UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 001-15185
First Horizon National Corporation
(Exact name of registrant as specified in its charter)
TN | 62-0803242 | |
(State or other jurisdiction incorporation of organization) |
(IRS Employer Identification No.) | |
165 MADISON AVENUE MEMPHIS, TENNESSEE |
38103 | |
(Address of principal executive office) | (Zip Code) |
(Registrants telephone number, including area code) (901) 523-4444
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Class |
Outstanding on September 30, 2013 | |
Common Stock, $.625 par value | 236,328,090 |
Table of Contents
FIRST HORIZON NATIONAL CORPORATION
2 | ||||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
77 | |||
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
125 | |||
125 | ||||
126 | ||||
126 | ||||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
126 | |||
126 | ||||
126 | ||||
126 | ||||
127 | ||||
128 | ||||
129 | ||||
Exhibit 10.1 |
||||
Exhibit 31(a) |
||||
Exhibit 31(b) |
||||
Exhibit 32(a) |
||||
Exhibit 32(b) |
FINANCIAL INFORMATION
This financial information reflects all adjustments that are, in the opinion of management, necessary for a fair presentation of the financial condition and results of operations for the interim periods presented.
2
CONSOLIDATED CONDENSED STATEMENTS OF CONDITION
First Horizon National Corporation | ||||||||||||
September 30 | December 31 | |||||||||||
(Dollars in thousands, except restricted and share amounts)(Unaudited) |
2013 | 2012 | 2012 | |||||||||
Assets: |
||||||||||||
Cash and due from banks (Restricted$1.5 million on September 30, 2013; $.6 million on September 30, 2012; and $on December 31, 2012) |
$ | 395,631 | $ | 355,978 | $ | 469,879 | ||||||
Federal funds sold |
52,830 | 12,425 | 34,492 | |||||||||
Securities purchased under agreements to resell (Note 16) |
576,355 | 517,263 | 601,891 | |||||||||
|
|
|
|
|
|
|||||||
Total cash and cash equivalents (Restricted$1.5 million on September 30, 2013; $.6 million on September 30, 2012; and $on December 31, 2012) |
1,024,816 | 885,666 | 1,106,262 | |||||||||
|
|
|
|
|
|
|||||||
Interest-bearing cash |
184,179 | 440,916 | 353,373 | |||||||||
Trading securities |
1,343,134 | 1,204,366 | 1,262,720 | |||||||||
Loans held-for-sale |
371,640 | 410,550 | 401,937 | |||||||||
Securities available-for-sale (Note 3) |
3,186,943 | 3,123,629 | 3,061,808 | |||||||||
Loans, net of unearned income (Restricted$.1 billion on September 30, 2013; September 30, 2012; and December 31, 2012) (Note 4) |
15,408,556 | 16,523,783 | 16,708,582 | |||||||||
Less: Allowance for loan losses (Restricted$3.2 million on September 30, 2013; $4.4 million on September 30, 2012; and $4.3 million on December 31, 2012) (Note 4) |
255,710 | 281,744 | 276,963 | |||||||||
|
|
|
|
|
|
|||||||
Total net loans (Restricted$.1 billion on September 30, 2013; September 30, 2012; and December 31, 2012) |
15,152,846 | 16,242,039 | 16,431,619 | |||||||||
|
|
|
|
|
|
|||||||
Mortgage servicing rights (Note 5) |
116,686 | 120,537 | 114,311 | |||||||||
Goodwill (Note 6) |
140,479 | 134,242 | 134,242 | |||||||||
Other intangible assets, net (Note 6) |
22,216 | 23,679 | 22,700 | |||||||||
Capital markets receivables |
417,743 | 791,190 | 303,893 | |||||||||
Premises and equipment, net |
308,779 | 305,346 | 303,273 | |||||||||
Real estate acquired by foreclosure |
71,626 | 70,779 | 60,690 | |||||||||
Derivative assets (Note 15) |
215,116 | 334,025 | 292,472 | |||||||||
Other assets (Restricted$1.4 million on September 30, 2013; $1.9 million on September 30, 2012 and December 31, 2012) |
1,637,138 | 1,652,866 | 1,670,840 | |||||||||
|
|
|
|
|
|
|||||||
Total assets (Restricted$.1 billion on September 30, 2013; September 30, 2012; and December 31, 2012) |
$ | 24,193,341 | $ | 25,739,830 | $ | 25,520,140 | ||||||
|
|
|
|
|
|
|||||||
Liabilities and equity: |
||||||||||||
Deposits: |
||||||||||||
Savings |
$ | 6,781,522 | $ | 6,608,534 | $ | 6,705,496 | ||||||
Time deposits |
997,726 | 1,063,380 | 1,019,938 | |||||||||
Other interest-bearing deposits |
3,494,236 | 3,468,367 | 3,798,313 | |||||||||
Certificates of deposit $100,000 and more |
575,679 | 518,717 | 503,490 | |||||||||
|
|
|
|
|
|
|||||||
Interest-bearing |
11,849,163 | 11,658,998 | 12,027,237 | |||||||||
Noninterest-bearing |
4,434,746 | 4,569,113 | 4,602,472 | |||||||||
|
|
|
|
|
|
|||||||
Total deposits |
16,283,909 | 16,228,111 | 16,629,709 | |||||||||
|
|
|
|
|
|
|||||||
Federal funds purchased |
1,062,901 | 1,350,806 | 1,351,023 | |||||||||
Securities sold under agreements to repurchase (Note 16) |
427,232 | 443,370 | 555,438 | |||||||||
Trading liabilities |
585,969 | 516,970 | 564,429 | |||||||||
Other short-term borrowings |
303,686 | 856,958 | 441,201 | |||||||||
Term borrowings (Restricted$.1 billion on September 30, 2013; September 30, 2012; and December 31, 2012) |
1,771,288 | 2,263,238 | 2,226,482 | |||||||||
Capital markets payables |
388,373 | 574,201 | 296,450 | |||||||||
Derivative liabilities (Note 15) |
165,918 | 225,084 | 202,269 | |||||||||
Other liabilities |
770,772 | 749,204 | 743,933 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities (Restricted$.1 billion on September 30, 2013; September 30, 2012; and December 31, 2012) |
21,760,048 | 23,207,942 | 23,010,934 | |||||||||
|
|
|
|
|
|
|||||||
Equity: |
||||||||||||
First Horizon National Corporation Shareholders Equity: |
||||||||||||
Preferred stockSeries A, non-cumulative perpetual, no par value, liquidation preference of $100,000 per share(shares authorized1,000; shares issued1,000 on September 30, 2013;on September 30, 2012 and December 31, 2012) |
95,624 | | | |||||||||
Common stock$.625 par value (shares authorized400,000,000; shares issued236,328,090 on September 30, 2013; 247,133,973 on September 30, 2012; and 243,597,780 on December 31, 2012 ) |
147,705 | 154,459 | 152,249 | |||||||||
Capital surplus |
1,413,248 | 1,517,488 | 1,488,463 | |||||||||
Undivided profits |
657,676 | 681,460 | 719,672 | |||||||||
Accumulated other comprehensive loss, net (Note 8) |
(176,391 | ) | (116,684 | ) | (146,343 | ) | ||||||
|
|
|
|
|
|
|||||||
Total First Horizon National Corporation Shareholders Equity |
2,137,862 | 2,236,723 | 2,214,041 | |||||||||
|
|
|
|
|
|
|||||||
Noncontrolling interest |
295,431 | 295,165 | 295,165 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
2,433,293 | 2,531,888 | 2,509,206 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 24,193,341 | $ | 25,739,830 | $ | 25,520,140 | ||||||
|
|
|
|
|
|
See accompanying notes to consolidated condensed financial statements.
