XML 51 R40.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Of Assets And Liabilities (Tables)
6 Months Ended
Jun. 30, 2016
Fair Value Of Assets And Liabilities [Abstract]  
Schedule Of Assets And Liabilities Measured At Fair Value On A Recurring Basis
Recurring Fair Value Measurements
The following table presents the balance of assets and liabilities measured at fair value on a recurring basis as of June 30, 2016:
June 30, 2016
(Dollars in thousands)Level 1  Level 2  Level 3  Total
Trading securities - fixed income:      
U.S. treasuries$-  $98,181  $-  $98,181  
Government agency issued MBS-  328,600  -  328,600  
Government agency issued CMO-  235,914  -  235,914  
Other U.S. government agencies-  110,354  -  110,354  
States and municipalities-  75,793  -  75,793  
Trading loans-10,643-10,643
Corporate and other debt-  295,322  5  295,327  
Equity, mutual funds, and other-  5,326  -  5,326  
Total trading securities - fixed income -  1,160,133  5  1,160,138  
Trading securities - mortgage banking-  -  2,821  2,821
Loans held-for-sale-  -  25,738  25,738  
Securities available-for-sale:      
U.S. treasuries-  100  -  100  
Government agency issued MBS-  1,946,222  -  1,946,222  
Government agency issued CMO-  1,874,816  -  1,874,816  
States and municipalities-  -  1,500  1,500  
Equity, mutual funds, and other25,055  -  -  25,055  
Total securities available-for-sale25,055  3,821,138  1,500  3,847,693  
Other assets:      
Mortgage servicing rights--1,4061,406
Deferred compensation assets31,221  -  -  31,221  
Derivatives, forwards and futures21,573  -  -  21,573  
Derivatives, interest rate contracts -  175,416  -  175,416  
Total other assets52,794  175,416  1,406  229,616  
Total assets$77,849  $5,156,687  $31,470  $5,266,006  
Trading liabilities - fixed income:      
U.S. treasuries$-  $549,739  $-  $549,739  
Government agency issued CMO-1,563-1,563
Other U.S. government agencies-  25,095  -  25,095  
States and municipalities-1,127-1,127
Corporate and other debt-  212,016  -  212,016  
Total trading liabilities - fixed income-  789,540  -  789,540  
Other liabilities:  
Derivatives, forwards and futures19,618  -  -  19,618  
Derivatives, interest rate contracts -  144,165  -  144,165  
Derivatives, other-  1  6,8356,836
Total other liabilities19,618144,1666,835170,619
Total liabilities$19,618  $933,706  $6,835  $960,159  

