|
|
|
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
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)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Exchange on which Registered
|
|
$.625 Par Value Common Capital Stock
|
FHN
|
New York Stock Exchange LLC
|
|
Depositary Shares, each representing a 1/4,000th interest in
a share of Non-Cumulative Perpetual Preferred Stock, Series A |
FHN PR A
|
New York Stock Exchange LLC
|
|
Large Accelerated Filer
|
☒
|
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
|
☐
|
Smaller reporting company
|
☐
|
|
Emerging Growth Company
|
☐
|
|
|
|
|
Class
|
|
Outstanding on March 31, 2020
|
Common Stock, $.625 par value
|
|
311,862,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Horizon National Corporation
|
||||||
|
|
(Unaudited)
|
|
December 31
|
||||
|
|
March 31
|
|
|||||
(Dollars in thousands, except per share amounts)
|
|
2020
|
|
2019
|
||||
Assets:
|
|
|
|
|
||||
Cash and due from banks
|
|
$
|
537,564
|
|
|
$
|
633,728
|
|
Federal funds sold
|
|
30,050
|
|
|
46,536
|
|
||
Securities purchased under agreements to resell (Note 15)
|
|
562,435
|
|
|
586,629
|
|
||
Total cash and cash equivalents
|
|
1,130,049
|
|
|
1,266,893
|
|
||
Interest-bearing cash
|
|
670,525
|
|
|
482,405
|
|
||
Trading securities
|
|
1,877,514
|
|
|
1,346,207
|
|
||
Loans held-for-sale (a)
|
|
595,601
|
|
|
593,790
|
|
||
Securities available-for-sale (Note 3)
|
|
4,544,907
|
|
|
4,445,403
|
|
||
Securities held-to-maturity (Note 3)
|
|
10,000
|
|
|
10,000
|
|
||
Loans, net of unearned income (Note 4) (b)
|
|
33,378,303
|
|
|
31,061,111
|
|
||
Less: Allowance for loan losses (Note 5)
|
|
444,490
|
|
|
200,307
|
|
||
Total net loans
|
|
32,933,813
|
|
|
30,860,804
|
|
||
Goodwill (Note 6)
|
|
1,432,787
|
|
|
1,432,787
|
|
||
Other intangible assets, net (Note 6)
|
|
124,892
|
|
|
130,200
|
|
||
Fixed income receivables
|
|
180,569
|
|
|
40,114
|
|
||
Premises and equipment, net (March 31, 2020 and December 31, 2019 include $7.5 million and $9.7 million, respectively, classified as held-for-sale)
|
|
447,812
|
|
|
455,006
|
|
||
Other real estate owned (“OREO”) (c)
|
|
15,837
|
|
|
17,838
|
|
||
Derivative assets (Note 14)
|
|
696,250
|
|
|
183,115
|
|
||
Other assets
|
|
2,536,822
|
|
|
2,046,338
|
|
||
Total assets
|
|
$
|
47,197,378
|
|
|
$
|
43,310,900
|
|
Liabilities and equity:
|
|
|
|
|
||||
Deposits:
|
|
|
|
|
||||
Savings
|
|
$
|
13,860,342
|
|
|
$
|
11,664,906
|
|
Time deposits, net
|
|
3,058,198
|
|
|
3,618,337
|
|
||
Other interest-bearing deposits
|
|
8,561,302
|
|
|
8,717,341
|
|
||
Interest-bearing
|
|
25,479,842
|
|
|
24,000,584
|
|
||
Noninterest-bearing
|
|
8,939,808
|
|
|
8,428,951
|
|
||
Total deposits
|
|
34,419,650
|
|
|
32,429,535
|
|
||
Federal funds purchased
|
|
476,013
|
|
|
548,344
|
|
||
Securities sold under agreements to repurchase (Note 15)
|
|
788,595
|
|
|
716,925
|
|
||
Trading liabilities
|
|
452,611
|
|
|
505,581
|
|
||
Other short-term borrowings
|
|
4,060,673
|
|
|
2,253,045
|
|
||
Term borrowings
