XML 45 R57.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Of Assets And Liabilities (Tables)
12 Months Ended
Dec. 31, 2012
Fair Value Of Assets And Liabilities [Abstract]  
Schedule Of Assets And Liabilities Measured At Fair Value On A Recurring Basis
Recurring Fair Value Measurements   
                
The following table presents the balance of assets and liabilities measured at fair value on a recurring basis as of December 31, 2012: 
                
    December 31, 2012 
(Dollars in thousands)Level 1 Level 2 Level 3 Total 
Trading securities - capital markets:            
 U.S. treasuries$ - $ 97,965 $ - $ 97,965 
 Government agency issued MBS  -   360,400   -   360,400 
 Government agency issued CMO  -   209,869   -   209,869 
 Other U.S. government agencies  -   279,164   -   279,164 
 States and municipalities  -   35,178   -   35,178 
 Corporate and other debt  -   244,022   5   244,027 
 Equity, mutual funds, and other  -   18,130   -   18,130 
  Total trading securities - capital markets   -   1,244,728   5   1,244,733 
Trading securities - mortgage banking            
 Principal only  -   -   5,480   5,480 
 Interest only  -   -   12,507   12,507 
  Total trading securities - mortgage banking  -   -   17,987   17,987 
Loans held-for-sale  -   2,349   221,094   223,443 
Securities available for sale:            
 U.S. treasuries  -   39,999   -   39,999 
 Government agency issued MBS  -   1,136,580   -   1,136,580 
 Government agency issued CMO  -   1,649,211   -   1,649,211 
 Other U.S. government agencies  -   -   3,753   3,753 
 States and municipalities  -   13,755   1,500   15,255 
 Corporate and other debt  510   -   -   510 
 Venture capital  -   -   4,300   4,300 
 Equity, mutual funds, and other  14,767   -   -   14,767 
  Total securities available-for-sale  15,277   2,839,545   9,553   2,864,375 
Mortgage servicing rights  -   -   114,311   114,311 
Other assets:            
 Deferred compensation assets  22,477   -   -   22,477 
 Derivatives, forwards and futures  1,850   -   -   1,850 
 Derivatives, interest rate contracts   -   290,617   -   290,617 
 Derivatives, other  -   5   -   5 
  Total other assets  24,327   290,622   -   314,949 
  Total assets$ 39,604 $ 4,377,244 $ 362,950 $ 4,779,798 
Trading liabilities - capital markets:            
 U.S. treasuries$ - $ 376,790 $ - $ 376,790 
 Government agency issued MBS  -   43   -   43 
 Other U.S. government agencies  -   21,887   -   21,887 
 States and municipalities  -   960   -   960 
 Corporate and other debt  -   164,749   -   164,749 
   Total trading liabilities - capital markets  -   564,429   -   564,429 
                
Other short-term borrowings  -   -   11,156   11,156 
                
Other liabilities:            
 Derivatives, forwards and futures  2,546   -   -   2,546 
 Derivatives, interest rate contracts   -   197,548   -   197,548 
 Derivatives, other  -   -   2,175   2,175 
  Total other liabilities  2,546   197,548   2,175   202,269 
  Total liabilities$ 2,546 $ 761,977 $ 13,331 $ 777,854 

The following table presents the balance of assets and liabilities measured at fair value on a recurring basis as of December 31, 2011: 
                
    December 31, 2011 
(Dollars in thousands)Level 1 Level 2 Level 3 Total 
Trading securities - capital markets:            
 U.S. treasuries$ - $ 53,656 $ - $ 53,656 
 Government agency issued MBS  -   314,002   -   314,002 
 Government agency issued CMO  -   129,270   -   129,270 
 Other U.S. government agencies  -   173,982   -   173,982 
 States and municipalities  -   24,525   -   24,525 
 Corporate and other debt  -   265,926   5   265,931 
 Equity, mutual funds, and other  -   746   -   746 
  Total trading securities - capital markets   -   962,107   5   962,112 
Trading securities - mortgage banking            
  Principal only  -   8,052   -   8,052 
  Interest only  -   -   18,054   18,054 
  Total trading securities - mortgage banking  -   8,052   18,054   26,106 
Loans held-for-sale  -   10,902   210,487   221,389 
Securities available for sale:            
 U.S. treasuries  -   40,121   -   40,121 
 Government agency issued MBS  -   1,410,228   -   1,410,228 
 Government agency issued CMO  -   1,357,943   -   1,357,943 
 Other U.S. government agencies  -   10,189   5,762   15,951 
 States and municipalities  -   16,570   1,500   18,070 
 Corporate and other debt  529   -   -   529 
 Venture capital  -   -   12,179   12,179 
 Equity, mutual funds, and other  13,261   -   -   13,261 
  Total securities available-for-sale  13,790   2,835,051   19,441   2,868,282 
Mortgage servicing rights  -   -   144,069   144,069 
Other assets:            
 Deferred compensation assets  22,796   -   -   22,796 
 Derivatives, forwards and futures  39,733   -   -   39,733 
 Derivatives, interest rate contracts  -   326,566   -   326,566 
 Derivatives, other  -   2   -   2 
  Total other assets  62,529   326,568   -   389,097 
  Total assets$ 76,319 $ 4,142,680 $ 392,056 $ 4,611,055 
Trading liabilities - capital markets:            
 U.S. treasuries$ - $ 190,725 $ - $ 190,725 
 Government agency issued MBS  -   736   -   736 
 Corporate and other debt  -   155,824   -   155,824 
  Total trading liabilities - capital markets  -   347,285   -   347,285 
                