The following table presents the balance of assets and liabilities measured at fair value on a recurring basis as of June 30, 2015:
  June 30, 2015
(Dollars in thousands)Level 1  Level 2  Level 3  Total
Trading securities - fixed income:      
U.S. treasuries$-  $109,998  $-  $109,998
Government agency issued MBS-  327,082  -  327,082
Government agency issued CMO-  146,675  -  146,675
Other U.S. government agencies-  83,416  -  83,416
States and municipalities-  64,597  -  64,597
Corporate and other debt-  393,191  5  393,196
Equity, mutual funds, and other-  3,602  -3,602
Total trading securities - fixed income -  1,128,561  5  1,128,566
Trading securities - mortgage banking-  -  4,924  4,924
Loans held-for-sale-  -  26,525  26,525
Securities available-for-sale:      
U.S. treasuries-  100  -  100
Government agency issued MBS-  830,640  -  830,640
Government agency issued CMO-  2,625,286  -  2,625,286
Other U.S. government agencies-  -  1,560  1,560
States and municipalities-  7,955  1,500  9,455
Equity, mutual funds, and other25,825  -  -  25,825
Total securities available-for-sale25,825  3,463,981  3,060  3,492,866
Other assets:
Mortgage servicing rights-  -  2,158  2,158
Deferred compensation assets27,341  -  -  27,341
Derivatives, forwards and futures5,299  -  -  5,299
Derivatives, interest rate contracts-  109,929  -  109,929
Derivatives, other-2-2
Total other assets32,640  109,931  2,158  144,729
Total assets$58,465  $4,702,473  $36,672  $4,797,610
Trading liabilities - fixed income:      
U.S. treasuries$-  $406,879  $-  $406,879
Government agency issued MBS-1,486-1,486
Other U.S. government agencies-25,036-25,036
Corporate and other debt-299,163-299,163
Total trading liabilities - fixed income-  732,564  -  732,564
Other liabilities:
Derivatives, forwards and futures4,788  -  -  4,788
Derivatives, interest rate contracts-  100,191  -  100,191
Derivatives, other-  26  4,810  4,836
Total other liabilities4,788  100,217  4,810  109,815
Total liabilities$4,788  $832,781  $4,810  $842,379
Summary Of Changes In Level 3 Assets And Liabilities Measured At Fair Value
Changes in Recurring Level 3 Fair Value Measurements
The changes in Level 3 assets and liabilities measured at fair value for the three months ended June 30, 2016 and 2015, on a recurring basis are summarized as follows:
Three Months Ended June 30, 2016
SecuritiesMortgage
TradingLoans held-available-servicingNet derivative
(Dollars in thousands)securitiesfor-salefor-salerights, netliabilities
Balance on April 1, 2016$3,057  $26,287  $1,500$1,725$(4,620)
Total net gains/(losses) included in:
Net income55  429  -31(2,514)
Other comprehensive income /(loss)-  -  ---  
Purchases-  327  ---  
Issuances-  -  ---  
Sales-  -  -(205)-  
Settlements(286)(1,132)-(145)299  
Net transfers into/(out of) Level 3-  (173) (b)  ---  
Balance on June 30, 2016$2,826  $25,738  $1,500$1,406$(6,835)
Net unrealized gains/(losses) included in net income$(5) (a)  $429 (a)  $-$-$(2,514) (c)

Three Months Ended June 30, 2015
SecuritiesMortgage
TradingLoans held-available-servicingNet derivative
(Dollars in thousands)securitiesfor-salefor-salerights, netliabilities
Balance on April 1, 2015$5,326  $26,700  $3,191$2,342  $(5,005)
Total net gains/(losses) included in:
Net income69  248--  (107)
Other comprehensive income /(loss)-  -  (14)-  -
Purchases-  324  --  -
Issuances-  -  --  -
Sales-  -  --  -
Settlements(466)(329)(117)(184)302
Net transfers into/(out of) Level 3 -  (418) (b)--  -
Balance on June 30, 2015$4,929  $26,525  $3,060$2,158  $(4,810)
Net unrealized gains/(losses) included in net income$69 (a)$248 (a)$-$-$(107) (c)

  • Primarily included in mortgage banking income on the Consolidated Condensed Statements of Income.
  • Transfers out of recurring loans held-for-sale level 3 balances reflect movements out of recurring loans held-for-sale and into real estate acquired by foreclosure (level 3 nonrecurring).
  • Included in Other expense.

Changes in Recurring Level 3 Fair Value Measurements
The changes in Level 3 assets and liabilities measured at fair value for the six months ended June 30, 2016 and 2015, on a recurring basis are summarized as follows:
  Six Months Ended June 30, 2016
SecuritiesMortgage
  TradingLoans held-available-servicingNet derivative
(Dollars in thousands)securitiesfor-salefor-salerights, netliabilities
Balance on January 1, 2016$4,377  $27,418  $1,500$1,841  $(4,810)
Total net gains/(losses) included in:
  Net income202  771  -31  (2,623)
  Other comprehensive income / (loss)-  -  --  -  
Purchases-  475  --  -  
Issuances-  -  --  -  
Sales-  -  -(205)  -  
Settlements(1,753)(2,497)-(261)598  
Net transfers into/(out of) Level 3-  (429) (b)  --  -  
Balance on June 30, 2016$2,826  $25,738  $1,500$1,406  $(6,835)
Net unrealized gains/(losses) included in net income$79 (a)  $771 (a)  $-$-$(2,623) (c)

