||||||||||||
Gain/(loss) on divestitures |
- | - | - | - | (4 | ) | NM | NM | - | 111 | NM | |||||||||||||||||||||||||||||
Other (d) |
8,988 | 9,146 | 9,235 | 4,894 | 9,325 | (2)% | (4)% | 32,263 | 40,341 | (20)% | ||||||||||||||||||||||||||||||
Total noninterest income |
119,598 | 157,815 | 126,901 | 145,730 | 135,043 | (24)% | (11)% | 550,044 | 584,577 | (6)% | ||||||||||||||||||||||||||||||
Adjusted gross income after provision for loan losses |
272,648 | 311,356 | 278,669 | 288,089 | 277,178 | (12)% | (2)% | 1,150,762 | 1,166,951 | (1)% | ||||||||||||||||||||||||||||||
Noninterest expense: |
||||||||||||||||||||||||||||||||||||||||
Employee compensation, incentives, and benefits |
118,529 | 120,742 | 119,659 | 119,229 | 127,144 | (2)% | (7)% | 478,159 | 529,041 | (10)% | ||||||||||||||||||||||||||||||
Repurchase and foreclosure provision (e) |
- | (4,300 | ) | - | - | (30,000 | ) | NM | NM | (4,300 | ) | 170,000 | NM | |||||||||||||||||||||||||||
Legal and professional fees (f) |
12,552 | 10,463 | 6,151 | 15,039 | 15,419 | 20% | (19)% | 44,205 | 53,359 | (17)% | ||||||||||||||||||||||||||||||
Occupancy (g) |
12,077 | 12,405 | 11,944 | 17,592 | 12,811 | (3)% | (6)% | 54,018 | 50,565 | 7 % | ||||||||||||||||||||||||||||||
Computer software |
10,574 | 10,614 | 11,087 | 10,656 | 10,197 | * | 4 % | 42,931 | 40,327 | 6 % | ||||||||||||||||||||||||||||||
Contract employment and outsourcing (h) |
4,578 | 5,199 | 5,318 | 4,325 | 9,059 | (12)% | (49)% | 19,420 | 35,920 | (46)% | ||||||||||||||||||||||||||||||
Operations services |
8,417 | 9,044 | 8,804 | 8,982 | 9,104 | (7)% | (8)% | 35,247 | 35,215 | * | ||||||||||||||||||||||||||||||
Equipment rentals, depreciation, and maintenance |
7,523 | 7,150 | 7,442 | 7,849 | 8,431 | 5 % | (11)% | 29,964 | 31,738 | (6)% | ||||||||||||||||||||||||||||||
FDIC premium expense (i) |
2,881 | 3,456 | 1,136 | 3,991 | 4,477 | (17)% | (36)% | 11,464 | 20,156 | (43)% | ||||||||||||||||||||||||||||||
Advertising and public relations |
4,077 | 4,386 | 4,312 | 5,908 | 4,685 | (7)% | (13)% | 18,683 | 18,239 | 2 % | ||||||||||||||||||||||||||||||
Communications and courier |
4,274 | 3,628 | 3,948 | 4,224 | 4,473 | 18% | (4)% | 16,074 | 17,958 | (10)% | ||||||||||||||||||||||||||||||
Foreclosed real estate |
492 | 788 | 439 | 784 | 1,050 | (38)% | (53)% | 2,503 | 4,299 | (42)% | ||||||||||||||||||||||||||||||
Amortization of intangible assets |
1,225 | 982 | 981 | 982 | 1,128 | 25% | 9 % | 4,170 | 3,912 | 7 % | ||||||||||||||||||||||||||||||
Other (d) |
22,280 | 61,629 | (15,889 | ) | 20,653 | 79,119 | (64)% | (72)% | 88,673 | 147,872 | (40)% | |||||||||||||||||||||||||||||
Total noninterest expense |
209,479 | 246,186 | 165,332 | 220,214 | 257,097 | (15)% | (19)% | 841,211 | 1,158,601 | (27)% | ||||||||||||||||||||||||||||||
Income/(loss) before income taxes |
63,169 | 65,170 | 113,337 | 67,875 | 20,081 | (3)% | NM | 309,551 | 8,350 | NM | ||||||||||||||||||||||||||||||
Provision/(benefit) for income taxes |
12,278 | 15,421 | 32,157 | 18,645 | (33,813 | ) | (20)% | NM | 78,501 | (32,169 | ) | NM | ||||||||||||||||||||||||||||
Income/(loss) from continuing operations |
50,891 | 49,749 | 81,180 | 49,230 | 53,894 | 2 % | (6)% | 231,050 | 40,519 | NM | ||||||||||||||||||||||||||||||
Income/(loss) from discontinued operations, net of tax |
- | - | - | - | (6 | ) | NM | NM | - | 548 | NM | |||||||||||||||||||||||||||||
Net income/(loss) |
50,891 | 49,749 | 81,180 | 49,230 | 53,888 | 2 % | (6)% | 231,050 | 41,067 | NM | ||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest |
2,980 | 2,875 | 2,859 | 2,813 | 2,934 | 4 % | 2 % | 11,527 | 11,465 | 1 % | ||||||||||||||||||||||||||||||
Net income/(loss) attributable to controlling interest |
47,911 | 46,874 | 78,321 | 46,417 | 50,954 | 2 % | (6)% | 219,523 | 29,602 | NM | ||||||||||||||||||||||||||||||
Preferred stock dividends |
1,550 | 1,550 | 1,550 | 1,550 | 1,550 | * | * | 6,200 | 5,838 | 6 % | ||||||||||||||||||||||||||||||
Net income/(loss) available to common shareholders |
$46,361 | $45,324 | $76,771 | $44,867 | $49,404 | 2 % | (6)% | $213,323 | $23,764 | NM | ||||||||||||||||||||||||||||||
Common Stock Data |
||||||||||||||||||||||||||||||||||||||||
Diluted EPS |
$0.20 | $0.19 | $0.32 | $0.19 | $0.21 | 5 % | (5)% | $0.90 | $0.10 | NM | ||||||||||||||||||||||||||||||
Diluted shares (thousands) (j) |
235,448 | 236,862 | 237,250 | 237,401 | 236,753 | (1)% | (1)% | 236,735 | 239,794 | (1)% | ||||||||||||||||||||||||||||||
Key Ratios & Other |
||||||||||||||||||||||||||||||||||||||||
Return on average assets (annualized) (k) |
0.82 | % | 0.83 | % | 1.38 | % | 0.83 | % | 0.90 | % | ||||||||||||||||||||||||||||||
Return on average common equity (annualized) (k) |
8.10 | % | 7.99 | % | 14.14 | % | 8.48 | % | 9.42 | % | ||||||||||||||||||||||||||||||
Fee income to total revenue (k) |
42.92 | % | 49.86 | % | 45.11 | % | 47.90 | % | 45.81 | % | ||||||||||||||||||||||||||||||
Efficiency ratio (k) |
75.18 | % | 77.36 | % | 57.89 | % | 75.30 | % | 88.66 | % | ||||||||||||||||||||||||||||||
Full time equivalent employees |
4,250 | 4,193 | 4,216 | 4,251 | 4,309 |
NM | - Not meaningful |
* Amount is less than one percent.
(a) | 3Q14 includes a $39.7 million gain on the sales of mortgage loans HFS; 2Q14 includes an $8.2 million positive fair value adjustment to the held-for-sale portfolio; 1Q14 increase reflects the receipt of previously unrecognized servicing fees in conjunction with transfers of servicing in 1Q14. |
(b) | 2Q14 includes $2.8 million of Visa volume incentives. |
(c) | 1Q14 includes $2.8 million of policy benefits received. |
(d) | Refer to the Other Income and Other Expense table on page 7 for additional information. |
(e) | 3Q14 and 4Q13 expense reversal associated with the settlement of certain repurchase claims. |
(f) | 2Q14 includes an $8.5 million expense reversal related to agreements with insurance companies for the recovery of Sentinel legal expenses. |
(g) | 1Q14 includes $4.6 million of lease abandonment expense. |
(h) | 1Q14 decline due to lower subservicing costs associated with the sales of servicing. |
(i) | 2Q14 includes the effect of $3.3 million of FDIC premium refunds. |
(j) | 4Q14 and 3Q14 decreases primarily relate to shares purchased under the share repurchase program. |
(k) | See Glossary of Terms for definitions of Key Ratios. |
6
FHN OTHER INCOME AND OTHER EXPENSE
Quarterly/Annually, Unaudited
4Q14 Changes vs. | Twelve months ended | 2014 vs | ||||||||||||||||||||||||||||||||||||||
(Thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | 2014 | 2013 | 2013 | ||||||||||||||||||||||||||||||
Other Income |
||||||||||||||||||||||||||||||||||||||||
ATM and interchange fees |
$2,961 | $ | 2,739 | $ | 2,746 | $ | 2,497 | $ | 2,721 | 8 % | 9 % | $10,943 | $ 10,412 | 5 % | ||||||||||||||||||||||||||
Electronic banking fees |
1,561 | 1,560 | 1,535 | 1,534 | 1,535 | * | 2 % | 6,190 | 6,289 | (2)% | ||||||||||||||||||||||||||||||
Letter of credit fees |
1,111 | 917 | 1,173 | 1,663 | 1,215 | 21 % | (9)% | 4,864 | 5,081 | (4)% | ||||||||||||||||||||||||||||||
Deferred compensation (a) |
242 | (41 | ) | 1,184 | 657 | 1,210 | NM | (80)% | 2,042 | 4,685 | (56)% | |||||||||||||||||||||||||||||
Gain /(loss) on extinguishment of debt (b) |
184 | - | - | (4,350 | ) | - | NM | NM | (4,166 | ) | - | NM | ||||||||||||||||||||||||||||
Other |
2,929 | 3,971 | 2,597 | 2,893 | 2,644 | (26)% | 11 % | 12,390 | 13,874 | (11)% | ||||||||||||||||||||||||||||||
Total |
$8,988 | $ | 9,146 | $ | 9,235 | $ | 4,894 | $ | 9,325 | (2)% | (4)% | $32,263 | $ 40,341 | (20)% | ||||||||||||||||||||||||||
Other Expense |
||||||||||||||||||||||||||||||||||||||||
Litigation and regulatory matters (c) |
$- | $ | 35,390 | $ | (38,200 | ) | $90 | $ | 57,355 | NM | NM | $(2,720 | ) | $ 63,654 | NM | |||||||||||||||||||||||||
Other insurance and taxes |
2,722 | 3,909 | 3,209 | 3,060 | 3,261 | (30)% | (17)% | 12,900 | 12,598 | 2 % | ||||||||||||||||||||||||||||||
Tax credit investments |
2,759 | 2,481 | 3,032 | 2,495 | 3,063 | 11 % | (10)% | 10,767 | 12,103 | (11)% | ||||||||||||||||||||||||||||||
Travel and entertainment |
2,462 | 2,164 | 2,645 | 1,824 | 2,339 | 14 % | 5 % | 9,095 | 8,959 | 2 % | ||||||||||||||||||||||||||||||
Employee training and dues |
1,258 | 1,194 | 1,200 | 866 | 1,327 | 5 % | (5)% | 4,518 | 5,054 | (11)% | ||||||||||||||||||||||||||||||
Customer relations |
1,397 | 1,406 | 1,680 | 1,243 | 1,179 | (1)% | 18 % | 5,726 | 4,916 | 16 % | ||||||||||||||||||||||||||||||
Miscellaneous loan costs |
540 | 597 | 839 | 714 | 701 | (10)% | (23)% | 2,690 | 4,209 | (36)% | ||||||||||||||||||||||||||||||
Supplies |
1,046 | 779 | 804 | 1,116 | 1,090 | 34 % | (4)% | 3,745 | 3,800 | (1)% | ||||||||||||||||||||||||||||||
Other (d) |
10,096 | 13,709 | 8,902 | 9,245 | 8,804 | (26)% | 15 % | 41,952 | 32,579 | 29 % | ||||||||||||||||||||||||||||||
Total |
$22,280 | $ | 61,629 | $ | (15,889 | ) | $ | 20,653 | $ | 79,119 | (64)% | (72)% | $88,673 | $ 147,872 | (40)% |
NM - Not meaningful
* Amount is less than one percent.
(a) | Amounts driven by market conditions and are mirrored by changes in deferred compensation expense which is included in employee compensation expense. |
(b) | 1Q14 loss associated with the collapse of two HELOC securitization trusts. |
(c) | 3Q14 includes $50.0 million of loss accruals related to legal matters, partially offset by $15.0 million of expense reversals associated with agreements with insurance companies for the recovery of expenses FHN incurred prior to 2012 related to litigation losses; 2Q14 includes $38.6 million related to the recovery of expenses related to the Sentinel litigation matter which was settled in 2011; 4Q13 includes $57.0 million of net loss accruals related to legal matters. |
(d) | 3Q14 and 1Q14 include $3.2 million and $2.3 million, respectively, of negative valuation adjustments associated with derivatives related to prior sales of Visa Class B shares. |
7
FHN CONSOLIDATED PERIOD-END BALANCE SHEET
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
(Thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | |||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||
Investment securities |
$3,560,905 | $3,538,957 | $3,580,821 | $3,575,453 | $3,398,457 | 1 % | 5 % | |||||||||||||||||||||
Loans held-for-sale (a) |
141,285 | 151,915 | 358,945 | 361,359 | 370,152 | (7)% | (62)% | |||||||||||||||||||||
Loans, net of unearned income |
16,230,166 | 15,812,017 | 15,795,709 | 15,119,461 | 15,389,074 | 3 % | 5 % | |||||||||||||||||||||
Federal funds sold |
63,080 | 55,242 | 51,537 | 16,555 | 66,079 | 14 % | (5)% | |||||||||||||||||||||
Securities purchased under agreements to resell |
659,154 | 561,802 | 624,477 | 605,276 | 412,614 | 17 % | 60 % | |||||||||||||||||||||
Interest-bearing cash (b) |
1,621,967 | 275,485 | 255,920 | 685,540 | 730,297 | NM | NM | |||||||||||||||||||||
Trading securities |
1,194,391 | 1,338,022 | 1,150,280 | 1,194,749 | 801,718 | (11)% | 49 % | |||||||||||||||||||||
Total earning assets |
23,470,948 | 21,733,440 | 21,817,689 | 21,558,393 | 21,168,391 | 8 % | 11 % | |||||||||||||||||||||
Cash and due from banks |
349,171 | 292,687 | 417,108 | 450,270 | 349,216 | 19 % | * | |||||||||||||||||||||
Capital markets receivables (c) |
42,488 | 197,507 | 174,224 | 51,082 | 45,255 | (78)% | (6)% | |||||||||||||||||||||
Mortgage servicing rights, net (d) |
2,517 | 2,880 | 3,197 | 4,687 | 72,793 | (13)% | (97)% | |||||||||||||||||||||
Goodwill (e) |
145,932 | 141,943 | 141,943 | 141,943 | 141,943 | 3 % | 3 % | |||||||||||||||||||||
Other intangible assets, net (e) |
29,518 | 19,044 | 20,025 | 21,007 | 21,988 | 55 % | 34 % | |||||||||||||||||||||
Premises and equipment, net (e) |
302,996 | 295,833 | 300,533 | 299,183 | 305,244 | 2 % | (1)% | |||||||||||||||||||||
Real estate acquired by foreclosure (f) |
39,922 | 47,996 | 57,552 | 66,035 | 71,562 | (17)% | (44)% | |||||||||||||||||||||
Allowance for loan losses |
(232,448 | ) | (238,641 | ) | (243,628 | ) | (247,246 | ) | (253,809 | ) | (3)% | (8)% | ||||||||||||||||
Derivative assets |
134,088 | 137,742 | 162,067 | 166,465 | 181,866 | (3)% | (26)% | |||||||||||||||||||||
Other assets |
1,387,755 | 1,356,356 | 1,372,040 | 1,430,170 | 1,685,384 | 2 % | (18)% | |||||||||||||||||||||
Total assets |
$25,672,887 | $23,986,787 | $ | 24,222,750 | $ | 23,941,989 | $ | 23,789,833 | 7 % | 8 % | ||||||||||||||||||
Liabilities and Equity: |
||||||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||||||
Savings |
$7,455,354 | $6,371,156 | $6,317,197 | $6,630,142 | $6,732,326 | 17 % | 11 % | |||||||||||||||||||||
Other interest-bearing deposits |
4,140,991 | 3,955,152 | 4,014,071 | 4,071,699 | 3,859,079 | 5 % | 7 % | |||||||||||||||||||||
Time deposits |
831,666 | 767,699 | 808,822 | 898,223 | 951,755 | 8 % | (13)% | |||||||||||||||||||||
Total interest-bearing core deposits |
12,428,011 | 11,094,007 | 11,140,090 | 11,600,064 | 11,543,160 | 12 % | 8 % | |||||||||||||||||||||
Noninterest-bearing deposits |
5,195,656 | 4,603,826 | 4,513,800 | 4,534,245 | 4,637,839 | 13 % | 12 % | |||||||||||||||||||||
Total core deposits (g) |
17,623,667 | 15,697,833 | 15,653,890 | 16,134,309 | 16,180,999 | 12 % | 9 % | |||||||||||||||||||||
Certificates of deposit $100,000 and more |
445,272 | 446,938 | 503,597 | 538,434 | 553,957 | * | (20)% | |||||||||||||||||||||
Total deposits |
18,068,939 | 16,144,771 | 16,157,487 | 16,672,743 | 16,734,956 | 12 % | 8 % | |||||||||||||||||||||
Federal funds purchased |
1,037,052 | 928,159 | 947,946 | 1,135,665 | 1,042,633 | 12 % | (1)% | |||||||||||||||||||||
Securities sold under agreements to repurchase |
562,214 | 479,384 | 475,530 | 411,795 | 442,789 | 17 % | 27 % | |||||||||||||||||||||
Trading liabilities |
594,314 | 532,234 | 706,119 | 667,257 | 368,348 | 12 % | 61 % | |||||||||||||||||||||
Other short-term borrowings (h) |
157,218 | 790,080 | 1,073,250 | 204,023 | 181,146 | (80)% | (13)% | |||||||||||||||||||||
Term borrowings (i) |
1,880,105 | 1,491,138 | 1,501,209 | 1,507,048 | 1,739,859 | 26 % | 8 % | |||||||||||||||||||||
Capital markets payables (c) |
18,157 | 329,960 | 95,299 | 39,510 | 21,173 | (94)% | (14)% | |||||||||||||||||||||
Derivative liabilities |
119,239 | 123,442 | 138,336 | 137,863 | 154,280 | (3)% | (23)% | |||||||||||||||||||||
Other liabilities |
644,681 | 545,678 | 501,423 | 621,948 | 603,898 | 18 % | 7 % | |||||||||||||||||||||
Total liabilities |
23,081,919 | 21,364,846 | 21,596,599 | 21,397,852 | 21,289,082 | 8 % | 8 % | |||||||||||||||||||||
Equity: |
||||||||||||||||||||||||||||
Common stock (j) |
146,387 | 147,030 | 148,217 | 147,866 | 147,731 | * | (1)% | |||||||||||||||||||||
Capital surplus (j) |
1,380,809 | 1,390,081 | 1,416,012 | 1,417,170 | 1,416,767 | (1)% | (3)% | |||||||||||||||||||||
Undivided profits |
860,963 | 826,610 | 792,978 | 728,165 | 695,207 | 4 % | 24 % | |||||||||||||||||||||
Accumulated other comprehensive loss, net |
(188,246 | ) | (132,835 | ) | (122,111 | ) | (140,119 | ) | (150,009 | ) | 42 % | 25 % | ||||||||||||||||
Preferred stock |
95,624 | 95,624 | 95,624 | 95,624 | 95,624 | * | * | |||||||||||||||||||||
Noncontrolling interest (k) |
295,431 | 295,431 | 295,431 | 295,431 | 295,431 | * | * | |||||||||||||||||||||
Total equity |
2,590,968 | 2,621,941 | 2,626,151 | 2,544,137 | 2,500,751 | (1)% | 4 % | |||||||||||||||||||||
Total liabilities and equity |
$25,672,887 | $23,986,787 | $ | 24,222,750 | $ | 23,941,989 | $ | 23,789,833 | 7 % | 8 % |
NM - Not meaningful
* Amount is less than one percent.
