XML 26 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans
9 Months Ended
Sep. 30, 2017
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
Loans
Loans
The following table provides the balance of loans, net of unearned income, by portfolio segment as of September 30, 2017 and December 31, 2016:
 
 
September 30
 
December 31
(Dollars in thousands)
 
2017
 
2016
Commercial:
 
 
 
 
Commercial, financial, and industrial
 
$
12,791,844

 
$
12,148,087

Commercial real estate
 
2,251,015

 
2,135,523

Consumer:
 
 
 
 
Consumer real estate (a)
 
4,369,717

 
4,523,752

Permanent mortgage
 
403,082

 
423,125

Credit card & other
 
350,433

 
359,033

Loans, net of unearned income
 
$
20,166,091

 
$
19,589,520

Allowance for loan losses
 
194,867

 
202,068

Total net loans
 
$
19,971,224

 
$
19,387,452

 
(a)
Balances as of September 30, 2017 and December 31, 2016, include $26.2 million and $35.9 million of restricted real estate loans, respectively. See Note 13—Variable Interest Entities for additional information.
COMPONENTS OF THE LOAN PORTFOLIO
The loan portfolio is disaggregated into segments and then further disaggregated into classes for certain disclosures. GAAP defines a portfolio segment as the level at which an entity develops and documents a systematic method for determining its allowance for credit losses. A class is generally determined based on the initial measurement attribute (i.e., amortized cost or purchased credit-impaired), risk characteristics of the loan, and FHN’s method for monitoring and assessing credit risk. Commercial loan portfolio segments include commercial, financial and industrial (“C&I”) and commercial real estate. Commercial classes within C&I include general C&I, loans to mortgage companies, the trust preferred loans (“TRUPS”) (i.e. long-term unsecured loans to bank and insurance-related businesses) portfolio and purchased credit-impaired (“PCI”) loans. Loans to mortgage companies include commercial lines of credit to qualified mortgage companies primarily for the temporary warehousing of eligible mortgage loans prior to the borrower’s sale of those mortgage loans to third party investors. Commercial classes within CRE include income CRE, residential CRE and PCI loans. Consumer loan portfolio segments include consumer real estate, permanent mortgage, and the credit card and other portfolio. Consumer classes include home equity lines of credit (“HELOCs”), real estate (“R/E”) installment and PCI loans within the consumer real estate segment, permanent mortgage (which is both a segment and a class), and credit card and other.
Concentrations
FHN has a concentration of residential real estate loans (24 percent of total loans), the majority of which is in the consumer real estate segment (22 percent of total loans). Loans to finance and insurance companies total $2.8 billion (22 percent of the C&I portfolio, or 14 percent of the total loans). FHN had loans to mortgage companies totaling $2.0 billion (15 percent of the C&I segment, or 10 percent of total loans) as of September 30, 2017. As a result, 37 percent of the C&I segment is sensitive to impacts on the financial services industry.








Purchased Credit-Impaired Loans
The following table presents a rollforward of the accretable yield for the three and nine months ended September 30, 2017 and 2016:
 
 
Three Months Ended
September 30
 
Nine months ended
September 30
(Dollars in thousands)
 
2017
 
2016
 
2017
 
2016
Balance, beginning of period
 
$
4,045

 
$
6,171

 
$
6,871

 
$
8,542

Addition
 

 
2,883

 

 
2,883

Accretion
 
(642
)
 
(837
)
 
(2,412
)
 
(2,984
)
Adjustment for payoffs
 
(198
)
 
(179
)
 
(1,232
)
 
(4,408
)
Adjustment for charge-offs
 

 

 

 
(674
)
Adjustment for pool excess recovery (a)
 

 

 
(222
)
 

Increase/(decrease) in accretable yield (b)
 
(2
)
 
686

 
112

 
5,398

Other
 

 