Six Months Ended June 30, 2015
SecuritiesMortgage
TradingLoans held-available-servicingNet derivative
(Dollars in thousands)securitiesfor-salefor-salerights, netliabilities
Balance on January 1, 2015$5,642  $27,910  $3,307$2,517$(5,240)  
Total net gains/(losses) included in:
Net income239  1,390--(164)  
Other comprehensive income /(loss)-  -  (28)--  
Purchases-  1,178  ---  
Issuances-  -  ---  
Sales-  -  ---  
Settlements(952)(2,819)(219)(359)594
Net transfers into/(out of) Level 3 -  (1,134) (b)---  
Balance on June 30, 2015$4,929  $26,525  $3,060$2,158$(4,810)  
Net unrealized gains/(losses) included in net income$239 (a)$1,390 (a)$-$-$(164) (c)

  • Primarily included in mortgage banking income on the Consolidated Condensed Statements of Income.
  • Transfers out of recurring loans held-for-sale level 3 balances reflect movements out of recurring loans held-for-sale and into real estate acquired by foreclosure (level 3 nonrecurring).
  • Included in Other expense.

Nonrecurring Fair Value Measurements

Nonrecurring Fair Value Measurements

From time to time, FHN may be required to measure certain other financial assets at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from the application of LOCOM accounting or write-downs of individual assets. For assets measured at fair value on a nonrecurring basis which were still held on the balance sheet at June 30, 2016 and 2015, respectively, the following tables provide the level of valuation assumptions used to determine each adjustment, the related carrying value, and the fair value adjustments recorded during the respective periods.

    Three Months EndedSix Months Ended
Carrying value at June 30, 2016June 30, 2016June 30, 2016
(Dollars in thousands)  Level 1  Level 2  Level 3  Total   Net gains/(losses)Net gains/(losses)
Loans held-for-sale - first mortgages$-  $-  $721  $721  $2$7
Loans, net of unearned income (a)-  -  35,314  35,314  353(4,319)
Real estate acquired by foreclosure (b)-  -  14,150  14,150  (314)(850)
Other assets (c)-  -  28,588  28,588  (831)(1,537)
$(790)$(6,699)

Three Months EndedSix Months Ended
Carrying value at June 30, 2015June 30, 2015June 30, 2015
(Dollars in thousands)  Level 1  Level 2  Level 3  Total   Net gains/(losses)Net gains/(losses)
Loans held-for-sale - first mortgages  $-  $-  $849  $849  $-$38
Loans, net of unearned income (a)-  -  38,913  38,913  (479)(1,841)
Real estate acquired by foreclosure (b)-  -  29,109  29,109  (1,284)(1,660)
Other assets (c)-  -  28,265  28,265  (549)(944)
          $(2,312)$(4,407)
Certain previously reported amounts have been reclassified to agree with current presentation.

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

Schedule Of Unobservable Inputs Utilized In Determining The Fair Value Of Level 3 Recurring And Non-Recurring Measurements
Level 3 Measurements
The following tables provide information regarding the unobservable inputs utilized in determining the fair value of level 3 recurring and non-recurring measurements as of June 30, 2016 and 2015:
(Dollars in Thousands)
Fair Value at
Level 3 ClassJune 30, 2016Valuation TechniquesUnobservable InputValues Utilized
Trading securities - mortgage$2,821Discounted cash flowPrepayment speeds 38% - 47%
Discount rate28% - 68%
Loans held-for-sale - residential real estate26,459Discounted cash flowPrepayment speeds - First mortgage2% - 20%
Prepayment speeds - HELOC5% - 15%
Foreclosure losses47% - 58%
Loss severity trends - First mortgage5% - 70% of UPB
Loss severity trends - HELOC35% - 100% of UPB
Draw rate - HELOC5% - 12%
Derivative liabilities, other6,835Discounted cash flowVisa covered litigation resolution amount$4.4 billion - $5.2 billion
Probability of resolution scenarios10% - 30%
Time until resolution30 - 60 months
Loans, net of unearned income (a)35,314Appraisals from comparable propertiesMarketability adjustments for specific properties0% - 10% of appraisal
Other collateral valuationsBorrowing base certificates adjustment20% - 50% of gross value
Financial Statements/Auction values adjustment0% - 25% of reported value
Real estate acquired by foreclosure (b)14,150Appraisals from comparable propertiesAdjustment for value changes since appraisal0% - 10% of appraisal
Other assets (c)28,588Discounted cash flowAdjustments to current sales yields for specific properties0% - 15% adjustment to yield
Appraisals from comparable propertiesMarketability adjustments for specific properties0% - 25% of appraisal