|
|
792,751
|
|
|
791,368
|
|
||
Fixed income payables
|
|
91,274
|
|
|
49,535
|
|
||
Derivative liabilities (Note 14)
|
|
234,984
|
|
|
67,480
|
|
||
Other liabilities
|
|
825,247
|
|
|
873,079
|
|
||
Total liabilities
|
|
42,141,798
|
|
|
38,234,892
|
|
||
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 March 31, 2020 and December 31, 2019)
|
|
95,624
|
|
|
95,624
|
|
||
Common stock - $.625 par value (shares authorized - 400,000,000; shares issued - 311,862,565 on March 31, 2020 and 311,469,056 on December 31, 2019)
|
|
194,914
|
|
|
194,668
|
|
||
Capital surplus
|
|
2,938,670
|
|
|
2,931,451
|
|
||
Undivided profits
|
|
1,667,105
|
|
|
1,798,442
|
|
||
Accumulated other comprehensive loss, net (Note 8)
|
|
(136,164
|
)
|
|
(239,608
|
)
|
||
Total First Horizon National Corporation Shareholders’ Equity
|
|
4,760,149
|
|
|
4,780,577
|
|
||
Noncontrolling interest
|
|
295,431
|
|
|
295,431
|
|
||
Total equity
|
|
5,055,580
|
|
|
5,076,008
|
|
||
Total liabilities and equity
|
|
$
|
47,197,378
|
|
|
$
|
43,310,900
|
|
(a)
|
March 31, 2020 and December 31, 2019 include $4.7 million and $6.8 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.
|
(b)
|
March 31, 2020 and December 31, 2019 include $20.8 million and $18.8 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
|
(c)
|
March 31, 2020 and December 31, 2019 include $7.8 million and $9.2 million, respectively, of foreclosed residential real estate.
|
|
First Horizon National Corporation
|
||||||
|
Three Months Ended
March 31 |
||||||
(Dollars and shares in thousands except per share data, unless otherwise noted) (Unaudited)
|
2020
|
|
2019
|
||||
Interest income:
|
|
|
|
||||
Interest and fees on loans
|
$
|
326,599
|
|
|
$
|
331,938
|
|
Interest on investment securities available-for-sale
|
27,756
|
|
|
31,843
|
|
||
Interest on investment securities held-to-maturity
|
131
|
|
|
131
|
|
||
Interest on loans held-for-sale
|
6,899
|
|
|
9,877
|
|
||
Interest on trading securities
|
13,117
|
|
|
13,548
|
|
||
Interest on other earning assets
|
3,866
|
|
|
13,278
|
|
||
Total interest income
|
378,368
|
|
|
400,615
|
|
||
Interest expense:
|
|
|
|
||||
Interest on deposits:
|
|
|
|
||||
Savings
|
26,333
|
|
|
39,914
|
|
||
Time deposits
|
13,943
|
|
|
20,254
|
|
||
Other interest-bearing deposits
|
14,213
|
|
|
22,042
|
|
||
Interest on trading liabilities
|
3,292
|
|
|
2,816
|
|
||
Interest on short-term borrowings
|
9,864
|
|
|
6,744
|
|
||
Interest on term borrowings
|
7,921
|
|
|
14,337
|
|
||
Total interest expense
|
75,566
|
|
|
106,107
|
|
||
Net interest income
|
302,802
|
|
|
294,508
|
|
||
Provision/(provision credit) for loan losses
|
145,000
|
|
|
9,000
|
|
||
Net interest income after provision/(provision credit) for loan losses
|
157,802
|
|
|
285,508
|
|
||
Noninterest income:
|
|
|
|
||||
Fixed income
|
95,635
|
|
|
53,749
|
|
||
Deposit transactions and cash management
|
30,290
|
|
|
31,621
|
|
||
Brokerage, management fees and commissions
|
15,405
|
|
|
12,633
|
|
||
Bankcard income