Other short-term borrowings  -   -   14,833   14,833 
Other liabilities:             
  Derivatives, forwards and futures  7,243   -   -   7,243 
  Derivatives, interest rate contracts  -   234,204   -   234,204 
  Derivatives, other  -   1   11,820   11,821 
  Total other liabilities  7,243   234,205   11,820   253,268 
  Total liabilities$ 7,243 $ 581,490 $ 26,653 $ 615,386 
Summary Of Changes In Level 3 Assets And Liabilities Measured At Fair Value
Changes in Recurring Level 3 Fair Value Measurements
                              
The changes in Level 3 assets and liabilities measured at fair value for the twelve months ended December 31, 2012, 2011, and 2010, on a recurring basis are summarized as follows: 
                              
   Twelve Months Ended December 31, 2012  
           Securities available-for-sale Mortgage     Other   
   Trading Loans held- Investment  Venture servicing Net derivative short-term  
(Dollars in thousands)securities for-sale portfolio Capital rights, net liabilities borrowings  
Balance on January 1, 2012$ 18,059  $ 210,487  $ 7,262 $ 12,179  $ 144,069  $ (11,820)  $ (14,833)  
 Total net gains/(losses) included in:                           
  Net income  3,678    (2,618)    -   371    (5,075)    (1,757)    3,677  
  Other comprehensive income  -    -    (234)   -    -    -    -  
 Purchases  -    60,111    -   -    -    -    -  
 Issuances  -    -    -   -    -    -    -  
 Sales  -    -    -   (8,250)    -    -    -  
 Settlements  (9,225)    (27,032)    (1,775)   -    (24,683)    11,402    -  
 Net transfers into/(out of) Level 3  5,480    (19,854) (c)     -   -    -    -    -  
Balance on December 31, 2012$ 17,992  $ 221,094  $ 5,253 $ 4,300  $ 114,311  $ (2,175)  $ (11,156)  
Net unrealized gains/(losses) included in net income$ 2,084 (a)   $ (2,618) (a)   $ - $ (4,700) (b)   $ (3,957) (a)   $ (1,757) (d)   $ 3,677 (a)   

   Twelve Months Ended December 31, 2011 
           Securities available-for-sale Mortgage     Other   
   Trading Loans held- Investment  Venture servicing Net derivative short-term  
(Dollars in thousands)securities for-sale portfolio Capital rights, net liabilitiesborrowings  
Balance on January 1, 2011$ 26,478  $ 207,632  $ 39,391 $ 13,179  $ 207,319  $ (1,000)  $ (27,309)  
 Total net gains/(losses) included in:                           
  Net income  3,796    (368)    -   -    (41,260)    (9,414)    12,476  
  Other comprehensive income  -    -    (1,688)   -    -    -    -  
 Purchases  -    49,323    -   -    -    -    -  
 Issuances  -    -    -   -    -    (2,500)    -  
 Sales  (132)    -    (29,217)   (1,000)    -    -    -  
 Settlements  (12,083)    (37,198)    (1,224)   -    (21,990)    1,094    -  
 Net transfers into/(out of) Level 3   -    (8,902) (c)     -   -    -    -    -  
Balance on December 31, 2011$ 18,059  $ 210,487  $ 7,262 $ 12,179  $ 144,069  $ (11,820)  $ (14,833)  
Net unrealized gains/(losses) included in net income$ 2,205 (a)   $ (368) (a)   $ - $ -(b) $ (40,076)(a)   $ (9,414) (d)   $ 12,476(a)   