 
86

 
(33
)
Balance, end of period
 
$
3,203

 
$
8,724

 
$
3,203

 
$
8,724

 
(a)
Represents the removal of accretable difference for the remaining loans in a pool which is now in a recovery state.
(b)
Includes changes in the accretable yield due to both transfers from the nonaccretable difference and the impact of changes in the expected timing of the cash flows.
At September 30, 2017, the ALLL related to PCI loans was $3.1 million compared to $.7 million at December 31, 2016. A loan loss provision expense related to PCI loans of $2.6 million was recognized during the three months ended September 30, 2017, as compared to $.3 million recognized during the three months ended September 30, 2016. The loan loss provision expense related to PCI loans of $2.4 million was recognized during the nine months ended September 30, 2017. The loan loss provision related to PCI loans was not material during the nine months ended September 30, 2016.
The following table reflects the outstanding principal balance and carrying amounts of the acquired PCI loans as of September 30, 2017 and December 31, 2016:
 
 
September 30, 2017
 
December 31, 2016
(Dollars in thousands)
 
Carrying value
 
Unpaid balance
 
Carrying value
 
Unpaid balance
Commercial, financial and industrial
 
$
17,903

 
$
21,239

 
$
40,368

 
$
41,608

Commercial real estate
 
3,842

 
4,933

 
4,763

 
6,514

Consumer real estate
 
940

 
1,259

 
1,172

 
1,677

Credit card and other
 

 

 
52

 
64

Total
 
$
22,685

 
$
27,431

 
$
46,355

 
$
49,863









Impaired Loans
The following tables provide information at September 30, 2017 and December 31, 2016, by class related to individually impaired loans and consumer TDRs, regardless of accrual status. Recorded investment is defined as the amount of the investment in a loan, excluding any valuation allowance but including any direct write-down of the investment. For purposes of this disclosure, PCI loans and the TRUPs valuation allowance have been excluded.
 
 
September 30, 2017
 
December 31, 2016
(Dollars in thousands)
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
2,055

 
$
10,769

 
$

 
$
10,419

 
$
16,636

 
$

Income CRE
 

 

 

 

 

 

Total
 
$
2,055

 
$
10,769

 
$

 
$
10,419

 
$
16,636

 
$

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
HELOC (a)
 
$
10,513

 
$
20,372

 
$

 
$
11,383

 
$
21,662

 
$

R/E installment loans (a)
 
4,431

 
5,135

 

 
3,957

 
4,992

 

Permanent mortgage (a)
 
5,481

 
7,604

 

 
5,311

 
7,899

 

Total
 
$
20,425

 
$
33,111

 
$

 
$
20,651

 
$
34,553

 
$

Impaired loans with related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
26,876

 
$
27,345

 
$
5,970

 
$
34,334

 
$
34,470

 
$
3,294

TRUPS
 
3,097

 
3,700

 
925

 
3,209

 
3,700

 
925

Income CRE
 
1,525

 
1,525

 
43

 
1,831

 
2,209

 
62

Residential CRE
 
795

 
1,263

 
83

 
1,293

 
1,761

 
132

Total
 
$
32,293

 
$
33,833

 
$
7,021

 
$
40,667

 
$
42,140

 
$
4,413

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
$
74,009

 
$
76,587

 
$
14,174

 
$
84,711

 
$
87,126

 
$
15,927

R/E installment loans
 
46,905

 
47,708

 
9,762

 
53,409

 
54,559

 
12,875

Permanent mortgage
 
78,600

 
90,003

 
12,601

 
88,615

 
100,983

 
12,470

Credit card & other
 
544

 
544

 
246

 
306

 
306

 
133

Total
 
$
200,058

 
$
214,842

 
$
36,783

 
$
227,041

 
$
242,974

 
$
41,405

Total commercial
 
$
34,348

 
$
44,602

 
$
7,021

 
$
51,086

 
$
58,776

 
$
4,413

Total consumer
 
$
220,483

 
$
247,953

 
$
36,783

 
$
247,692

 
$
277,527

 
$
41,405

Total impaired loans
 
$
254,831

 
$
292,555

 
$
43,804

 
$
298,778

 
$
336,303

 
$
45,818

 
(a)
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
 
 
Three Months Ended September 30
 
Nine months ended September 30
 
 
2017
 
2016
 
2017
 
2016
(Dollars in thousands)
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     General C&I
 