3
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
First Horizon National Corporation | ||||||||||||||||
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
(Dollars and shares in thousands except per share data, unless otherwise noted)(Unaudited) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Interest income: |
||||||||||||||||
Interest and fees on loans |
$ | 149,698 | $ | 163,813 | $ | 454,297 | $ | 486,507 | ||||||||
Interest on investment securities |
20,916 | 24,136 | 62,442 | 76,413 | ||||||||||||
Interest on loans held-for-sale |
3,058 | 3,808 | 9,729 | 11,174 | ||||||||||||
Interest on trading securities |
8,747 | 8,392 | 25,798 | 27,450 | ||||||||||||
Interest on other earning assets |
191 | 367 | 734 | 1,210 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
182,610 | 200,516 | 553,000 | 602,754 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Interest on deposits: |
||||||||||||||||
Savings |
3,471 | 4,764 | 11,557 | 15,127 | ||||||||||||
Time deposits |
4,013 | 5,169 | 12,294 | 16,626 | ||||||||||||
Other interest-bearing deposits |
817 | 1,455 | 2,975 | 4,628 | ||||||||||||
Certificates of deposit $100,000 and more |
1,658 | 1,975 | 4,769 | 6,586 | ||||||||||||
Interest on trading liabilities |
3,632 | 2,556 | 10,182 | 7,914 | ||||||||||||
Interest on short-term borrowings |
1,103 | 1,443 | 3,565 | 3,958 | ||||||||||||
Interest on term borrowings |
9,078 | 9,689 | 27,419 | 29,846 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
23,772 | 27,051 | 72,761 | 84,685 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
158,838 | 173,465 | 480,239 | 518,069 | ||||||||||||
Provision for loan losses |
10,000 | 40,000 | 40,000 | 63,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan losses |
148,838 | 133,465 | 440,239 | 455,069 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest income: |
||||||||||||||||
Capital markets |
64,283 | 80,773 | 212,711 | 262,429 | ||||||||||||
Deposit transactions and cash management |
29,279 | 30,352 | 85,189 | 89,216 | ||||||||||||
Mortgage banking |
14,460 | 10,373 | 29,422 | 43,603 | ||||||||||||
Brokerage, management fees and commissions |
10,868 | 8,699 | 30,756 | 25,954 | ||||||||||||
Trust services and investment management |
6,649 | 6,055 | 19,927 | 18,340 | ||||||||||||
Insurance commissions |
733 | 946 | 2,063 | 2,344 | ||||||||||||
Gain on divestiture |
115 | | 115 | 200 | ||||||||||||
Equity securities gains/(losses), net |
| | 28 | 5,065 | ||||||||||||
Debt securities gains/(losses), net |
(96 | ) | | (451 | ) | 328 | ||||||||||
All other income and commissions (Note 7) |
24,184 | 26,340 | 69,774 | 77,407 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
150,475 | 163,538 | 449,534 | 524,886 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted gross income after provision for loan losses |
299,313 | 297,003 | 889,773 | 979,955 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest expense: |
||||||||||||||||
Repurchase and foreclosure provision |
200,000 | | 200,000 | 299,256 | ||||||||||||
Employee compensation, incentives, and benefits (three and nine months ended September 30, 2013, include $17.2 million and $22.6 million, respectively, of expense associated with pension and post-retirement plans reclassified from accumulated other comprehensive income) |
132,213 | 153,970 | 401,897 | 479,044 | ||||||||||||
Occupancy |
13,147 | 13,059 | 37,754 | 36,664 | ||||||||||||
Legal and professional fees |
12,704 | 12,295 | 37,940 | 26,779 | ||||||||||||
Computer software |
10,446 | 10,260 | 30,130 | 29,685 | ||||||||||||
Contract employment and outsourcing |
9,241 | 10,187 | 26,861 | 32,146 | ||||||||||||
Operations services |
9,199 | 8,702 | 26,111 | 27,306 | ||||||||||||
Equipment rentals, depreciation, and maintenance |
7,890 | 7,931 | 23,307 | 23,336 | ||||||||||||
FDIC premium expense |
4,631 | 7,532 | 15,679 | 20,669 | ||||||||||||
Communications and courier |
4,517 | 4,722 | 13,485 | 13,705 | ||||||||||||
Miscellaneous loan costs |
1,349 | 577 | 3,508 | 3,202 | ||||||||||||
Amortization of intangible assets |
928 | 979 | 2,784 | 2,931 | ||||||||||||
Foreclosed real estate |
523 | 2,968 | 3,249 | 9,046 | ||||||||||||
All other expense (Note 7) |
26,768 | 29,987 | 78,799 | 108,571 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
433,556 | 263,169 | 901,504 | 1,112,340 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income/(loss) before income taxes |
(134,243 | ) | 33,834 | (11,731 | ) | (132,385 | ) | |||||||||
Provision/(benefit) for income taxes (three and nine months ended September 30, 2013, include $6.6 million and $8.7 million, respectively, of income tax benefit reclassified from accumulated other comprehensive income) |
(31,094 | ) | 5,260 | 1,644 | (72,348 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income/(loss) from continuing operations |
(103,149 | ) | 28,574 | (13,375 | ) | (60,037 | ) | |||||||||
Income/(loss) from discontinued operations, net of tax (a) |
123 | 108 | 554 | 160 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income/(loss) |
$ | (103,026 | ) | $ | 28,682 | $ | (12,821 | ) | $ | (59,877 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to noncontrolling interest |
2,875 | 2,875 | 8,531 | 8,563 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income/(loss) attributable to controlling interest |
$ | (105,901 | ) | $ | 25,807 | $ | (21,352 | ) | $ | (68,440 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Preferred stock dividends |
1,550 | | 4,288 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income/(loss) available to common shareholders |
$ | (107,451 | ) | $ | 25,807 | $ | (25,640 | ) | $ | (68,440 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings/(loss) per share from continuing operations (Note 9) |
$ | (0.45 | ) | $ | 0.10 | $ | (0.11 | ) | $ | (0.27 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings/(loss) per share from continuing operations (Note 9) |
$ | (0.45 | ) | $ | 0.10 | $ | (0.11 | ) | $ | (0.27 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings/(loss) per share (Note 9) |
$ | (0.45 | ) | $ | 0.10 | $ | (0.11 | ) | $ | (0.27 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings/(loss) per share (Note 9) |
$ | (0.45 | ) | $ | 0.10 | $ | (0.11 | ) | $ | (0.27 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares (Note 9) |
236,895 | 246,628 | 238,990 | 249,742 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted average common shares (Note 9) |
236,895 | 248,306 | 238,990 | 249,742 | ||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated condensed financial statements.
(a) | Due to the nature of the preferred stock issued by FHN and its subsidiaries, all components of Income/(loss) from discontinued operations, net of tax have been attributed solely to FHN as the controlling interest holder. |
4
CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME
First Horizon National Corporation | ||||||||||||||||
Three Months Ended September 30 |
Nine Months Ended September 30 |
|||||||||||||||
(Dollars in thousands) (unaudited) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net income/(loss) |
$ | (103,026 | ) | $ | 28,682 | $ | (12,821 | ) | $ | (59,877 | ) | |||||
Other comprehensive income/(loss), net of tax: |
||||||||||||||||
Unrealized fair value adjustments: |
||||||||||||||||
Securities available-for-sale |
1,714 | 243 | (44,097 | ) | (3,147 | ) | ||||||||||
Recognized pension and other employee benefit plans net periodic benefit costs |
10,560 | 5,655 | 14,049 | 16,619 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income/(loss) |
12,274 | 5,898 | (30,048 | ) | 13,472 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income/(loss) |
(90,752 | ) | 34,580 | (42,869 | ) | (46,405 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income attributable to noncontrolling interest |
2,875 | 2,875 | 8,531 | 8,563 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income/(loss) attributable to controlling interest |
$ | (93,627 | ) | $ | 31,705 | $ | (51,400 | ) | $ | (54,968 | ) | |||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated condensed financial statements.
5
CONSOLIDATED CONDENSED STATEMENTS OF EQUITY
First Horizon National Corporation | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
(Dollars in thousands except per share data)(Unaudited) |
Controlling Interest |
Noncontrolling Interest |
Total | Controlling Interest |
Noncontrolling Interest |
Total | ||||||||||||||||||
Balance, January 1 |
$ | 2,214,041 | $ | 295,165 | $ | 2,509,206 | $ | 2,389,472 | $ | 295,165 | $ | 2,684,637 | ||||||||||||
Net income/(loss) |
(21,352 | ) | 8,531 | (12,821 | ) | (68,440 | ) | 8,563 | (59,877 | ) | ||||||||||||||
Other comprehensive income/(loss) (a) |
(30,048 | ) | | (30,048 | ) | 13,472 | | 13,472 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Comprehensive income/(loss) |
(51,400 | ) | 8,531 | (42,869 | ) | (54,968 | ) | 8,563 | (46,405 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Preferred stock issuance (1,000 shares issued at $100,000 per share net of offering costs) |
95,624 | | 95,624 | | | | ||||||||||||||||||
Cash dividends declared: |
||||||||||||||||||||||||
Preferred stock ($4,288.33 per share) |
(4,288 | ) | | (4,288 | ) | | | | ||||||||||||||||
Common stock ($.15 per share and $.03 per share for the nine months ended September 30, 2013 and 2012, respectively) |
(36,345 | ) | | (36,345 | ) | (7,464 | ) | | (7,464 | ) | ||||||||||||||
Common stock repurchased (b) |
(91,395 | ) | | (91,395 | ) | (98,902 | ) | | (98,902 | ) | ||||||||||||||
Common stock issued for: |
||||||||||||||||||||||||
Stock options and restricted stockequity awards |
608 | | 608 | 133 | | 133 | ||||||||||||||||||
Stock-based compensation expense |
12,452 | | 12,452 | 12,398 | | 12,398 | ||||||||||||||||||
Dividends declarednoncontrolling interest of subsidiary preferred stock |
| (8,531 | ) | (8,531 | ) | | (8,563 | ) | (8,563 | ) | ||||||||||||||
Tax benefit reversalsstock-based compensation plans |
(1,509 | ) | | (1,509 | ) | (3,946 | ) | | (3,946 | ) | ||||||||||||||
Real estate investment trust (REIT) preferred stock issuance |
| 92 | 92 | | | | ||||||||||||||||||
Acquired noncontrolling interest-REIT |
| 174 | 174 | | | | ||||||||||||||||||
Other changes in equity |
74 | | 74 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance, September 30 |
$ | 2,137,862 | $ | 295,431 | $ | 2,433,293 | $ | 2,236,723 | $ | 295,165 | $ | 2,531,888 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated condensed financial statements.