    Twelve Months Ended December 31, 2010  
          Securities available-for-sale Mortgage     Other  
   Trading Loans held- Investment Venture servicing  Net derivative short-term  
(Dollars in thousands)securities for-sale portfolio capital rights liabilities borrowings  
Balance on January 1, 2010$ 56,132  $ 206,227  $ 99,173 $ 15,743  $ 302,611  $ -  $ (39,662)  
Adjustment due to adoption of amendments to ASC 810  (4,776)    -    -   -    (2,293)    -    -  
 Total net gains/(losses) included in:                           
  Net income  8,627    (17,991)    -   (2,962)    (31,146)    -    12,353  
  Other comprehensive income  -    -    (2,302)   -    -    -    -  
Purchases, sales, issuances, and settlements, net  (33,505)    19,396 (c)   (57,480)   398    (61,853)    (1,000)    -  
Balance on December 31, 2010$ 26,478  $ 207,632  $ 39,391 $ 13,179  $ 207,319  $ (1,000)  $ (27,309)  
Net unrealized gains/(losses) included in net income$ 5,467 (a) $ (17,991) (a) $ - $ (2,962) (b) $ (27,153) (a) $ (1,000) (d) $ (12,353) (a) 

Certain previously reported amounts have been reclassified to agree with current presentation.

 

  • Primarily included in mortgage banking income on the Consolidated Statements of Income.
  • Represents recognized gains and losses attributable to venture capital investments classified within securities available-for-sale that are included in securities gains/(losses) in noninterest income.
  • Transfers out of recurring loans held-for-sale level 3 balances reflect movements out of loans held-for-sale and into real estate acquired by foreclosure (level 3 nonrecurring).
  • Included in Other expense
Nonrecurring Fair Value Measurements
             Twelve Months Ended 
 Carrying value at December 31, 2012 December 31, 2012 
(Dollars in thousands)Level 1 Level 2 Level 3 Total Net gains/(losses) 
Loans held-for-sale - SBAs$ - $ 23,902 $ - $ 23,902 $ 15 
Loans held-for-sale - first mortgages  -   -   12,054   12,054   (436) 
Loans, net of unearned income (a)  -   -   117,064   117,064   (55,948) 
Real estate acquired by foreclosure (b)  -   -   41,767   41,767   (9,422) 
Other assets (c)  -   -   76,501   76,501   (8,248) 
             $ (74,039) 
                
                
             Twelve Months Ended 
 Carrying value at December 31, 2011 December 31, 2011 
(Dollars in thousands)Level 1 Level 2 Level 3 Total Net gains/(losses) 
Loans held-for-sale - SBAs$ - $ 66,730 $ - $ 66,730 $ (2) 
Loans held-for-sale - first mortgages  -   -   11,980   11,980   (5,947) 
Loans, net of unearned income (a)  -   -   125,297   125,297   (48,330) 
Real estate acquired by foreclosure (b)  -   -   68,884   68,884   (18,358) 
Other assets (c)  -   -   91,243   91,243   (12,192) 
             $ (84,829) 
                
                
             Twelve Months Ended 
 Carrying value at December 31, 2010 December 31, 2010 
(Dollars in thousands)Level 1 Level 2 Level 3 Total Net gains/(losses) 
Loans held-for-sale - SBAs$ - $ 10,456 $ - $ 10,456 $ 60 
Loans held-for-sale - first mortgages  -   -   15,289   15,289   (7,249) 
Loans, net of unearned income (a)  -   -   213,974   213,974   (156,572) 
Real estate acquired by foreclosure (b)  -   -   110,536   110,536   (18,097) 
Other assets (c)  -   -   87,667   87,667   (11,145) 
             $ (193,003) 

  • Represents carrying value of loans for which adjustments are based on the appraised value of the collateral. Write-downs on these loans are recognized as part of provision.
  • Represents the fair value and related losses of foreclosed properties that were measured subsequent to their initial classification as foreclosed assets. Balance excludes foreclosed real estate related to government insured mortgages.
  • Represents tax credit investments.