$
5,771

 
$

 
$
13,708

 
$

 
$
8,706

 
$

 
$
12,088

 
$

     Income CRE
 

 

 
1,234

 

 

 

 
2,057

 

     Total
 
$
5,771

 
$

 
$
14,942

 
$

 
$
8,706

 
$

 
$
14,145

 
$

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     HELOC (a)
 
$
10,225

 
$

 
$
11,273

 
$

 
$
10,536

 
$

 
$
11,100

 
$

     R/E installment loans (a)
 
4,182

 

 
4,158

 

 
4,014

 

 
4,333

 

     Permanent mortgage (a)
 
5,693

 

 
4,280

 

 
5,701

 

 
4,292

 

     Total
 
$
20,100

 
$

 
$
19,711

 
$

 
$
20,251

 
$

 
$
19,725

 
$

Impaired loans with related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     General C&I
 
$
26,144

 
$
193

 
$
33,433

 
$
289

 
$
29,136

 
$
597

 
$
29,896

 
$
668

     TRUPS
 
3,117

 

 
3,258

 

 
3,157

 

 
3,291

 

     Income CRE
 
1,628

 
11

 
3,211

 
15

 
1,737

 
39

 
4,376

 
55

     Residential CRE
 
1,044

 

 
1,355

 
5

 
1,210

 
10

 
1,376

 
17

     Total
 
$
31,933

 
$
204

 
$
41,257

 
$
309

 
$
35,240

 
$
646

 
$
38,939

 
$
740

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     HELOC
 
$
74,894

 
$
554

 
$
87,919

 
$
546

 
$
78,859

 
$
1,695

 
$
88,266

 
$
1,527

     R/E installment loans
 
47,628

 
315

 
57,775

 
357

 
49,634

 
950

 
58,890

 
1,019

     Permanent mortgage
 
79,305

 
616

 
90,697

 
544

 
82,186

 
1,805

 
92,716

 
1,602

     Credit card & other
 
452

 
3

 
348

 
4

 
351

 
8

 
353

 
10

     Total
 
$
202,279

 
$
1,488

 
$
236,739

 
$
1,451

 
$
211,030

 
$
4,458

 
$
240,225

 
$
4,158

Total commercial
 
$
37,704

 
$
204

 
$
56,199

 
$
309

 
$
43,946

 
$
646

 
$
53,084

 
$
740

Total consumer
 
$
222,379

 
$
1,488

 
$
256,450

 
$
1,451

 
$
231,281

 
$
4,458

 
$
259,950

 
$
4,158

Total impaired loans
 
$
260,083

 
$
1,692

 
$
312,649

 
$
1,760

 
$
275,227

 
$
5,104

 
$
313,034

 
$
4,898

 
(a)
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
Asset Quality Indicators
FHN employs a dual grade commercial risk grading methodology to assign an estimate for the probability of default (“PD”) and the loss given default (“LGD”) for each commercial loan using factors specific to various industry, portfolio, or product segments that result in a rank ordering of risk and the assignment of grades PD 1 to PD 16. This credit grading system is intended to identify and measure the credit quality of the loan portfolio by analyzing the migration of loans between grading categories. It is also integral to the estimation methodology utilized in determining the allowance for loan losses since an allowance is established for pools of commercial loans based on the credit grade assigned. Each PD grade corresponds to an estimated one-year default probability percentage; a PD 1 has the lowest expected default probability, and probabilities increase as grades progress down the scale. PD 1 through PD 12 are “pass” grades. PD grades 13-16 correspond to the regulatory-defined categories of special mention (13), substandard (14), doubtful (15), and loss (16). Pass loan grades are required to be reassessed annually or earlier whenever there has been a material change in the financial condition of the borrower or risk characteristics of the relationship. All commercial loans over $1 million and certain commercial loans over $500,000 that are graded 13 or worse are reassessed on a quarterly basis. Loan grading discipline is regularly reviewed internally by Credit Assurance Services to determine if the process continues to result in accurate loan grading across the portfolio. FHN may utilize availability of guarantors/sponsors to support lending decisions during the credit underwriting process and when determining the assignment of internal loan grades. LGD grades are assigned based on a scale of 1-12 and represent FHN’s expected recovery based on collateral type in the event a loan defaults. See Note 5 – Allowance for Loan Losses for further discussion on the credit grading system.
The following tables provide the balances of commercial loan portfolio classes with associated allowance, disaggregated by PD grade as of September 30, 2017 and December 31, 2016:
 