(a) | Due to the nature of the preferred stock issued by FHN and its subsidiaries, all components of Other comprehensive income/(loss) have been attributed solely to FHN as the controlling interest holder. |
(b) | 2013 and 2012 include $87.6 million and $96.4 million, respectively, repurchased under the share repurchase program launched in fourth quarter 2011. |
6
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
Nine Months Ended September 30 | ||||||||
(Dollars in thousands) |
2013 | 2012 | ||||||
Operating Activities |
||||||||
Net income/(loss) |
$ | (12,821 | ) | $ | (59,877 | ) | ||
Adjustments to reconcile net income/(loss) to net cash provided/(used) by operating activities: |
||||||||
Provision for loan losses |
40,000 | 63,000 | ||||||
Provision/(benefit) for deferred income taxes |
(44,806 | ) | (83,807 | ) | ||||
Depreciation and amortization of premises and equipment |
26,507 | 26,320 | ||||||
Amortization of intangible assets |
2,784 | 2,931 | ||||||
Net other amortization and accretion |
26,387 | 59,161 | ||||||
Net (increase)/decrease in derivatives |
(7,858 | ) | (11,635 | ) | ||||
Market value adjustment on mortgage servicing rights |
(20,267 | ) | 4,541 | |||||
Repurchase and foreclosure provision |
200,000 | 299,256 | ||||||
Fair value adjustment to foreclosed real estate |
3,279 | 7,873 | ||||||
Litigation and regulatory matters |
6,299 | 29,013 | ||||||
(Gains)/losses on divestitures |
(638 | ) | (485 | ) | ||||
Stock-based compensation expense |
12,452 | 12,398 | ||||||
Tax benefit reversals stock-based compensation plans |
1,509 | 3,946 | ||||||
Equity securities (gains)/losses, net |
(28 | ) | (5,065 | ) | ||||
Debt securities (gains)/losses, net |
451 | (328 | ) | |||||
Net (gain)/losses on sale/disposal of fixed assets |
1,050 | (2,432 | ) | |||||
Net (increase)/decrease in: |
||||||||
Trading securities |
(84,502 | ) | (223,064 | ) | ||||
Loans held-for-sale |
30,297 | 3,347 | ||||||
Capital markets receivables |
(113,850 | ) | (626,203 | ) | ||||
Interest receivable |
890 | (6,256 | ) | |||||
Other assets |
105,048 | 211,339 | ||||||
Net increase/(decrease) in: |
||||||||
Capital markets payables |
91,923 | 409,493 | ||||||
Interest payable |
5,810 | 12,684 | ||||||
Other liabilities |
(177,245 | ) | (183,396 | ) | ||||
Trading liabilities |
21,540 | 169,685 | ||||||
|
|
|
|
|||||
Total adjustments |
127,032 | 172,316 | ||||||
|
|
|
|
|||||
Net cash provided/(used) by operating activities |
114,211 | 112,439 | ||||||
|
|
|
|
|||||
Investing Activities |
||||||||
Available-for-sale securities: |
||||||||
Sales |
63,787 | 47,493 | ||||||
Maturities |
783,033 | 758,573 | ||||||
Purchases |
(977,723 | ) | (870,973 | ) | ||||
Premises and equipment: |
||||||||
Sales |
| 6,845 | ||||||
Purchases |
(18,949 | ) | (14,826 | ) | ||||
Net (increase)/decrease in: |
||||||||
Loans |
1,461,678 | (291,042 | ) | |||||
Interests retained from securitizations classified as trading securities |
4,088 | 6,915 | ||||||
Interest-bearing cash |
196,178 | 11,940 | ||||||
Cash receipts related to divestitures |
1,638 | 5,278 | ||||||
Cash received for acquisition |
50,934 | | ||||||
|
|
|
|
|||||
Net cash provided/(used) by investing activities |
1,564,664 | (339,797 | ) | |||||
|
|
|
|
|||||
Financing Activities |
||||||||
Common stock: |
||||||||
Stock options exercised |
608 | 133 | ||||||
Cash dividends paid |
(26,467 | ) | (7,604 | ) | ||||
Repurchase of shares (a) |
(91,395 | ) | (98,902 | ) | ||||
Tax benefit reversals stock-based compensation plans |
(1,509 | ) | (3,946 | ) | ||||
Preferred stock issuance |
95,624 | | ||||||
Cash dividends paidpreferred stocknoncontrolling interest |
(8,531 | ) | (8,531 | ) | ||||
Cash dividends paidSeries A preferred stock |
(2,738 | ) | | |||||
Term borrowings: |
||||||||
Payments/maturities |
(411,027 | ) | (208,637 | ) | ||||
Increases in restricted and secured term borrowings |
4,411 | 5,622 | ||||||
Net increase/(decrease) in: |
||||||||
Deposits |
(707,898 | ) | 15,102 | |||||
Short-term borrowings |
(611,399 | ) | 591,532 | |||||
|
|
|
|
|||||
Net cash provided/(used) by financing activities |
(1,760,321 | ) | 284,769 | |||||
|
|
|
|
|||||
Net increase/(decrease) in cash and cash equivalents |
(81,446 | ) | 57,411 | |||||
|
|
|
|
|||||
Cash and cash equivalents at beginning of period |
1,106,262 | 828,255 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 1,024,816 | $ | 885,666 | ||||
|
|
|
|
|||||
Supplemental Disclosures |
||||||||
Total interest paid |
$ | 65,750 | $ | 71,535 | ||||
Total taxes paid |
5,044 | 34,560 | ||||||
Total taxes refunded |
26,035 | 168,391 | ||||||
Transfer from loans to other real estate owned |
9,760 | 25,986 | ||||||
|
|
|
|
Certain previously reported amounts have been reclassified to agree with current presentation.
See accompanying notes to consolidated condensed financial statements.
(a) | 2013 and 2012 include $87.6 million and $96.4 million, respectively, repurchased under the share repurchase program launched in fourth quarter 2011. |
7
Notes to the Consolidated Condensed Financial Statements
Note 1 Financial Information
Basis of Accounting. The unaudited interim consolidated condensed financial statements of First Horizon National Corporation (FHN), including its subsidiaries, have been prepared in conformity with accounting principles generally accepted in the United States of America and follow general practices within the industries in which it operates. This preparation requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. These estimates and assumptions are based on information available as of the date of the financial statements and could differ from actual results. In the opinion of management, all necessary adjustments have been made for a fair presentation of financial position and results of operations for the periods presented. These adjustments are of a normal recurring nature unless otherwise disclosed in this Quarterly Report on Form 10-Q. The operating results for the interim 2013 periods are not necessarily indicative of the results that may be expected going forward. For further information, refer to the audited consolidated financial statements in the 2012 Annual Report to shareholders.
Summary of Accounting Changes. Effective January 1, 2013, FHN adopted the provisions of FASB Accounting Standards Update (ASU) 2011-11, Balance Sheet: Disclosures about Offsetting Assets and Liabilities. ASU 2011-11 creates new disclosure requirements about the nature of an entitys rights of setoff and related arrangements associated with its financial instruments and derivative instruments. ASU 2011-11 requires entities to disclose both gross and net information about both instruments and transactions eligible for offset in the balance sheet as well as instruments and transactions subject to an agreement similar to a master netting arrangement. The scope of ASU 2011-11 includes derivatives, sale and repurchase agreements/reverse sale and repurchase agreements, and securities borrowing and securities lending arrangements. The provisions of ASU 2011-11 are effective for periods beginning on or after January 1, 2013, with retrospective application to all periods presented in the financial statements required. Additionally in January 2013, FASB issued ASU 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, that narrowed the scope of ASU 2011-11. Based on this amendment, ASU 2011-11 applies to derivatives, including bifurcated embedded derivatives, repurchase agreements and reverse repurchase agreements, and securities borrowing and securities lending transactions that are either offset or subject to an enforceable master netting arrangement or similar agreement. Upon adoption of ASU 2011-11, FHN revised its disclosures accordingly. The adoption of the provisions of ASU 2011-11 had no effect on FHNs statement of condition, results of operations, or cash flows.
Effective January 1, 2013, FHN adopted the provisions of FASB ASU 2013-02, Comprehensive Income: Reporting of Amounts Reclassified out of Accumulated Other Comprehensive Income. ASU 2013-02 requires an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about those amounts. ASU 2013-02 does not change the current requirements for reporting net income or other comprehensive income in financial statements but modified interim disclosure requirements such that changes in accumulated other comprehensive income must be disclosed in interim filings. The provisions of ASU 2013-02 are effective for periods beginning after December 15, 2012, with prospective application to transactions or modifications of existing transactions that occur on or after the effective date. Upon adoption of the provisions of ASU 2013-02 on January 1, 2013, FHN revised its financial statements and disclosures accordingly.
Accounting Changes Issued but Not Currently Effective. In July 2013, the FASB issued ASU 2013-11, Income Taxes: Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. ASU 2013-11 provides guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. Generally, ASU 2013-11 requires that an unrecognized tax benefit should reduce a deferred tax asset (DTA) that has been established for a net operating loss (NOL), a tax credit carryforward, or other similar tax losses. However, if a filer does not have such carryforwards or similar tax losses at the reporting date, the uncertain tax position should be recorded as a liability. If a filer does have a DTA, but is not required by tax law of the applicable jurisdiction to use the DTA to settle additional taxes from the disallowance of a tax position and that is the filers intent, the uncertain tax position should be recognized as a liability in that situation as well and not netted with the DTA. The assessment of whether a deferred tax asset is available is based on the unrecognized tax benefit and deferred tax asset that exist at the reporting date and should be made presuming disallowance of the tax position at the reporting date. The provisions of ASU 2013-11 are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013, with early adoption permitted. The provisions of ASU 2013-11 should be applied prospectively to all unrecognized tax benefits that exist at the effective date. Retrospective application is permitted. FHN does not expect the adoption of the provisions of ASU 2013-11 to have a material effect on FHNs statement of condition, results of operations, or cash flows.