(a) | 3Q14 decrease related to the sale of mortgage loans HFS. |
(b) | Includes excess balances held at Fed. 4Q14 increase driven by inflow of customer deposits and proceeds from the issuance of senior notes. |
(c) | Period-end balances fluctuate based on the level of pending unsettled trades. |
(d) | Decreases reflect transfers associated with an agreement to sell mortgage servicing rights entered into in 3Q13. |
(e) | Increase related to the acquisition of bank branches in fourth quarter 2014. |
(f) | 4Q14 includes $9.5 million of foreclosed assets related to government insured mortgages. |
(g) | 4Q14 average core deposits were $16.6 billion. |
(h) | 3Q14 and 2Q14 include increased FHLB borrowings as a result of loan growth and deposit fluctuations. |
(i) | In 4Q14 FTBNA issued $400 million of senior notes. In 1Q14 FHN resolved the collateralized borrowings for three previously on-balance sheet consumer loan securitizations. |
(j) | 4Q14 and 3Q14 decreases relate to shares purchased under the share repurchase program. |
(k) | Consists of preferred stock of subsidiaries. |
8
FHN CONSOLIDATED AVERAGE BALANCE SHEET
Quarterly/Annually, Unaudited
4Q14 Changes vs. | Twelve months ended | 2014 vs | ||||||||||||||||||||||||||||||||||||||
(Thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | 2014 | 2013 | 2013 | ||||||||||||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||||||||||||||
Earning assets: |
||||||||||||||||||||||||||||||||||||||||
Loans, net of unearned income: |
||||||||||||||||||||||||||||||||||||||||
Commercial, financial, and industrial (C&I) |
$8,584,065 | $8,395,553 | $7,994,788 | $7,639,584 | $7,694,029 | 2 % | 12 % | $8,156,750 | $7,972,875 | 2 % | ||||||||||||||||||||||||||||||
Commercial real estate |
1,287,816 | 1,260,715 | 1,203,631 | 1,139,749 | 1,164,748 | 2 % | 11 % | 1,223,487 | 1,170,618 | 5 % | ||||||||||||||||||||||||||||||
Consumer real estate |
5,087,104 | 5,173,088 | 5,230,107 | 5,305,596 | 5,400,751 | (2)% | (6)% | 5,198,304 | 5,526,386 | (6)% | ||||||||||||||||||||||||||||||
Permanent mortgage |
552,065 | 581,876 | 607,296 | 637,642 | 678,938 | (5)% | (19)% | 594,450 | 742,793 | (20)% | ||||||||||||||||||||||||||||||
Credit card and other |
357,321 | 352,133 | 345,748 | 336,454 | 334,887 | 1 % | 7 % | 347,981 | 313,702 | 11 % | ||||||||||||||||||||||||||||||
Total loans, net of unearned income (a) |
15,868,371 | 15,763,365 | 15,381,570 | 15,059,025 | 15,273,353 | 1 % | 4 % | 15,520,972 | 15,726,374 | (1)% | ||||||||||||||||||||||||||||||
Loans held-for-sale (b) |
144,061 | 318,743 | 355,822 | 367,899 | 368,373 | (55)% | (61)% | 296,079 | 381,969 | (22)% | ||||||||||||||||||||||||||||||
Investment securities: |
||||||||||||||||||||||||||||||||||||||||
U.S. treasuries |
100 | 26,764 | 39,995 | 41,828 | 39,994 | NM | NM | 27,057 | 41,543 | (35)% | ||||||||||||||||||||||||||||||
U.S. government agencies |
3,363,053 | 3,345,739 | 3,330,598 | 3,222,642 | 2,959,355 | 1 % | 14 % | 3,315,975 | 2,901,175 | 14 % | ||||||||||||||||||||||||||||||
States and municipalities |
14,493 | 17,458 | 19,430 | 19,425 | 15,155 | (17)% | (4)% | 17,688 | 15,261 | 16 % | ||||||||||||||||||||||||||||||
Other |
181,806 | 184,934 | 189,449 | 211,891 | 229,728 | (2)% | (21)% | 191,918 | 222,416 | (14)% | ||||||||||||||||||||||||||||||
Total investment securities |
3,559,452 | 3,574,895 | 3,579,472 | 3,495,786 | 3,244,232 | * | 10 % | 3,552,638 | 3,180,395 | 12 % | ||||||||||||||||||||||||||||||
Trading securities |
1,182,762 | 1,060,123 | 1,118,425 | 1,108,747 | 1,172,282 | 12% | 1 % | 1,117,560 | 1,248,616 | (10)% | ||||||||||||||||||||||||||||||
Other earning assets: |
||||||||||||||||||||||||||||||||||||||||
Federal funds sold |
26,543 | 37,274 | 29,490 | 21,615 | 19,471 | (29)% | 36 % | 28,767 | 24,708 | 16 % | ||||||||||||||||||||||||||||||
Securities purchased under agreements to resell |
672,764 | 644,022 | 664,194 | 622,466 | 581,798 | 4 % | 16 % | 650,980 | 658,232 | (1)% | ||||||||||||||||||||||||||||||
Interest-bearing cash (c) |
1,011,983 | 288,192 | 363,674 | 972,537 | 614,628 | NM | 65 % | 658,189 | 551,656 | 19 % | ||||||||||||||||||||||||||||||
Total other earning assets |
1,711,290 | 969,488 | 1,057,358 | 1,616,618 | 1,215,897 | 77 % | 41% | 1,337,936 | 1,234,596 | 8 % | ||||||||||||||||||||||||||||||
Total earning assets |
22,465,936 | 21,686,614 | 21,492,647 | 21,648,075 | 21,274,137 | 4 % | 6 % | 21,825,185 | 21,771,950 | * | ||||||||||||||||||||||||||||||
Allowance for loan losses |
(238,850) | (240,433) | (246,779) | (249,733) | (250,074) | (1)% | (4)% | (243,909) | (259,485) | (6)% | ||||||||||||||||||||||||||||||
Cash and due from banks |
341,338 | 321,427 | 308,890 | 336,543 | 341,066 | 6 % | * | 327,047 | 345,914 | (5)% | ||||||||||||||||||||||||||||||
Capital markets receivables |
63,384 | 55,937 | 46,864 | 54,654 | 45,179 | 13 % | 40 % | 55,236 | 78,275 | (29)% | ||||||||||||||||||||||||||||||
Premises and equipment, net |
301,512 | 297,636 | 299,899 | 301,065 | 307,285 | 1 % | (2)% | 300,023 | 304,429 | (1)% | ||||||||||||||||||||||||||||||
Derivative assets |
141,146 | 154,988 | 165,684 | 181,586 | 201,609 | (9)% | (30)% | 160,724 | 238,417 | (33)% | ||||||||||||||||||||||||||||||
Other assets |
1,542,920 | 1,528,788 | 1,584,747 | 1,643,879 | 1,926,109 | 1 % | (20)% | 1,574,679 | 1,930,156 | (18)% | ||||||||||||||||||||||||||||||
Total assets |
$24,617,386 | $23,804,957 | $23,651,952 | $23,916,069 | $23,845,311 | 3 % | 3 % | $23,998,985 | $24,409,656 | (2)% | ||||||||||||||||||||||||||||||
Liabilities and equity: |
||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||||||||||||||||||
Savings |
$6,929,750 | $6,327,556 | $6,427,265 | $6,683,749 | $6,642,159 | 10 % | 4 % | $6,592,029 | $6,678,529 | (1)% | ||||||||||||||||||||||||||||||
Other interest-bearing deposits |
3,895,022 | 3,697,854 | 3,779,293 | 3,830,839 | 3,520,348 | 5 % | 11 % | 3,800,646 | 3,591,766 | 6 % | ||||||||||||||||||||||||||||||
Time deposits |
830,412 | 785,154 | 859,551 | 924,025 | 977,107 | 6 % | (15)% | 849,352 | 1,001,626 | (15)% | ||||||||||||||||||||||||||||||
Total interest-bearing core deposits |
11,655,184 | 10,810,564 | 11,066,109 | 11,438,613 | 11,139,614 | 8 % | 5 % | 11,242,027 | 11,271,921 | * | ||||||||||||||||||||||||||||||
Certificates of deposit $100,000 and more |
451,669 | 464,792 | 512,527 | 545,845 | 580,760 | (3)% | (22)% | 493,371 | 558,855 | (12)% | ||||||||||||||||||||||||||||||
Federal funds purchased |
1,137,909 | 1,028,852 | 1,080,347 | 1,161,594 | 1,236,763 | 11 % | (8)% | 1,101,910 | 1,263,792 | (13)% | ||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase |
471,712 | 406,219 | 458,608 | 454,937 | 446,894 | 16 % | 6 % | 447,801 | 487,923 | (8)% | ||||||||||||||||||||||||||||||
Capital markets trading liabilities |
634,375 | 621,880 | 671,930 | 607,114 | 567,531 | 2 % | 12 % | 633,867 | 665,095 | (5)% | ||||||||||||||||||||||||||||||
Other short-term borrowings (d) |
302,353 | 1,093,014 | 540,389 | 184,721 | 219,593 | (72)% | 38 % | 531,984 | 299,288 | 78 % | ||||||||||||||||||||||||||||||
Term borrowings (e) |
1,664,924 | 1,499,959 | 1,505,860 | 1,702,107 | 1,764,476 | 11 % | (6)% | 1,592,855 | 1,944,675 | (18)% | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities |
16,318,126 | 15,925,280 | 15,835,770 | 16,094,931 | 15,955,631 | 2 % | 2 % | 16,043,815 | 16,491,549 | (3)% | ||||||||||||||||||||||||||||||
Noninterest-bearing deposits |
4,974,748 | 4,602,292 | 4,547,838 | 4,536,080 | 4,559,023 | 8 % | 9 % | 4,666,268 | 4,509,413 | 3 % | ||||||||||||||||||||||||||||||
Capital markets payables |
40,273 | 36,762 | 34,293 | 33,144 | 32,896 | 10 % | 22 % | 36,139 | 51,563 | (30)% | ||||||||||||||||||||||||||||||
Derivative liabilities |
124,530 | 130,997 | 138,282 | 152,596 | 159,575 | (5)% | (22)% | 136,509 | 174,934 | (22)% | ||||||||||||||||||||||||||||||
Other liabilities |
498,353 | 467,406 | 526,581 | 563,045 | 666,312 | 7 % | (25)% | 513,543 | 652,281 | (21)% | ||||||||||||||||||||||||||||||
Total liabilities |
21,956,030 | 21,162,737 | 21,082,764 | 21,379,796 | 21,373,437 | 4 % | 3 % | 21,396,274 | 21,879,740 | (2)% | ||||||||||||||||||||||||||||||
Equity: |
||||||||||||||||||||||||||||||||||||||||
Common stock (f) |
146,789 | 147,820 | 148,085 | 147,751 | 147,724 | (1)% | (1)% | 147,609 | 149,688 | (1)% | ||||||||||||||||||||||||||||||
Capital surplus (f) |
1,387,116 | 1,408,682 | 1,416,811 | 1,417,642 | 1,414,810 | (2)% | (2)% | 1,407,482 | 1,435,000 | (2)% | ||||||||||||||||||||||||||||||
Undivided profits |
856,283 | 820,543 | 744,221 | 714,988 | 691,958 | 4 % | 24 % | 784,496 | 730,181 | 7 % | ||||||||||||||||||||||||||||||
Accumulated other comprehensive loss, net |
(119,887) | (125,880) | (130,984) | (135,163) | (173,673) | (5)% | (31)% | (127,931) | (168,083) | (24)% | ||||||||||||||||||||||||||||||
Preferred stock |
95,624 | 95,624 | 95,624 | 95,624 | 95,624 | * | * | 95,624 | 87,785 | 9 % | ||||||||||||||||||||||||||||||
Noncontrolling interest |
295,431 | 295,431 | 295,431 | 295,431 | 295,431 | * | * | 295,431 | 295,345 | * | ||||||||||||||||||||||||||||||
Total equity |
2,661,356 | 2,642,220 | 2,569,188 | 2,536,273 | 2,471,874 | 1 % | 8 % | 2,602,711 | 2,529,916 | 3 % | ||||||||||||||||||||||||||||||
Total liabilities and equity |
$24,617,386 | $23,804,957 | $23,651,952 | $23,916,069 | $23,845,311 | 3 % | 3 % | $23,998,985 | $24,409,656 | (2)% |
NM - Not meaningful
* Amount is less than one percent.
(a) | Includes loans on nonaccrual status. |
(b) | Decrease related to the sale of mortgage loans HFS in third quarter. |
(c) | Includes excess balances held at Fed. 4Q14 increase driven by inflow of customer deposits and proceeds from the issuance of senior notes. |
(d) | 3Q14 and 2Q14 include increased FHLB borrowings as a result of loan growth and deposit fluctuations. |
(e) | In 4Q14 FTBNA issued $400 million of senior notes. In 1Q14 FHN resolved the collateralized borrowings for three previously on-balance sheet consumer loan securitizations. |
(f) | 4Q14 and 3Q14 decreases relate to shares repurchased under the share repurchase program. |
9
FHN CONSOLIDATED NET INTEREST INCOME (a)
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
(Thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | |||||||||||||||||||||
Interest Income: |
||||||||||||||||||||||||||||
Loans, net of unearned income (b) |
$148,078 | $146,931 | $144,975 | $140,487 | $147,322 | 1 % | 1 % | |||||||||||||||||||||
Loans held-for-sale |
1,483 | 3,263 | 3,209 | 3,215 | 3,253 | (55)% | (54)% | |||||||||||||||||||||
Investment securities: |
||||||||||||||||||||||||||||
U.S. treasuries |
- | 5 | 7 | 5 | 4 | NM | NM | |||||||||||||||||||||
U.S. government agencies |
21,317 | 21,376 | 21,530 | 20,837 | 19,020 | * | 12 % | |||||||||||||||||||||
States and municipalities |
159 | 109 | 97 | 117 | 21 | 46 % | NM | |||||||||||||||||||||
Other |
1,875 | 1,866 | 2,103 | 2,281 | 2,307 | * | (19)% | |||||||||||||||||||||
Total investment securities |
23,351 | 23,356 | 23,737 | 23,240 | 21,352 | * | 9 % | |||||||||||||||||||||
Trading securities |
8,701 | 7,944 | 7,839 | 8,222 | 8,878 | 10 % | (2)% | |||||||||||||||||||||
Other earning assets: |
||||||||||||||||||||||||||||
Federal funds sold |
69 | 92 | 73 | 53 | 48 | (25)% | 44 % | |||||||||||||||||||||
Securities purchased under agreements to resell (c) |
(217) | (363) | (218) | (192) | (99) | 40 % | NM | |||||||||||||||||||||
Interest-bearing cash |
611 | 134 | 182 | 546 | 343 | NM | 78 % | |||||||||||||||||||||
Total other earning assets |
463 | (137) | 37 | 407 | 292 | NM | 59 % | |||||||||||||||||||||
Interest income |
$182,076 | $181,357 | $179,797 | $175,571 | $181,097 | * | 1 % | |||||||||||||||||||||
Interest Expense: |
||||||||||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||||||||||
Savings |
$3,087 | $2,600 | $2,792 | $3,083 | $3,205 | 19 % | (4)% | |||||||||||||||||||||
Other interest-bearing deposits |
760 | 754 | 746 | 818 | 772 | 1 % | (2)% | |||||||||||||||||||||
Time deposits |
1,742 | 1,786 | 2,486 | 3,062 | 3,585 | (2)% | (51)% | |||||||||||||||||||||
Total interest-bearing core deposits |
5,589 | 5,140 | 6,024 | 6,963 | 7,562 | 9 % | (26)% | |||||||||||||||||||||
Certificates of deposit $100,000 and more (d) |
513 | 685 | 869 | 1,023 | 873 | (25)% | (41)% | |||||||||||||||||||||
Federal funds purchased |
729 | 654 | 683 | 726 | 791 | 11 % | (8)% | |||||||||||||||||||||
Securities sold under agreements to repurchase |
83 | 63 | 109 | 118 | 126 | 32 % | (34)% | |||||||||||||||||||||
Capital markets trading liabilities |
3,950 | 3,782 | 4,087 | 3,571 | 3,442 | 4 % | 15 % | |||||||||||||||||||||
Other short-term borrowings |
388 | 548 | 403 | 261 | 222 | (29)% | 75 % | |||||||||||||||||||||
Term borrowings (e) |
9,146 | 8,445 | 8,416 | 8,563 | 8,902 | 8 % | 3 % | |||||||||||||||||||||
Interest expense |
20,398 | 19,317 | 20,591 | 21,225 | 21,918 | 6 % | (7)% | |||||||||||||||||||||
Net interest income - tax equivalent basis |
161,678 | 162,040 | 159,206 | 154,346 | 159,179 | * | 2 % | |||||||||||||||||||||
Fully taxable equivalent adjustment |
(2,628) | (2,499) | (2,438) | (1,987) | (2,044) | (5)% | (29)% | |||||||||||||||||||||
Net interest income |
$159,050 | $159,541 | $156,768 | $152,359 | $157,135 | * | 1 % |
NM - Not meaningful
* Amount is less than one percent.