 
September 30, 2017
(Dollars in thousands)
 
General
C&I
 
Loans to
Mortgage
Companies
 
TRUPS (a)
 
Income
CRE
 
Residential
CRE
 
Total
 
Percentage
of Total
 
Allowance
for Loan
Losses
PD Grade:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
 
$
583,818

 
$

 
$

 
$
1,832

 
$

 
$
585,650

 
4
%
 
$
81

2
 
905,992

 

 

 
3,777

 
112

 
909,881

 
6

 
385

3
 
500,056

 
643,772

 

 
156,694

 

 
1,300,522

 
9

 
277

4
 
1,026,592

 
578,566

 

 
295,781

 
212

 
1,901,151

 
13

 
955

5
 
1,460,107

 
211,846

 

 
443,751

 
2,053

 
2,117,757

 
14

 
7,697

6
 
1,519,911

 
362,685

 

 
413,342

 
6,114

 
2,302,052

 
14

 
9,857

7
 
1,705,394

 
60,135

 

 
446,493

 
8,372

 
2,220,394

 
14

 
13,297

8
 
1,042,209

 
34,623

 

 
259,813

 
4,908

 
1,341,553

 
9

 
20,963

9
 
556,662

 
60,954

 

 
66,082

 
4,276

 
687,974

 
5

 
11,376

10
 
395,187

 

 

 
31,570

 
6,558

 
433,315

 
3

 
8,502

11
 
217,190

 
13,548

 

 
24,878

 
4,819

 
260,435

 
2

 
6,730

12
 
185,929

 

 

 
10,798

 
2,709

 
199,436

 
1

 
7,065

13
 
142,729

 

 
304,236

 
38,979

 
91

 
486,035

 
3

 
6,927

14,15,16
 
226,924

 
26

 

 
10,062

 
819

 
237,831

 
2

 
23,974

Collectively evaluated for impairment
 
10,468,700

 
1,966,155

 
304,236

 
2,203,852

 
41,043

 
14,983,986

 
99

 
118,086

Individually evaluated for impairment
 
28,931

 

 
3,097

 
1,525

 
795

 
34,348

 
1

 
7,021

Purchased credit-impaired loans
 
20,725

 

 

 
3,792

 
8

 
24,525

 

 
2,781

Total commercial loans
 
$
10,518,356

 
$
1,966,155

 
$
307,333

 
$
2,209,169

 
$
41,846

 
$
15,042,859

 
100
%
 
$
127,888

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

 
$

 
$

 
$
1,078

 
$

 
$
466,257

 
3
%
 
$
77

2
 
791,183

 

 

 
11,742

 
87

 
803,012

 
6

 
403

3
 
491,386

 
462,486

 

 
153,670

 

 
1,107,542

 
8

 
304

4
 
978,282

 
332,107

 

 
222,422

 

 
1,532,811

 
11

 
953

5
 
1,232,401

 
275,209

 

 
365,653

 
702

 
1,873,965

 
13

 
6,670

6
 
1,540,519

 
614,109

 

 
338,344

 
9,338

 
2,502,310

 
17

 
10,403

7
 
1,556,117

 
317,283

 

 
352,390

 
2,579

 
2,228,369

 
16

 
14,010

8
 
963,359

 
30,974

 

 
425,503

 
2,950

 
1,422,786

 
10

 
25,986

9
 
611,774

 
4,299

 

 
105,277

 
4,417

 
725,767

 
5

 
13,857

10
 
355,359

 
8,663

 

 
50,484

 
9,110

 
423,616

 
3

 
8,400

11
 
238,230

 

 

 
20,600

 
6,541

 
265,371

 
2

 
6,556

12
 
170,531

 