In July 2013, the FASB issued ASU 2013-10, Derivatives and Hedging: Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes. ASU 2013-10 provides guidance on the risks that are permitted to be hedged in a fair value or cash flow hedge. The provisions of ASU 2013-10 permit the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) to be used as a U.S. benchmark interest rate for hedge accounting purposes under ASC 815, in addition to U.S. Treasury rates and London Interbank Offered Rate (LIBOR). The amendments also remove the restriction on using different benchmark rates for similar hedges. The provisions of ASU 2013-10 are effective prospectively for qualifying new or re-designated hedging relationships entered into on or after July 17, 2013. FHN may apply the provisions of ASU 2013-10 to future hedging relationships.
8
Note 2 Acquisitions and Divestitures
On June 7, 2013, First Tennessee Bank National Association (FTBNA) acquired substantially all of the assets and liabilities of Mountain National Bank (MNB) a community bank headquartered in Sevierville, Tennessee from the Federal Deposit Insurance Corporation (FDIC), as receiver, pursuant to a purchase and assumption agreement. Prior to the acquisition, MNB operated 12 branches in Sevier and Blount counties in eastern Tennessee.
Excluding purchase accounting adjustments, FHN acquired approximately $452 million in assets, including approximately $249 million in loans, and assumed approximately $362 million of MNB deposits. There was no premium associated with the acquired deposits and assets were acquired at a discount of $33 million from book value. FHN did not enter into a loss-sharing agreement with the FDIC associated with the MNB purchase.
FHN has accounted for the acquisition as a business combination in accordance with ASC 805, Business Combinations, which requires acquired assets and liabilities (other than tax balances) to be recorded at fair value. Generally, the fair value for the acquired loans was estimated using a discounted cash flow analysis with significant unobservable inputs (Level 3) including adjustments for expected credit losses, prepayment speeds, current market rates for similar loans, and an adjustment for investor-required yield given product-type and various risk characteristics (refer to Note 4Loans for additional information).
FHN continues to analyze the estimates of the fair value of the assets acquired and liabilities assumed, and as such the amounts recorded are provisional. FHN believes that information provides a reasonable basis for estimating fair values. FHN expects to substantially complete the purchase price allocation by the end of 2013; however, the fair value estimates are subject to refinement for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available. In addition, the tax treatment is complex and subject to interpretations that may result in future adjustments of deferred taxes as of the acquisition date.
In accordance with applicable accounting guidance, all measurement period adjustments related to acquisitions are presented in the acquired balance at closing, with revision of previously reported amounts.
The following schedule details significant assets acquired and liabilities assumed from the FDIC for MNB and provisional estimated purchase accounting/fair value adjustments at June 7:
Mountain National Bank | ||||||||||||
(Dollars in thousands) |
Acquired from FDIC |
Purchase Accounting/ Fair Value Adjustments |
As recorded by FHN |
|||||||||
Assets: |
||||||||||||
Cash and cash equivalents |
$ | 54,872 | $ | | $ | 54,872 | ||||||
Interest-bearing cash |
26,984 | | 26,984 | |||||||||
Securities available-for-sale |
73,948 | (240 | ) | 73,708 | ||||||||
Loans, net of unearned income |
249,001 | (33,094 | ) | 215,907 | ||||||||
Core deposit intangible |
| 2,300 | 2,300 | |||||||||
Premises and equipment |
10,359 | 3,755 | 14,114 | |||||||||
Real estate acquired by foreclosure |
33,294 | (10,930 | ) | 22,364 | ||||||||
Deferred tax asset |
(286 | ) | 2,677 | 2,391 | ||||||||
Other assets |
3,405 | | 3,405 | |||||||||
|
|
|
|
|
|
|||||||
Total assets acquired |
$ | 451,577 | $ | (35,532 | ) | $ | 416,045 | |||||
|
|
|
|
|
|
|||||||
Liabilities: |
||||||||||||
Deposits |
$ | 362,098 | $ | | $ | 362,098 | ||||||
Securities sold under agreements to repurchase |
1,930 | | 1,930 | |||||||||
Federal Home Loan Bank advances |
50,040 | 5,586 | 55,626 | |||||||||
Other liabilities |
2,454 | | 2,454 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities assumed |
416,522 | 5,586 | 422,108 | |||||||||
|
|
|
|
|
|
|||||||
Acquired noncontrolling interest |
117 | 57 | 174 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities assumed and acquired noncontrolling interest |
$ | 416,639 | $ | 5,643 | $ | 422,282 | ||||||
|
|
|
|
|
|
|||||||
Excess of assets acquired over liabilities assumed |
$ | 34,938 | ||||||||||
|
|
|||||||||||
Aggregate purchase accounting/fair value adjustments |
$ | (41,175 | ) | |||||||||
|
|
|||||||||||
Goodwill |
$ | 6,237 | ||||||||||
|
|
9
Note 2 Acquisitions and Divestitures (Continued)
In relation to the acquisition FHN recorded $6.2 million in goodwill, representing the excess of the estimated fair values of liabilities assumed over the estimated fair value of the assets acquired (refer to Note6Intangible Assets for additional information). Of this amount, $3.5 million is expected to be deductible for tax purposes.
FHNs operating results for the quarter ended September 30, 2013, include the operating results of the acquired assets and assumed liabilities of MNB subsequent to the acquisition on June 7, 2013.
FHN acquires or divests assets from time to time in transactions that are considered business combinations or divestitures but are not material to FHN individually or in the aggregate.
10
Note 3 Investment Securities
The following tables summarize FHNs available-for-sale (AFS) securities on September 30, 2013 and 2012:
September 30, 2013 | ||||||||||||||||
(Dollars in thousands) |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. treasuries |
$ | 39,993 | $ | 3 | $ | | $ | 39,996 | ||||||||
Government agency issued mortgage-backed securities (MBS) |
838,077 | 40,944 | (3,570 | ) | 875,451 | |||||||||||
Government agency issued collateralized mortgage obligations (CMO) |
2,043,803 | 17,420 | (36,102 | ) | 2,025,121 | |||||||||||
Other U.S. government agencies |
2,381 | 147 | | 2,528 | ||||||||||||
States and municipalities |
15,155 | | | 15,155 | ||||||||||||
Equity and other (a) |
228,709 | | (17 | ) | 228,692 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total securities available for sale (b) |
$ | 3,168,118 | $ | 58,514 | $ | (39,689 | ) | $ | 3,186,943 | |||||||
|
|
|
|
|
|
|
|
(a) | Includes restricted investments in FHLB-Cincinnati stock of $128.0 million and FRB stock of $66.0 million. The remainder is money market, venture capital, and cost method investments. |
(b) | Includes $2.9 billion of securities pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes. |
September 30, 2012 | ||||||||||||||||
(Dollars in thousands) |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. treasuries |
$ | 54,995 | $ | 1 | $ | | $ | 54,996 | ||||||||
Government agency issued MBS |
1,191,811 | 79,639 | | 1,271,450 | ||||||||||||
Government agency issued CMO |
1,530,075 | 25,562 | (896 | ) | 1,554,741 | |||||||||||
Other U.S. government agencies |
3,911 | 291 | | 4,202 | ||||||||||||
States and municipalities |
17,970 | | | 17,970 | ||||||||||||
Equity and other (a) |
220,247 | 23 | | 220,270 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total securities available for sale (b) |
$ | 3,019,009 | $ | 105,516 | $ | (896 | ) | $ | 3,123,629 | |||||||
|
|
|
|
|
|
|
|
Certain previously reported amounts have been reclassified to agree with current presentation.
(a) | Includes restricted investments in FHLB-Cincinnati stock of $125.5 million and FRB stock of $66.0 million. The remainder is money market, venture capital, and cost method investments. |
(b) | Includes $2.8 billion of securities pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes. |
National banks chartered by the federal government are, by law, members of the Federal Reserve System. Each member bank is required to own stock in its regional Federal Reserve Bank (FRB). Given this requirement, FRB stock may not be sold, traded, or pledged as collateral for loans. Membership in the Federal Home Loan Bank (FHLB) network requires ownership of capital stock. Member banks are entitled to borrow funds from the FHLB and are required to pledge mortgage loans as collateral. Investments in the FHLB are non-transferable and, generally, membership is maintained primarily to provide a source of liquidity as needed.