(a) | Net interest income adjusted to a fully taxable equivalent (FTE) basis assuming a statutory federal income tax of 35 percent and, where applicable, state income taxes. |
(b) | Includes interest on loans in nonaccrual status. |
(c) | Driven by negative market rates on reverse repurchase agreements. |
(d) | Includes the effect of amortizing the valuation adjustment for acquired time deposits related to the branch and MNB acquisitions. |
(e) | 4Q14 increase related to the issuance of $400 million of senior notes. |
10
FHN CONSOLIDATED AVERAGE BALANCE SHEET: YIELDS AND RATES
Quarterly, Unaudited
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | ||||||||||||||||
Assets: |
||||||||||||||||||||
Earning assets (a): |
||||||||||||||||||||
Loans, net of unearned income: |
||||||||||||||||||||
Commercial loans (b) |
3.55 | % | 3.51 | % | 3.59 | % | 3.60 | % | 3.66 | % | ||||||||||
Retail loans |
3.97 | 4.01 | 4.06 | 4.01 | 4.07 | |||||||||||||||
Total loans, net of unearned income (c) |
3.71 | 3.70 | 3.78 | 3.77 | 3.83 | |||||||||||||||
Loans held-for-sale |
4.12 | 4.09 | 3.61 | 3.50 | 3.53 | |||||||||||||||
Investment securities: |
||||||||||||||||||||
U.S. treasuries |
NM | 0.07 | 0.07 | 0.05 | 0.04 | |||||||||||||||
U.S. government agencies |
2.54 | 2.56 | 2.59 | 2.59 | 2.57 | |||||||||||||||
States and municipalities (d) |
4.38 | 2.50 | 1.99 | 2.41 | 0.56 | |||||||||||||||
Other |
4.13 | 4.04 | 4.44 | 4.31 | 4.02 | |||||||||||||||
Total investment securities |
2.62 | 2.61 | 2.65 | 2.66 | 2.63 | |||||||||||||||
Trading securities |
2.94 | 3.00 | 2.80 | 2.97 | 3.03 | |||||||||||||||
Other earning assets: |
||||||||||||||||||||
Federal funds sold |
1.02 | 0.98 | 1.00 | 0.99 | 0.98 | |||||||||||||||
Securities purchased under agreements to resell (e) |
(0.13 | ) | (0.22 | ) | (0.13 | ) | (0.13 | ) | (0.07 | ) | ||||||||||
Interest-bearing cash |
0.24 | 0.19 | 0.20 | 0.23 | 0.22 | |||||||||||||||
Total other earning assets |
0.11 | (0.06 | ) | 0.01 | 0.10 | 0.10 | ||||||||||||||
Interest income/total earning assets |
3.22 | % | 3.33 | % | 3.35 | % | 3.27 | % | 3.39 | % | ||||||||||
Liabilities: |
||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||||||
Savings |
0.18 | % | 0.16 | % | 0.17 | % | 0.19 | % | 0.19 | % | ||||||||||
Other interest-bearing deposits |
0.08 | 0.08 | 0.08 | 0.09 | 0.09 | |||||||||||||||
Time deposits |
0.83 | 0.90 | 1.16 | 1.34 | 1.46 | |||||||||||||||
Total interest-bearing core deposits |
0.19 | 0.19 | 0.22 | 0.25 | 0.27 | |||||||||||||||
Certificates of deposit $100,000 and more (f) |
0.45 | 0.59 | 0.68 | 0.76 | 0.60 | |||||||||||||||
Federal funds purchased |
0.25 | 0.25 | 0.25 | 0.25 | 0.25 | |||||||||||||||
Securities sold under agreements to repurchase |
0.07 | 0.06 | 0.10 | 0.11 | 0.11 | |||||||||||||||
Capital markets trading liabilities |
2.47 | 2.41 | 2.44 | 2.39 | 2.41 | |||||||||||||||
Other short-term borrowings |
0.51 | 0.20 | 0.30 | 0.57 | 0.40 | |||||||||||||||
Term borrowings (g) |
2.20 | 2.25 | 2.24 | 2.01 | 2.02 | |||||||||||||||
Interest expense/total interest-bearing liabilities |
0.50 | 0.48 | 0.52 | 0.53 | 0.55 | |||||||||||||||
Net interest spread |
2.72 | % | 2.85 | % | 2.83 | % | 2.74 | % | 2.84 | % | ||||||||||
Effect of interest-free sources used to fund earning assets |
0.14 | 0.12 | 0.14 | 0.14 | 0.14 | |||||||||||||||
Net interest margin |
2.86 | % | 2.97 | % | 2.97 | % | 2.88 | % | 2.98 | % |
Yields are adjusted to a FTE basis assuming a statutory federal income tax rate of 35 percent and, where applicable, state income taxes.
NM - Not meaningful
(a) | Earning assets yields are expressed net of unearned income. |
(b) | 4Q14 increase driven by higher loan fees and cash basis interest income. |
(c) | Includes loans on nonaccrual status. |
(d) | Increase beginning in 1Q14 driven by the yield on an HTM municipal bond. |
(e) | Driven by negative market rates on reverse repurchase agreements. |
(f) | Rate includes the effect of amortizing the valuation adjustment for acquired time deposits related to the branch and MNB acquisitions. |
(g) | Rates are expressed net of unamortized debenture cost for term borrowings. |
11
FHN CAPITAL HIGHLIGHTS
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
(Dollars and shares in thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | |||||||||||||||||||||
Tier 1 capital (a) (b) |
$2,813,504 | $2,783,147 | $2,751,933 | $2,666,486 | $2,618,976 | 1 % | 7 % | |||||||||||||||||||||
Tier 2 capital (a) |
334,833 | 338,212 | 340,279 | 381,619 | 444,655 | (1)% | (25)% | |||||||||||||||||||||
Total capital (a) (b) |
$3,148,337 | $3,121,359 | $3,092,212 | $3,048,105 | $3,063,631 | 1 % | 3 % | |||||||||||||||||||||
Risk-weighted assets (RWA) (a) |
$19,487,900 | $19,238,109 | $19,400,096 | $18,694,719 | $18,878,594 | 1 % | 3 % | |||||||||||||||||||||
Tier 1 ratio (a) |
14.44 | % | 14.47 | % | 14.19 | % | 14.26 | % | 13.87 | % | ||||||||||||||||||
Tier 2 ratio (a) |
1.72 | % | 1.75 | % | 1.75 | % | 2.04 | % | 2.36 | % | ||||||||||||||||||
Total capital ratio (a) |
16.16 | % | 16.22 | % | 15.94 | % | 16.30 | % | 16.23 | % | ||||||||||||||||||
Tier 1 common to risk-weighted assets (a) (c) |
11.41 | % | 11.40 | % | 11.14 | % | 11.10 | % | 10.75 | % | ||||||||||||||||||
Leverage ratio (a) |
11.43 | % | 11.72 | % | 11.67 | % | 11.19 | % | 11.04 | % | ||||||||||||||||||
Total equity to total assets |
10.09 | % | 10.93 | % | 10.84 | % | 10.63 | % | 10.51 | % | ||||||||||||||||||
Adjusted tangible common equity to risk-weighted assets |
10.29 | % | 10.74 | % | 10.61 | % | 10.65 | % | 10.37 | % | ||||||||||||||||||
Tangible common equity/tangible assets |
7.94 | % | 8.69 | % | 8.62 | % | 8.37 | % | 8.24 | % | ||||||||||||||||||
Period-end shares outstanding (f) |
234,220 | 235,249 | 237,147 | 236,586 | 236,370 | * | (1)% | |||||||||||||||||||||
Cash dividends declared per common share |
$0.05 | $0.05 | $0.05 | $0.05 | $0.05 | * | * | |||||||||||||||||||||
Book value per common share |
$9.39 | $9.48 | $9.42 | $9.10 | $8.93 | |||||||||||||||||||||||
Tangible book value per common share (c) |
$8.64 | $8.80 | $8.74 | $8.41 | $8.23 | |||||||||||||||||||||||
Market capitalization (millions) |
$3,180.7 | $2,888.9 | $2,812.6 | $2,919.5 | $2,753.7 |
Certain previously reported amounts have been reclassified to agree with current presentation.
* Amount is less than one percent.
(a) | Current quarter is an estimate. |
(b) | All quarters presented include $200 million of tier 1 qualifying trust preferred securities. Beginning in 1Q15 a portion of these will begin phasing out. |
(c) | Refer to the Non-GAAP to GAAP Reconciliation on page 22 of this financial supplement. |
(d) | See Glossary of Terms for definition of ratio. |
(e) | Calculated using period-end balances. |
(f) | 4Q14 and 3Q14 decreases relate to shares purchased under the share repurchase program. |
12
FHN BUSINESS SEGMENT HIGHLIGHTS
Quarterly/Annually, Unaudited
4Q14 Changes vs. | Twelve Months Ended | 2014 vs. | ||||||||||||||||||||||||||||||||||||||
(Thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | 2014 | 2013 | 2013 | ||||||||||||||||||||||||||||||
Regional Banking |
||||||||||||||||||||||||||||||||||||||||
Net interest income |
$ | 157,547 | $ | 153,855 | $ | 148,654 | $ | 142,010 | $ | 146,427 | 2 % | 8 % | $ | 602,066 | $ | 591,308 | 2 % | |||||||||||||||||||||||
Noninterest income |
64,320 | 64,159 | 66,226 | 59,992 | 62,806 | * | 2 % | 254,697 | 247,718 | 3 % | ||||||||||||||||||||||||||||||
Total revenues |
221,867 | 218,014 | 214,880 | 202,002 | 209,233 | 2 % | 6 % | 856,763 | 839,026 | 2 % | ||||||||||||||||||||||||||||||
Provision for loan losses |
5,568 | 2,204 | 8,425 | 12,990 | 2,585 | NM | NM | 29,187 | 18,460 | 58 % | ||||||||||||||||||||||||||||||
Noninterest expense |
137,979 | 136,253 | 133,564 | 133,050 | 139,186 | 1 % | (1)% | 540,846 | 531,808 | 2 % | ||||||||||||||||||||||||||||||
Income before income taxes |
78,320 | 79,557 | 72,891 | 55,962 | 67,462 | (2)% | 16 % | 286,730 | 288,758 | (1)% | ||||||||||||||||||||||||||||||
Provision for income taxes |
27,882 | 28,422 | 25,843 | 19,880 | 24,049 | (2)% | 16 % | 102,027 | 103,970 | (2)% | ||||||||||||||||||||||||||||||
Net income |
$ | 50,438 | $ | 51,135 | $ | 47,048 | $ | 36,082 | $ | 43,413 | (1)% | 16 % | $ | 184,703 | $ | 184,788 | * | |||||||||||||||||||||||
Capital Markets |
||||||||||||||||||||||||||||||||||||||||
Net interest income |
$ | 3,677 | $ | 2,952 | $ | 2,590 | $ | 3,478 | $ | 4,301 | 25 % | (15)% | $ | 12,697 | $ | 16,177 | (22)% | |||||||||||||||||||||||
Noninterest income |
48,506 | 49,895 | 47,564 | 56,758 | 59,509 | (3)% | (18)% | 202,723 | 268,435 | (24)% | ||||||||||||||||||||||||||||||
Total revenues |
52,183 | 52,847 | 50,154 | 60,236 | 63,810 | (1)% | (18)% | 215,420 | 284,612 | (24)% | ||||||||||||||||||||||||||||||
Noninterest expense (a) |
46,213 | 47,910 | 111 | 52,594 | 53,130 | (4)% | (13)% | 146,828 | 232,415 | (37)% | ||||||||||||||||||||||||||||||
Income before income taxes |
5,970 | 4,937 | 50,043 | 7,642 | 10,680 | 21 % | (44)% | 68,592 | 52,197 | 31 % | ||||||||||||||||||||||||||||||
Provision for income taxes |
2,063 | 1,697 | 19,146 | 2,845 | 3,981 | 22 % | (48)% | 25,751 | 19,619 | 31 % | ||||||||||||||||||||||||||||||
Net income |
$ | 3,907 | $ | 3,240 | $ | 30,897 | $ | 4,797 | $ | 6,699 | 21 % | (42)% | $ | 42,841 | $ | 32,578 | 32 % | |||||||||||||||||||||||
Corporate |
||||||||||||||||||||||||||||||||||||||||
Net interest income/(expense) |
$ | (18,030 | ) | $ | (14,235 | ) | $ | (11,951 | ) | $ | (9,910 | ) | $ | (10,907 | ) | (27)% | (65)% | $ | (54,126 | ) | $ | (46,127 | ) | (17)% | ||||||||||||||||
Noninterest income |
4,399 | 4,139 | 5,214 | 13,215 | 7,831 | 6 % | (44)% | 26,967 | 26,055 | 4 % | ||||||||||||||||||||||||||||||
Total revenues |
(13,631 | ) | (10,096 | ) | (6,737 | ) | 3,305 | (3,076 | ) | (35)% | NM | (27,159 | ) | (20,072 | ) | (35)% | ||||||||||||||||||||||||
Noninterest expense |
16,294 | 18,783 | 15,798 | 19,578 | 18,770 | (13)% | (13)% | 70,453 | 75,263 | (6)% | ||||||||||||||||||||||||||||||
Loss before income taxes |
(29,925 | ) | (28,879 | ) | (22,535 | ) | (16,273 | ) | (21,846 | ) | (4)% | (37)% | (97,612 | ) | (95,335 | ) | (2)% | |||||||||||||||||||||||
Benefit for income taxes |
(21,062 | ) | (18,383 | ) | (17,821 | ) | (12,075 | ) | (19,195 | ) | (15)% | (10)% | (69,341 | ) | (64,463 | ) | (8)% | |||||||||||||||||||||||
Net loss |
$ | (8,863 | ) | $ | (10,496 | ) | $ | (4,714 | ) | $ | (4,198 | ) | $ | (2,651 | ) | 16 % | NM | $ | (28,271 | ) | $ | (30,872 | ) | 8 % | ||||||||||||||||
Non-Strategic |
||||||||||||||||||||||||||||||||||||||||
Net interest income |
$ | 15,856 | $ | 16,969 | $ | 17,475 | $ | 16,781 | $ | 17,314 | (7)% | (8)% | $ | 67,081 | $ | 76,016 | (12)% | |||||||||||||||||||||||
Noninterest income (b) |
2,373 | 39,622 | 7,897 | 15,765 | 4,897 | (94)% | (52)% | 65,657 | 42,369 | 55 % | ||||||||||||||||||||||||||||||
Total revenues |
18,229 | 56,591 | 25,372 | 32,546 | 22,211 | (68)% | (18)% | 132,738 | 118,385 | 12 % | ||||||||||||||||||||||||||||||
Provision/(provision credit) for loan losses |
432 | 3,796 | (3,425 | ) | (2,990 | ) | 12,415 | (89)% | (97)% | (2,187 | ) | 36,540 | NM | |||||||||||||||||||||||||||
Noninterest expense (c) |
8,993 | 43,240 | 15,859 | 14,992 | 46,011 | (79)% | (80)% | 83,084 | 319,115 | (74)% | ||||||||||||||||||||||||||||||
Income/(loss) before income taxes |
8,804 | 9,555 | 12,938 | 20,544 | (36,215 | ) | (8)% | NM | 51,841 | (237,270 | ) | NM | ||||||||||||||||||||||||||||
Provision/(benefit) for income taxes |
3,395 | 3,685 | 4,989 | 7,995 | (42,648 | ) | (8)% | NM | 20,064 | (91,295 | ) | NM | ||||||||||||||||||||||||||||
Income/(loss) from continuing operations |
5,409 | 5,870 | 7,949 | 12,549 | 6,433 | (8)% | (16)% | 31,777 | (145,975 | ) | NM | |||||||||||||||||||||||||||||
Income/(loss) from discontinued operations, net of tax |
- | - | - | - | (6 | ) | NM | NM | - | 548 | NM | |||||||||||||||||||||||||||||
Net income/(loss) |
$ | 5,409 | $ | 5,870 | $ | 7,949 | $ | 12,549 | $ | 6,427 | (8)% | (16)% | $ | 31,777 | $ | (145,427 | ) | NM | ||||||||||||||||||||||
Total Consolidated |
||||||||||||||||||||||||||||||||||||||||
Net interest income |
$ | 159,050 | $ | 159,541 | $ | 156,768 | $ | 152,359 | $ | 157,135 | * | 1 % | $ | 627,718 | $ | 637,374 | (2)% | |||||||||||||||||||||||
Noninterest income |
119,598 | 157,815 | 126,901 | 145,730 | 135,043 | (24)% | (11)% | 550,044 | 584,577 | (6)% | ||||||||||||||||||||||||||||||
Total revenues |
278,648 | 317,356 | 283,669 | 298,089 | 292,178 | (12)% | (5)% | 1,177,762 | 1,221,951 | (4)% | ||||||||||||||||||||||||||||||
Provision for loan losses |
6,000 | 6,000 | 5,000 | 10,000 | 15,000 | * | (60)% | 27,000 | 55,000 | (51)% | ||||||||||||||||||||||||||||||
Noninterest expense |
209,479 | 246,186 | 165,332 | 220,214 | 257,097 | (15)% | (19)% | 841,211 | 1,158,601 | (27)% | ||||||||||||||||||||||||||||||
Income/(loss) before income taxes |
63,169 | 65,170 | 113,337 | 67,875 | 20,081 | (3)% | NM | 309,551 | 8,350 | NM | ||||||||||||||||||||||||||||||
Provision/(benefit) for income taxes |
12,278 | 15,421 | 32,157 | 18,645 | (33,813 | ) | (20)% | NM | 78,501 | (32,169 | ) | NM | ||||||||||||||||||||||||||||
Income/(loss) from continuing operations |
50,891 | 49,749 | 81,180 | 49,230 | 53,894 | 2 % | (6)% | 231,050 | 40,519 | NM | ||||||||||||||||||||||||||||||
Income/(loss) from discontinued operations, net of tax |
- | - | - | - | (6 | ) | NM | NM | - | 548 | NM | |||||||||||||||||||||||||||||
Net income/(loss) |
$ | 50,891 | $ | 49,749 | $ | 81,180 | $ | 49,230 | $ | 53,888 | 2 % | (6)% | $ | 231,050 | $ | 41,067 | NM |
Certain previously reported amounts have been reclassified to agree with current presentation.
NM - Not meaningful
* Amount is less than one percent.