|
7,253
|
|
|
6,952
|
|
||
Trust services and investment management
|
7,195
|
|
|
7,026
|
|
||
Bank-owned life insurance ("BOLI")
|
4,589
|
|
|
4,402
|
|
||
Equity securities gains/(losses), net (Note 3)
|
25
|
|
|
31
|
|
||
All other income and commissions (Note 7)
|
14,364
|
|
|
24,631
|
|
||
Total noninterest income
|
174,756
|
|
|
141,045
|
|
||
Adjusted gross income after provision/(provision credit) for loan losses
|
332,558
|
|
|
426,553
|
|
||
Noninterest expense:
|
|
|
|
||||
Employee compensation, incentives, and benefits
|
183,470
|
|
|
177,925
|
|
||
Occupancy
|
19,563
|
|
|
20,693
|
|
||
Computer software
|
16,027
|
|
|
15,139
|
|
||
Operations services
|
11,692
|
|
|
11,488
|
|
||
Equipment rentals, depreciation, and maintenance
|
8,552
|
|
|
8,829
|
|
||
Advertising and public relations
|
7,456
|
|
|
7,242
|
|
||
Professional fees
|
6,996
|
|
|
12,299
|
|
||
FDIC premium expense
|
6,742
|
|
|
4,273
|
|
||
Communications and courier
|
5,528
|
|
|
6,453
|
|
||
Amortization of intangible assets
|
5,308
|
|
|
6,216
|
|
||
Contract employment and outsourcing
|
4,936
|
|
|
3,371
|
|
||
Legal fees
|
1,823
|
|
|
2,831
|
|
||
All other expense (Note 7)
|
33,226
|
|
|
19,331
|
|
||
Total noninterest expense
|
311,319
|
|
|
296,090
|
|
||
Income/(loss) before income taxes
|
21,239
|
|
|
130,463
|
|
||
Provision/(benefit) for income taxes
|
4,767
|
|
|
27,058
|
|
||
Net income/(loss)
|
$
|
16,472
|
|
|
$
|
103,405
|
|
Net income attributable to noncontrolling interest
|
2,852
|
|
|
2,820
|
|
||
Net income/(loss) attributable to controlling interest
|
$
|
13,620
|
|
|
$
|
100,585
|
|
Preferred stock dividends
|
1,550
|
|
|
1,550
|
|
||
Net income/(loss) available to common shareholders
|
$
|
12,070
|
|
|
$
|
99,035
|
|
Basic earnings/(loss) per share (Note 9)
|
$
|
0.04
|
|
|
$
|
0.31
|
|
Diluted earnings/(loss) per share (Note 9)
|
$
|
0.04
|
|
|
$
|
0.31
|
|
Weighted average common shares (Note 9)
|
311,597
|
|
|
317,435
|
|
||
Diluted average common shares (Note 9)
|
313,170
|
|
|
319,581
|
|
|
First Horizon National Corporation
|
||||||
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands) (Unaudited)
|
2020
|
|
2019
|
||||
Net income/(loss)
|
$
|
16,472
|
|
|
$
|
103,405
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
||||
Net unrealized gains/(losses) on securities available-for-sale
|
88,278
|
|
|
48,615
|
|
||
Net unrealized gains/(losses) on cash flow hedges
|
13,061
|
|
|
5,387
|
|
||
Net unrealized gains/(losses) on pension and other postretirement plans
|
2,105
|
|
|
1,463
|
|
||
Other comprehensive income/(loss)
|
103,444
|
|
|
55,465
|
|
||
Comprehensive income
|
119,916
|
|
|
158,870
|
|
||
Comprehensive income attributable to noncontrolling interest
|
2,852
|
|
|
2,820
|
|
||
Comprehensive income attributable to controlling interest
|
$
|
117,064
|
|
|
$
|
156,050
|
|
Income tax expense/(benefit) of items included in Other comprehensive income:
|
|
|
|
||||
Net unrealized gains/(losses) on securities available-for-sale
|
$
|
28,787
|
|