 

Schedule Of Unobservable Inputs Utilized In Determining The Fair Value Of Level 3 Recurring And Non-Recurring Measurements
Level 3 Measurements 
The following table provides information regarding the unobservable inputs utilized in determining the fair value of level 3 recurring and non-recurring measurements as of December 31, 2012: 
           
(Dollars in Thousands)         
  Fair Value at        
Level 3 Class December 31, 2012Valuation TechniquesUnobservable InputValues Utilized 
Trading securities - mortgage $17,987 Discounted cash flow (a) (a) 
Loans held-for-sale - mortgages  233,148 Discounted cash flow Prepayment speeds 6% - 10% 
       Credit spreads 2% - 4% 
       Delinquency adjustment factor 15% - 25% added to credit spread 
       Loss severity trends 50% - 60% of UPB 
Venture capital investments  4,300 Industry comparables Adjustment for minority interest and small business status 40% - 50% discount 
     Discounted cash flow Discount rate 25% - 30% 
       Earnings capitalization rate 20% - 25% 
Mortgage servicing rights  114,311 Discounted cash flow (a) (a) 
Other short-term borrowings  11,156 Discounted cash flow (b) (b) 
Derivative liabilities, other  2,175 Discounted cash flow Visa covered litigation resolution amount $4.4 billion - $5.0 billion 
       Probability of resolution scenarios 10%-50% 
       Time until resolution 9 - 18 months 
Loans, net of unearned income (c)   117,064 Appraisals from comparable properties Adjustment for value changes since appraisal 0% - 10% of appraisal 
     Other collateral valuations Borrowing base certificates 20% - 50% of gross value 
       Financial Statements/Auction Values 0% - 25% of reported value 
Real estate acquired by foreclosure (d)  41,767 Appraisals from comparable properties Adjustment for value changes since appraisal 0% - 10% of appraisal 
Other assets (e)  76,501 Discounted cash flow Adjustments to current sales yields for specific properties 0% - 15% adjustment to yield 
     Appraisals from comparable properties Marketability adjustments for specific properties 0% - 25% of appraisal 

  • The unobservable inputs for Principal-only and Interest-only trading securities and MSR are discussed in Note 23 – Loan Sales and Securitizations.
  • The inputs and associated ranges for Other short-term borrowings mirror those of the related MSR.
  • Represents carrying value of loans for which adjustments are based on the appraised value of the collateral. Write-downs on these loans are recognized as part of provision.
  • Represents the fair value of foreclosed properties that were measured subsequent to their initial classification as foreclosed assets. Balance excludes foreclosed real estate related to government insured mortgages.
  • Represents tax credit investments.
Summary Of Differences Between The Fair Value Carrying Amount Of Mortgages Held-For-Sale And Aggregate Unpaid Principal Amount
The following tables reflect the differences between the fair value carrying amount of mortgages held-for-sale measured at fair value in accordance with management’s election and the aggregate unpaid principal amount FHN is contractually entitled to receive at maturity. 
  December 31, 2012 
(Dollars in thousands)Fair value carrying amount Aggregate unpaid principal Fair value carrying amount less aggregate unpaid principal 
Loans held-for-sale reported at fair value:          
 Total loans$223,443 $343,450  $ (120,007) 
 Nonaccrual loans 51,203  110,386    (59,183) 
 Loans 90 days or more past due and still accruing 9,111  20,839    (11,728) 
            
  December 31, 2011 
(Dollars in thousands)Fair value carrying amount Aggregate unpaid principal Fair value carrying amount less aggregate unpaid principal 
Loans held-for-sale reported at fair value:          
 Total loans$221,389 $307,990  $ (86,601) 
 Nonaccrual loans 42,471  93,997    (51,526) 
 Loans 90 days or more past due and still accruing 11,486  24,755    (13,269) 
Changes In Fair Value Of Assets And Liabilities Which Fair Value Option Included In Current Period Earnings
Assets and liabilities accounted for under the fair value election are initially measured at fair value with subsequent changes in fair value recognized in earnings. Such changes in the fair value of assets and liabilities for which FHN elected the fair value option are included in current period earnings with classification in the income statement line item reflected in the following table: 
            
    Twelve Months Ended 
    December 31 
(Dollars in thousands) 2012  2011  2010 
Changes in fair value included in net income:         
 Capital markets noninterest income         
  Trading loans$ - $ - $ 11,752 
 Mortgage banking noninterest income         
  Loans held-for-sale  (2,618)   (368)   (17,991) 
  Other short-term borrowings  3,677   12,476   (12,353) 
Summary Of Book Value And Estimated Fair Value Of Financial Instruments
      December 31, 2012 
    Book Fair Value 
(Dollars in thousands)  Value Level 1 Level 2 Level 3 Total 
Assets:                 
Loans, net of unearned income and allowance for loan losses                 
 Commercial:                 
  Commercial, financial and industrial  $8,700,765 $ - $ - $ 8,546,446 $ 8,546,446 
  Commercial real estate                 
   Income CRE   1,094,020   -   -   1,059,979   1,059,979 
   Residential CRE   54,218   -   -   54,208   54,208 
 Retail:                 
  Consumer real estate (a) 5,559,754   -   -   4,993,192   4,993,192 
  Permanent mortgage (a) 740,655   -   -   617,385   617,385 
  Credit card & other   282,207   -   -   283,830   283,830 
Total loans, net of unearned income and allowance for loan losses   16,431,619   -   -   15,555,040   15,555,040 
          