 

 
15,395

 
4,168

 
190,094

 
1

 
6,377

13
 
121,276

 

 
304,236

 
6,748

 
311

 
432,571

 
3

 
4,225

14,15,16
 
194,572

 
59

 

 
16,313

 
1,659

 
212,603

 
1

 
20,297

Collectively evaluated for impairment
 
9,710,168

 
2,045,189

 
304,236

 
2,085,619

 
41,862

 
14,187,074

 
99

 
118,518

Individually evaluated for impairment
 
44,753

 

 
3,209

 
1,831

 
1,293

 
51,086

 
1

 
4,413

Purchased credit-impaired loans
 
40,532

 

 

 
4,583

 
335

 
45,450

 

 
319

Total commercial loans
 
$
9,795,453

 
$
2,045,189

 
$
307,445

 
$
2,092,033

 
$
43,490

 
$
14,283,610

 
100
%
 
$
123,250

 
(a)
Balances as of September 30, 2017 and December 31, 2016, presented net of a $25.5 million valuation allowance. Based on the underlying structure of the notes, the highest possible internal grade is “13”.
The consumer portfolio is comprised primarily of smaller-balance loans which are very similar in nature in that most are standard products and are backed by residential real estate. Because of the similarities of consumer loan-types, FHN is able to utilize the Fair Isaac Corporation (“FICO”) score, among other attributes, to assess the credit quality of consumer borrowers. FICO scores are refreshed on a quarterly basis in an attempt to reflect the recent risk profile of the borrowers. Accruing delinquency amounts are indicators of asset quality within the credit card and other consumer portfolio.
The following table reflects the percentage of balances outstanding by average, refreshed FICO scores for the HELOC, real estate installment, and permanent mortgage classes of loans as of September 30, 2017 and December 31, 2016:
 
 
September 30, 2017
 
December 31, 2016
 
 
HELOC
 
R/E Installment
Loans
 
Permanent
Mortgage
 
HELOC
 
R/E Installment
Loans
 
Permanent
Mortgage
FICO score 740 or greater
 
58.5
%
 
 
71.8
%
 
 
45.1
%
 
 
56.9
%
 
 
70.3
%
 
 
45.0
%
 
FICO score 720-739
 
8.8

 
 
8.1

 
 
12.8

 
 
8.8

 
 
8.3

 
 
9.5

 
FICO score 700-719
 
8.2

 
 
6.6

 
 
11.0

 
 
8.6

 
 
6.8

 
 
9.2

 
FICO score 660-699
 
12.1

 
 
8.4

 
 
15.3

 
 
13.2

 
 
8.4

 
 
17.1

 
FICO score 620-659
 
5.6

 
 
2.7

 
 
7.0

 
 
5.6

 
 
3.5

 
 
9.1

 
FICO score less than 620 (a)
 
6.8

 
 
2.4

 
 
8.8

 
 
6.9

 
 
2.7

 
 
10.1

 
Total
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
100.0
%
 
 
(a)
For this group, a majority of the loan balances had FICO scores at the time of the origination that exceeded 620 but have since deteriorated as the loans have seasoned.

Nonaccrual and Past Due Loans
The following table reflects accruing and non-accruing loans by class on September 30, 2017:
 
 
Accruing
 
Non-Accruing
 
 
(Dollars in thousands)
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Accruing
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Non-
Accruing
 
Total
Loans
Commercial (C&I):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
10,462,376

 
$
19,324

 
$
129

 
$
10,481,829

 
$
5,260

 
$
1,252

 
$
9,290

 
$
15,802

 
$
10,497,631

Loans to mortgage companies
 
1,966,129

 

 

 
1,966,129

 

 

 
26

 
26

 
1,966,155

TRUPS (a)
 
304,236

 

 

 
304,236

 

 

 
3,097

 
3,097

 
307,333

Purchased credit-impaired loans
 
6,080

 
70

 
14,575

 
20,725

 

 

 

 

 
20,725

Total commercial (C&I)
 