(a) | 2Q14 includes $47.1 million related to agreements with insurance companies for the recovery of expenses FHN incurred in connection with the Sentinel litigation matter which was settled in 2011. |
(b) | 3Q14 includes $39.7 million of gains on the sales of HFS mortgage loans. |
(c) | 3Q14 includes $50.0 million of loss accruals related to legal matters, partially offset by $15.0 million of expense reversals related to agreements with insurance companies for the recovery of expenses FHN incurred prior to 2012 related to litigation losses; 4Q13 includes $57.0 million of net loss accruals related to legal matters, partially offset by a $30.0 million expense reversal related to the resolution of certain legacy and representation and warranty mortgage loan repurchase obligations to a government sponsored entity. |
13
FHN REGIONAL BANKING
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
Income Statement (thousands) |
||||||||||||||||||||||||||||
Net interest income |
$ | 157,547 | $ | 153,855 | $ | 148,654 | $ | 142,010 | $ | 146,427 | 2 % | 8 % | ||||||||||||||||
Provision for loan losses |
5,568 | 2,204 | 8,425 | 12,990 | 2,585 | NM | NM | |||||||||||||||||||||
Noninterest income: |
||||||||||||||||||||||||||||
NSF / Overdraft fees (a) |
11,619 | 11,425 | 10,636 | 9,156 | 11,411 | 2 % | 2 % | |||||||||||||||||||||
Cash management fees |
8,719 | 8,522 | 8,537 | 8,916 | 9,063 | 2 % | (4)% | |||||||||||||||||||||
Debit card income |
3,117 | 2,945 | 2,934 | 2,655 | 2,739 | 6 % | 14 % | |||||||||||||||||||||
Other |
4,655 | 4,705 | 4,850 | 4,864 | 5,112 | (1)% | (9)% | |||||||||||||||||||||
Total deposit transactions and cash management |
28,110 | 27,597 | 26,957 | 25,591 | 28,325 | 2 % | (1)% | |||||||||||||||||||||
Brokerage, management fees and commissions |
11,647 | 12,333 | 12,844 | 12,276 | 11,505 | (6)% | 1 % | |||||||||||||||||||||
Trust services and investment management |
6,960 | 6,794 | 7,325 | 6,760 | 6,612 | 2 % | 5 % | |||||||||||||||||||||
Bankcard income (b) |
5,557 | 5,346 | 7,740 | 4,365 | 4,815 | 4 % | 15 % | |||||||||||||||||||||
Other service charges |
2,567 | 2,802 | 2,848 | 2,559 | 2,873 | (8)% | (11)% | |||||||||||||||||||||
Miscellaneous revenue |
9,479 | 9,287 | 8,512 | 8,441 | 8,676 | 2 % | 9 % | |||||||||||||||||||||
Total noninterest income |
64,320 | 64,159 | 66,226 | 59,992 | 62,806 | * | 2 % | |||||||||||||||||||||
Noninterest expense: |
||||||||||||||||||||||||||||
Employee compensation, incentives, and benefits |
52,110 | 51,991 | 51,870 | 50,318 | 50,921 | * | 2 % | |||||||||||||||||||||
Other |
85,869 | 84,262 | 81,694 | 82,732 | 88,265 | 2 % | (3)% | |||||||||||||||||||||
Total noninterest expense |
137,979 | 136,253 | 133,564 | 133,050 | 139,186 | 1 % | (1)% | |||||||||||||||||||||
Income before income taxes |
$ | 78,320 | $ | 79,557 | $ | 72,891 | $ | 55,962 | $ | 67,462 | (2)% | 16 % | ||||||||||||||||
PPNR (Non-GAAP) (c) |
83,888 | 81,761 | 81,316 | 68,952 | 70,047 | 3 % | 20 % | |||||||||||||||||||||
Efficiency ratio (d) |
62.19 | % | 62.50 | % | 62.16 | % | 65.87 | % | 66.52 | % | ||||||||||||||||||
Balance Sheet (millions) |
||||||||||||||||||||||||||||
Average loans |
$ | 13,129 | $ | 12,886 | $ | 12,372 | $ | 11,897 | $ | 11,972 | 2 % | 10 % | ||||||||||||||||
Average other earning assets |
52 | 63 | 57 | 50 | 43 | (17)% | 21 % | |||||||||||||||||||||
Total average earning assets |
13,181 | 12,949 | 12,429 | 11,947 | 12,015 | 2 % | 10 % | |||||||||||||||||||||
Average core deposits |
15,335 | 14,638 | 14,809 | 14,857 | 14,466 | 5 % | 6 % | |||||||||||||||||||||
Average other deposits |
452 | 465 | 512 | 546 | 581 | (3)% | (22)% | |||||||||||||||||||||
Total average deposits |
15,787 | 15,103 | 15,321 | 15,403 | 15,047 | 5 % | 5 % | |||||||||||||||||||||
Total period-end deposits |
16,373 | 15,120 | 15,418 | 15,723 | 15,480 | 8 % | 6 % | |||||||||||||||||||||
Total period-end assets |
14,352 | 13,697 | 13,702 | 12,891 | 13,019 | 5 % | 10 % | |||||||||||||||||||||
Net interest margin (e) |
4.81 | % | 4.79 | % | 4.87 | % | 4.88 | % | 4.90 | % | ||||||||||||||||||
Net interest spread |
3.36 | 3.41 | 3.46 | 3.41 | 3.50 | |||||||||||||||||||||||
Loan yield |
3.50 | 3.56 | 3.63 | 3.61 | 3.71 | |||||||||||||||||||||||
Deposit average yield |
0.14 | 0.15 | 0.17 | 0.20 | 0.21 | |||||||||||||||||||||||
Key Statistics |
||||||||||||||||||||||||||||
Financial center locations (f) |
178 | 172 | 172 | 172 | 172 | 3 % | 3 % |
NM - Not meaningful
* Amount is less than one percent.
(a) | 1Q14 levels primarily attributable to seasonality in NSF fees. |
(b) | 2Q14 includes $2.8 million of Visa volume incentives. |
(c) | Pre-tax, pre-provision, net revenue is a Non-GAAP number and is calculated by adding the provision/(provision credit) for loan losses (GAAP) to Income before income taxes (GAAP). |
(d) | Noninterest expense divided by total revenue. |
(e) | Net interest margin is computed using total net interest income adjusted for FTE assuming a statutory federal income tax rate of 35 percent and, where applicable, state income taxes. |
(f) | Increase related to the acquisition of bank branches in fourth quarter 2014. |
14
FHN CAPITAL MARKETS
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
Income Statement (thousands) |
||||||||||||||||||||||||||||
Net interest income |
$3,677 | $2,952 | $2,590 | $3,478 | $4,301 | 25 % | (15)% | |||||||||||||||||||||
Noninterest income: |
||||||||||||||||||||||||||||
Fixed income |
39,030 | 41,216 | 40,457 | 49,614 | 50,937 | (5)% | (23)% | |||||||||||||||||||||
Other |
9,476 | 8,679 | 7,107 | 7,144 | 8,572 | 9 % | 11 % | |||||||||||||||||||||
Total noninterest income |
48,506 | 49,895 | 47,564 | 56,758 | 59,509 | (3)% | (18)% | |||||||||||||||||||||
Noninterest expense (a) |
46,213 | 47,910 | 111 | 52,594 | 53,130 | (4)% | (13)% | |||||||||||||||||||||
Income before income taxes |
$5,970 | $4,937 | $50,043 | $7,642 | $10,680 | 21 % | (44)% | |||||||||||||||||||||
Efficiency ratio (b) |
88.56 | % | 90.66 | % | NM | 87.31 | % | 83.26 | % | |||||||||||||||||||
Fixed income average daily revenue |
$630 | $644 | $642 | $813 | $822 | (2)% | (23)% | |||||||||||||||||||||
Balance Sheet (millions) |
||||||||||||||||||||||||||||
Average trading inventory |
$1,177 | $1,054 | $1,112 | $1,102 | $1,160 | 12 % | 1 % | |||||||||||||||||||||
Average other earning assets |
677 | 648 | 668 | 628 | 588 | 4 % | 15 % | |||||||||||||||||||||
Total average earning assets |
1,854 | 1,702 | 1,780 | 1,730 | 1,748 | 9 % | 6 % | |||||||||||||||||||||
Total period-end assets |
2,137 | 2,338 | 2,197 | 2,094 | 1,511 | (9)% | 41 % | |||||||||||||||||||||
Net interest margin (c) |
0.85 | % | 0.75 | % | 0.61 | % | 0.82 | % | 1.02 | % |
(a) | 2Q14 includes $47.1 million related to agreements with insurance companies for the recovery of expenses FHN incurred in connection with the Sentinel litigation matter which was settled in 2011. |
(b) | Noninterest expense divided by total revenue. |
(c) | Net interest margin is computed using total net interest income adjusted for FTE assuming a statutory federal income tax rate of 35 percent and, where applicable, state income taxes. |
FHN CORPORATE
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
Income Statement (thousands) |
||||||||||||||||||||||||||||
Net interest income/(expense) |
$(18,030 | ) | $(14,235 | ) | $(11,951 | ) | $(9,910 | ) | $(10,907 | ) | (27)% | (65)% | ||||||||||||||||
Noninterest income excluding securities gains/(losses) |
4,399 | 4,005 | 5,138 | 7,558 | 5,649 | 10% | (22)% | |||||||||||||||||||||
Securities gains/(losses), net (a) |
- | 134 | 76 | 5,657 | 2,182 | NM | NM | |||||||||||||||||||||
Noninterest expense |
16,294 | 18,783 | 15,798 | 19,578 | 18,770 | (13)% | (13)% | |||||||||||||||||||||
Loss before income taxes |
$(29,925 | ) | $(28,879 | ) | $(22,535 | ) | $(16,273 | ) | $(21,846 | ) | (4)% | (37)% | ||||||||||||||||
Average Balance Sheet (millions) |
||||||||||||||||||||||||||||
Average loans |
$148 | $153 | $159 | $169 | $182 | (3)% | (19)% | |||||||||||||||||||||
Total earning assets |
$4,703 | $3,999 | $4,082 | $4,617 | $4,026 | 18% | 17 % | |||||||||||||||||||||
Net interest margin (b) |
(1.50 | )% | (1.39 | )% | (1.18 | )% | (0.90 | )% | (1.05 | )% |
Certain previously reported amounts have been reclassified to agree with current presentation.
NM - Not meaningful
(a) | 1Q14 and 4Q13 include gains of $5.6 million and $3.3 million, respectively, on the sale of cost method investments; 4Q13 also includes a $1.1 million other-than-temporary impairment of an investment. |
(b) | Net interest margin is computed using total net interest income adjusted for FTE assuming a statutory federal income tax rate of 35 percent and, where applicable, state income taxes. |
15
FHN NON-STRATEGIC
Quarterly, Unaudited
|
||||||||||||||||||||||||||||
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Income Statement (thousands) |
||||||||||||||||||||||||||||
Net interest income |
$15,856 | $16,969 | $17,475 | $16,781 | $17,314 | (7)% | (8)% | |||||||||||||||||||||
Noninterest income: |
||||||||||||||||||||||||||||
Mortgage warehouse valuation (a) |
1,240 | 41,287 | 8,213 | 1,045 | (720 | ) | (97)% | NM | ||||||||||||||||||||
Miscellaneous revenue (b) |
1,133 | (670 | ) | 1,684 | 14,720 | 5,617 | NM | (80)% | ||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total noninterest income excluding securities gains/(losses) |
2,373 | 40,617 | 9,897 | 15,765 | 4,897 | (94)% | (52)% | |||||||||||||||||||||
Securities gains/(losses), net |
- | (995 | ) | (2,000 | ) | - | - | NM | NM | |||||||||||||||||||
Noninterest expense: |
||||||||||||||||||||||||||||
Repurchase and foreclosure provision (c) |
- | (4,300 | ) | - | - | (30,000 | ) | NM | NM | |||||||||||||||||||
Other expenses (d) |
8,993 | 47,540 | 15,859 | 14,992 | 76,011 | (81)% | (88)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total noninterest expense |
8,993 | 43,240 | 15,859 | 14,992 | 46,011 | (79)% | (80)% | |||||||||||||||||||||
Provision/(provision credit) for loan losses |
432 | 3,796 | (3,425 | ) | (2,990 | ) | 12,415 | (89)% | (97)% | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Income/(loss) before income taxes |
$8,804 | $9,555 | $12,938 | $20,544 | $(36,215 | ) | (8)% | NM | ||||||||||||||||||||
|
||||||||||||||||||||||||||||
Average Balance Sheet (millions) |
||||||||||||||||||||||||||||
Loans |
$2,592 | $2,724 | $2,851 | $2,993 | $3,119 | (5)% | (17)% | |||||||||||||||||||||
Loans held-for-sale (e) |
125 | 298 | 335 | 344 | 343 | (58)% | (64)% | |||||||||||||||||||||
Trading securities |
6 | 6 | 7 | 7 | 13 | * | (54)% | |||||||||||||||||||||
Allowance for loan losses |
(110 | ) | (111 | ) | (117 | ) | (126 | ) | (129 | ) | (1)% | (15)% | ||||||||||||||||
Other assets |
72 | 78 | 102 | 186 | 471 | (8)% | (85)% | |||||||||||||||||||||
Total assets |
2,685 | 2,995 | 3,178 | 3,404 | 3,817 | (10)% | (30)% | |||||||||||||||||||||
Net interest margin (f) |
2.32 | % | 2.23 | % | 2.19 | % | 2.01 | % | 1.98 | % | ||||||||||||||||||
Efficiency ratio (g) |
49.33 | % | 75.09 | % | 57.94 | % | 46.06 | % | NM | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Mortgage Warehouse - Period-end (millions) |
||||||||||||||||||||||||||||
Ending warehouse balance (loans held-for-sale) (e) |
$115 | $120 | $330 | $332 | $336 | (4)% | (66)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Key Servicing Metric |
||||||||||||||||||||||||||||
Ending servicing portfolio (millions) (h) (i) |
$1,013 | $1,090 | $1,456 | $1,679 | $9,943 | (7)% | (90)% | |||||||||||||||||||||
|
Certain previously reported amounts have been reclassified to agree with current presentation.
NM - Not meaningful
* Amount is less than one percent.
(a) | 3Q14 includes $39.7 million of gains on the sale of HFS mortgage loans; 2Q14 fair value adjustments reflect new information on market pricing for similar assets primarily related to the non-performing portion of the held-for-sale portfolio. |
(b) | 1Q14 increase reflects the receipt of previously unrecognized servicing fees in conjunction with transfers of servicing in 1Q14. |
(c) | 3Q14 and 4Q13 expense reversal associated with the settlement of certain repurchase claims. |
(d) | 3Q14 includes $50.0 million of loss accruals related to legal matters, partially offset by $15.0 million of expense reversals associated with agreements with insurance companies for the recovery of expenses FHN incurred prior to 2012 related to litigation losses; 4Q13 includes $57.0 million of net loss accruals related to legal matters. |
(e) | 4Q14 and 3Q14 decreases relate to the sale of mortgage loans HFS late in third quarter. |
(f) | Net interest margin is computed using total net interest income adjusted for FTE assuming a statutory federal income tax rate of 35 percent and, where applicable, state income taxes. |
(g) | Noninterest expense divided by total revenue excluding securities gains/(losses). |
(h) | Includes mortgage loans serviced from FHNs legacy mortgage banking business, legacy equity lending serviced for others, and mortgage loans in portfolio and warehouse. |
(i) | In 3Q13 FHN signed a definitive agreement to sell substantially all remaining legacy mortgage servicing; transfers of servicing began in fourth quarter 2013 and were substantially completed in first quarter 2014. |
16
FHN ASSET QUALITY: CONSOLIDATED
Quarterly, Unaudited
|
||||||||||||||||||||||||||||
4Q14 Changes vs. | ||||||||||||||||||||||||||||
(Thousands) | 4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance for Loan Losses Walk-Forward |
||||||||||||||||||||||||||||
Beginning reserve |
$238,641 | $243,628 | $247,246 | $253,809 | $255,710 | (2)% | (7)% | |||||||||||||||||||||
Provision |
6,000 | 6,000 | 5,000 | 10,000 | 15,000 | * | (60)% | |||||||||||||||||||||
Charge-offs |
(23,306 | ) | (23,684 | ) | (18,764 | ) | (24,692 | ) | (29,000 | ) | (2)% | (20)% | ||||||||||||||||
Recoveries |
11,113 | 12,697 | 10,146 | 8,129 | 12,099 | (12)% | (8)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance |
$232,448 | $238,641 | $243,628 | $247,246 | $253,809 | (3)% | (8)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Reserve for unfunded commitments |
4,770 | 2,313 | 2,209 | 2,882 | 3,017 | NM | 58 % | |||||||||||||||||||||
Total allowance for loan losses plus reserve for unfunded commitments |
$237,218 | $240,954 | $245,837 | $250,128 | $256,826 | (2)% | (8)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance for Loan Losses |
||||||||||||||||||||||||||||
Regional Banking |
$126,812 | $127,873 | $131,801 | $128,234 | $121,027 | (1)% | 5 % | |||||||||||||||||||||
Non-Strategic |
105,636 | 110,768 | 111,827 | 119,012 | 132,782 | (5)% | (20)% | |||||||||||||||||||||
Corporate (a) |
NM | NM | NM | NM | NM | NM | NM | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total allowance for loan losses |
$232,448 | $238,641 | $243,628 | $247,246 | $253,809 | (3)% | (8)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Nonperforming Assets |
||||||||||||||||||||||||||||
Regional Banking |
||||||||||||||||||||||||||||
Nonperforming loans |
$64,654 | $70,805 | $89,191 | $83,275 | $87,324 | (9)% | (26)% | |||||||||||||||||||||
Foreclosed real estate (b) |
20,451 | 25,404 | 26,598 | 27,705 | 28,806 | (19)% | (29)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total Regional Banking |
$85,105 | $96,209 | $115,789 | $110,980 | $116,130 | (12)% | (27)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Non-Strategic |
||||||||||||||||||||||||||||
Nonperforming loans (c) |
$135,740 | $139,038 | $138,789 | $153,972 | $163,104 | (2)% | (17)% | |||||||||||||||||||||
Nonperforming loans held-for-sale after fair value adjustments (d) |
7,643 | 7,931 | 69,184 | 61,631 | 61,139 | (4)% | (87)% | |||||||||||||||||||||
Foreclosed real estate (b) |
9,979 | 9,857 | 12,183 | 15,265 | 16,947 | 1 % | (41)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total Non-Strategic |
$153,362 | $156,826 | $220,156 | $230,868 | $241,190 | (2)% | (36)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Corporate |
||||||||||||||||||||||||||||
Nonperforming loans |
$3,045 | $3,903 | $3,636 | $3,672 | $4,598 | (22)% | (34)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total nonperforming assets |
$241,512 | $256,938 | $339,581 | $345,520 | $361,918 | (6)% | (33)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Net Charge-Offs |
||||||||||||||||||||||||||||
Regional Banking |
$6,629 | $6,132 | $4,858 | $5,783 | $6,997 | 8 % | (5)% | |||||||||||||||||||||
Non-Strategic |
5,564 | 4,855 | 3,760 | 10,780 | 9,904 | 15 % | (44)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total net charge-offs |
$12,193 | $10,987 | $8,618 | $16,563 | $16,901 | 11 % | (28)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Consolidated Key Ratios (e) |
||||||||||||||||||||||||||||
NPL % |
1.25 | % | 1.35 | % | 1.47 | % | 1.59 | % | 1.66 | % | ||||||||||||||||||
NPA % |
1.44 | 1.57 | 1.71 | 1.87 | 1.95 | |||||||||||||||||||||||
Net charge-offs % |
0.30 | 0.28 | 0.22 | 0.45 | 0.44 | |||||||||||||||||||||||
Allowance / loans |
1.43 | 1.51 | 1.54 | 1.64 | 1.65 | |||||||||||||||||||||||
Allowance / NPL |
1.14 | x | 1.12 | x | 1.05 | x | 1.03 | x | 1.00 | x | ||||||||||||||||||
Allowance / NPA |
0.99 | x | 0.96 | x | 0.90 | x | 0.87 | x | 0.84 | x | ||||||||||||||||||
Allowance / charge-offs |
4.81 | x | 5.47 | x | 7.05 | x | 3.68 | x | 3.79 | x | ||||||||||||||||||
|
||||||||||||||||||||||||||||
Other |
||||||||||||||||||||||||||||
Loans past due 90 days or more (f) |
50,699 | $57,786 | $68,369 | $63,747 | $69,863 | (12)% | (27)% | |||||||||||||||||||||
Guaranteed portion (f) |
24,036 | 27,020 | 32,782 | 35,063 | 35,260 | (11)% | (32)% | |||||||||||||||||||||
Foreclosed real estate from government insured loans |
9,492 | 12,735 | 18,771 | 23,065 | 25,809 | (25)% | (63)% | |||||||||||||||||||||
Period-end loans, net of unearned income (millions) |
16,230 | 15,812 | 15,796 | 15,119 | 15,389 | 3 % | 5 % | |||||||||||||||||||||
|
NM - Not meaningful
* Amount is less than one percent.