The amortized cost and fair value by contractual maturity for the available-for-sale securities portfolio on September 30, 2013, are provided below:
Available-for-Sale | ||||||||
(Dollars in thousands) |
Amortized Cost |
Fair Value | ||||||
|
|
|
|
|||||
Within 1 year |
$ | 39,993 | $ | 39,996 | ||||
After 1 year; within 5 years |
3,881 | 4,028 | ||||||
After 5 years; within 10 years |
| | ||||||
After 10 years |
13,655 | 13,655 | ||||||
|
|
|
|
|||||
Subtotal |
57,529 | 57,679 | ||||||
|
|
|
|
|||||
Government agency issued MBS and CMO |
2,881,880 | 2,900,572 | ||||||
Equity and other |
228,709 | 228,692 | ||||||
|
|
|
|
|||||
Total |
$ | 3,168,118 | $ | 3,186,943 | ||||
|
|
|
|
Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
11
Note 3 Investment Securities (Continued)
The table below provides information on gross gains and gross losses from investment securities for the three and nine months ended September 30:
Three Months Ended | Nine Months Ended | |||||||||||||||
(Dollars in thousands) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Gross gains on sales of securities |
$ | 728 | $ | | $ | 770 | $ | 5,433 | ||||||||
Gross losses on sales of securities |
(824 | ) | | (1,193 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net gain/(loss) on sales of securities (a) |
(96 | ) | | (423 | ) | 5,433 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net other than temporary impairment (OTTI) recorded |
| | | (40 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total securities gain/(loss), net |
$ | (96 | ) | $ | | $ | (423 | ) | $ | 5,393 | ||||||
|
|
|
|
|
|
|
|
(a) | Proceeds for the three and nine months ended September 30, 2013, were $44.9 million and $63.8 million, respectively. There were no proceeds from sales for the three months ended September 30, 2012; proceeds from sales for the nine months ended September 30, 2012 were $47.5 million. |
The following tables provide information on investments within the available-for-sale portfolio that had unrealized losses on September 30, 2013 and 2012:
On September 30, 2013 | ||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
(Dollars in thousands) |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||
Government agency issued CMO |
$ | 1,241,836 | $ | (36,025 | ) | $ | 12,018 | $ | (77 | ) | $ | 1,253,854 | $ | (36,102 | ) | |||||||||
Government agency issued MBS |
154,299 | (3,570 | ) | | | 154,299 | (3,570 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total debt securities |
1,396,135 | (39,595 | ) | 12,018 | (77 | ) | 1,408,153 | (39,672 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equity |
43 | (17 | ) | | | 43 | (17 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total temporarily impaired securities |
$ | 1,396,178 | $ | (39,612 | ) | $ | 12,018 | $ | (77 | ) | $ | 1,408,196 | $ | (39,689 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
On September 30, 2012 | ||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
(Dollars in thousands) |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||
Government agency issued CMO |
$ | 205,205 | $ | (896 | ) | $ | | $ | | $ | 205,205 | $ | (896 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total temporarily impaired securities |
$ | 205,205 | $ | (896 | ) | $ | | $ | | $ | 205,205 | $ | (896 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
FHN has reviewed investment securities that were in unrealized loss positions in accordance with its accounting policy for OTTI and does not consider them other-than-temporarily impaired. For debt securities with unrealized losses, FHN does not intend to sell them and it is more-likely-than-not that FHN will not be required to sell them prior to recovery. The decline in value is primarily attributable to interest rates and not credit losses. For equity securities, FHN has both the ability and intent to hold these securities for the time necessary to recover the amortized cost.
12
The following table provides the balance of loans by portfolio segment as of September 30, 2013 and 2012, and December 31, 2012:
September 30 | December 31 | |||||||||||
(Dollars in thousands) |
2013 | 2012 | 2012 | |||||||||
Commercial: |
||||||||||||
Commercial, financial, and industrial |
$ | 7,746,942 | $ | 8,466,450 | $ | 8,796,956 | ||||||
Commercial real estate |
1,173,711 | 1,229,855 | 1,168,235 | |||||||||
Retail: |
||||||||||||
Consumer real estate (a) |
5,458,047 | 5,735,904 | 5,688,703 | |||||||||
Permanent mortgage (b) |
697,694 | 805,511 | 765,583 | |||||||||
Credit card & other |
332,162 | 286,063 | 289,105 | |||||||||
|
|
|
|
|
|
|||||||
Loans, net of unearned income |
$ | 15,408,556 | $ | 16,523,783 | $ | 16,708,582 | ||||||
Allowance for loan losses |
255,710 | 281,744 | 276,963 | |||||||||
|
|
|
|
|
|
|||||||
Total net loans |
$ | 15,152,846 | $ | 16,242,039 | $ | 16,431,619 | ||||||
|
|
|
|
|
|
Certain previously reported amounts have been reclassified to agree with current presentation.
(a) | Balances as of September 30, 2013 and 2012, and December 31, 2012 include $349.3 million, $417.0 million and $402.4 million of restricted and secured real estate loans, respectively. See Note 14Variable Interest Entities for additional information. |
(b) | Balances as of September 30, 2013 and 2012, and December 31, 2012 include $11.7 million, $14.2 million and $13.2 million of restricted and secured real estate loans, respectively. See Note 14Variable Interest Entities for additional information. |
Components of the Loan Portfolio
The loan portfolio was disaggregated into segments and then further disaggregated into classes for certain disclosures. A portfolio segment is defined as the level at which FHN 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 FHNs method for monitoring and assessing credit risk. Commercial loan portfolio segments include commercial, financial, and industrial (C&I) and commercial real estate (CRE). Commercial classes within C&I include general C&I, loans to mortgage companies, the trust preferred loans (TRUPs)(i.e., loans to bank and insurance-related businesses) portfolio and purchase credit impaired (PCI) loans. Loans to mortgage companies includes commercial lines of credit to qualified mortgage companies exclusively for the temporary warehousing of eligible mortgage loans prior to the borrowers sale of those mortgage loans to third party investors. Commercial classes within commercial real estate include income CRE, residential CRE and PCI loans. Retail loan portfolio segments include consumer real estate, permanent mortgage, and the credit card and other portfolio. Retail classes include HELOC, 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.
Acquisition
On June 7, 2013, FHN acquired substantially all of the assets and liabilities of MNB from the FDIC. The acquisition included approximately $249 million of loans. These loans are recorded at fair value which incorporates expected credit losses in accordance with ASC 805 resulting in no carryover of allowance for loan loss from the acquiree. See Note 2Acquisitions and Divestitures for additional information regarding the acquisition. At acquisition, FHN designated certain loans as purchase credit impaired (see discussion below) with the remaining loans accounted for under ASC 310-20, Nonrefundable Fees and Other Costs. For loans accounted for under ASC 310-20, the difference between the loans book value to MNB and the estimated fair value at the time of the acquisition will be accreted back into interest income over the remaining contractual life and the subsequent accounting and reporting will be similar to FHNs originated loan portfolio.
Purchase Credit Impaired Loans
ASC 310-30 Accounting for Certain Loans or Debt Securities Acquired in a Transfer, provides guidance for 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 (PCI loans). PCI loans are initially recorded at fair value which was estimated by discounting expected cash flows at acquisition date. The expected cash flows includes all contractually expected amounts (including interest) and incorporates an estimate for future expected credit losses, pre-payment assumptions, and yield requirement for a market participant, among other things. To the extent possible, certain PCI loans were aggregated with composite interest rate and expectation of cash flows expected to be collected for the pool. Aggregation into loan pools is based on common risk characteristics that include similar credit risk or risk ratings, and one or more predominant risk characteristics. PCI pools are accounted for as a single unit.
Accretable yield is the excess of cash flows expected at acquisition over the initial investment in the loan and is recognized in interest income over the remaining life of the loan, or pool of loans. Nonaccretable difference is the difference between the contractually required payments at acquisition and the cash flows expected to be collected at acquisition. In quarters subsequent to the acquisition
13
Note 4 Loans (Continued)
date, FHN re-estimates expected cash flows for PCI loans. Increases in expected cash flows from the last measurement will result in reversal of any nonaccretable difference (or allowance for loan losses to the extent any has been recorded) with a prospective positive impact on interest income. Decreases to the expected cash flows will result in an increase in the allowance for loan losses through increased provision expense. Generally, PCI loans will not be reported as nonperforming loans, troubled debt restructurings (if pooled), or impaired loans unless there has been an other-than-temporary decline in the fair value of a loan below amortized cost or if it is probable that a loan has become impaired in periods subsequent to the acquisition.
The following table reflects FHNs contractually required payments receivable, cash flows expected to be collected, and the fair value of purchase credit impaired (PCI) loans at the acquisition date of June 7, 2013. The table has been revised from second quarter 2013 as the PCI population was finalized in third quarter 2013.
(Dollars in thousands) |
June 7, 2013 | |||
Contractually required payments including interest |
$ | 79,676 | ||
Less: nonaccretable difference |
(23,750 | ) | ||
|
|
|||
Cash flows expected to be collected |
55,926 | |||
Less: accretable yield |
(6,650 | ) | ||
|
|
|||
Fair value of loans acquired |
$ | 49,276 | ||
|
|
The following table presents a rollforward of the accretable yield for the three and nine months ended September 30, 2013:
(Dollars in thousands) |
Three Months Ended September 30, 2013 |
Nine Months Ended September 30, 2013 |
||||||
Balance, beginning of period |
$ | 6,432 | $ | | ||||
Impact of acquisition/purchase on June 7, 2013 |
| 6,650 | ||||||
Accretion |
(821 | ) | (1,039 | ) | ||||
Adjustment for payoffs |
(15 | ) | (15 | ) | ||||
|
|
|
|
|||||
Balance, end of period |
$ | 5,596 | $ | 5,596 | ||||
|
|
|
|
At September 30, 2013, there were no additions to the allowance for loan losses or adjustments to the nonaccretable difference. The following table reflects the outstanding principal balance and carrying amounts of the acquired PCI loans as of September 30, 2013:
September 30, 2013 | ||||||||
(Dollars in thousands) |
Ending balance | Unpaid balance | ||||||
Commercial, financial and industrial |
$ | 2,410 | $ | 2,758 | ||||
Commercial real estate |
45,443 | 63,061 | ||||||
Consumer real estate |
894 | 1,309 | ||||||
Credit card and other |
17 | 24 | ||||||
|
|
|
|
|||||
Total |
$ | 48,764 | $ | 67,152 | ||||
|
|
|
|
Concentrations
FHN has a concentration of loans secured by residential real estate (40 percent of total loans), the majority of which is in the consumer real estate portfolio (35 percent of total loans). Loans to finance and insurance companies total $1.6 billion (21 percent of the C&I portfolio, or 10 percent of the total loans). FHN had loans to mortgage companies totaling $0.7 billion (9 percent of the C&I portfolio, or 5 percent of total loans) as of September 30, 2013. As a result, 30 percent of the C&I category was sensitive to impacts on the financial services industry.