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

(Dollars in Thousands)
Fair Value at
Level 3 ClassJune 30, 2015Valuation TechniquesUnobservable InputValues Utilized
Trading securities - mortgage$4,924Discounted cash flowPrepayment speeds42% - 43%
Discount rate5% - 56%
Loans held-for-sale - residential real estate27,374Discounted cash flowPrepayment speeds - First mortgage2% - 20%
Prepayment speeds - HELOC5% - 15%
Foreclosure Losses50% - 60%
Loss severity trends - First mortgage10% - 70% of UPB
Loss severity trends - HELOC35% - 100% of UPB
Draw Rate - HELOC5% - 12%
Derivative liabilities, other4,810Discounted cash flowVisa covered litigation resolution amount$4.5 billion - $5.5 billion
Probability of resolution scenarios5% - 25%
Time until resolution6 - 42 months
Loans, net of unearned income (a)38,913Appraisals from comparable propertiesMarketability adjustments for specific properties0% - 10% of appraisal
Other collateral valuationsBorrowing base certificates adjustment20% - 50% of gross value
Financial Statements/Auction Values adjustment0% - 25% of reported value
Real estate acquired by foreclosure (b)29,109Appraisals from comparable propertiesAdjustment for value changes since appraisal0% - 10% of appraisal
Other assets (c)28,265Discounted cash flowAdjustments to current sales yields for specific properties0% - 15% adjustment to yield
Appraisals from comparable propertiesMarketability adjustments for specific properties0% - 25% of appraisal

  • Represents carrying value of loans for which adjustments are required to be based on the appraised value of the collateral less estimated costs to sell. Write-downs on these loans are recognized as part of provision for loan losses.
  • Represents the fair value of foreclosed properties that were measured subsequent to their initial classification as foreclosed assets. Balance excludes foreclosed real estate related to government insured mortgages.
  • Represents tax credit investments accounted for under the equity method.
Summary Of Differences Between The Fair Value Carrying Amount Of Mortgages Held-For-Sale And Aggregate Unpaid Principal Amount
The following tables reflect the differences between the fair value carrying amount of residential real estate loans held-for-sale measured at fair value in accordance with management’s election and the aggregate unpaid principal amount FHN is contractually entitled to receive at maturity.
June 30, 2016
(Dollars in thousands)Fair value carrying amountAggregate unpaid principalFair value carrying amount less aggregate unpaid principal
Residential real estate loans held-for-sale reported at fair value:    
Total loans$25,738  $39,202  $(13,464)
Nonaccrual loans6,923  13,837  (6,914)
Loans 90 days or more past due and still accruing136  214  (78)
June 30, 2015
(Dollars in thousands)Fair value carrying amountAggregate unpaid principalFair value carrying amount less aggregate unpaid principal
Residential real estate loans held-for-sale reported at fair value:    
Total loans$26,525  $40,577  $(14,052)
Nonaccrual loans6,238  12,316  (6,078)
Loans 90 days or more past due and still accruing1,622  2,056  (434)
Changes In Fair Value Of Assets And Liabilities Which Fair Value Option Included In Current Period Earnings
Assets and liabilities accounted for under the fair value election are initially measured at fair value with subsequent changes in fair value recognized in earnings. Such changes in the fair value of assets and liabilities for which FHN elected the fair value option are included in current period earnings with classification in the income statement line item reflected in the following table:
Three Months EndedSix Months Ended
June 30June 30
(Dollars in thousands)2016201520162015
Changes in fair value included in net income:
Mortgage banking noninterest income
Loans held-for-sale$429$248$771$1,390
Summary Of Book Value And Estimated Fair Value Of Financial Instruments

The following tables summarize the book value and estimated fair value of financial instruments recorded in the Consolidated Condensed Statements of Condition as well as unfunded loan commitments and stand by and other commitments as of June 30, 2016 and 2015.