(a) The valuation adjustment taken upon exercise of clean-up calls included expected losses.
(b) Excludes foreclosed real estate from government-insured mortgages.
(c) 2Q14 decrease is primarily related to a TRUPS sale.
(d) 3Q14 decrease is related to the sale of held-for-sale mortgage loans.
(e) See Glossary of Terms for definitions of Consolidated Key Ratios.
(f) Includes loans held-for-sale.
17
FHN ASSET QUALITY: CONSOLIDATED
Quarterly, Unaudited
|
||||||||||||||||||||||||||||
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Key Portfolio Details |
||||||||||||||||||||||||||||
C&I |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$9,007 | $8,477 | $8,403 | $7,753 | $7,924 | 6 % | 14 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
0.05 | % | 0.10 | % | 0.19 | % | 0.27 | % | 0.13 | % | ||||||||||||||||||
NPL % |
0.36 | 0.49 | 0.58 | 0.68 | 1.01 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.19 | NM | 0.20 | 0.22 | 0.21 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
0.74 | % | 0.82 | % | 0.82 | % | 0.94 | % | 1.09 | % | ||||||||||||||||||
Allowance / charge-offs |
4.05 | x | NM | 4.35 | x | 4.27 | x | 5.33 | x | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Commercial Real Estate |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$1,278 | $1,278 | $1,232 | $1,152 | $1,133 | * | 13 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
0.14 | % | 0.33 | % | 1.10 | % | 1.61 | % | 0.90 | % | ||||||||||||||||||
NPL % |
1.20 | 1.11 | 1.14 | 1.30 | 1.60 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
NM | 0.47 | NM | 0.12 | NM | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
1.45 | % | 1.21 | % | 1.28 | % | 1.35 | % | 0.94 | % | ||||||||||||||||||
Allowance / charge-offs |
NM | 2.64 | NM | 10.97 | x | NM | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Consumer Real Estate |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$5,048 | $5,131 | $5,219 | $5,258 | $5,333 | (2)% | (5)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
1.10 | % | 1.04 | % | 0.93 | % | 1.01 | % | 1.13 | % | ||||||||||||||||||
NPL % |
2.39 | 2.41 | 2.51 | 2.51 | 2.20 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.38 | 0.60 | 0.20 | 0.56 | 0.62 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
2.24 | % | 2.31 | % | 2.26 | % | 2.35 | % | 2.38 | % | ||||||||||||||||||
Allowance / charge-offs |
5.85 | x | 3.83 | x | 11.30 | x | 4.17 | x | 3.79 | x | ||||||||||||||||||
|
||||||||||||||||||||||||||||
Permanent Mortgage |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$539 | $573 | $594 | $622 | $662 | (6)% | (19)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
1.72 | % | 2.73 | % | 1.71 | % | 1.44 | % | 2.62 | % | ||||||||||||||||||
NPL % |
6.32 | 5.93 | 6.23 | 6.46 | 5.76 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
1.00 | 0.25 | 0.12 | 1.04 | 1.46 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
3.55 | % | 3.53 | % | 3.99 | % | 3.62 | % | 3.40 | % | ||||||||||||||||||
Allowance / charge-offs |
3.46 | x | 14.17 | x | 31.85 | x | 3.39 | x | 2.27 | x | ||||||||||||||||||
|
||||||||||||||||||||||||||||
Credit Card and Other |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$358 | $353 | $348 | $334 | $337 | 1 % | 6 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
1.42 | % | 1.44 | % | 1.39 | % | 1.30 | % | 1.35 | % | ||||||||||||||||||
NPL % |
0.21 | 0.20 | 0.39 | 0.42 | 0.42 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
3.33 | 3.19 | 3.35 | 3.71 | 3.05 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
4.11 | % | 4.17 | % | 5.01 | % | 3.91 | % | 2.22 | % | ||||||||||||||||||
Allowance / charge-offs |
1.24 | x | 1.31 | x | 1.51 | x | 1.05 | x | 0.73 | x | ||||||||||||||||||
|
NM - Not meaningful
(a) 30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
18
FHN ASSET QUALITY: REGIONAL BANKING
Quarterly, Unaudited
|
||||||||||||||||||||||||||||
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total Regional Banking |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$13,568 | $13,002 | $12,853 | $12,042 | $12,167 | 4 % | 12 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
0.22 | % | 0.29 | % | 0.43 | % | 0.52 | % | 0.38 | % | ||||||||||||||||||
NPL % |
0.48 | 0.54 | 0.69 | 0.69 | 0.72 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.20 | 0.19 | 0.16 | 0.20 | 0.23 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
0.93 | % | 0.98 | % | 1.03 | % | 1.06 | % | 0.99 | % | ||||||||||||||||||
Allowance / charge-offs |
4.82 | x | 5.26 | x | 6.76 | x | 5.47 | x | 4.36 | x | ||||||||||||||||||
|
||||||||||||||||||||||||||||
Key Portfolio Details |
||||||||||||||||||||||||||||
C&I |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$8,553 | $8,022 | $7,947 | $7,287 | $7,431 | 7 % | 15 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
0.05 | % | 0.09 | % | 0.20 | % | 0.26 | % | 0.14 | % | ||||||||||||||||||
NPL % (b) |
0.24 | 0.37 | 0.57 | 0.55 | 0.59 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.21 | NM | 0.09 | 0.07 | 0.24 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
0.72 | % | 0.81 | % | 0.84 | % | 0.93 | % | 0.97 | % | ||||||||||||||||||
Allowance / charge-offs |
3.62 | x | NM | 10.12 | x | 13.74 | x | 4.24 | x | |||||||||||||||||||
|
||||||||||||||||||||||||||||
Commercial Real Estate |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$1,273 | $1,274 | $1,226 | $1,145 | $1,124 | * | 13 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) (c) |
0.14 | % | 0.33 | % | 1.10 | % | 1.62 | % | 0.91 | % | ||||||||||||||||||
NPL % |
1.14 | 1.04 | 1.06 | 1.05 | 1.35 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
NM | 0.49 | NM | 0.10 | NM | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
1.43 | % | 1.18 | % | 1.25 | % | 1.31 | % | 0.88 | % | ||||||||||||||||||
Allowance / charge-offs |
NM | 2.46 | x | NM | 13.38 | x | NM | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Consumer Real Estate |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$3,385 | $3,356 | $3,334 | $3,280 | $3,278 | 1 % | 3 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
0.57 | % | 0.61 | % | 0.64 | % | 0.62 | % | 0.65 | % | ||||||||||||||||||
NPL % |
0.86 | 0.83 | 0.90 | 0.92 | 0.85 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.11 | 0.39 | 0.18 | 0.18 | 0.12 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
0.95 | % | 0.99 | % | 0.97 | % | 0.99 | % | 0.96 | % | ||||||||||||||||||
Allowance / charge-offs |
8.55 | x | 2.55 | x | 5.32 | x | 5.42 | x | 7.72 | x | ||||||||||||||||||
|
||||||||||||||||||||||||||||
Credit Card, Permanent Mortgage, and Other |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$357 | $351 | $346 | $330 | $334 | 2 % | 7 % | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
1.51 | % | 1.49 | % | 1.43 | % | 1.38 | % | 1.55 | % | ||||||||||||||||||
NPL % |
0.14 | 0.15 | 0.14 | 0.27 | 0.16 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
3.00 | 3.01 | 3.05 | 3.43 | 2.92 | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
4.06 | % | 4.07 | % | 4.98 | % | 3.91 | % | 2.21 | % | ||||||||||||||||||
Allowance / charge-offs |
1.36 | x | 1.36 | x | 1.64 | x | 1.13 | x | 0.76 | x | ||||||||||||||||||
|
||||||||||||||||||||||||||||
ASSET QUALITY: CORPORATE |
||||||||||||||||||||||||||||
Permanent Mortgage |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$136 | $147 | $155 | $164 | $175 | (7)% | (22)% | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
30+ Delinq. % (a) |
2.32 | % | 2.24 | % | 1.91 | % | 1.83 | % | 2.34 | % | ||||||||||||||||||
NPL % |
2.25 | 2.65 | 2.34 | 2.24 | 2.63 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
NM | NM | NM | NM | NM | |||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Allowance / loans % |
NM | NM | NM | NM | NM | |||||||||||||||||||||||
Allowance / charge-offs |
NM | NM | NM | NM | NM | |||||||||||||||||||||||
|
NM - Not meaningful
* Amount is less than one percent.
(a) 30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
(b) 3Q14 decrease is primarily related to loans returning to accrual.
(c) 1Q14 increase is primarily driven by 2 purchase credit impaired loans acquired from MNB.
19
FHN ASSET QUALITY: NON-STRATEGIC
Quarterly, Unaudited
4Q14 Changes vs. | ||||||||||||||||||||||||||||
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | 3Q14 | 4Q13 | ||||||||||||||||||||||
Total Non-Strategic |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$2,527 | $2,663 | $2,788 | $2,913 | $3,047 | (5)% | (17)% | |||||||||||||||||||||
30+ Delinq. % (a) |
1.67 | % | 1.73 | % | 1.24 | % | 1.38 | % | 1.70 | % | ||||||||||||||||||
NPL % (b) |
5.37 | 5.22 | 4.98 | 5.28 | 5.35 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.85 | 0.71 | 0.53 | 1.46 | 1.26 | |||||||||||||||||||||||
Allowance / loans % |
4.18 | % | 4.16 | % | 4.01 | % | 4.08 | % | 4.36 | % | ||||||||||||||||||
Allowance / charge-offs |
4.79 | x | 5.75 | x | 7.41 | x | 2.72 | x | 3.38 | x | ||||||||||||||||||
Key Portfolio Details |
||||||||||||||||||||||||||||
C&I |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$454 | $456 | $456 | $466 | $492 | * | (8)% | |||||||||||||||||||||
30+ Delinq. % (a) |
0.05 | % | 0.23 | % | 0.02 | % | 0.43 | % | 0.06 | % | ||||||||||||||||||
NPL % (b) |
2.64 | 2.64 | 0.58 | 2.64 | 7.33 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
NM | NM | 1.99 | 2.48 | NM | |||||||||||||||||||||||
Allowance / loans % |
1.10 | % | 1.01 | % | 0.38 | % | 1.02 | % | 2.87 | % | ||||||||||||||||||
Allowance / charge-offs |
NM | NM | 0.19 | x | 0.39 | x | NM | |||||||||||||||||||||
Commercial Real Estate |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$5 | $5 | $5 | $7 | $9 | * | (44)% | |||||||||||||||||||||
30+ Delinq. % (a) |
- | % | - | % | - | % | - | % | - | % | ||||||||||||||||||
NPL % |
17.47 | 20.01 | 19.34 | 40.93 | 32.30 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
6.91 | NM | NM | 3.46 | 3.72 | |||||||||||||||||||||||
Allowance / loans % |
9.25 | % | 9.36 | % | 9.41 | % | 7.43 | % | 7.98 | % | ||||||||||||||||||
Allowance / charge-offs |
1.27 | x | NM | NM | 1.80 | x | 2.00 | x | ||||||||||||||||||||
Consumer Real Estate |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$1,663 | $1,775 | $1,885 | $1,978 | $2,055 | (6)% | (19)% | |||||||||||||||||||||
30+ Delinq. % (a) |
2.17 | % | 1.84 | % | 1.45 | % | 1.65 | % | 1.89 | % | ||||||||||||||||||
NPL % |
5.51 | 5.40 | 5.35 | 5.14 | 4.36 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
0.91 | 0.98 | 0.23 | 1.17 | 1.39 | |||||||||||||||||||||||
Allowance / loans % |
4.86 | % | 4.79 | % | 4.54 | % | 4.60 | % | 4.64 | % | ||||||||||||||||||
Allowance / charge-offs |
5.19 | x | 4.76 | x | 19.65 | x | 3.86 | x | 3.25 | x | ||||||||||||||||||
Permanent Mortgage |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$393 | $415 | $427 | $446 | $475 | (5)% | (17)% | |||||||||||||||||||||
30+ Delinq. % (a) |
1.40 | % | 2.88 | % | 1.59 | % | 1.21 | % | 2.59 | % | ||||||||||||||||||
NPL % |
7.78 | 7.13 | 7.71 | 7.99 | 6.96 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
1.44 | 0.29 | 0.15 | 1.46 | 2.04 | |||||||||||||||||||||||
Allowance / loans % |
4.83 | % | 4.84 | % | 5.52 | % | 5.00 | % | 4.68 | % | ||||||||||||||||||
Allowance / charge-offs |
3.30 | x | 16.57 | x | 35.18 | x | 3.36 | x | 2.25 | x | ||||||||||||||||||
Other Consumer |
||||||||||||||||||||||||||||
Period-end loans ($ millions) |
$12 | $12 | $15 | $16 | $16 | * | (25)% | |||||||||||||||||||||
30+ Delinq. % (a) |
2.48 | % | 2.24 | % | 1.79 | % | 1.95 | % | 2.33 | % | ||||||||||||||||||
NPL % |
6.22 | 5.38 | 9.16 | 9.03 | 8.66 | |||||||||||||||||||||||
Charge-offs % (qtr. annualized) |
8.21 | 6.74 | 7.81 | 6.83 | 3.35 | |||||||||||||||||||||||
Allowance / loans % |
3.43 | % | 4.48 | % | 2.94 | % | 2.12 | % | 2.25 | % | ||||||||||||||||||
Allowance / charge-offs |
0.41 | x | 0.63 | x | 0.36 | x | 0.30 | x | 0.66 | x |
NM - Not meaningful
* Amount is less than one percent.
(a) 30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
(b) 3Q14 increase related to interest deferral elected by an insurance TRUPS; 2Q14 and 1Q14 NPL decrease related to TRUPS sales.
20
FHN: PORTFOLIO METRICS
Unaudited
C&I Portfolio: $9.0 Billion (55.5% of Total Loans) as of December 31, 2014 | ||||||||||||
% OS | ||||||||||||
General Corporate, Commercial, and Business Banking Loans |
82% | |||||||||||
Loans to Mortgage Companies |
13% | |||||||||||
Trust Preferred Loans |
4% | |||||||||||
Bank Holding Company Loans |
1% | |||||||||||
Consumer Real Estate (primarily Home Equity) Portfolio: $5.0 Billion (31.1% of Total Loans)
|
||||||||||||
Origination LTV and FICO for Portfolio as of December 31, 2014 | Loan-to-Value | |||||||||||
(excludes whole loan insurance) | <=60% | >60% - <=80% | >80% - 90% | >90% | ||||||||
FICO score greater than or equal to 740 |
11% | 23% | 17% | 9% | ||||||||
FICO score 720-739 |
2% | 4% | 4% | 2% | ||||||||
FICO score 700-719 |
1% | 4% | 3% | 2% | ||||||||
FICO score 660-699 |
2% | 4% | 4% | 3% | ||||||||
FICO score 620-659 |
-% | 1% | 1% | 1% | ||||||||
FICO score less than 620 |
-% | 1% | -% | 1% | ||||||||
Origination LTV and FICO for Portfolio - Regional Bank as of December 31, 2014 |
Loan-to-Value | |||||||||||
(excludes whole loan insurance) | <=60% | >60% - <=80% | >80% - 90% | >90% | ||||||||
FICO score greater than or equal to 740 |
12% | 24% | 18% | 11% | ||||||||
FICO score 720-739 |
1% | 4% | 4% | 3% | ||||||||
FICO score 700-719 |
1% | 2% | 2% | 2% | ||||||||
FICO score 660-699 |
1% | 4% | 3% | 2% | ||||||||
FICO score 620-659 |
1% | 1% | 1% | 1% | ||||||||
FICO score less than 620 |
-% | 1% | -% | 1% | ||||||||
Origination LTV and FICO for Portfolio - Non-Strategic as of December 31, 2014 |
Loan-to-Value | |||||||||||
(excludes whole loan insurance) | <=60% | >60% - <=80% | >80% - 90% | >90% | ||||||||
FICO score greater than or equal to 740 |
8% | 21% | 15% | 5% | ||||||||
FICO score 720-739 |
2% | 6% | 6% | 2% | ||||||||
FICO score 700-719 |
2% | 6% | 6% | 2% | ||||||||
FICO score 660-699 |
2% | 5% | 4% | 3% | ||||||||
FICO score 620-659 |
-% | 1% | 1% | 1% | ||||||||
FICO score less than 620 |
-% | -% | -% | 2% | ||||||||
Consumer Real Estate Portfolio Detail: |
||||||||||||
Origination Characteristics | ||||||||||||
Vintage |
Balances ($B) | W/A Age (mo.) | CLTV | FICO | % TN | % 1st lien | ||||||
pre-2003 |
$0.1 | 156 | 78% | 702 | 43% | 31% | ||||||
2003 |
$0.1 | 138 | 76% | 718 | 31% | 37% | ||||||
2004 |
$0.3 | 125 | 80% | 720 | 19% | 27% | ||||||
2005 |
$0.6 | 113 | 81% | 728 | 16% | 16% | ||||||
2006 |
$0.4 | 102 | 79% | 732 | 21% | 17% | ||||||
2007 |
$0.6 | 90 | 81% | 737 | 26% | 19% | ||||||
2008 |
$0.3 | 79 | 75% | 745 | 72% | 50% | ||||||
2009 |
$0.1 | 67 | 72% | 748 | 87% | 57% | ||||||
2010 |
$0.2 | 53 | 80% | 750 | 92% | 73% | ||||||
2011 |
$0.4 | 41 | 77% | 759 | 89% | 86% | ||||||
2012 |
$0.7 | 30 | 77% | 764 | 89% | 91% | ||||||
2013 |
$0.6 | 19 | 78% | 756 | 86% | 85% | ||||||
2014 |
$0.6 | 6 | 81% | 757 | 85% | 89% | ||||||
Total |
$5.0 | 65 | 79% | 743(a) | 59% | 56% | ||||||
(a) 743 average portfolio origination FICO; 736 weighted average portfolio FICO (refreshed). |
21
FHN NON-GAAP TO GAAP RECONCILIATION
Quarterly, Unaudited
(Dollars and shares in thousands, except per share data) |
4Q14 | 3Q14 | 2Q14 | 1Q14 | 4Q13 | |||||||||||||||
Tangible Common Equity (Non-GAAP) |
||||||||||||||||||||
(A) Total equity (GAAP) |
$2,590,968 | $2,621,941 | $2,626,151 | $2,544,137 | $2,500,751 | |||||||||||||||
Less: Noncontrolling interest (a) |
295,431 | 295,431 | 295,431 | 295,431 | 295,431 | |||||||||||||||
Less: Preferred stock |
95,624 | 95,624 | 95,624 | 95,624 | 95,624 | |||||||||||||||
(B) Total common equity |
$2,199,913 | $2,230,886 | $2,235,096 | $2,153,082 | $2,109,696 | |||||||||||||||
Less: Intangible assets (GAAP) (b) |
175,450 | 160,987 | 161,968 | 162,950 | 163,931 | |||||||||||||||
(C) Tangible common equity (Non-GAAP) |
$2,024,463 | $2,069,899 | $2,073,128 | $1,990,132 | $1,945,765 | |||||||||||||||
Less: Unrealized gains/(losses) on AFS securities, net of tax |
18,581 | 4,308 | 15,596 | (1,762 | ) | (11,241 | ) | |||||||||||||
(D) Adjusted tangible common equity (Non-GAAP) (c) |
$2,005,882 | $2,065,591 | $2,057,532 | $1,991,894 | $1,957,006 | |||||||||||||||
Tangible Assets (Non-GAAP) |
||||||||||||||||||||
(E) Total assets (GAAP) |
$25,672,887 | $23,986,787 | $24,222,750 | $23,941,989 | $23,789,833 | |||||||||||||||
Less: Intangible assets (GAAP) (b) |
175,450 | 160,987 | 161,968 | 162,950 | 163,931 | |||||||||||||||
(F) Tangible assets (Non-GAAP) |
$25,497,437 | $23,825,800 | $24,060,782 | $23,779,039 | $23,625,902 | |||||||||||||||
Period-end Shares Outstanding |
||||||||||||||||||||
(G) Period-end shares outstanding |
234,220 | 235,249 | 237,147 | 236,586 | 236,370 | |||||||||||||||
Tier 1 Common (Non-GAAP) |
||||||||||||||||||||
(H) Tier 1 capital (d) (e) |
$2,813,504 | $2,783,147 | $2,751,933 | $2,666,486 | $2,618,976 | |||||||||||||||
Less: Noncontrolling interest - FTBNA preferred stock (a) (f) |
294,816 | 294,816 | 294,816 | 294,816 | 294,816 | |||||||||||||||
Less: Preferred Stock |
95,624 | 95,624 | 95,624 | 95,624 | 95,624 | |||||||||||||||
Less: Trust preferred (g) |
200,000 | 200,000 | 200,000 | 200,000 | 200,000 | |||||||||||||||
(I) Tier 1 common (Non-GAAP) |
$2,223,064 | $2,192,707 | $2,161,493 | $2,076,046 | $2,028,536 | |||||||||||||||
Risk Weighted Assets |
||||||||||||||||||||
(J) Risk weighted assets (d) (e) |
$19,487,900 | $19,238,109 | $19,400,096 | $18,694,719 | $18,878,594 | |||||||||||||||
Ratios |
||||||||||||||||||||
(C)/(F) Tangible common equity to tangible assets (TCE/TA) (Non-GAAP) |
7.94 | % | 8.69 | % | 8.62 | % | 8.37 | % | 8.24 | % | ||||||||||
(A)/(E) Total equity to total assets (GAAP) |
10.09 | % | 10.93 | % | 10.84 | % | 10.63 | % | 10.51 | % | ||||||||||
(C)/(G) Tangible book value per common share (Non-GAAP) |
$8.64 | $8.80 | $8.74 | $8.41 | $8.23 | |||||||||||||||
(B)/(G) Book value per common share (GAAP) |
$9.39 | $9.48 | $9.42 | $9.10 | $8.93 | |||||||||||||||
(I)/(J) Tier 1 common to risk weighted assets (Non-GAAP) (d) |
11.41 | % | 11.40 | % | 11.14 | % | 11.10 | % | 10.75 | % | ||||||||||
(H)/(E) Tier 1 capital to total assets (GAAP) (d) |
10.96 | % | 11.60 | % | 11.36 | % | 11.14 | % | 11.01 | % | ||||||||||
(D)/(J) Adjusted tangible common equity to risk weighted assets (TCE/RWA) (Non-GAAP) (c) (d) |
10.29 | % | 10.74 | % | 10.61 | % | 10.65 | % | 10.37 | % |
Certain previously reported amounts have been reclassified to agree with current presentation.
