Loans (Tables)

12 Months Ended

Dec. 31, 2017

The following table provides the balance of loans, net of unearned income, by portfolio segment as of December 31, 2017 and 2016:



	December 31
(Dollars in thousands)	2017		2016
Commercial:
Commercial, financial, and industrial	$	16,057,273	$	12,148,087
Commercial real estate	4,214,695		2,135,523
Consumer:
Consumer real estate (a)	6,367,755		4,523,752
Permanent mortgage	399,307		423,125
Credit card & other	619,899		359,033
Loans, net of unearned income	$	27,658,929	$	19,589,520
Allowance for loan losses	189,555		202,068
Total net loans	$	27,469,374	$	19,387,452


(a)	Balances as of December 31, 2017 and 2016, include $24.2 million and $35.9 million of restricted real estate loans, respectively. See Note 21—Variable Interest Entities for additional information.

Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period

The following tables reflect FHN's contractually required payments receivable, cash flows expected to be collected and the fair value of the acquired loans at the acquisition date of November 30, 2017. These amounts are considered provisional as management continues to identify and assess information regarding the nature of these assets and reviews the associated valuation assumptions and methodologies.



	Non-PCI Loans
(Dollars in thousands)	November 30, 2017
Contractually required payments including interest	$	9,182,610
Less : expected losses and foregone interest	(801,546		)
Cash flows expected to be collected	8,381,064
Fair value of loans acquired (a)	$	7,229,948


(a)	Includes $127.8 million of loans held-for-sale.



	PCI Loans
(Dollars in thousands)	November 30, 2017
Contractually required payments including interest	$	258,950
Less : nonaccretable difference	(77,022		)
Cash flows expected to be collected	181,928
Less : accretable yield	(13,957		)
Fair value of loans acquired (a)	$	167,971


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

Certain Loans Acquired In Transfer Not Accounted For As Debt Securities Accretable Yield Movement Schedule Rollforward

The following table presents a rollforward of the accretable yield for the year ended December 31, 2017 and 2016:



	Year Ended December 31
(Dollars in thousands)	2017			2016
Balance, beginning of period	$	6,871		$	8,542
Addition	13,957			2,883
Accretion	(3,564		)	(3,963		)
Adjustment for payoffs	(1,917		)	(6,409		)
Adjustment for charge-offs	(45		)	(674		)
Adjustment for pool excess recovery (a)	(222		)	—
Increase in accretable yield (b)	467			6,525
Other	76			(33		)
Balance, end of period	$	15,623		$	6,871


(a)	Represents the removal of accretable difference for the remaining loans in a pool which is now in a recovery state.


(b)	Includes changes in the accretable yield due to both transfers from the nonaccretable difference and the impact of changes in the expected timing of the cash flows.

Schedule Of Acquired Purchase Credit Impaired Loans By Portfolio Segment

The following table reflects the outstanding principal balance and carrying amounts of the acquired PCI loans as of December 31, 2017 and 2016:



	December 31, 2017				December 31, 2016
(Dollars in thousands)	Carrying value		Unpaid balance		Carrying value		Unpaid balance
Commercial, financial and industrial	$	102,330	$	115,296	$	40,368	$	41,608
Commercial real estate	30,375		35,472		4,763		6,514
Consumer real estate	38,176		42,568		1,172		1,677
Credit card and other	5,500		6,351		52		64
Total	$	176,381	$	199,687	$	46,355	$	49,863

Information By Class Related To Individually Impaired Loans

The following tables provide information at December 31, 2017 and 2016, by class related to individually impaired loans and consumer TDRs, regardless of accrual status. Recorded investment is defined as the amount of the investment in a loan, excluding any valuation allowance but including any direct write-down of the investment. For purposes of this disclosure, PCI loans and the TRUPs valuation allowance have been excluded.



	December 31, 2017
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
Impaired loans with no related allowance recorded:
Commercial:
General C&I	$	8,183	$	17,372	$	—	$	7,810	$	—
Income CRE	—		—		—		—		—
Total	$	8,183	$	17,372	$	—	$	7,810	$	—
Consumer:
HELOC (a)	$	9,258	$	19,193	$	—	$	10,374	$	—
R/E installment loans (a)	4,093		4,663		—		4,076		—
Permanent mortgage (a)	5,132		7,688		—		5,602		—
Total	$	18,483	$	31,544	$	—	$	20,052	$	—
Impaired loans with related allowance recorded:
Commercial:
General C&I	$	31,774	$	38,256	$	5,119	$	29,183	$	773
TRUPS	3,067		3,700		925		3,139		—
Income CRE	1,612		1,612		49		1,695		52
Residential CRE	795		1,263		83		1,106		10
Total	$	37,248	$	44,831	$	6,176	$	35,123	$	835
Consumer:
HELOC	$	72,469	$	75,207	$	14,382	$	77,454	$	2,261
R/E installment loans	43,075		43,827		8,793		48,473		1,246
Permanent mortgage	79,662		90,934		12,105		81,422		2,455
Credit card & other	593		593		311		406		11
Total	$	195,799	$	210,561	$	35,591	$	207,755	$	5,973
Total commercial	$	45,431	$	62,203	$	6,176	$	42,933	$	835
Total consumer	$	214,282	$	242,105	$	35,591	$	227,807	$	5,973
Total impaired loans	$	259,713	$	304,308	$	41,767	$	270,740	$	6,808


(a)	All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.