12,738,821

 
19,394

 
14,704

 
12,772,919

 
5,260

 
1,252

 
12,413

 
18,925

 
12,791,844

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
2,204,042

 
490

 

 
2,204,532

 
105

 

 
740

 
845

 
2,205,377

Residential CRE
 
41,043

 

 

 
41,043

 

 

 
795

 
795

 
41,838

Purchased credit-impaired loans
 
3,800

 

 

 
3,800

 

 

 

 

 
3,800

Total commercial real estate
 
2,248,885

 
490

 

 
2,249,375

 
105

 

 
1,535

 
1,640

 
2,251,015

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
1,375,690

 
14,312

 
8,518

 
1,398,520

 
43,188

 
3,217

 
9,020

 
55,425

 
1,453,945

R/E installment loans
 
2,883,593

 
5,855

 
3,609

 
2,893,057

 
15,510

 
2,875

 
3,035

 
21,420

 
2,914,477

Purchased credit-impaired loans
 
1,198

 

 
97

 
1,295

 

 

 

 

 
1,295

Total consumer real estate
 
4,260,481

 
20,167

 
12,224

 
4,292,872

 
58,698

 
6,092

 
12,055

 
76,845

 
4,369,717

Permanent mortgage
 
369,546

 
3,333

 
2,753

 
375,632

 
12,557

 
577

 
14,316

 
27,450

 
403,082

Credit card & other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit card
 
191,714

 
1,254

 
1,081

 
194,049

 

 

 

 

 
194,049

Other
 
155,460

 
610

 
188

 
156,258

 

 

 
126

 
126

 
156,384

Purchased credit-impaired loans
 

 

 

 

 

 

 

 

 

Total credit card & other
 
347,174

 
1,864

 
1,269

 
350,307

 

 

 
126

 
126

 
350,433

Total loans, net of unearned income
 
$
19,964,907

 
$
45,248

 
$
30,950

 
$
20,041,105

 
$
76,620

 
$
7,921

 
$
40,445

 
$
124,986

 
$
20,166,091


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










The following table reflects accruing and non-accruing loans by class on December 31, 2016:
 
 
Accruing
 
Non-Accruing
 
 
(Dollars in thousands)
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Accruing
 
Current
 
30-89
Days
Past Due
 
90+
Days
Past Due
 
Total
Non-
Accruing
 
Total
Loans
Commercial (C&I):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
$
9,720,231

 
$
5,199

 
$
23

 
$
9,725,453

 
$
16,106

 
$
374

 
$
12,988

 
$
29,468

 
$
9,754,921

Loans to mortgage companies
 
2,041,408

 
3,722

 

 
2,045,130

 

 

 
59

 
59

 
2,045,189

TRUPS (a)
 
304,236

 

 

 
304,236

 

 

 
3,209

 
3,209

 
307,445

Purchased credit-impaired loans
 
40,113

 
185

 
234

 
40,532

 

 

 

 

 
40,532

Total commercial (C&I)
 
12,105,988

 
9,106

 
257

 
12,115,351

 
16,106

 
374

 
16,256

 
32,736

 
12,148,087

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
2,085,455

 
14

 

 
2,085,469

 
232

 
460

 
1,289

 
1,981

 
2,087,450

Residential CRE
 
42,182

 
178

 

 
42,360

 

 

 
795

 
795

 
43,155

Purchased credit-impaired loans
 
4,809

 
109

 

 
4,918

 

 

 

 

 
4,918

Total commercial real estate
 
2,132,446

 
301

 

 
2,132,747

 
232

 
460

 
2,084

 
2,776

 
2,135,523

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
1,602,640

 
17,997

 
10,859

 
1,631,496

 
46,964

 
4,201

 
8,922

 
60,087

 
1,691,583

R/E installment loans
 
2,794,866

 
7,844

 
5,158

 
2,807,868

 
17,989

 
2,383

 
2,353

 
22,725

 
2,830,593

Purchased credit-impaired loans
 
1,319

 
164

 
93

 
1,576

 

 

 

 