(a) | Included in Total equity on the Consolidated Balance Sheet. |
(b) | Includes goodwill and other intangible assets, net of amortization. |
(c) | See Glossary of Terms for definition of ratio. |
(d) | Current quarter is an estimate. |
(e) | Defined by and calculated in conformity with bank regulations. |
(f) | Represents FTBNA preferred stock included in noncontrolling interest. |
(g) | Included in Term borrowings on the Consolidated Balance Sheet. |
22
FHN GLOSSARY OF TERMS
Adjusted Tangible Common Equity to Risk Weighted Assets (TCE/RWA): Common equity excluding intangible assets and unrealized gains/losses on available-for-sale securities divided by risk weighted assets.
Core Businesses: Management considers regional banking, capital markets, and corporate as FHNs core businesses. Non-strategic has significant legacy assets and operations that are being wound down.
Fully Taxable Equivalent (FTE): Reflects the amount of tax-exempt income adjusted to a level that would yield the same after-tax income had that income been subject to taxation.
Insured Network Deposits: FDIC-insured deposit sweep program that enables participating banks to access cost-effective funding in large-dollar increments without collaterlization.
Purchase Credit Impaired (PCI) Loans: Acquired loans that have experienced deterioration of credit quality between origination and the time of acquisition and for which the timely collection of the interest and principal is no longer reasonably assured.
Troubled Debt Restructuring (TDR): A restructuring of debt whereby a creditor for economic or legal reasons related to the borrowers financial difficulties grants a concession to the borrower that it would not otherwise consider. Such concession is granted in an attempt to protect as much of the creditors investment as possible by increasing the probability of repayment.
Key Ratios
Return on Average Assets: Ratio is annualized net income to average total assets.
Return on Average Common Equity: Ratio is annualized net income available to common shareholders to average common equity.
Fee Income to Total Revenue: Ratio is fee income excluding securities gains/(losses) to total revenue excluding securities gains/(losses).
Efficiency Ratio: Ratio is noninterest expense to total revenue excluding securities gains/(losses).
Asset Quality - Consolidated Key Ratios
NPL %: Ratio is nonperforming loans in the loan portfolio to total period-end loans.
NPA %: Ratio is nonperforming assets related to the loan portfolio to total period-end loans plus foreclosed real estate and other assets.
Net charge-offs %: Ratio is annualized net charge-offs to total average loans.
Allowance / loans: Ratio is allowance for loan losses to total period-end loans.
Allowance / NPL: Ratio is allowance for loan losses to nonperforming loans in the loan portfolio.
Allowance / NPA: Ratio is allowance for loan losses to nonperforming assets related to the loan portfolio.
Allowance / charge-offs: Ratio is allowance for loan losses to annualized net charge-offs.
23
![]() First Horizon
National Corporation Fourth Quarter 2014 Earnings
January 23, 2015 |
![]() 2
Portions of this presentation use non-GAAP financial information. Each of those portions is
so noted, and a reconciliation
of
that
non-GAAP
information
to
comparable
GAAP
information
is
provided
in
a
footnote
or
in
the
appendix at the end of this presentation.
This presentation contains forward-looking statements, which may include guidance,
involving significant risks and uncertainties which will be identified by words such as
believe,expect,anticipate,intend,estimate,
should,is
likely,will,going
forward
and
other
expressions
that
indicate
future
events
and
trends
and
may
be
followed by or reference cautionary statements.
A number of factors could cause actual results to differ materially
from those in the forward-looking information.
These factors are outlined in our recent earnings and other press
releases
and
in
more
detail
in
the
most
current
10-Q
and
10-K.
FHN
disclaims
any
obligation
to
update
any
such
factors or to publicly announce the result of any revisions to any of the forward-looking
statements included herein or therein to reflect future events or developments.
|
![]() Building
Franchise Value Executing Blue Chip
Priorities
Being easy to do business with
Providing differentiated customer service
Using the Bonefish to drive profitability
3 |
![]() 4Q13
annualized expense excludes $57mm of net loss accruals related to legal matters and a $30mm reversal to mortgage repurchase reserve.
4
2014 Accomplishments
Building Franchise Value
1
Solid progress toward achieving long-term bonefish profitability
Regional Banking average loans up 10% year over year
Regional Banking pre-provision net revenue (PPNR) up 20% year over year
Consolidated 4Q annualized expenses down 9%
Winding down non-strategic segment
Sold mortgage servicing with positive impact of ~$20mm
Executed 2 non-strategic loan sales with valuation gain of ~$48mm
Reached mortgage settlement with FHLMC in February 2014
Settled FHFA litigation in April 2014
Deploying capital
Acquired $440mm of deposits via branch acquisition in 4Q14
Agreed to acquire TrustAtlantic in 4Q14
Repurchased $301mm or 31 million total common shares since October 2011 at VWAP of
$9.54, reducing share count by 11%
1
This number is Non-GAAP and a reconciliation is provided in the appendix. |
![]() Building
Franchise Value Executing Profitable Growth Opportunities
1
Average Regional Banking loan growth from 4Q13 to 4Q14.
Regional
Bank
Year
Over
Year
Loan
Growth
Consolidated and Regional Banking average loan
growth of 4% and 10% year over year, respectively
Capitalizing on profitable growth opportunities in CRE,
ABL, Mid-Atlantic, and Middle Tennessee
CRE portfolio comprises 8% of average
consolidated loan portfolio
Key Markets:
Key Lending Areas:
Middle TN
Mid-Atlantic
CRE
ABL
Commercial
PC/WM
5
10%
25%
10%
15%
31%
10%
Regional Banking Loan Growth by Lending Area
Commercial
Business
PC/WM
Retail
Loans to
Mortgage Cos
+10%
$14B
CRE
Other
Specialty
ABL
4Q13
4Q14
$0
$2
$4
$6
$8
$10
$12
1 |
![]() 3
All else equal, a 200bps rate shock results in ~$78mm increase in Core Businesses annual NII
(see slide 13), as Non-Strategic is interest rate neutral. 6
Core Businesses Relative Positioning
Balance Sheet Positioned to Benefit from Rising Rates
Returns
Key
Bonefish
Metrics
ROTCE
ROA
NIM
NCO %
Fee Income %
Efficiency Ratio
Significantly better than long-term
bonefish targets
FTN Financial significant differentiator
vs peers
In line with long-term bonefish
targets
Regional Banking efficiency ratio of 62%
Significant latent income embedded in
balance sheet
A 200bps rise in rates would have
improved NII by ~$78mm annually
and added ~39bps to Core NIM
FHN
Peers
4
Improving returns through solid risk-
adjusted loan growth, expense
discipline, and strong credit quality
12.28%
10.84%
0.95%
0.88%
3.04%
3.39%
0.18%
0.22%
46%
30%
73%
66%
2
2
3
2
1
Core Businesses include Regional Banking, Capital Markets, and Corporate. All Core data is
Non-GAAP and is reconciled in the appendix. 4
Peer data is for the period 4Q13-3Q14 and asset-weighted as of 3Q14. Peers defined in
appendix. 2
ROTCE, ROA, NIM, and NCOs are full-year 2014. ROTCE is Non-GAAP.
2 |
![]() FINANCIAL
RESULTS 7 |
![]() 4Q14 Consolidated
Financial Results 8
Net Interest Income
Fee Income
Expense
EPS
$ in millions, except EPS
Financial Results
4Q14
$159
Loan Loss Provision
$120
$209
$6
$46
$0.20
4Q14 vs
+$2
-$15
-$48
-$9
-$3
-$0.01
3Q14
$160
$158
$246
$6
$45
$0.19
4Q13
$157
$135
$257
$15
$49
$0.21
3Q14
$0
-$38
-$37
$0
+$1
+$0.01
4Q13
Actuals
Numbers may not add to total due to rounding. All Non-GAAP numbers are reconciled in the
appendix. 1
4Q13
excludes
$57mm
of
net
loss
accruals
related
to
legal
matters
and
a
$30mm
reversal
to
mortgage
repurchase
reserve.
3Q14
excludes
$35mm
in
legal
accruals
related
to
legal
matters
and
a
$4mm
mortgage
repurchase
reversal.
These
numbers
are
Non-GAAP.
2
Tier 1 Common: current quarter is an estimate and a Non-GAAP number.
Net income available to common of $46mm, with EPS of $0.20
Total average loans up 1% linked quarter and 4% year over year
Total
average
core
deposits,
including
branch
acquisition,
up
8%
linked
quarter
and
6%
year
over
year
Net interest income stable linked quarter and up 1% year over year
Loan loss provision of $6mm with NCOs of $12mm in 4Q14 vs $6mm of provision and $11mm of NCOs
in 3Q14 Expense
down
3%
linked
quarter
and
9%
year
over
year
1
Tier
1
Common
of
11.4%
2
Net Income Available to Common Shareholders |
![]() Numbers may
not add to total due to rounding. 4Q14 Segment Highlights
9
Drivers and Impacts
Net Income
$ in millions,
except EPS
4Q14
Per Share
Impact
Regional
Banking
Capital
Markets
Corporate
Non-
Strategic
Total
3Q14
$51
$3
$(15)
$6
$45
4Q13
$43
$7
$(7)
$6
$49
4Q14
$50
$4
$(13)
$5
$46
$0.21
$0.02
$(0.05)
$0.02
$0.20
Fixed income ADR of $630k in 4Q14 vs $644k in 3Q14
Expenses down 4% linked quarter and 13% year over year
Loan loss provision of $0.4mm in 4Q14 vs $4mm in 3Q14
3Q14 included +$40mm gain on sales of held-for-sale mortgage loans,
-$35mm net accruals related to legal matters, +$4mm mortgage
repurchase provision recovery
4Q13 included -$57mm net accruals related to legal matters, +$30mm
mortgage repurchase reversal
NII up 2% linked quarter and up 8% year over year
4Q14 provision of $6mm vs 3Q14 provision of $2mm
Average loans up 2% linked quarter and 10% year over year
Expense down 13% linked quarter and year over year
1
2
1
1
Segment EPS impacts are Non-GAAP numbers and reconciled in the table. EPS impacts are
calculated using the 4Q14 net income column divided by the 235 million diluted shares outstanding.
2
Corporate and Consolidated show net income available to common, which reflects $3mm of
noncontrolling interest and $1.6mm of preferred stock dividends in each quarter. 1 |
![]() Regional Banking
Financial Results 10
Net Interest Income
Fee Income
Expense
$ in millions
Financial Results
4Q14
$158
Loan Loss Provision
Pre-Provision
Net
Revenue
1
$64
$138
$84
$6
4Q14 vs
+$11
+$2
-$1
+$14
+$3
3Q14
$154
$64
$136
$82
$2
4Q13
$146
$63
$139
$70
$3
3Q14
+$4
$0
+$2
+$2
+$4
4Q13
Actuals
Average loans increased 2% linked quarter and 10% year over year
Revenues up 2% linked quarter and 6% year over year
NII up 2% from higher loan fees and increased loan volumes
Fee income flat linked quarter; strong year over year growth with trust fees up 5% and
bankcard fees up 15% Efficiency ratio improvement of 433
bps
year over year
4Q14
net
charge-offs
of
$7mm,
or
annualized
0.20%
of
average
loans,
compared
to
$6mm
in
3Q14
Net Income
$50
$51
$43
+$7
-$1
Numbers may not add to total due to rounding.
1
Regional Banking Pre-Provision Net Revenue is a Non-GAAP number and a reconciliation
is provided in the appendix. |
![]() 11
1
Average Regional Banking loan growth from 3Q14 to 4Q14.
Profitable Growth Opportunities: Regional Banking
Broad Product Offerings with Focus on
Specialty Lending Provide Growth Opportunities
Regional
Banking
Loan
Growth
by
Lending
Area
1
Regional Banking average loan growth of 10% year
over year and 2% linked quarter
Continued growth in specialty lending areas
CRE increase driven by customers funding up
commitments and growth in REITs and property
types such as retail, assisted living facilities, and
industrial
ABL up due to utilization rate improvement and
new customer growth
+2%
$14B
Mid-Atlantic
Middle TN
CRE
Commercial
Key Markets:
Key Lending Areas:
PC/WM
ABL
East TN
Regional
Bank
Areas
of
Linked
Quarter
Loan
Growth
1
Commercial
Business
PC/WM
Retail
Loans to
Mortgage Cos
CRE
ABL
Other
Specialty
5%
5%
2%
2%
3%
2%
1%
$3.21B
$3.26B
$0.76B
$0.76B
$1.82B
$1.86B
$2.12B
$2.10B
$1.30B
$1.37B
$1.55B
$1.61B
3Q14
4Q14
$0
$2
$4
$6
$8
$10
$12
$1.18B
$1.24B
$0.93B
$0.95B |
![]() 12
Capital Markets
Solid Performance in a Challenging Environment
Capital Markets Revenue and Expense
Fixed income average daily revenue at $630k in 4Q14
Expenses down 4% linked quarter due to lower
variable expenses
Focused on investing in extensive fixed income
distribution platform:
Expansion of municipal products platform
Continued development of public finance capability
Fixed income business model highly adaptable to
various market conditions
$3mm
Left Axis:
Right Axis:
NII
Fee Income
$ in millions, except ADR
Financial Results
4Q14
$4
Pre-Tax Income
$49
$6
4Q14 vs
-$1
-$11
-$5
3Q14
$3
$50
$5
4Q13
$4
$60
$11
3Q14
+$1
-$1
+$1
4Q13
Actuals
Expense
$46
-$7
$48
$53
-$2
Average Daily Revenue (ADR)
$630k
$644k
$822k
-$192k
-$14k
$0
$1
$2
$0
$200
$400
$600
Revenue
Expense
ADR
$800mm
1
2011 excludes $36.7mm of expense associated with the Sentinel settlement. 2014 excludes the
$47mm recovery of the Sentinel settlement expense and legal fees.
Numbers may not add to total due to rounding.
These are Non-GAAP numbers and are reconciled in the appendix.
|
![]() 13
Net
Interest
Income
Sensitivity
Impact
1
NII and Net Interest Margin
Balance Sheet Positioned to Benefit from Rising Rates
Attractive and stable low-cost funding mix in Regional
Banking with 56% DDA and interest checking deposits
Deposits excluding branch acquisition up 5% linked
quarter
Regional Banking average deposit rate paid of 14bps in
4Q14 vs 15bps in 3Q14
Floating rate loans comprise 65% vs fixed rate loans at
35% of loan portfolio
Issued $400mm of debt in November 2014 to replace
maturity due in January 2015
NIM at 2.86% in 4Q14, down 11 bps from 3Q14 largely
due to significant excess cash balances at the Fed
Average Deposit Growth
4Q14
$159.1
2.86%
NII and NIM Change Drivers
NII
NIM
($ in millions)
3Q14
$159.5
2.97%
Deposit Growth/Higher Fed Balances
Loan Fees & Cash Basis Income/Other
$2.9
4bps
Lower Commercial Loan Yields
Sales/Runoff of Non-Strategic Loans
-1bp
Pre-Funding of Debt Maturity
-$0.6
-1bp
Increased Commercial Loan Volumes
-$1.4
-$3.1
-10bps
-3bps
$1.8
+5%
+4%
-
-
+10%
+6%
Linked Quarter:
Year Over Year:
Consumer
Consumer
Commercial
Commercial
-1.5%
-$9mm
+1.4%
+$8mm
+6.6%
+$40mm
+12.7%
+$78mm
-3%
0%
3%
6%
9%
12%
15%
Long End
-50bps
Long End
+50bps
+100bps
+200bps
Numbers
may
not
add
to
total
due
to
rounding.