|
$
|
15,958
|
|
Net unrealized gains/(losses) on cash flow hedges
|
4,260
|
|
|
1,768
|
|
||
Net unrealized gains/(losses) on pension and other postretirement plans
|
686
|
|
|
480
|
|
First Horizon National Corporation
|
|||||||||||||||||||||||||||||||
Three months ended March 31, 2020
|
|||||||||||||||||||||||||||||||
(Dollars and shares in thousands, except per share data) (unaudited)
|
|
Common
Shares |
|
Total
|
|
Preferred
Stock |
|
Common
Stock |
|
Capital
Surplus |
|
Undivided
Profits |
|
Accumulated
Other Comprehensive Income/(Loss) (a) |
|
Noncontrolling Interest
|
|||||||||||||||
Balance, December 31, 2019
|
|
311,469
|
|
|
$
|
5,076,008
|
|
|
$
|
95,624
|
|
|
$
|
194,668
|
|
|
$
|
2,931,451
|
|
|
$
|
1,798,442
|
|
|
$
|
(239,608
|
)
|
|
$
|
295,431
|
|
Adjustment to reflect adoption of ASU 2016-13
|
|
—
|
|
|
(96,057
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(96,057
|
)
|
|
—
|
|
|
—
|
|
|||||||
Beginning balance, as adjusted
|
|
311,469
|
|
|
4,979,951
|
|
|
95,624
|
|
|
194,668
|
|
|
2,931,451
|
|
|
1,702,385
|
|
|
(239,608
|
)
|
|
295,431
|
|
|||||||
Net income/(loss)
|
|
—
|
|
|
16,472
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,620
|
|
|
—
|
|
|
2,852
|
|
|||||||
Other comprehensive income/(loss)
|
|
—
|
|
|
103,444
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
103,444
|
|
|
—
|
|
|||||||
Comprehensive income/(loss)
|
|
—
|
|
|
119,916
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,620
|
|
|
103,444
|
|
|
2,852
|
|
|||||||
Cash dividends declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred stock ($1,550 per share)
|
|
—
|
|
|
(1,550
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,550
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock ($.15 per share)
|
|
—
|
|
|
(47,350
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,350
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased
|
|
(141
|
)
|
|
(2,064
|
)
|
|
—
|
|
|
(88
|
)
|
|
(1,976
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock issued for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock options and restricted stock - equity awards
|
|
652
|
|
|
4,140
|
|
|
—
|
|
|
407
|
|
|
3,733
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Stock-based compensation expense
|
|
—
|
|
|
7,281
|
|
|
—
|
|
|
—
|
|
|
7,281
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Dividends declared - noncontrolling interest of subsidiary preferred stock
|
|
—
|
|
|
(2,852
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,852
|
)
|
|||||||
Other (b)
|
|
(117
|
)
|
|
(1,892
|
)
|
|
—
|
|
|
(73
|
)
|
|
(1,819
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Balance, March 31, 2020
|
|
311,863
|
|
|
$
|
5,055,580
|
|
|
$
|
95,624
|
|
|
$
|
194,914
|
|
|
$
|
2,938,670
|
|
|
$
|
1,667,105
|
|
|
$
|
(136,164
|
)
|
|
$
|
295,431
|
|
(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)
|
Represents shares canceled in connection with the resolution of remaining Capital Bank Financial Corporation ("CBF") dissenters' appraisal process.