  June 30, 2016
BookFair Value
(Dollars in thousands)  Value  Level 1  Level 2  Level 3  Total
Assets:          
Loans, net of unearned income and allowance for loan losses          
Commercial:          
Commercial, financial and industrial  $11,098,473  $-  $-  $11,003,089  $11,003,089  
Commercial real estate  1,939,148  -  -  1,915,942  1,915,942
Consumer:          
Consumer real estate 4,581,698  -  -  4,424,739  4,424,739  
Permanent mortgage 421,414  -  -  391,879  391,879  
Credit card & other  348,797  -  -  350,036  350,036  
Total loans, net of unearned income and allowance for loan losses  18,389,530  -  -  18,085,685  18,085,685  
Short-term financial assets:          
Interest-bearing cash  321,743  321,743  -  -  321,743  
Federal funds sold  40,570  -  40,570  -  40,570  
Securities purchased under agreements to resell  881,732  -  881,732  -  881,732  
Total short-term financial assets1,244,045321,743922,302-1,244,045
Trading securities (a)1,162,959  -  1,160,133  2,826  1,162,959  
Loans held-for-sale 117,976  -  5,478  112,498  117,976  
Securities available-for-sale (a) (b)4,009,243  25,055  3,821,138  163,050  4,009,243  
Securities held-to-maturity14,333  -  -  15,101  15,101  
Derivative assets (a)196,989  21,573  175,416  -  196,989
  
Other assets:  
Tax credit investments  90,053--83,50683,506  
Deferred compensation assets31,22131,221--31,221
Total other assets  121,274  31,221  -  83,506  114,727
Nonearning assets:    
Cash & due from banks  283,648  283,648  -  -  283,648  
Fixed income receivables  219,939  -  219,939  -  219,939  
Accrued interest receivable  55,746  -  55,746  -  55,746  
Total nonearning assets  559,333  283,648  275,685  -  559,333
Total assets  $25,815,682  $683,240  $6,360,152  $18,462,666  $25,506,058
          
Liabilities:    
Deposits:    
Defined maturity$1,264,635  $-  $1,274,663  $-  $1,274,663  
Undefined maturity19,365,542-19,365,542-19,365,542
Total deposits20,630,177  -20,640,205-20,640,205  
Trading liabilities (a)789,540  -  789,540  -  789,540
Short-term financial liabilities:    
Federal funds purchased508,669-508,669-508,669
Securities sold under agreements to repurchase  451,129  -  451,129  -  451,129  
Other short-term borrowings543,033-543,033-543,033
Total short-term financial liabilities  1,502,831  -  1,502,831  -  1,502,831
Term borrowings:    
Real estate investment trust-preferred  45,998  -  -  49,350  49,350  
Term borrowings - new market tax credit investment  18,000  -  -  18,213  18,213  
Borrowings secured by residential real estate30,956--26,71526,715
Other long term borrowings981,989-955,542-955,542
Total term borrowings1,076,943  -  955,542  94,278  1,049,820  
Derivative liabilities (a)170,619  19,618  144,166  6,835  170,619
  
Other noninterest-bearing liabilities:    
Fixed income payables  90,400  -  90,400  -  90,400  
Accrued interest payable  9,846  -  9,846  -  9,846  
Total other noninterest-bearing liabilities100,246  -  100,246  -100,246
Total liabilities$24,270,356  $19,618  $24,132,530  $101,113$24,253,261

  • Classes are detailed in the recurring and nonrecurring measurement tables.
  • Level 3 includes restricted investments in FHLB-Cincinnati stock of $87.9 million and FRB stock of $68.6 million.