 
1,576

Total consumer real estate
 
4,398,825

 
26,005

 
16,110

 
4,440,940

 
64,953

 
6,584

 
11,275

 
82,812

 
4,523,752

Permanent mortgage
 
385,972

 
4,544

 
5,428

 
395,944

 
11,867

 
2,194

 
13,120

 
27,181

 
423,125

Credit card & other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit card
 
188,573

 
1,622

 
1,456

 
191,651

 

 

 

 

 
191,651

Other
 
166,062

 
992

 
134

 
167,188

 

 

 
142

 
142

 
167,330

Purchased credit-impaired loans
 
52

 

 

 
52

 

 

 

 

 
52

Total credit card & other
 
354,687

 
2,614

 
1,590

 
358,891

 

 

 
142

 
142

 
359,033

Total loans, net of unearned income
 
$
19,377,918

 
$
42,570

 
$
23,385

 
$
19,443,873

 
$
93,158

 
$
9,612

 
$
42,877

 
$
145,647

 
$
19,589,520

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








Troubled Debt Restructurings
As part of FHN’s ongoing risk management practices, FHN attempts to work with borrowers when necessary to extend or modify loan terms to better align with their current ability to repay. Extensions and modifications to loans are made in accordance with internal policies and guidelines which conform to regulatory guidance. Each occurrence is unique to the borrower and is evaluated separately.
A modification is classified as a TDR if the borrower is experiencing financial difficulty and it is determined that FHN has granted a concession to the borrower. FHN may determine that a borrower is experiencing financial difficulty if the borrower is currently in default on any of its debt, or if it is probable that a borrower may default in the foreseeable future. Many aspects of a borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty. Concessions could include extension of the maturity date, reductions of the interest rate (which may make the rate lower than current market for a new loan with similar risk), reduction or forgiveness of accrued interest, or principal forgiveness. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty, and whether a concession has been granted, are subjective in nature and management’s judgment is required when determining whether a modification is classified as a TDR.
For all classes within the commercial portfolio segment, TDRs are typically modified through forbearance agreements (generally 6 to 12 months). Forbearance agreements could include reduced interest rates, reduced payments, release of guarantor, or entering into short sale agreements. FHN’s proprietary modification programs for consumer loans are generally structured using parameters of U.S. government-sponsored programs such as the former Home Affordable Modification Program (“HAMP”). Within the HELOC and R/E installment loans classes of the consumer portfolio segment, TDRs are typically modified by reducing the interest rate (in increments of 25 basis points to a minimum of 1 percent for up to 5 years) and a possible maturity date extension to reach an affordable housing debt-to-income ratio. After 5 years, the interest rate generally returns to the original interest rate prior to modification; for certain modifications, the modified interest rate increases 2 percent per year until the original interest rate prior to modification is achieved. Permanent mortgage TDRs are typically modified by reducing the interest rate (in increments of 25 basis points to a minimum of 2 percent for up to 5 years) and a possible maturity date extension to reach an affordable housing debt-to-income ratio. After 5 years, the interest rate steps up 1 percent every year until it reaches the Federal Home Loan Mortgage Corporation Weekly Survey Rate cap. Contractual maturities may be extended to 40 years on permanent mortgages and to 30 years for consumer real estate loans. Within the credit card class of the consumer portfolio segment, TDRs are typically modified through either a short-term credit card hardship program or a longer-term credit card workout program. In the credit card hardship program, borrowers may be granted rate and payment reductions for 6 months to 1 year. In the credit card workout program, customers are granted a rate reduction to 0 percent and term extensions for up to 5 years to pay off the remaining balance.
Despite the absence of a loan modification, the discharge of personal liability through bankruptcy proceedings is considered a concession. As a result, FHN classifies all non-reaffirmed residential real estate loans discharged in Chapter 7 bankruptcy as nonaccruing TDRs.
On September 30, 2017 and December 31, 2016, FHN had $241.6 million and $285.2 million of portfolio loans classified as TDRs, respectively. For TDRs in the loan portfolio, FHN had loan loss reserves of $38.6 million, or 16 percent as of September 30, 2017, and $44.9 million, or 16 percent as of December 31, 2016. Additionally, $63.2 million and $69.3 million of loans held-for-sale as of September 30, 2017 and December 31, 2016, respectively, were classified as TDRs.