|
Three months ended March 31, 2019
|
|||||||||||||||||||||||||||||||
(Dollars and shares in thousands, except per share data) (unaudited)
|
|
Common
Shares |
|
Total
|
|
Preferred
Stock |
|
Common
Stock |
|
Capital
Surplus |
|
Undivided
Profits |
|
Accumulated
Other Comprehensive Income/(Loss) (a) |
|
Noncontrolling Interest
|
|||||||||||||||
Balance, December 31, 2018
|
|
318,573
|
|
|
$
|
4,785,380
|
|
|
$
|
95,624
|
|
|
$
|
199,108
|
|
|
$
|
3,029,425
|
|
|
$
|
1,542,408
|
|
|
$
|
(376,616
|
)
|
|
$
|
295,431
|
|
Adjustment to reflect adoption of ASU 2016-02
|
|
—
|
|
|
(1,011
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,011
|
)
|
|
—
|
|
|
—
|
|
|||||||
Beginning balance, as adjusted
|
|
318,573
|
|
|
4,784,369
|
|
|
95,624
|
|
|
199,108
|
|
|
3,029,425
|
|
|
1,541,397
|
|
|
(376,616
|
)
|
|
295,431
|
|
|||||||
Net income/(loss)
|
|
—
|
|
|
103,405
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,585
|
|
|
—
|
|
|
2,820
|
|
|||||||
Other comprehensive income/(loss)
|
|
—
|
|
|
55,465
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55,465
|
|
|
—
|
|
|||||||
Comprehensive income/(loss)
|
|
—
|
|
|
158,870
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,585
|
|
|
55,465
|
|
|
2,820
|
|
|||||||
Cash dividends declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred stock ($1,550 per share)
|
|
—
|
|
|
(1,550
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,550
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock ($.14 per share)
|
|
—
|
|
|
(44,864
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,864
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased (b)
|
|
(3,594
|
)
|
|
(53,436
|
)
|
|
—
|
|
|
(2,246
|
)
|
|
(51,190
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock issued for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock options and restricted stock - equity awards
|
|
382
|
|
|
520
|
|
|
—
|
|
|
239
|
|
|
281
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Stock-based compensation expense
|
|
—
|
|
|
5,432
|
|
|
—
|
|
|
—
|
|
|
5,432
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Dividends declared - noncontrolling interest of subsidiary preferred stock
|
|
—
|
|
|
(2,820
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,820
|
)
|
|||||||
Balance, March 31, 2019
|
|
315,361
|
|
|
$
|
4,846,521
|
|
|
$
|
95,624
|
|
|
$
|
197,101
|
|
|
$
|
2,983,948
|
|
|
$
|
1,595,568
|
|
|
$
|
(321,151
|
)
|
|
$
|
295,431
|
|
(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)
|
Includes $51.5 million repurchased under share repurchase programs.
|
|
|
First Horizon National Corporation
|
||||||
|
|
Three months ended March 31
|
||||||
(Dollars in thousands) (Unaudited)
|
|
2020
|
|
2019
|
||||
Operating Activities
|
|
|
|
|
||||
Net income/(loss)
|
|
$
|
16,472
|
|
|
$
|
103,405
|
|
Adjustments to reconcile net income/(loss) to net cash provided/(used) by operating activities:
|
|
|
|
|
||||
Provision/(provision credit) for loan losses
|
|
145,000
|
|
|
9,000
|
|
||
Provision/(benefit) for deferred income taxes