1
NII
sensitivity
analysis
uses
FHNs
balance
sheet
as
of
4Q14
and
is
Non-GAAP.
Long
End
+50bps
assumes
yield
curve
spreads
widen
~50bps.
Long
end
-50bps
assumes
yield
curve
spreads
compress
~50bps.
Bps
impact
assumes
increase
in
Fed
Funds
rate.
Non-Strategic
is
interest
rate
neutral,
thus
nearly
all
the
sensitivity
impact
would
be
allocated
to
the
Core
Businesses. |
![]() 14
Continued Efficiencies
Execution Capabilities Demonstrated
1
4Q11 excludes ~$45mm in mortgage repurchase provision and ~$1mm in legal expense. 4Q12
excludes ~$4mm in legal expense. 4Q13 excludes ~$57mm of net loss accruals related to
legal matters and a ~$30mm reversal to mortgage repurchase reserve. All exclusions are within the Non-Strategic segment.
These are Non-GAAP numbers and a reconciliation is provided in the appendix.
Annualized
Noninterest
Expense
1
-9%
1
Noninterest
Expense
Trends
by
Segment
1
RB
Capital Markets
Corporate
Non-Strategic
-53%
4Q13
4Q14
$919mm
$838mm
-13%
-13%
-1%
Annualized
noninterest
expense
declined
21%
from
2011
1
Ongoing efficiency opportunities:
Continued wind-down of Non-Strategic segment (decreased legal, credit, and repurchase
expense) Streamline end-to-end processes
Reduce corporate real estate footprint
Right-size branch network as consumer usage shifts to FHNs expanded digital banking
platforms Annualized
Annualized |
![]() 15
Non-Performing Assets
$500mm
Net Charge-Offs
Asset Quality Trends
Continued Improvement in Credit Trends
Reserves
$280mm
$100mm
Annual net charge-off improvement to $48mm in 2014
vs $78mm in 2013
Annual net charge-off ratio improvement of 19 bps
to 0.31%
Net charge-offs of $12mm in 4Q14, compared to
$11mm in 3Q14 and $17mm in 4Q13
NPL levels at $211mm, down 5% linked quarter and
33% year over year
Commercial NPLs down 14% linked quarter and
51% year over year
Numbers may not add to total due to rounding.
1
Net charge-off % is annualized.
0.00%
0.20%
0.40%
0.60%
0.80%
$0
$20
$40
$60
$80
2013
2014
NCOs $
Provision $
NCO %
1.0%
1.2%
1.4%
1.6%
1.8%
2.0%
$180
$200
$220
$240
$260
4Q13
1Q14
2Q14
3Q14
4Q14
Reserves $
Reserves / Loans %
$0
$100
$200
$300
$400
4Q13
1Q14
2Q14
3Q14
4Q14
NPLs
NPLs Held for Sale
ORE
¹ |
![]() 16
4Q14
Consolidated
Core
Businesses
3
Long-Term Targets
ROTCE
1
8.74%
10.36%
15.0
20.0%
ROA
1
0.82%
0.82%
1.25 -
1.45%
NIM
1
2.86%
2.94%
3.50 -
4.00%
Tier
1
Common
2
/
Allocated
Tier
1
Common
2
11.4%
9.7%
8.0
9.0%
NCO
/
Average
Loans
1
0.30%
0.20%
0.30 -
0.70%
Fee Income / Revenue
43%
45%
40 -
50%
Efficiency Ratio
75%
77%
60 -
65%
Equity / Assets
Return on Assets
1.25% - 1.45%
Risk Adjusted Margin
Return on Tangible
Common Equity
15% - 20%
Total Assets
Earning Assets
Pre-tax Income
Tax Rate
Efficiency Ratio
60% - 65%
Annualized Net Charge-Offs
0.30% - 0.70%
Net Interest Margin
3.50% - 4.00%
Tier 1 Common
8% - 9%
% Fee Income
40% - 50%
Building Long-Term Earnings Power: Bonefish Targets
Focused on Growing Our Company Selectively and Profitably While Positioning
Our Balance Sheet for Sustainable, Higher Returns in the Long Term
All
Non-GAAP
numbers
are
reconciled
in
the
appendix.
1
ROTCE,
ROA,
NIM,
and
NCO
/
Average
Loans
are
annualized.
ROTCE
is
a
Non-GAAP
number.
2
Tier
1
Common:
Current
quarter
is
an
estimate
and
a
Non-GAAP
number.
Allocated
Tier
1
Common
refers
to
implied
Tier
1
Common
of
~9.7%.
3
Core
Businesses
include
Regional
Banking,
Capital
Markets,
and
Corporate
segments.
Core
data
is
Non-GAAP. |
![]() 17
Closing the Gap to Bonefish Targets
Building a Foundation for Long-Term Earnings Power
Current
ROTCE /
EPS
Rise in
Interest
Rates
1
Target
Bonefish
ROTCE /
EPS
Growth
Opportunities
Economic
Profit
Improvement
Optimize/
Redeploy
Capital
Continued
Efficiencies
Non-Strategic
Wind-Down
Infrastructure
Reductions
Established
Market
Profitability/
Growth
Product/
Relationship
Profitability
Improvement
Sales
Productivity
Improvement
Process
Improvements
Branch
Network
Rationalization
Dividends
Share
Buybacks
M&A
Latent Income
Embedded in
Asset-Sensitive
Balance Sheet
Specialty
Lending
Mid-Atlantic
Middle TN
Houston
Wealth /
Investments
Municipals (FTN
Financial)
1
Rise in interest rates represents cumulative growth rate in net interest income over a
3-year strategic time horizon. Chart illustrates a quantified path to long-term
goals; it contains no forecasts. 0.5% to 1.0%
1.0% to 1.5%
1.0% to 1.5%
1.0% to 1.5%
1.0% to 2.5%
3.0% to 3.8%
Latent Income
Embedded in
Fixed Income
Platform
Capacity
ADR at
$1.0-$1.5mm
Increased
Capital
Markets
Activity |
![]() 18
Building a Foundation for Attractive Long-Term Earnings Power
Proven execution capabilities
Unique size, scope, and strengths
Focused
on
efficiency,
productivity,
economic
profitability,
and
growth
opportunities
Organizational alignment on the path to achieving long-term bonefish profitability
Breadth and depth of talent that will be able to profitably run and grow the company
Successfully Executing on Key Priorities
FHN Is Well Positioned For Attractive Long-Term Earnings Power |
![]() APPENDIX
19 |
![]() 2014 Notable
Items 20
Impact
to
EPS
2
Previously Unrecognized
Servicing Fees Associated
with the MSR Sale
$12.3mm
After-Tax
Amount
1
$0.05
Securities Gain on an Equity
Investment
$3.4mm
$0.01
Notable Item
Pre-Tax Amount
$20.0mm
$5.6mm
Refer to financial supplements for other notable items.
1
After-tax
impact
assumes
a
tax
rate
of
~38.6%
in
1Q14,
~33.3%
in
2Q14,
and
~37%
in
3Q14.
2
EPS
impact
calculated
by
dividing
the
after-tax
impact
by
the
237mm
diluted
shares
outstanding
in
1Q14-3Q14.
Lease Abandonment & Other
Restructuring Charges
($3.5)mm
$(0.01)
$(5.7)mm
Held-for-Sale (Primarily NPL)
Portfolio Valuation Adjustment
$5.5mm
$0.02
$8.2mm
Net Impact from Resolution/
Collapse of On-Balance Sheet
Consumer Securitizations
($3.9)mm
$(0.02)
$(6.4)mm
Litigation Expense Recovery
$31.4mm
$0.13
$47.1mm
Gains on Sales of Held-for-
Sale Loans in Non-Strategic
Portfolio
$25.2mm
$0.11
$39.7mm
Loss Accruals Related to Legal
Matters
$(31.5)mm
$(0.13)
$(50.0)mm
Litigation Expense Recovery
$9.5mm
$0.04
$15.0mm
$(35.0)mm
$(22.0)mm
$(0.09)
Net Loss Accruals Related
to Legal Matters
None |
![]() 21
4Q14 Credit Quality Summary by Portfolio
($ in millions)
CRE
HE &
HELOC
Other
1
Total
Permanent
Mortgage
Commercial
(C&I & Other)
CRE
HE &
HELOC
Permanent
Mortgage
Other
Total
Period End Loans
$8,553
$1,273
$3,385
$357
$13,568
$136
$454
$5
$1,663
$393
$12
$16,230
30+ Delinquency
0.05%
0.14%
0.57%
1.51%
0.22%
2.32%
0.05%
0.00%
2.17%
1.40%
2.48%
0.47%
Dollars
$4
$2
$19
$5
$30
$3
$0
$0
$36
$5
$0
$76
NPL %
0.24%
1.14%
0.86%
0.14%
0.48%
2.25%
2.64%
17.47%
5.51%
7.78%
6.22%
1.25%
Dollars
$21
$15
$29
$1
$65
$3
$12
$1
$92
$31
$1
$203
Net
Charge-offs
3
%
0.21%
NM
0.11%
3.00%
0.20%
NM
NM
6.91%
0.91%
1.44%
8.21%
0.30%
Dollars
$4
-$1
$1
$3
$7
NM
$0
$0
$4
$1
$0
$12
Allowance
$62
$18
$32
$14
$127
NM
$5
$0
$81
$19
$0
$232
Allowance / Loans %
0.72%
1.43%
0.95%
4.06%
0.93%
NM
1.10%
9.25%
4.86%
4.83%
3.43%
1.43%
Allowance / Charge-offs
3.62x
NM
8.55x
1.36x
4.82x
NM
NM
1.27%
5.19x
3.30x
0.41x
4.81x
Regional Banking
Corporate
4
Non-Strategic
Commercial
(C&I & Other)
4
Exercised
clean-up
calls
on
jumbo
securitizations
in
1Q13,
3Q12,
2Q11,
and
4Q10,
which
are
now
on
balance
sheet
in
the
Corporate
segment.
3
Net charge-offs are annualized.
1
Credit card, Permanent Mortgage, and Other. ²Credit card, OTC, and Other Consumer.
Numbers may not add to total due to rounding. Data as of 4Q14. NM: Not meaningful.
2 |
![]() 22
C&I and CRE Portfolio Detail
$9.0B C&I portfolio, diversified by industry, managed
primarily in Regional Banking
$1.3B CRE portfolio, comprising 8% of period-end
consolidated loans
Commercial (C&I and CRE) net charge-offs were $3mm
for the quarter
Charge-offs were $6mm with recoveries of $3mm
Data as of 4Q14. Numbers may not add to total due to rounding.
CRE: Loan Type
CRE: Collateral Type
C&I: Loans to Mortgage Companies
Land 4%
$0.0
$0.5
$1.0
$1.5
4Q13
1Q14
2Q14
3Q14
4Q14
Period End
Average
Retail
24%
Multi-Family
30%
Office
15%
Industrial
12%
Land
4%
Other
7%
Hospitality
8%
Construction
25%
Mini-
Perm/Non-
Construction
70% |
![]() 23
Home Equity Overview
Data as of 4Q14. Numbers may not add to total due to rounding.
HELOC Draw vs Repayment Balances
Percent of Portfolio: Months Left in Draw Period
Portfolio Characteristics
Geographic Distribution
First
Second
Total
Balance
$2.8B
$2.2B
$5.0B
Original FICO
752
735
743
Refreshed FICO
752
723
736
Original CLTV
77%
81%
79%
Full Doc
92%
74%
84%
Owner Occupied
93%
95%
94%
HELOCs
$0.7B
$1.8B
$2.5B
Weighted Average
HELOC Utilization
47%
57%
54%
Core
Banking
Customers
TN
59%
CA
9%
VA
3%
GA
3%
Other
26%
$1.8
$0.7
$0.0
$0.5
$1.0
$1.5
$2.0
In Draw
In Repayment
21%
15%
17%
10%
5%
31%
0%
5%
10%
15%
20%
25%
30%
35%
0-12
13-24
25-36
37-48
49-60
>60 |
![]() 24
Wind-down of Non-Strategic on track with reduced balances and stable credit
quality Positive marks on loan sales of $315mm UPB
Recognized a valuation gain of ~$8mm in 2Q14 and ~$40mm in 3Q14
Non-Strategic comprised 16% of total average loans in 4Q14, down from 20% in 4Q13
Non-Strategic Revenue Components
Non-Strategic loan
portfolio includes
floating rate loans
of 72% vs fixed
rate loans of 28%
4Q14 Total Revenue: $18mm
Non-Strategic Consumer Real Estate Run-Off
$2.5B
Non-Strategic Update
Data as of 4Q14. Numbers may not add to total due to rounding.
15%
18%
21%
24%
27%
30%
$0.0
$0.5
$1.0
$1.5
$2.0
4Q13
1Q14
2Q14
3Q14
4Q14
Period End Balance
Constant Pre-Payment Rate (Right Axis)
18%
19%
19%
21%
25%
NII
$16
Fee
Income
$2 |
![]() 25
Agency & Non-Agency Update
Repurchase Resolution Agreements with Both GSEs
Total Pipeline of Repurchase Requests
1
$600mm
Mortgage Repurchase Reserve
($ in millions)
Beginning Balance
Net Realized Losses
Ending Balance
Provision
1Q13
$165
$(20)
$145
$0
2Q14
$145
$(4)
$141
$0
3Q14
$141
$(13)
$126
$(4)
4Q13
$294
$(98)
$165
$(30)
Other Whole Loan Sales and Non-Agency
Represent 45% of all active repurchase/make whole
requests in 4Q14 pipeline
Some non-Agency FHN loans were bundled with other
companies
loans and securitized by the purchasers
Non-Agency HUD/FHA Investigation
HUD and US DOJ have investigated FHA insurance claims on
insured loans originated by FHN
4Q14
$126
$(6)
$120
$0
Loan Sales
$0
$0
$2
$0
$0
$0
$200
$400
4Q13
1Q14
2Q14
3Q14
4Q14
GSE New Requests
Other New Requests
Resolved
Pipeline
Data as of 4Q14. Numbers may not add to total due to rounding. 1
Based on UPB. The pipeline represents active investor claims and mortgage insurance (MI) cancellations under review, both of which
could occur on the same loan. Excludes MI cancellation notices that have been reviewed and
coverage has been lost. MI cancellations that have resulted in lost coverage are included in managements
assessment of the adequacy of repurchase reserves. 4Q13, 1Q14, 2Q14, 3Q14, and 4Q14
resolutions include $128mm, $13.7mm, $6.5mm, $4.8mm and $4.2mm in other claims, respectively, that pose
HUD has reviewed a small sample of loans from the covered
period
HUD and DOJ could seek up to treble and special damages
under the False Claims Act and other laws
Discussions are continuing. FHN does not have the ability
now to estimate a range of reasonably possible losses
From 1/1/06 through 8/31/08 FHN originated ~48,000 loans
with original UPB of ~$8.2B
FHA originations declined substantially after FHNs mortgage
business divestiture on 8/31/08
Certain purchasers have requested indemnity related to FHN
loans included in their securitizations
Loan file review process regarding certain bundled FHN loans
has been initiated
A trustee for a bundler has commenced a legal action seeking
repurchase of FHN loans
no
risk
to
the
repurchase
reserve
but
require
formal
acknowledgment
with
Fannie. |
![]() FH Proprietary
Securitizations Litigation Certificate Breakdown
26
$554mm
based
on
the
purchase
price
stated
in
the
complaints.
All
other
metrics
prorated
based
on
the
ratio
of
purchase
price
to
the
total
original
UPB
of
the
entire
tranche.
2
Royal
Park
is
asking
for
indemnification
on
$100mm
of
the
$190mm
tranche
as
stated
in
the
indemnification
request.
3
60D+
Delinquent
defined
as
a
delinquency
status
of
60
days
or
more
and
also
bankruptcies,
foreclosures
and
REO
in
such
status
for
60
days
or
more.
4
Excluded
from
this
table
is
FHAMS
2005-FA9,
which
is
the
subject
of
an
indemnification
claim
related
to
the
Commonwealth
of
Virginia
ex
rel.
Integra
REC
LLC
case
in
the
Circuit
Court
for
the
City
of
Richmond
(No.
CL14-399).
FHN
does
not
know
which
certificate(s)
the
plaintiff
allegedly
purchased
in
whole
or
part.
Paid Off
59%
Performing UPB
30%
60D+ Delinquent
³
6%
Cumulative Loss 6%
($ in millions)
Deal
FHASI 2005-AR5
1
(Schwab)
Senior
$30.0
$19.7
$10.3
$9.7
$0.7
$0.0
FHASI 2007-AR2
1
(Schwab)
Senior
$50.0
$33.0
$14.7
$13.0
$1.7
$2.3
FHAMS 2006-FA6
(FDIC Alabama)
Senior
$11.1
$3.2
$6.6
$5.4
$1.2
$1.3
FHAMS 2006-FA6
(FDIC Alabama)
Senior
$15.2
$4.8
$9.2
$7.4
$1.7
$1.2
FHAMS 2006-FA7
(FDIC Alabama)
Senior
$20.7
$6.5
$11.8
$9.7
$2.1
$2.4
FHAMS 2007-FA4
1
(FDIC Alabama)
Senior
$14.4
$3.8
$8.7
$7.1
$1.6
$1.8
FHAMS 2007-FA1
(FDIC New York)
Senior
$44.5
$14.0
$24.7
$20.0
$4.7
$5.8
FHAMS 2007-FA2
(FDIC New York)
Senior
$34.9
$11.9
$18.6
$15.1
$3.5
$4.3
FHAMS 2005-FA8
(FHLB Indemnification)
Senior
$100.0
$78.8
$20.9
$18.3
$2.6
$0.3
FHAMS 2007-FA3
(MetLife Indemnification)
Senior
$103.0
$60.6
$34.0
$28.4
$5.6
$8.4
FHAMS 2005-FA10
2
(Royal Park Indemnification)
Senior
$100.0
$65.6
$30.6
$26.5
$4.1
$3.8
FHAMS 2006-FA2
1
(Royal Park Indemnification)
Senior
$30.0
$23.3
$5.5
$4.7
$0.9
$1.2
Total
4
$553.7
$325.1
$195.7
$165.3
$30.4
$32.8
Cumulative
Loss
Certificate
Original
UPB
Paid
Off
Current
UPB
Performing
UPB
60D+
Delinquent
Numbers
and
percentages
may
not
add
to
total
due
to
rounding.
Data
source:
December
2014
Trustee
Reports.
The
complainants
only
purchased
a
portion
of
these
tranches.
Original
UPB
estimated
1 |
![]() Reconciliation to
GAAP Financials 27
Slides in this presentation use non-GAAP information of risk weighted assets, tangible
common equity, net income, non-controlling interest,
average
common
equity,
intangibles,
and
various
ratios
using
those
measures.
That
information
is
not
presented
according
to
generally
accepted
accounting
principles
(GAAP)
and
is
reconciled
to
GAAP
information
below.
Numbers may not add to total due to rounding.
1
Core Businesses include the Regional Banking, Capital Markets, and Corporate segments.