	December 31, 2016
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
Impaired loans with no related allowance recorded:
Commercial:
General C&I	$	10,419	$	16,636	$	—	$	12,009	$	—
Income CRE	—		—		—		1,543		—
Total	$	10,419	$	16,636	$	—	$	13,552	$	—
Consumer:
HELOC (a)	$	11,383	$	21,662	$	—	$	11,168	$	—
R/E installment loans (a)	3,957		4,992		—		4,255		—
Permanent mortgage (a)	5,311		7,899		—		4,418		—
Total	$	20,651	$	34,553	$	—	$	19,841	$	—
Impaired loans with related allowance recorded:
Commercial:
General C&I	$	34,334	$	34,470	$	3,294	$	30,836	$	902
TRUPS	3,209		3,700		925		3,274		—
Income CRE	1,831		2,209		62		3,757		70
Residential CRE	1,293		1,761		132		1,360		22
Total	$	40,667	$	42,140	$	4,413	$	39,227	$	994
Consumer:
HELOC	$	84,711	$	87,126	$	15,927	$	87,659	$	2,092
R/E installment loans	53,409		54,559		12,875		57,906		1,370
Permanent mortgage	88,615		100,983		12,470		91,838		2,310
Credit card & other	306		306		133		345		13
Total	$	227,041	$	242,974	$	41,405	$	237,748	$	5,785
Total commercial	$	51,086	$	58,776	$	4,413	$	52,779	$	994
Total consumer	$	247,692	$	277,527	$	41,405	$	257,589	$	5,785
Total impaired loans	$	298,778	$	336,303	$	45,818	$	310,368	$	6,779


(a)	All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.

Balances Of Commercial Loan Portfolio Classes, Disaggregated By PD Grade

he following tables provide the balances of commercial loan portfolio classes with associated allowance, disaggregated by PD grade as of December 31, 2017 and 2016:



	December 31, 2017
(Dollars in thousands)	General C&I		Loans to Mortgage Companies		TRUPS (a)		Income CRE		Residential CRE		Total		Percentage of Total		Allowance for Loan Losses
PD Grade:
1	$	526,825	$	—	$	—	$	2,691	$	—	$	529,516	3	%	$	70
2	862,217		—		—		1,935		67		864,219		4		339
3	560,529		652,982		—		226,126		39		1,439,676		7		272
4	931,667		629,432		—		333,364		—		1,894,463		9		854
5	1,430,153		328,477		—		447,534		2,383		2,208,547		11		7,355
6	1,633,060		335,169		—		491,604		3,062		2,462,895		12		10,495
7	2,227,774		47,720		—		584,973		9,324		2,869,791		14		13,490
8	1,073,178		35,266		—		260,425		6,216		1,375,085		7		21,831
9	2,837,501		70,915		—		1,514,609		22,843		4,445,868		22		9,804
10	366,971		—		—		46,606		4,421		417,998		2		8,808
11	222,405		—		—		34,213		2,827		259,445		1		6,784
12	415,499		—		—		158,128		3,616		577,243		3		5,882
13	193,429		—		303,848		16,907		53		514,237		3		7,265
14,15,16	224,093		—		—		7,142		800		232,035		1		24,400
Collectively evaluated for impairment	13,505,301		2,099,961		303,848		4,126,257		55,651		20,091,018		99		117,649
Individually evaluated for impairment	39,957		—		3,067		1,612		795		45,431		—		6,176
Purchased credit-impaired loans	105,139		—		—		28,494		1,886		135,519		1		2,813
Total commercial loans	$	13,650,397	$	2,099,961	$	306,915	$	4,156,363	$	58,332	$	20,271,968	100	%	$	126,638