Short-term financial assets                 
 Total interest-bearing cash    353,373   353,373   -   -   353,373 
 Total federal funds sold & securities purchased under agreements to resell    636,383   -   636,383   -   636,383 
Total short-term financial assets    989,756   353,373   636,383   -   989,756 
          
Trading securities (b) 1,262,720   -   1,244,728  17,992  1,262,720 
Loans held-for-sale (b) 401,937   -   26,251  375,686  401,937 
Securities available-for-sale (b)(c) 3,061,808   15,277   2,839,545  206,986  3,061,808 
Derivative assets (b) 292,472   1,850   290,622  0  292,472 
          
Other assets                 
 Tax credit investments   76,501   -   -   76,501   76,501 
 Deferred compensation assets   22,477   22,477   -   -   22,477 
Total other assets   98,978   22,477   -   76,501   98,978 
          
Nonearning assets                 
 Cash & due from banks    469,879   469,879   -   -   469,879 
 Capital markets receivables    303,893   -   303,893   -   303,893 
 Accrued interest receivable    72,779   -   72,779   -   72,779 
Total nonearning assets    846,551   469,879   376,672   -   846,551 
Total assets  $ 23,385,841 $ 862,856 $ 5,414,201 $ 16,232,205 $ 22,509,262 
                     
Liabilities:                 
Deposits:                 
 Defined maturity  $1,523,428 $ - $ 1,556,020 $ - $ 1,556,020 
 Undefined maturity   15,106,281   -   15,106,281   -   15,106,281 
Total deposits   16,629,709   -   16,662,301   -   16,662,301 
                   
Trading liabilities (b) 564,429   -   564,429   -  564,429 
                   
Short-term financial liabilities                 
 Total federal funds purchased & securities sold under agreements to repurchase   1,906,461   -   1,906,461   -   1,906,461 
 Total other borrowings   441,201   -   430,045   11,156   441,201 
Total short-term financial liabilities   2,347,662   -   2,336,506   11,156   2,347,662 
                   
Term borrowings                 
 Real estate investment trust-preferred   45,760   -   -   42,300   42,300 
 Term borrowings - new market tax credit investment   18,000   -   -   18,835   18,835 
 Borrowings secured by residential real estate   390,182   -   -   231,041   231,041 
 Other long term borrowings   1,772,540   -   1,729,527   -   1,729,527 
Total term borrowings 2,226,482   -   1,729,527   292,176   2,021,703 
                   
Derivative liabilities (b) 202,269  2,546  197,548  2,175  202,269 
          
Other noninterest-bearing liabilities                 
 Capital markets payables    296,450   -   296,450   -   296,450 
 Accrued interest payable    28,114   -   28,114   -   28,114 
Total other noninterest-bearing liabilities    324,564   -   324,564   -   324,564 
Total liabilities  $ 22,295,115 $ 2,546 $ 21,814,875 $ 305,507 $ 22,122,928 

  • Includes restricted real estate loans and secured borrowings.
  • Classes are detailed in the recurring and nonrecurring measurement tables.
  • Level 3 includes restricted investments in FHLB-Cincinnati stock of $125.5 million and FRB stock of $66.0 million.

  December 31, 2011 
  Book Fair 
(Dollars in thousands)ValueValue
Assets:      
Loans, net of unearned income and allowance for loan losses$16,012,776 $15,210,592 
Short-term financial assets 896,444  896,444 
Trading securities 988,217  988,217 
Loans held-for-sale 431,897  431,897 
Securities available-for-sale 3,066,272  3,066,272 
Derivative assets 366,301  366,301 
Other assets 114,039  114,039 
Nonearning assets 628,440  628,440 
Liabilities:      
Deposits:      
 Defined maturity$1,781,893 $1,821,457 
 Undefined maturity 14,431,116  14,431,116 
Total deposits 16,213,009  16,252,573 
Trading liabilities 347,285  347,285 
Short-term financial liabilities 2,059,602  2,059,602 
Term borrowings 2,481,660  2,182,061 
Derivative liabilities 253,268  253,268 
Other noninterest-bearing liabilities 195,208  195,208 

 Contractual Amount Fair Value  
 December 31, 2012 December 31, 2011 December 31, 2012 December 31, 2011  
Unfunded Commitments:             
Loan commitments$7,993,218 $7,435,227 $1,765 $1,358  
Standby and other commitments 367,785  359,619  4,933  5,954