Peer group includes UBSI, ONB, TRMK, IBKC, BXS, UMBF, BOH, VLY, FULT, FCNCA, WTFC, TCB, SUSQ,
HBHC, WBS, CBSH, CFR, ASB, SNV, BOKF, FNFG. Peer data is as of 3Q14 and excludes
a $1.1B goodwill impairment charge by FNFG in that quarter. ($ in millions)
4Q14
3Q14
2Q14
1Q14
2014
Core Businesses Return On Tangible Common Equity
(Segment equity based on internal risk-based methodology)
Corporate Average Equity (GAAP)
$1,021
$889
$848
$835
$899
Less: Corporate Non-Controlling Interest (GAAP)
$295
$295
$295
$295
$295
Less: Corporate Preferred Stock (GAAP)
$96
$96
$96
$96
$96
Corporate Average Common Equity (GAAP)
$630
$498
$457
$444
$508
Regional Banking Average Common Equity (GAAP)
$951
$980
$989
$1,006
$982
Capital Markets Average Common Equity (GAAP)
$152
$151
$154
$153
$152
Core Businesses
1
Average Common Equity (Non-GAAP)
$1,734
$1,629
$1,599
$1,604
$1,642
Non-Strategic Average Common Equity (GAAP)
$537
$622
$579
$541
$570
FHN Average Common Equity (GAAP)
$2,270
$2,251
$2,178
$2,145
$2,212
Regional Banking Average Intangible Assets (GAAP)
$52
$47
$47
$47
$48
Capital Markets Average Intangible Assets (GAAP)
$114
$114
$115
$116
$115
Coporate Average Intangible Assets (GAAP)
$0
$0
$0
$0
$0
Core Businesses
1
Average Intangible Assets (Non-GAAP)
$166
$161
$162
$163
$163
Non-Strategic Average Intangible Assets (GAAP)
$0
$0
$0
$0
$0
FHN Average Intangible Assets (GAAP)
$166
$161
$162
$163
$163
FHN Average Common Equity (GAAP)
$2,270
$2,251
$2,178
$2,145
$2,212
Less: FHN Average Intangible Assets (GAAP)
$166
$161
$162
$163
$163
FHN Average Tangible Common Equity (Non-GAAP)
$2,105
$2,090
$2,016
$1,982
$2,048
Core Businesses
1
Average Common Equity (Non-GAAP)
$1,734
$1,629
$1,599
$1,604
$1,642
Less: Core Businesses
1
Average Intangible Assets (Non-GAAP)
$166
$161
$162
$163
$163
Core Businesses
1
Average Tangible Common Equity (Non-GAAP)
$1,568
$1,467
$1,437
$1,440
$1,478
Core Businesses Net Income Available to Common
Corporate Net Income (GAAP)
-$9
-$10
-$5
-$4
-$28
Less: Corporate Non-Controlling Interest (GAAP)
$3
$3
$3
$3
$12
Less: Corporate Preferred Stock Dividends (GAAP)
$2
$2
$2
$2
$6
Corporate Net Income Available to Common (GAAP)
-$13
-$15
-$9
-$9
-$46
Regional Banking Net Income (GAAP)
$50
$51
$47
$36
$185
Capital Markets Net Income (GAAP)
$4
$3
$31
$5
$43
Core Businesses
1
Net Income Available to Common (Non-GAAP)
$41
$39
$69
$32
$182
Non-Strategic Net Income Available to Common (GAAP)
$5
$6
$8
$13
$32
FHN Net Income Available to Common (GAAP)
$46
$45
$77
$45
$213
Core Businesses Return on Tangible Common Equity
FHN Annualized Return on Average Common Equity (Non-GAAP)
8.74%
8.61%
15.28%
9.18%
10.41%
Core Businesses
1
Annualized Return on Average Common Equity (Non-GAAP)
10.36%
10.67%
19.21%
9.10%
12.28% |
![]() Reconciliation to
GAAP Financials Slides in this presentation use non-GAAP information of net interest
income, FTE adjustments, earning assets, and various ratios using one or more of those
measures. That information is not presented according to generally accepted accounting principles
(GAAP) & is reconciled to GAAP information below.
28
1
Core Businesses include the Regional Banking, Capital Markets, and Corporate segments.
2
All else equal, a 200bps rate shock results in ~$78mm increase in Core Businesses annual NII
(see slide 13), as Non-Strategic is interest rate neutral. Net
Interest
Margin
($ in millions)
4Q14
3Q14
2Q14
1Q14
4Q13
Regional Banking Net interest income (GAAP)
$158
$154
$149
$142
$146
Regional Banking FTE adjustment
$2
$2
$2
$2
$2
Regional Banking Net interest income adjusted for impact of FTE (Non-GAAP)
$160
$156
$151
$144
$148
Capital Markets Net interest income (GAAP)
$4
$3
$3
$3
$4
Capital Markets FTE adjustment
$0
$0
$0
$0
$0
Capital Markets Net interest income adjusted for impact of FTE (Non-GAAP)
$4
$3
$3
$4
$4
Corporate Net interest income (GAAP)
-$18
-$14
-$12
-$10
-$11
Corporate FTE adjustment
$0
$0
$0
$0
$0
Corporate Net interest income adjusted for impact of FTE (Non-GAAP)
-$18
-$14
-$12
-$10
-$11
Core
Businesses
Net
interest
income
(Non-GAAP)¹
$143
$143
$139
$136
$140
Core
Businesses
FTE
adjustment
(Non-GAAP)
$3
$2
$2
$2
$2
Core
Businesses
Net
interest
income
adjusted
for
impact
of
FTE
(Non-GAAP)
$146
$145
$142
$138
$142
Non-Strategic Net interest income (GAAP)
$16
$17
$17
$17
$17
Non-Strategic FTE adjustment
$0
$0
$0
$0
$0
Non-Strategic Net interest income adjusted for impact of FTE
(Non-GAAP) $16
$17
$17
$17
$17
Consolidated Net interest income (GAAP)
$159
$160
$157
$152
$157
Consolidated FTE adjustment
$3
$2
$2
$2
$2
Consolidated Net interest income adjusted for impact of FTE (Non-GAAP)
$162
$162
$159
$154
$159
Average Earning Assets
4Q14
Regional Banking Earning Assets (GAAP)
$13,181
Capital Markets Earning Assets (GAAP)
$1,854
Corporate Earning Assets (GAAP)
$4,703
Core Businesses Earning Assets (Non-GAAP)¹
$19,738
Non-Strategic Earning Assets (GAAP)
$2,728
Consolidated Earning Assets (GAAP)
$22,466
Core
Businesses
NIM
with
200bps
Rate
Shock
4Q14
Annualized Core Businesses Net interest income adjusted for impact of FTE (Non-GAAP)
a
$579
Core Businesses
Average Earning Assets (Non-GAAP)
b
$19,738
Core Businesses NIM (Non-GAAP)
a/b
2.94%
Core Businesses Additional Annual NII from a 200bps Rate Shock (Non-GAAP)²
c
$78
Core Businesses NIM with 200bps Rate Shock (Non-GAAP)
(a+c)/b
3.33%
Annualized Consolidated Net interest income adjusted for impact of FTE (Non-GAAP)
d
$641
Consolidated Average Earning Assets (GAAP)
e
$22,466
Consolidated NIM (GAAP)
d/e
2.86%
Consolidated Additional Annual NII from a 200bps Rate Shock (Non-GAAP)²
f
$78
Consolidated NIM with 200bps Rate Shock (Non-GAAP)
(d+f)/e
3.20%
1
1
1
Numbers may not add to total due to rounding. |
![]() Reconciliation to
GAAP Financials 29
Slides in this presentation use non-GAAP information of equity, assets, tier 1 capital,
risk weighted assets, and various ratios using one
or
more
of
those
measures.
That
information
is
not
presented
according
to
generally
accepted
accounting
principles
(GAAP)
and is reconciled to GAAP information below.
Numbers may not add to total due to rounding.
1
Includes goodwill and other intangible assets, net of
amortization.
2
Current quarter is an
estimate.
($ in millions)
4Q14
3Q14
2Q14
1Q14
4Q13
2014
Tangible Common Equity (Non-GAAP)
Total equity (GAAP)
$2,591
$2,622
$2,626
$2,544
$2,501
Less: Noncontrolling interest
$295
$295
$295
$295
$295
Less: Preferred stock
$96
$96
$96
$96
$96
Total common equity
$2,200
$2,231
$2,235
$2,153
$2,110
Less: intangible assets (GAAP)
1
$175
$161
$162
$163
$164
Tangible common equity (Non-GAAP)
$2,024
$2,070
$2,073
$1,990
$1,946
Less: unrealized gains on AFS securities, net of tax
$19
$4
$16
-$2
-$11
Adjusted tangible common equity (Non-GAAP)
$2,006
$2,066
$2,058
$1,992
$1,957
Tangible Assets (Non-GAAP)
Total assets (GAAP)
$25,673
$23,987
$24,223
$23,942
$23,790
Less: intangible assets (GAAP)
1
$175
$161
$162
$163
$164
Tangible assets (Non-GAAP)
$25,497
$23,826
$24,061
$23,779
$23,626
Tier 1 Common (Non-GAAP)
Tier 1 capital²
$2,814
$2,783
$2,752
$2,666
$2,619
Less: noncontrolling interest -
FTBNA preferred stock
$295
$295
$295
$295
$295
Less: Preferred stock
$96
$96
$96
$96
$96
Less: trust preferred
$200
$200
$200
$200
$200
Tier 1 common (Non-GAAP)²
$2,223
$2,193
$2,161
$2,076
$2,029
Risk Weighted Assets
Risk weighted assets²
$19,488
$19,238
$19,400
$18,695
$18,879
Ratios
Tangible common equity to tangible assets (TCE/TA) (Non-GAAP)
7.94%
8.69%
8.62%
8.37%
8.24%
8.40%
Total equity to total assets (GAAP)
10.09%
10.93%
10.84%
10.63%
10.51%
10.62%
Tier 1 common ratio to risk weighted assets (Non-GAAP)²
11.41%
11.40%
11.14%
11.10%
10.75%
11.26%
Tier 1 capital to total assets (GAAP)²
10.96%
11.60%
11.36%
11.14%
11.01%
11.27%
Tangible common equity to risk weighted assets (TCE/RWA) (Non-GAAP)²
10.39%
10.76%
10.69%
10.65%
10.31%
10.62%
Tangible common equity plus reserves to risk weighted assets (Non-GAAP)²
11.58%
12.00%
11.94%
11.97%
11.65%
11.87%
Total equity plus reserves to total assets (GAAP)
11.00%
11.93%
11.85%
11.66%
11.58%
11.61% |
![]() 30
Slides in this presentation use non-GAAP information of expense, revenue, repurchase
provision, and various ratios using one or more of those measures. That information is
not presented according to generally accepted accounting principles (GAAP) and is
reconciled to GAAP information below.
Numbers may not add to total due to rounding.
1
Core Businesses include the Regional Banking, Capital Markets, and Corporate segments.
2
ROA and Net charge-offs / Average loans are annualized for 4Q14.
Reconciliation to GAAP Financials
($ in millions)
4Q14
3Q14
4Q13
Regional Banking Pre-Provision Net Revenue
$222
$218
$209
$138
$136
$139
$84
$82
$70
Core Businesses Expense
$138
$136
$139
$46
$48
$53
$16
$19
$19
$200
$203
$211
Non-Strategic Expense (GAAP)
$9
$43
$46
Consolidated Expense (GAAP)
$209
$246
$257
2014
2011
Capital Markets Noninterest Expense (GAAP)
$147
$321
Sentinel Noninterest Expense/(Recovery) (GAAP)
($47)
$37
Adjusted Capital Markets Noninterest Expense (Non-GAAP)
$194
$284
Adjusted Consolidated Noninterest Expense
4Q14
4Q13
4Q12
4Q11
4Q13
4Q11
$209
$257
$271
$312
-19%
-33%
$0
($30)
$0
$45
$0
$57
$4
$1
$209
$230
$267
$266
-9%
-21%
$838
$919
$1,068
$1,065
Return
on
Assets
2
Net Interest
Margin
Regional Banking (GAAP)
1.45%
4.81%
Capital Markets (GAAP)
0.72%
0.85%
Corporate (GAAP)
-0.59%
-1.50%
Core Businesses (Non-GAAP)
0.82%
2.94%
Non-Strategic (GAAP)
0.80%
2.32%
Consolidated (GAAP)
0.82%
2.86%
Regional Banking (GAAP)
1.39%
4.84%
Capital Markets (GAAP)
2.07%
0.76%
Corporate (GAAP)
-0.51%
-1.24%
Core Businesses (Non-GAAP)
0.95%
3.04%
Non-Strategic (GAAP)
1.04%
2.18%
Consolidated (GAAP)
0.96%
2.92%
0.31%
0.90%
Net Charge-Offs/
Average
Loans
2
Fee Income /
Total Revenue
NM
0.18%
0.20%
0.00%
NM
0.20%
0.85%
Less: Legal Expense Accrual (GAAP)
Adjusted Consolidated Noninterest expense (Non-GAAP)
0.30%
0.19%
0.00%
Adjusted Annualized Noninterest Expense (Non-GAAP)
75%
63%
68%
NM
Efficiency
Ratio
62%
89%
NM
77%
73%
61%
72%
29%
93%
NM
45%
13%
43%
30%
94%
NM
46%
49%
47%
49%
Regional Banking Total Revenue (GAAP)
Regional Banking Total Expense (GAAP)
Regional Banking Pre-Provision Net Revenue (Non-GAAP)
Regional Banking Expense (GAAP)
Capital Markets Expense (GAAP)
Corporate Expense (GAAP)
Core
Businesses
Expense
1
(Non-GAAP)
4Q14 Changes vs
Consolidated Noninterest Expense (GAAP)
Less: Mortgage Repurchase Provision (GAAP)
Adjusted Capital Markets |
G=3Y_>RYMD&;R2RQ0VF-AFA;!,`0-CHV;!7$"":D@`UVT%WU'IW
M)+*WRG/,I9%$^>]8Q[89G30FCCM8]U":%A!H`-I%-E5,GZN__P!JW#O_`-Q,
MW?\`Y"<:RSL>_)D/^^3YV18_VI_G*?\`I1?$"NYJ5%':41*(E$7C-_>C/X,?
M[6]=F>&/?"ZN\$^\KR(K\5XW_0#/[W)Z^?N`_8A_6M7T)
M=X1]]:,M\$>\N=<+E*(E$7`PPHD1(#S22!J;[$P#SBR1J;[=W8G`8((C[[W4
MV`M?JUT,C`:$BM:?I7(!.T;@O(((@"N`81`$&^P016N$0;V]&U[7V7M>NP(<
M*M-05PORN42B)1$HB41*(ORB+R&%&E7#8TLPJX@[P;&`$"X@W]`0;"M;:'_+
M75KV/VL(('$:HN%=D2B)1$HBX#^\'^Q%^M>N6^$/?7#O!/O*[;'GQ`@WB?&?
M>5%6A&IOS)F'MT_SKUNOI_[!L?8X?FVK,*LBNZI8S)\[.2/'-^_'C:(M;41<
MKA%:VV]NI>^S;Z-MNS;LVV^[LO1%^7M>WH_^R_ZU$7Y1$HB41?NR^Z,?H`*!
M MD(31=A4O+/'B'`UFR9#9$Y!&\/ZUN9T?(,[0H-MRQY=AW!8`;W$*UKXAK
MS*K[.]*7>69:P/O96L#6EP;6DK'':X@#8"=I64:+S*SR?4UKF.8.++.)SRYU
M"ZE8WM&QH).T@;`OGLDG"XU]:C,)Z2M+Z_0MIBT>*,#.,*,F.LUER5CAXRW*
MTT79#&1<[*B<:VO*%CDXG'6=!)C#%HSW-*FOVTGL`9MX:ET)JS-+"RR=^66E
MB8'1XKILD;I3@9A)_EUFI=B,R%`W6^+I8[+%9C@TM!B.1'J
M9LT"4BN:C4-H%0Q)3"^6L6;88`YGFN0:DSC463YU);"-L$;^F'21G`YS`*"C
MN>*[`6UJ-I`K087EN;Y'E6F\ZR1EP9)+AX$!P/'2-&XFK>8:;PZFVM*A:OT[
MZ#=4T`C''/:Y3`$+>HUK/&7%>G1.":P]:7.B94W9Y3L(UXD;T>5%.VS)NV6O
M9V[4N5VP+?M:Q8[VZY3I+.[:+4XN(6A^8OF-OSV'&'MG`K0\RN-M<5-^W<55
M9KJ7)KJ73CH921E[8A/S'#!A,-:5'.I@=X-=WNA04R=HKSUI6TJ<(G*;_,].
M^(-3VBW(F5$P,4ZA\M1&(P#()\CRLXY4:FIGR/W:!"!/:5I0A&H(&ZHQ"3+=
MXE190FL4/$LPTUFF2Y'D-S/)9V^<9=)+6*XF8QDF.5T@:),6"N$?O#83M#F@
M');/4&69SG6>6<4=U/D^811_S((G.>S#&(R3'3'2IV'"=HVBAJ-E<,3*F2=3
M''`U4YWF*7$"U6ETGMT=ECAIZF:W)F(8ZX=LX:9H_'D&1C^4029[$G83RU1R
M,TU$8M2J@IAF%$W'59H:\O
Z`
M'%IKL'K_`,U-GLJ=_.9_=UMUDB=RV7^OS]6SE3H4Q[P]?^:FSV5._G,_NZVZR1.Y
M;+_7Y^K9RIT*8]X>O_-39[*G?SF?W=;=9(G%L
M^-V0B-ALC?'7*\/7_`)J;/94[^O\`S4V>RIW\YG]W6W62)W+9?Z_/U;.5.A3'O#U_YJ;/94[^
M/"`*_P"B]ZJ=>Z\"HBRE,H37%<%E!!I%QVM:]PV-+$7<5K7ZE[AL+;7I%(8I
M6R@5+7`_`:KI*SI8W1G8'-(^$44*[:*(]:UK=_K_`-2UK?S4V?'K_P`U-GLJ]._G,_NZVZR1
M=>Y;+_7Y^K9RIT*8]X>O_-39[*G?SF?W=;=9(GYJVE*6G5.\XI.]+O+OI1/F-5\+
M5V[E=%_3>M;YM<=[FKOHG5.\XG2[R[Z43YC5?"U.Y71?TWK6^;3O7?2B?,:KX6IW*Z+^F]:WS:=[FKOHG5.\XG2[R[Z43YC5?"U.Y71?TWK
M6^;3O7?2B?,:KX6IW*Z+^F]:WS:=[FKOHG5.\XG2[R[Z43Y
MC5?"U.Y71?TWK6^;3O7?2B?,:KX6IW*Z+^F]:WS:=[FKOHG
M5.\XIGZ>\AR')D%52&3=S[.!,C<6L'VSJ5!/:5IG+-*:@9EF5=+Z,ZU9(<;@XXG.>#M#6[*-&RBF;L^U#F&INH>UQHT@D(N
M%=D2B)1$HB41*(E$2B)1$HBL)T4_%V>?T^U^]@JUI[>?M/+O9I/G%L%V+?9U
M_P"T,^(IM5`BFM*(E$2B+6N9/FHR-XFR#WM4414LT1*(E$2B*+FKW4ZFTE8J
M:LH'XSF&73'?(L3QXCA$#5-R:4K%,F2OK@