	December 31, 2016
(Dollars in thousands)	General C&I		Loans to Mortgage Companies		TRUPS (a)		Income CRE		Residential CRE		Total		Percentage of Total		Allowance for Loan Losses
PD Grade:
1	$	465,179	$	—	$	—	$	1,078	$	—	$	466,257	3	%	$	77
2	791,183		—		—		11,742		87		803,012		6		403
3	491,386		462,486		—		153,670		—		1,107,542		8		304
4	978,282		332,107		—		222,422		—		1,532,811		11		953
5	1,232,401		275,209		—		365,653		702		1,873,965		13		6,670
6	1,540,519		614,109		—		338,344		9,338		2,502,310		17		10,403
7	1,556,117		317,283		—		352,390		2,579		2,228,369		16		14,010
8	963,359		30,974		—		425,503		2,950		1,422,786		10		25,986
9	611,774		4,299		—		105,277		4,417		725,767		5		13,857
10	355,359		8,663		—		50,484		9,110		423,616		3		8,400
11	238,230		—		—		20,600		6,541		265,371		2		6,556
12	170,531		—		—		15,395		4,168		190,094		1		6,377
13	121,276		—		304,236		6,748		311		432,571		3		4,225
14,15,16	194,572		59		—		16,313		1,659		212,603		1		20,297
Collectively evaluated for impairment	9,710,168		2,045,189		304,236		2,085,619		41,862		14,187,074		99		118,518
Individually evaluated for impairment	44,753		—		3,209		1,831		1,293		51,086		1		4,413
Purchased credit-impaired loans	40,532		—		—		4,583		335		45,450		—		319
Total commercial loans	$	9,795,453	$	2,045,189	$	307,445	$	2,092,033	$	43,490	$	14,283,610	100	%	$	123,250


(a)	Balances as of December 31, 2017 and 2016, presented net of a $25.5 million valuation allowance. Based on the underlying structure of the notes, the best possible internal grade is “13”.


(b)	The increase in loans year over year is not comparable to the change in allowance year over year as CBF loans are recorded at fair value.

Loans by FICO Score, Consumer

The following table reflects the percentage of balances outstanding by average, refreshed FICO scores for the HELOC, real estate installment, and permanent mortgage classes of loans as of December 31, 2017 and 2016:



	December 31, 2017						December 31, 2016
	HELOC		R/E Installment Loans		Permanent Mortgage		HELOC		R/E Installment Loans		Permanent Mortgage
FICO score 740 or greater	60.0	%	73.1	%	46.4	%	56.9	%	70.3	%	45.0	%
FICO score 720-739	8.7		8.0		12.8		8.8		8.3		9.5
FICO score 700-719	8.3		6.4		9.2		8.6		6.8		9.2
FICO score 660-699	11.1		7.2		14.8		13.2		8.4		17.1
FICO score 620-659	4.9		2.8		7.3		5.6		3.5		9.1
FICO score less than 620 (a)	7.0		2.5		9.5		6.9		2.7		10.1
Total	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%	100.0	%


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

Accruing And Non-Accruing Loans By Class

The following table reflects accruing and non-accruing loans by class on December 31, 2017:



	Accruing								Non-Accruing
(Dollars in thousands)	Current		30-89 Days Past Due		90+ Days Past Due		Total Accruing		Current		30-89 Days Past Due		90+ Days Past Due		Total Non- Accruing		Total Loans
Commercial (C&I):
General C&I	$	13,508,635	$	8,442	$	95	$	13,517,172	$	1,761	$	7,019	$	19,306	$	28,086	$	13,545,258
Loans to mortgage companies	2,099,961		—		—		2,099,961		—		—		—		—		2,099,961
TRUPS (a)	303,848		—		—		303,848		—		—		3,067		3,067		306,915
Purchased credit-impaired loans	82,515		3,065		19,559		105,139		—		—		—		—		105,139
Total commercial (C&I)	15,994,959		11,507		19,654		16,026,120		1,761		7,019		22,373		31,153		16,057,273
Commercial real estate:
Income CRE	4,126,411		856		—		4,127,267		56		—		546		602		4,127,869
Residential CRE	55,655		—		—		55,655		—		—		791		791		56,446
Purchased credit-impaired loans	26,501		1,828		2,051		30,380		—		—		—		—		30,380
Total commercial real estate	4,208,567		2,684		2,051		4,213,302		56		—		1,337		1,393		4,214,695
Consumer real estate:
HELOC	1,738,493		17,828		9,702		1,766,023		40,508		3,626		8,354		52,488		1,818,511
R/E installment loans	4,480,953		7,189		3,573		4,491,715		14,439		1,957		2,603		18,999		4,510,714
Purchased credit-impaired loans	35,356		2,016		1,158		38,530		—		—		—		—		38,530
Total consumer real estate	6,254,802		27,033		14,433		6,296,268		54,947		5,583		10,957		71,487		6,367,755
Permanent mortgage	365,527		3,930		3,460		372,917		13,245		1,052		12,093		26,390		399,307
Credit card & other:
Credit card	193,940		1,371		1,053		196,364		—		—		—		—		196,364
Other	415,070		2,666		103		417,839		31		—		165		196		418,035
Purchased credit-impaired loans	2,993		1,693		814		5,500		—		—		—		—		5,500
Total credit card & other	612,003		5,730		1,970		619,703		31		—		165		196		619,899
Total loans, net of unearned income	$	27,435,858	$	50,884	$	41,568	$	27,528,310	$	70,040	$	13,654	$	46,925	$	130,619	$	27,658,929