Regulatory Focus on Consumer Loan Accounting and Reporting
In first quarter 2012, the Office of the Comptroller of Currency (OCC) issued interagency guidance related to ALLL estimation and nonaccrual practices, and risk management policies for junior lien loans. As a result, FHN modified its nonaccrual policies in first quarter 2012, to place current second liens on nonaccrual if the first lien is owned or serviced by FHN and is 90 or more days past due. For non FHN-serviced first liens, in second quarter 2013, FHN received information from a third party vendor regarding the performance status of those first liens and placed stand-alone second liens on nonaccrual if the first lien was 90 days or more past due or had been modified. Because probable incurred losses had been contemplated in the allowance for loan loss estimate in prior quarters, this new information did not result in a significant increase in the ALLL.
In third quarter 2012, the OCC clarified that residential real estate loans in which personal liability has been discharged through Chapter 7 bankruptcy and not reaffirmed by the borrower are collateral dependent and should be reported as nonaccruing troubled debt restructuring (TDR). As a result, FHN charged-down such loans to the net realizable value of the collateral and the remaining balances were reported as nonaccruing TDRs regardless of the loans delinquency status. With the implementation of this guidance, provision expense increased by approximately $30 million and net charge-offs increased by $40.0 million in third quarter 2012.
14
Note 4 Loans (Continued)
Because of the composition of FHNs residential real estate portfolios, these changes most significantly impacted the consumer real estate portfolio segment. The level of nonperforming loans and TDRs in the consumer real estate and permanent mortgage portfolios was affected by the regulatory actions discussed above.
Allowance for Loan Losses
The ALLL includes the following components: reserves for commercial loans evaluated based on pools of credit graded loans and reserves for pools of smaller-balance homogeneous retail loans, both determined in accordance with ASC 450-20-50. The reserve factors applied to these pools are an estimate of probable incurred losses based on managements evaluation of historical net losses from loans with similar characteristics and are subject to qualitative adjustments by management to reflect current events, trends, and conditions (including economic considerations and trends). The slow economic recovery, performance of the housing market, unemployment levels, the regulatory environment, regulatory guidance, and both positive and negative portfolio segment-specific trends, are examples of additional factors considered by management in determining the ALLL. The ALLL also includes reserves determined in accordance with ASC 310-10-35 for loans determined by management to be individually impaired.
Commercial
For commercial loans, reserves are established using historical net loss factors by grade level, loan product, and business segment. An assessment of the quality of individual commercial loans is made utilizing credit grades assigned internally based on a dual grading system which estimates both the probability of default (PD) and loss severity in the event of default. PD grades range from 1-16 while estimated loss severities, or loss given default (LGD) grades, range from 1-12. 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. The appropriate relationship team performs the process of categorizing commercial loans into the appropriate credit grades, initially as a component of the approval of the loan, and subsequently throughout the life of the loan as part of the servicing regimen. The proper loan grade for larger exposures is confirmed by a senior credit officer in the approval process. To determine the most appropriate credit grade for each loan, the credit risk grading system employs scorecards for particular categories of loans that consist of a number of objective and subjective measures that are weighted in a manner that produces a rank ordering of risk within pass-graded credits. Loan grading discipline is regularly reviewed by Credit Risk Assurance 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.
Retail
The ALLL for smaller-balance homogenous retail loans is determined based on pools of similar loan types that have similar credit risk characteristics. FHN manages retail loan credit risk on a class basis. Reserves by portfolio are determined using segmented roll-rate models that incorporate various factors including historical delinquency trends, experienced loss frequencies, and experienced loss severities. Generally, reserves for retail loans reflect inherent losses in the portfolio that are expected to be recognized over the following twelve months.
Individually Impaired
Generally, classified nonaccrual commercial loans over $1 million and all commercial and consumer loans classified as TDRs are deemed to be impaired and are individually assessed for impairment measurement in accordance with ASC 310-10-35. PCI loans are not considered impaired loans unless there are declines in fair value in reporting periods subsequent to the acquisition date. For all commercial portfolio segments, commercial TDRs and other individually impaired commercial loans are measured based on the present value of expected future payments discounted at the loans effective interest rate (the DCF method), observable market prices, or for loans that are solely dependent on the collateral for repayment, the net realizable value. For loans measured using the DCF method or by observable market prices, if the recorded investment in the impaired loan exceeds this amount, a specific allowance is established as a component of the ALLL until such time as a loss is expected and recognized; for impaired collateral-dependent loans, FHN will charge off the full difference between the book value and the best estimate of net realizable value.
Generally, the allowance for TDRs in all consumer portfolio segments is determined by estimating the expected future cash flows using the modified interest rate (if an interest rate concession), incorporating payoff and net charge-off rates specific to the TDRs within the portfolio segment being assessed, and discounted using the pre-modification interest rate. The discount rates of variable rate TDRs are adjusted to reflect changes in the interest rate index in which the rates are tied. The discounted cash flows are then compared to the outstanding principal balance in order to determine required reserves. Residential real estate loans discharged through bankruptcy are collateral-dependent and are charged down to net realizable value.
15
Note 4 Loans (Continued)
The following table provides a rollforward of the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2013 and 2012:
(Dollars in thousands) |
C&I | Commercial Real Estate |
Consumer Real Estate |
Permanent Mortgage |
Credit Card and Other |
Total | ||||||||||||||||||
Balance as of July 1, 2012 |
$ | 110,645 | $ | 41,546 | $ | 133,421 | $ | 29,112 | $ | 6,327 | $ | 321,051 | ||||||||||||
Charge-offs |
(7,077 | ) | (4,446 | ) | (69,351 | ) | (2,889 | ) | (3,259 | ) | (87,022 | ) | ||||||||||||
Recoveries |
1,892 | 1,240 | 2,941 | 734 | 908 | 7,715 | ||||||||||||||||||
Provision |
1,081 | (10,991 | ) | 48,938 | (1,400 | ) | 2,372 | 40,000 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of September 30, 2012 |
106,541 | 27,349 | 115,949 | 25,557 | 6,348 | 281,744 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of January 1, 2012 |
130,413 | 55,586 | 165,077 | 26,194 | 7,081 | 384,351 | ||||||||||||||||||
Charge-offs |
(23,310 | ) | (18,070 | ) | (132,618 | ) | (10,597 | ) | (9,238 | ) | (193,833 | ) | ||||||||||||
Recoveries |
8,568 | 2,779 | 12,255 | 1,905 | 2,719 | 28,226 | ||||||||||||||||||
Provision |
(9,130 | ) | (12,946 | ) | 71,235 | 8,055 | 5,786 | 63,000 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of September 30, 2012 |
106,541 | 27,349 | 115,949 | 25,557 | 6,348 | 281,744 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Allowanceindividually evaluated for impairment |
28,672 | 183 | 31,629 | 20,988 | 237 | 81,709 | ||||||||||||||||||
Allowancecollectively evaluated for impairment |
77,869 | 27,166 | 84,320 | 4,569 | 6,111 | 200,035 | ||||||||||||||||||
Loans, net of unearned as of September 30, 2012: |
||||||||||||||||||||||||
Individually evaluated for impairment |
153,480 | 66,357 | 145,481 | 129,101 | 913 | 495,332 | ||||||||||||||||||
Collectively evaluated for impairment |
8,312,970 | 1,163,498 | 5,590,423 | 676,410 | 285,150 | 16,028,451 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total loans, net of unearned |
8,466,450 | 1,229,855 | 5,735,904 | 805,511 | 286,063 | 16,523,783 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of July 1, 2013 |
93,502 | 13,931 | 120,848 | 27,103 | 6,550 | 261,934 | ||||||||||||||||||
Charge-offs |
(4,869 | ) | (515 | ) | (16,412 | ) | (1,366 | ) | (2,884 | ) | (26,046 | ) | ||||||||||||
Recoveries |
3,242 | 587 | 4,398 | 841 | 754 | 9,822 | ||||||||||||||||||
Provision |
(495 | ) | (3,010 | ) | 11,992 | (1,022 | ) | 2,535 | 10,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of September 30, 2013 |
91,380 | 10,993 | 120,826 | 25,556 | 6,955 | 255,710 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of January 1, 2013 |
96,191 | 19,997 | 128,949 | 24,928 | 6,898 | 276,963 | ||||||||||||||||||
Charge-offs |
(16,201 | ) | (2,612 | ) | (58,792 | ) | (6,577 | ) | (8,236 | ) | (92,418 | ) | ||||||||||||
Recoveries |
9,839 | 2,703 | 14,932 | 1,609 | 2,082 | 31,165 | ||||||||||||||||||
Provision |
1,551 | (9,095 | ) | 35,737 | 5,596 | 6,211 | 40,000 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of September 30, 2013 |
91,380 | 10,993 | 120,826 | 25,556 | 6,955 | 255,710 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Allowanceindividually evaluated for impairment |
15,702 | 1,581 | 38,426 | 18,646 | 212 | 74,567 | ||||||||||||||||||
Allowancecollectively evaluated for impairment |
75,678 | 9,412 | 82,400 | 6,910 | 6,743 | 181,143 | ||||||||||||||||||
Loans, net of unearned as of September 30, 2013: |
||||||||||||||||||||||||
Individually evaluated for impairment |
102,729 | 30,266 | 170,401 | 144,036 | 648 | 448,080 | ||||||||||||||||||
Collectively evaluated for impairment |
7,641,803 | 1,098,002 | 5,286,752 | 553,658 | 331,497 | 14,911,712 | ||||||||||||||||||
Purchased credit impaired loans |
2,410 | 45,443 | 894 | | 17 | 48,764 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total loans, net of unearned |
$ | 7,746,942 | $ | 1,173,711 | $ | 5,458,047 | $ | 697,694 | $ | 332,162 | $ | 15,408,556 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
16
Note 4 Loans (Continued)
Impaired Loans
The following tables provide information at September 30, 2013 and 2012, by class related to individually impaired loans and consumer TDRs. Recorded investment is defined as the amount of the investment in a loan, before valuation allowance but which does reflect any direct write-down of the investment. For purposes of this disclosure, PCI loans and LOCOM have been excluded.
