0001193125-13-432767.txt : 20131107 0001193125-13-432767.hdr.sgml : 20131107 20131107160327 ACCESSION NUMBER: 0001193125-13-432767 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 13 CONFORMED PERIOD OF REPORT: 20130930 FILED AS OF DATE: 20131107 DATE AS OF CHANGE: 20131107 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FIRST HORIZON NATIONAL CORP CENTRAL INDEX KEY: 0000036966 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 620803242 STATE OF INCORPORATION: TN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 001-15185 FILM NUMBER: 131200570 BUSINESS ADDRESS: STREET 1: 165 MADISON AVENUE CITY: MEMPHIS STATE: TN ZIP: 38103 BUSINESS PHONE: 9018186232 MAIL ADDRESS: STREET 1: 165 MADISON AVENUE CITY: MEMPHIS STATE: TN ZIP: 38103 FORMER COMPANY: FORMER CONFORMED NAME: FIRST TENNESSEE NATIONAL CORP DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: FIRST TENNESSEE BANKS INC DATE OF NAME CHANGE: 19600201 10-Q 1 d622126d10q.htm 10-Q 10-Q
Table of Contents

 

 

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)

(Registrant’s 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 issuer’s 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

Table of Contents

FIRST HORIZON NATIONAL CORPORATION

INDEX

 

Part I. Financial Information

  

Item 1. Financial Statements

     2   

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

     77   

Item 3. Quantitative and Qualitative Disclosures about Market Risk

     125   

Item 4. Controls and Procedures

     125   

Part II. Other Information

  

Item 1. Legal Proceedings

     126   

Item 1A. Risk Factors

     126   

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

     126   

Item 3. Defaults Upon Senior Securities

     126   

Item 4. Mine Safety Disclosures

     126   

Item 5. Other Information

     126   

Item 6. Exhibits

     127   

Signatures

     128   

Exhibit Index

     129   

Exhibit 10.1

  

Exhibit 31(a)

  

Exhibit 31(b)

  

Exhibit 32(a)

  

Exhibit 32(b)

  


Table of Contents

PART I.

FINANCIAL INFORMATION

 

Item 1. Financial Statements

  

The Consolidated Condensed Statements of Condition (unaudited)

   3

The Consolidated Condensed Statements of Income (unaudited)

   4

The Consolidated Condensed Statements of Comprehensive Income (unaudited)

   5

The Consolidated Condensed Statements of Equity (unaudited)

   6

The Consolidated Condensed Statements of Cash Flows (unaudited)

   7

The Notes to Consolidated Condensed Financial Statements (unaudited)

   8

Note 1 Financial Information

   8

Note 2 Acquisitions and Divestitures

   9

Note 3 Investment Securities

   11

Note 4 Loans

   13

Note 5 Mortgage Servicing Rights

   25

Note 6 Intangible Assets

   26

Note 7 Other Income and Other Expense

   27

Note 8 Changes in Accumulated Other Comprehensive Income Balances

   28

Note 9 Earnings Per Share

   29

Note 10 Contingencies and Other Disclosures

   30

Note 11 Pensions, Savings, and Other Employee Benefits

   41

Note 12 Business Segment Information

   43

Note 13 Loan Sales and Securitizations

   45

Note 14 Variable Interest Entities

   47

Note 15 Derivatives

   52

Note 16 Master Netting and Similar Agreements—Repurchase, Reverse Repurchase, and Securities Borrowing and Lending Transactions

   58

Note 17 Fair Value of Assets & Liabilities

   59

Note 18 Restructuring, Repositioning, and Efficiency

   75

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


Table of Contents

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 stock—Series A, non-cumulative perpetual, no par value, liquidation preference of $100,000 per share—(shares authorized—1,000; shares issued—1,000 on September 30, 2013;—on September 30, 2012 and December 31, 2012)

     95,624       —         —    

Common stock—$.625 par value (shares authorized—400,000,000; shares issued—236,328,090 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


Table of Contents

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


Table of Contents

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


Table of Contents

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 stock—equity awards

     608       —         608       133       —         133  

Stock-based compensation expense

     12,452       —         12,452       12,398       —         12,398  

Dividends declared—noncontrolling interest of subsidiary preferred stock

     —         (8,531     (8,531     —         (8,563     (8,563

Tax benefit reversals—stock-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


Table of Contents

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 paid—preferred stock—noncontrolling interest

     (8,531     (8,531

Cash dividends paid—Series 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


Table of Contents

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 entity’s 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 FHN’s 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 FHN’s 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


Table of Contents

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 4—Loans 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


Table of Contents

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 Note—6—Intangible Assets for additional information). Of this amount, $3.5 million is expected to be deductible for tax purposes.

FHN’s 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


Table of Contents

Note 3 – Investment Securities

The following tables summarize FHN’s 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


Table of Contents

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


Table of Contents

Note 4 – Loans

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 14—Variable 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 14—Variable 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 FHN’s 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 borrower’s 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 2—Acquisitions 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 FHN’s 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


Table of Contents

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 FHN’s 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 loan’s 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


Table of Contents

Note 4 – Loans (Continued)

 

Because of the composition of FHN’s 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 management’s 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 loan’s 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


Table of Contents

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  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance—individually evaluated for impairment

     28,672       183       31,629       20,988       237       81,709  

Allowance—collectively 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  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance—individually evaluated for impairment

     15,702       1,581       38,426       18,646       212       74,567  

Allowance—collectively 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


Table of Contents

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 TDR’s. 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


Table of Contents

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 FHN’s expected recovery based on collateral type in the event a loan defaults.

 

18


Table of Contents

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         $ 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


Table of Contents

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