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

The following table reflects accruing and non-accruing loans by class on December 31, 2016:



	Accruing								Non-Accruing
(Dollars in thousands)	Current		30-89 Days Past Due		90+ Days Past Due		Total Accruing		Current		30-89 Days Past Due		90+ Days Past Due		Total Non- Accruing		Total Loans
Commercial (C&I):
General C&I	$	9,720,231	$	5,199	$	23	$	9,725,453	$	16,106	$	374	$	12,988	$	29,468	$	9,754,921
Loans to mortgage companies	2,041,408		3,722		—		2,045,130		—		—		59		59		2,045,189
TRUPS (a)	304,236		—		—		304,236		—		—		3,209		3,209		307,445
Purchased credit-impaired loans	40,113		185		234		40,532		—		—		—		—		40,532
Total commercial (C&I)	12,105,988		9,106		257		12,115,351		16,106		374		16,256		32,736		12,148,087
Commercial real estate:
Income CRE	2,085,455		14		—		2,085,469		232		460		1,289		1,981		2,087,450
Residential CRE	42,182		178		—		42,360		—		—		795		795		43,155
Purchased credit-impaired loans	4,809		109		—		4,918		—		—		—		—		4,918
Total commercial real estate	2,132,446		301		—		2,132,747		232		460		2,084		2,776		2,135,523
Consumer real estate:
HELOC	1,602,640		17,997		10,859		1,631,496		46,964		4,201		8,922		60,087		1,691,583
R/E installment loans	2,794,866		7,844		5,158		2,807,868		17,989		2,383		2,353		22,725		2,830,593
Purchased credit-impaired loans	1,319		164		93		1,576		—		—		—		—		1,576
Total consumer real estate	4,398,825		26,005		16,110		4,440,940		64,953		6,584		11,275		82,812		4,523,752
Permanent mortgage	385,972		4,544		5,428		395,944		11,867		2,194		13,120		27,181		423,125
Credit card & other:
Credit card	188,573		1,622		1,456		191,651		—		—		—		—		191,651
Other	166,062		992		134		167,188		—		—		142		142		167,330
Purchased credit-impaired loans	52		—		—		52		—		—		—		—		52
Total credit card & other	354,687		2,614		1,590		358,891		—		—		142		142		359,033
Total loans, net of unearned income	$	19,377,918	$	42,570	$	23,385	$	19,443,873	$	93,158	$	9,612	$	42,877	$	145,647	$	19,589,520

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

Schedule Of Troubled Debt Restructurings Occurring During The Year

The following tables reflect portfolio loans that were classified as TDRs during the year ended December 31, 2017 and 2016:



	2017					2016
(Dollars in thousands)	Number	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number	Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Commercial (C&I):
General C&I	5	$	1,095	$	1,086	8	$	23,876	$	22,026
Total commercial (C&I)	5	1,095		1,086		8	23,876		22,026
Commercial real estate:
Income CRE	1	199		198		1	100		99
Total commercial real estate	1	199		198		1	100		99
Consumer real estate:
HELOC	143	12,739		12,422		236	21,173		20,937
R/E installment loans	53	4,092		4,027		51	4,918		5,193
Total consumer real estate	196	16,831		16,449		287	26,091		26,130
Permanent mortgage	34	5,078		5,045		13	4,811		4,802
Credit card & other	91	572		550		23	116		110
Total troubled debt restructurings	327	$	23,775	$	23,328	332	$	54,994	$	53,167

Schedule Of Troubled Debt Restructurings Within The Previous 12 Months

The following tables present TDRs which re-defaulted during 2017 and 2016, and as to which the modification occurred 12 months or less prior to the re-default. For purposes of this disclosure, FHN generally defines payment default as 30 or more days past due.



	2017			2016
(Dollars in thousands)	Number	Recorded Investment		Number	Recorded Investment
Commercial (C&I):
General C&I	5	$	11,498	1	$	77
Total commercial (C&I)	5	11,498		1	77
Commercial real estate:
Income CRE	1	88		—	—
Total commercial real estate	1	88		—	—
Consumer real estate:
HELOC	5	776		3	154
R/E installment loans	—	—		3	1,560
Total consumer real estate	5	776		6	1,714
Permanent mortgage	3	715		—	—
Credit card & other	10	77		—	—
Total troubled debt restructurings	24	$	13,154	7	$	1,791