At September 30, 2013 | Three Months Ended September 30, 2013 |
Nine Months Ended September 30, 2013 |
||||||||||||||||||||||||||
(Dollars in thousands) |
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
Average Recorded Investment |
Interest Income Recognized |
|||||||||||||||||||||
Impaired loans with no related allowance recorded: |
||||||||||||||||||||||||||||
Commercial: |
||||||||||||||||||||||||||||
General C&I |
$ | 34,193 | $ | 43,677 | $ | | $ | 40,812 | $ | | $ | 51,845 | $ | 108 | ||||||||||||||
TRUPs |
6,500 | 6,500 | | 6,500 | | 10,583 | | |||||||||||||||||||||
Income CRE |
12,939 | 24,219 | | 17,959 | | 24,828 | 168 | |||||||||||||||||||||
Residential CRE |
| 182 | | 5,483 | | 10,860 | 122 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 53,632 | $ | 74,578 | $ | | $ | 70,754 | $ | | $ | 98,116 | $ | 398 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Retail: |
||||||||||||||||||||||||||||
HELOC (a) |
$ | 18,323 | $ | 40,867 | $ | | $ | 19,016 | $ | | $ | 20,032 | $ | | ||||||||||||||
R/E installment loans (a) |
11,632 | 15,102 | | 11,913 | | 12,166 | | |||||||||||||||||||||
Permanent mortgage (a) |
14,531 | 14,531 | | 14,663 | | 14,168 | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 44,486 | $ | 70,500 | $ | | $ | 45,592 | $ | | $ | 46,366 | $ | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Impaired loans with related allowance recorded: |
||||||||||||||||||||||||||||
Commercial: |
||||||||||||||||||||||||||||
General C&I |
$ | 31,672 | $ | 38,075 | $ | 2,447 | $ | 27,944 | $ | 71 | $ | 16,319 | $ | 108 | ||||||||||||||
TRUPs |
33,610 | 33,610 | 13,255 | 38,655 | | 39,185 | | |||||||||||||||||||||
Income CRE |
10,274 | 11,330 | 765 | 7,552 | 70 | 3,859 | 96 | |||||||||||||||||||||
Residential CRE |
7,053 | 12,383 | 816 | 4,567 | 68 | 1,869 | 84 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 82,609 | $ | 95,398 | $ | 17,283 | $ | 78,718 | $ | 209 | $ | 61,232 | $ | 288 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Retail: |
||||||||||||||||||||||||||||
HELOC |
$ | 68,903 | $ | 71,708 | $ | 15,702 | $ | 68,287 | $ | 483 | $ | 65,005 | $ | 1,373 | ||||||||||||||
R/E installment loans |
71,543 | 72,686 | 22,724 | 75,084 | 336 | 72,571 | 1,025 | |||||||||||||||||||||
Permanent mortgage |
129,505 | 129,702 | 18,646 | 127,187 | 776 | 124,421 | 2,164 | |||||||||||||||||||||
Credit card & other |
648 | 648 | 212 | 682 | 7 | 732 | 23 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 270,599 | $ | 274,744 | $ | 57,284 | $ | 271,240 | $ | 1,602 | $ | 262,729 | $ | 4,585 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial |
$ | 136,241 | $ | 169,976 | $ | 17,283 | $ | 149,472 | $ | 209 | $ | 159,348 | $ | 686 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total retail |
$ | 315,085 | $ | 345,244 | $ | 57,284 | $ | 316,832 | $ | 1,602 | $ | 309,095 | $ | 4,585 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total impaired loans |
$ | 451,326 | $ | 515,220 | $ | 74,567 | $ | 466,304 | $ | 1,811 | $ | 468,443 | $ | 5,271 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance. |
17
Note 4 Loans (Continued)
September 30, 2012 | Three Months Ended September 30, 2012 |
Nine Months Ended September 30, 2012 |
||||||||||||||||||||||||||
(Dollars in thousands) |
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
Average Recorded Investment |
Interest Income Recognized |
|||||||||||||||||||||
Impaired loans with no related allowance recorded: |
||||||||||||||||||||||||||||
Commercial: |
||||||||||||||||||||||||||||
General C&I |
$ | 59,215 | $ | 75,587 | $ | | $ | 60,669 | $ | 142 | $ | 67,098 | $ | 549 | ||||||||||||||
TRUPs |
45,892 | 45,892 | | 46,446 | | 46,446 | | |||||||||||||||||||||
Income CRE |
44,956 | 69,684 | | 48,166 | 96 | 56,305 | 249 | |||||||||||||||||||||
Residential CRE |
19,993 | 36,108 | | 21,167 | 70 | 22,142 | 204 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 170,056 | $ | 227,271 | $ | | $ | 176,448 | $ | 308 | $ | 191,991 | $ | 1,002 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Retail: |
||||||||||||||||||||||||||||
HELOC (a) |
$ | 13,086 | $ | 40,222 | $ | | $ | 142 | $ | | $ | 48 | $ | | ||||||||||||||
R/E installment loans (a) |
8,696 | 24,263 | | 95 | | 32 | | |||||||||||||||||||||
Permanent mortgage (a) |
13,282 | 17,040 | | 144 | | 48 | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 35,064 | $ | 81,525 | $ | | $ | 381 | $ | | $ | 128 | $ | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Impaired loans with related allowance recorded: |
||||||||||||||||||||||||||||
Commercial: |
||||||||||||||||||||||||||||
General C&I |
$ | 20,580 | $ | 22,374 | $ | 7,351 | $ | 19,764 | $ | 33 | $ | 17,512 | $ | 100 | ||||||||||||||
TRUPs |
33,700 | 33,700 | 21,321 | 33,700 | | 33,700 | | |||||||||||||||||||||
Income CRE |
1,408 | 1,408 | 183 | 1,469 | 14 | 1,815 | 43 | |||||||||||||||||||||
Residential CRE |
| | | 8,700 | | 10,577 | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 55,688 | $ | 57,482 | $ | 28,855 | $ | 63,633 | $ | 47 | $ | 63,604 | $ | 143 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Retail: |
||||||||||||||||||||||||||||
HELOC |
$ | 57,020 | $ | 57,422 | $ | 12,980 | $ | 57,097 | $ | 389 | $ | 53,469 | $ | 1,173 | ||||||||||||||
R/E installment loans |
66,679 | 67,053 | 18,649 | 67,272 | 294 | 68,444 | 835 | |||||||||||||||||||||
Permanent mortgage |
115,819 | 115,880 | 20,988 | 117,679 | 714 | 94,442 | 2,104 | |||||||||||||||||||||
Credit card & other |
913 | 913 | 237 | 923 | 2 | 1,015 | 23 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
$ | 240,431 | $ | 241,268 | $ | 52,854 | $ | 242,971 | $ | 1,399 | $ | 217,370 | $ | 4,135 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total commercial |
$ | 225,744 | $ | 284,753 | $ | 28,855 | $ | 240,081 | $ | 355 | $ | 255,595 | $ | 1,145 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total retail |
$ | 275,495 | $ | 322,793 | $ | 52,854 | $ | 243,352 | $ | 1,399 | $ | 217,498 | $ | 4,135 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total impaired loans |
$ | 501,239 | $ | 607,546 | $ | 81,709 | $ | 483,433 | $ | 1,754 | $ | 473,093 | $ | 5,280 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance. |
Asset Quality Indicators
As previously discussed, FHN employs a dual grade commercial risk grading methodology to assign an estimate for PD and the 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. 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. LGD grades are assigned based on a scale of 1-12 and represent FHNs expected recovery based on collateral type in the event a loan defaults.