  June 30, 2015
BookFair Value
(Dollars in thousands)  Value  Level 1  Level 2  Level 3  Total
Assets:          
Loans, net of unearned income and allowance for loan losses          
Commercial:          
Commercial, financial and industrial$9,753,813  $-  $-  $9,716,906  $9,716,906  
Commercial real estate  1,379,223  -  -  1,362,420  1,362,420
Consumer:          
Consumer real estate4,784,814  -  -  4,567,129  4,567,129  
Permanent mortgage465,302  -  -  434,145  434,145  
Credit card & other  332,269  -  -  333,921  333,921  
Total loans, net of unearned income and allowance for loan losses16,715,421  -  -  16,414,521  16,414,521  
Short-term financial assets:          
Interest-bearing cash  344,944  344,944  -  -  344,944  
Federal funds sold77,039-77,039-77,039
Securities purchased under agreements to resell  816,991  -  816,991  -  816,991  
Total short-term financial assets  1,238,974  344,944  894,030  -  1,238,974  
Trading securities (a)1,133,490  -  1,128,561  4,929  1,133,490  
Loans held-for-sale (a)127,196  -  -  127,196  127,196  
Securities available-for-sale (a) (b)3,648,860  25,825  3,463,981  159,054  3,648,860  
Securities held-to-maturity4,306--5,3565,356
Derivative assets (a)115,230  5,299  109,931  -  115,230  
Other assets:          
Tax credit investments  90,095  -  -  60,619  60,619  
Deferred compensation assets  27,341  27,341  -  -  27,341  
Total other assets  117,436  27,341  -  60,619  87,960  
Nonearning assets:          
Cash & due from banks  274,256  274,256  -  -  274,256  
Fixed income receivables  91,069  -  91,069  -  91,069  
Accrued interest receivable  57,346  -  57,346  -  57,346  
Total nonearning assets  422,671  274,256  148,415  -  422,671  
Total assets$23,523,584  $677,665  $5,744,918  $16,771,675  $23,194,258  
          
Liabilities:          
Deposits:          
Defined maturity  $1,169,153  $-  $1,173,899  $-  $1,173,899  
Undefined maturity  17,505,320  -  17,505,320  -  17,505,320  
Total deposits  18,674,473  -  18,679,219  -  18,679,219  
Trading liabilities (a)732,564  -  732,564  -  732,564  
Short-term financial liabilities:          
Federal funds purchased556,862-556,862-556,862
Securities sold under agreements to repurchase  311,760  -  311,760  -  311,760  
Other short-term borrowings  150,350  -  150,350  -  150,350  
Total short-term financial liabilities  1,018,972  -  1,018,972  -  1,018,972  
Term borrowings:          
Real estate investment trust-preferred  45,930  -  -  49,350  49,350  
Term borrowings - new market tax credit investment  18,000  -  -  17,983  17,983  
Borrowings secured by residential real estate  55,679  -  -  48,051  48,051  
Other long term borrowings  1,435,663  -  1,411,226  -  1,411,226  
Total term borrowings1,555,272-1,411,226115,3841,526,610
Derivative liabilities (a)109,815  4,788  100,217  4,810  109,815  
Other noninterest-bearing liabilities:          
Fixed income payables  54,301  -  54,301  -  54,301  
Accrued interest payable  16,382  -  16,382  -  16,382  
Total other noninterest-bearing liabilities  70,683  -  70,683  -  70,683  
Total liabilities  $22,161,779  $4,788  $22,012,881  $120,194  $22,137,863  

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

  • Classes are detailed in the recurring and nonrecurring measurement tables.
  • Level 3 includes restricted investments in FHLB-Cincinnati stock of $87.9 million and FRB stock of $65.8 million.

Contractual AmountFair Value
(Dollars in thousands)June 30, 2016June 30, 2015June 30, 2016June 30, 2015
Unfunded Commitments:  
Loan commitments$7,516,141  $7,507,315$2,058  $2,761
Standby and other commitments293,319  304,8604,340  4,846