The following tables reflect portfolio loans that were classified as TDRs during the three and nine months ended September 30, 2017 and 2016:
 
 
Three Months Ended September 30, 2017
 
Nine Months Ended September 30, 2017
(Dollars in thousands)
 
Number
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
 
Number
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
Commercial (C&I):
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 

 
$

 
$

 
2

 
$
842

 
$
836

     Total commercial (C&I)
 

 

 

 
2

 
842

 
836

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
45

 
4,451

 
4,396

 
107

 
9,333

 
9,139

R/E installment loans
 
15

 
1,630

 
1,622

 
43

 
3,386

 
3,306

     Total consumer real estate
 
60

 
6,081

 
6,018

 
150

 
12,719

 
12,445

Permanent mortgage
 
2

 
34

 
32

 
11

 
2,043

 
2,028

Credit card & other
 
37

 
261

 
251

 
66

 
426

 
411

Total troubled debt restructurings
 
99

 
$
6,376

 
$
6,301

 
229

 
$
16,030

 
$
15,720

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2016
 
Nine Months Ended September 30, 2016
(Dollars in thousands)
 
Number
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
 
Number
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
Commercial (C&I):
 
 
 
 
 
 
 
 
 
 
 
 
General C&I
 
2

 
$
419

 
$
419

 
7

 
$
20,302

 
$
19,194

     Total commercial (C&I)
 
2

 
419

 
419

 
7

 
20,302

 
19,194

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
Income CRE
 
1

 
100

 
99

 
1

 
100

 
99

     Total commercial real estate
 
1

 
100

 
99

 
1

 
100

 
99

Consumer real estate:
 
 
 
 
 
 
 
 
 
 
 
 
HELOC
 
48

 
5,720

 
5,573

 
200

 
18,418

 
18,189

R/E installment loans
 
10

 
345

 
337

 
44

 
4,569

 
4,846

     Total consumer real estate
 
58

 
6,065

 
5,910

 
244

 
22,987

 
23,035

Permanent mortgage
 
2

 
710

 
704

 
6

 
1,551

 
1,544

Credit card & other
 
10

 
45

 
44

 
15

 
66

 
64

Total troubled debt restructurings
 
73

 
$
7,339

 
$
7,176

 
273

 
$
45,006

 
$
43,936










The following tables present TDRs which re-defaulted during the three and nine months ended September 30, 2017 and 2016, and as to which the modification occurred 12 months or less prior to the re-default. For purposes of this disclosure, FHN generally defines payment default as 30 or more days past due.
 
 
Three Months Ended
September 30, 2017
 
Nine Months Ended
September 30, 2017
(Dollars in thousands)
 
Number
 
Recorded
Investment
 
Number
 
Recorded
Investment
Commercial (C&I):
 
 
 
 
 
 
 
 
General C&I
 
1

 
$
1,763

 
4

 
$
9,770

Total commercial (C&I)
 
1

 
1,763

 
4

 
9,770

Commercial real estate:
 
 
 
 
 
 
 
 
Income CRE
 
1

 
88

 
1

 
88

Total commercial real estate
 
1

 
88

 
1

 
88

Consumer real estate:
 
 
 
 
 
 
 
 
HELOC
 

 

 
4

 
685

Total consumer real estate
 

 

 
4

 
685

Permanent mortgage
 
1

 
89

 
2

 
627

Credit card & other
 
2

 
12

 
5

 
30

Total troubled debt restructurings
 
5

 
$
1,952

 
16

 
$
11,200

 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
September 30, 2016
 
Nine Months Ended
September 30, 2016
(Dollars in thousands)
 
Number
 
Recorded
Investment
 
Number
 
Recorded
Investment
Consumer real estate:
 
 
 
 
 
 
 
 
HELOC
 

 
$

 
2

 
$
138

R/E installment loans
 

 

 
1

 
180

Total consumer real estate
 

 

 
3

 
318

Total troubled debt restructurings
 

 
$

 
3

 
$
318