18
Note 4 Loans (Continued)
The following tables provide the balances of commercial loan portfolio classes with associated allowance, disaggregated by PD grade as of September 30, 2013 and 2012:
September 30, 2013 | ||||||||||||||||||||||||||||||||
(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 |
$ | 228,555 | $ | | $ | | $ | | $ | | $ | 228,555 | 3 | % | $ | 81 | ||||||||||||||||
2 |
179,955 | | | | | 179,955 | 2 | 79 | ||||||||||||||||||||||||
3 |
194,880 | | | 2,687 | | 197,567 | 2 | 224 | ||||||||||||||||||||||||
4 |
311,097 | | | | | 311,097 | 4 | 517 | ||||||||||||||||||||||||
5 |
790,748 | | | 11,823 | 216 | 802,787 | 9 | 1,363 | ||||||||||||||||||||||||
6 |
938,609 | 40,200 | | 44,311 | 286 | 1,023,406 | 12 | 1,973 | ||||||||||||||||||||||||
7 |
1,125,031 | 202,128 | | 228,814 | 9,978 | 1,565,951 | 17 | 3,377 | ||||||||||||||||||||||||
8 |
881,668 | 308,282 | | 202,417 | 5,058 | 1,397,425 | 16 | 4,895 | ||||||||||||||||||||||||
9 |
615,180 | 152,275 | | 203,308 | 1,499 | 972,262 | 11 | 7,981 | ||||||||||||||||||||||||
10 |
451,318 | 29,008 | | 139,026 | 1,066 | 620,418 | 7 | 8,640 | ||||||||||||||||||||||||
11 |
399,082 | 473 | | 69,945 | 277 | 469,777 | 5 | 10,338 | ||||||||||||||||||||||||
12 |
124,916 | | | 57,534 | 1,224 | 183,674 | 2 | 2,425 | ||||||||||||||||||||||||
13 |
159,675 | | 332,707 | 33,439 | 1,324 | 527,145 | 6 | 8,596 | ||||||||||||||||||||||||
14,15,16 |
172,346 | 335 | 3,335 | 73,737 | 10,033 | 259,786 | 3 | 34,601 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Collectively evaluated for impairment |
6,573,060 | 732,701 | 336,042 | 1,067,041 | 30,961 | 8,739,805 | 99 | 85,090 | ||||||||||||||||||||||||
Individually evaluated for impairment |
65,865 | | 36,864 | 23,213 | 7,053 | 132,995 | 1 | 17,283 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial loans |
$ | 6,638,925 | $ | 732,701 | $ | 372,906 | $ | 1,090,254 | $ | 38,014 | $ | 8,872,800 | (b) | 100 | % | $ | 102,373 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 | ||||||||||||||||||||||||||||||||
(Dollars in thousands) |
General C&I | Loans to Mortgage Companies |
TRUPS (a) | Income CRE | Residential CRE |
Total | Percent of Total |
Allowance for Loan Losses |
||||||||||||||||||||||||
PD Grade: |
||||||||||||||||||||||||||||||||
1 |
$ | 213,872 | $ | | $ | | $ | | $ | | $ | 213,872 | 2 | % | $ | 54 | ||||||||||||||||
2 |
183,044 | | | 2,557 | | 185,601 | 2 | 93 | ||||||||||||||||||||||||
3 |
129,183 | | | 8,210 | | 137,393 | 1 | 79 | ||||||||||||||||||||||||
4 |
255,875 | | | 5,660 | 26 | 261,561 | 3 | 226 | ||||||||||||||||||||||||
5 |
500,389 | | | 28,115 | 117 | 528,621 | 6 | 1,027 | ||||||||||||||||||||||||
6 |
899,007 | 129,816 | | 166,183 | 5,024 | 1,200,030 | 12 | 3,002 | ||||||||||||||||||||||||
7 |
997,337 | 327,812 | | 156,309 | 4,056 | 1,485,514 | 15 | 7,868 | ||||||||||||||||||||||||
8 |
936,437 | 959,623 | | 172,200 | 515 | 2,068,775 | 21 | 12,028 | ||||||||||||||||||||||||
9 |
651,137 | 186,130 | | 172,544 | 1,375 | 1,011,186 | 10 | 10,084 | ||||||||||||||||||||||||
10 |
508,520 | 33,302 | | 96,892 | 1,336 | 640,050 | 7 | 8,103 | ||||||||||||||||||||||||
11 |
462,654 | | | 84,635 | 2,024 | 549,313 | 6 | 9,112 | ||||||||||||||||||||||||
12 |
175,688 | | | 11,848 | 1,278 | 188,814 | 2 | 2,709 | ||||||||||||||||||||||||
13 |
154,787 | | 338,177 | 75,408 | 3,705 | 572,077 | 6 | 9,211 | ||||||||||||||||||||||||
14,15,16 |
270,180 | | | 133,941 | 29,540 | 433,661 | 5 | 41,439 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Collectively evaluated for impairment |
6,338,110 | 1,636,683 | 338,177 | 1,114,502 | 48,996 | 9,476,468 | 98 | 105,035 | ||||||||||||||||||||||||
Individually evaluated for impairment |
79,795 | | 73,685 | 46,364 | 19,993 | 219,837 | 2 | 28,855 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial loans |
$ | 6,417,905 | $ | 1,636,683 | $ | 411,862 | $ | 1,160,866 | $ | 68,989 | $ | 9,696,305 | 100 | % | $ | 133,890 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain previously reported amounts have been reclassified to agree with current presentation.
(a) | Balances as of September 30, 2013 and 2012, presented net of $29.4 million and $34.2 million, respectively, in lower of cost or market (LOCOM) valuation allowance. Based on the underlying structure of the notes, the highest possible internal grade is 13. |
(b) | Balance as of September 30, 2013, excludes PCI loans amounting to $47.9 million. |
The retail 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 retail loan-types, FHN is able to utilize the Fair Isaac Corporation (FICO) score, among other attributes, to assess the 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 retail portfolio.
19
Note 4 Loans (Continued)
The following tables reflect period-end balances and average FICO scores by origination vintage for the HELOC, real estate installment, and permanent mortgage classes of loans as of September 30, 2013 and 2012:
HELOC | September 30, 2013 | September 30, 2012 | ||||||||||||||||||||||
(Dollars in thousands) Origination Vintage |
Period End Balance |
Average Origination FICO |
Average Refreshed FICO |
Period End Balance |
Average Origination FICO |
Average Refreshed FICO |
||||||||||||||||||
pre-2003 |
$ | 88,416 | 711 | 702 | $ | 135,605 | 718 | 710 | ||||||||||||||||
2003 |
163,576 | 728 | 714 | 235,546 | 733 | 724 | ||||||||||||||||||
2004 |
421,542 | 727 | 717 | 514,791 | 728 | 718 | ||||||||||||||||||
2005 |
548,756 | 733 | 720 | 642,027 | 734 | 719 | ||||||||||||||||||
2006 |
400,023 | 741 | 725 | 474,706 | 741 | 726 | ||||||||||||||||||
2007 |
421,964 | 744 | 728 | 498,011 | 745 | 729 | ||||||||||||||||||
2008 |
233,642 | 754 | 747 | 267,346 | 755 | 748 | ||||||||||||||||||
2009 |
121,555 | 750 | 744 | 152,687 | 753 | 748 | ||||||||||||||||||
2010 |
120,022 | 753 | 750 | 150,243 | 754 | 752 | ||||||||||||||||||
2011 |
119,553 | 758 | 754 | 146,768 | 759 | 758 | ||||||||||||||||||
2012 |
145,507 | 759 | 759 | 117,905 | 761 | 759 | ||||||||||||||||||
2013 |
111,976 | 762 | 761 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 2,896,532 | 741 | 730 | $ | 3,335,635 | 740 | 731 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
R/E Installment Loans | September 30, 2013 | September 30, 2012 | ||||||||||||||||||||||
(Dollars in thousands) Origination Vintage |
Period End Balance |
Average Origination FICO |
Average Refreshed FICO |
Period End Balance |
Average Origination FICO |
Average Refreshed FICO |
||||||||||||||||||
pre-2003 |
$ | 26,603 | 682 | 684 | $ | 41,783 | 686 | 686 | ||||||||||||||||
2003 |
81,915 | 716 | 725 | 122,330 | 721 | 730 | ||||||||||||||||||
2004 |
58,244 | 701 | 699 | 78,439 | 707 | 706 | ||||||||||||||||||
2005 |
170,742 | 717 | 711 | 224,780 | 718 | 713 | ||||||||||||||||||
2006 |
183,847 | 716 | 701 | 244,101 | 719 | 703 | ||||||||||||||||||
2007 |
264,851 | 725 | 709 | 338,306 | 728 | 711 | ||||||||||||||||||
2008 |
91,883 | 723 | 720 | 122,014 | 728 | 720 | ||||||||||||||||||
2009 |
39,549 | 742 | 736 | 67,590 | 748 | 744 | ||||||||||||||||||
2010 |
131,004 | 747 | 754 | 163,618 | 745 | 751 | ||||||||||||||||||
2011 |
347,315 | 761 | 761 | 428,167 | 760 | 759 | ||||||||||||||||||
2012 |
707,972 | 764 | 764 | 569,141 | 765 | 761 | ||||||||||||||||||
2013 |
457,590 | 758 | 754 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 2,561,515 | 746 | 742 | $ | 2,400,269 | 741 | 733 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Permanent Mortgage | September 30, 2013 | September 30, 2012 | ||||||||||||||||||||||
(Dollars in thousands) Origination Vintage |
Period End Balance |
Average Origination FICO |
Average Refreshed FICO |
Period End Balance |
Average Origination FICO |
Average Refreshed FICO |
||||||||||||||||||
pre-2004 |
$ | 205,111 | 725 | 725 | $ | 220,499 | 726 | 729 | ||||||||||||||||
2004 |
24,595 | 712 | 693 | 31,422 | 715 | 692 | ||||||||||||||||||
2005 |
41,643 | 738 | 712 | 52,058 | 739 | 716 | ||||||||||||||||||
2006 |
81,932 | 731 | 711 | 94,898 | 734 | 706 | ||||||||||||||||||
2007 |
236,819 | 733 |