|
|
(18,600
|
)
|
|
7,238
|
|
||
Depreciation and amortization of premises and equipment
|
|
10,516
|
|
|
11,400
|
|
||
Amortization of intangible assets
|
|
5,308
|
|
|
6,216
|
|
||
Net other amortization and accretion
|
|
3,664
|
|
|
1,257
|
|
||
Net (increase)/decrease in derivatives
|
|
(323,845
|
)
|
|
(51,821
|
)
|
||
Fair value adjustment on interest-only strips
|
|
1,295
|
|
|
1,258
|
|
||
(Gains)/losses and write-downs on OREO, net
|
|
(68
|
)
|
|
(290
|
)
|
||
Stock-based compensation expense
|
|
7,281
|
|
|
5,432
|
|
||
Equity securities (gains)/losses, net
|
|
(25
|
)
|
|
(31
|
)
|
||
Net (gains)/losses on sale/disposal of fixed assets
|
|
458
|
|
|
(42
|
)
|
||
(Gain)/loss on BOLI
|
|
366
|
|
|
(1,032
|
)
|
||
Loans held-for-sale:
|
|
|
|
|
||||
Purchases and originations
|
|
(587,593
|
)
|
|
(513,788
|
)
|
||
Gross proceeds from settlements and sales
|
|
180,810
|
|
|
135,855
|
|
||
(Gain)/loss due to fair value adjustments and other
|
|
(1,129
|
)
|
|
19,291
|
|
||
Net (increase)/decrease in:
|
|
|
|
|
||||
Trading securities
|
|
(133,755
|
)
|
|
192,101
|
|
||
Fixed income receivables
|
|
(140,455
|
)
|
|
(7,921
|
)
|
||
Interest receivable
|
|
(1,089
|
)
|
|
(5,970
|
)
|
||
Other assets
|
|
(477,645
|
)
|
|
56,985
|
|
||
Net increase/(decrease) in:
|
|
|
|
|
||||
Trading liabilities
|
|
(52,970
|
)
|
|
94,289
|
|
||
Fixed income payables
|
|
41,739
|
|
|
90,718
|
|
||
Interest payable
|
|
(8,882
|
)
|
|
16,570
|
|
||
Other liabilities
|
|
(66,858
|
)
|
|
(47,631
|
)
|
||
Total adjustments
|
|
(1,416,477
|
)
|
|
19,084
|
|
||
Net cash provided/(used) by operating activities
|
|
(1,400,005
|
)
|
|
122,489
|
|
||
Investing Activities
|
|
|
|
|
||||
Available-for-sale securities:
|
|
|
|
|
||||
Sales
|
|
8,703
|
|
|
13,012
|
|
||
Maturities
|
|
224,406
|
|
|
157,502
|
|
||
Purchases
|
|
(213,950
|
)
|
|
(83,512
|
)
|
||
Premises and equipment:
|
|
|
|
|
||||
Sales
|
|
2,185
|
|
|
4,080
|
|
||
Purchases
|
|
(7,603
|
)
|
|
(6,995
|
)
|
||
Proceeds from sales of OREO
|
|
3,185
|
|
|
3,791
|
|
||
Proceeds from BOLI
|
|
1,610
|
|
|
3,208
|
|
||
Net (increase)/decrease in:
|
|
|
|
|
||||
Loans
|
|
(2,312,423
|
)
|
|
(448,321
|
)
|
||
Interests retained from securitizations classified as trading securities
|
|
64
|
|
|
148
|
|
||
Interest-bearing cash
|
|
(188,120
|
)
|
|
264,357
|
|
||
Net cash provided/(used) by investing activities
|
|
(2,481,943
|
)
|
|
(92,730
|
)
|
||
Financing Activities
|
|
|
|
|
||||
Common stock:
|
|
|
|
|
||||
Stock options exercised
|
|
4,144
|
|
|
520
|
|
||
Cash dividends paid
|
|
(44,077
|
)
|
|
(38,759
|
)
|
||
Repurchase of shares (a)
|
|
(2,064
|
)
|
|
(53,436
|
)
|
||
Cancellation of common shares (b)
|
|
(1,892
|
)
|
|
—
|
|
||
Cash dividends paid - preferred stock - noncontrolling interest
|
|
(2,883
|
)
|
|
(2,883
|
)
|
||
Cash dividends paid - Series A preferred stock
|
|
(1,550
|
)
|
|
(1,550
|
)
|
||
Term borrowings:
|
|
|
|
|
||||
Payments/maturities
|
|
—
|
|
|
(1,179
|
)
|
||
Increases in restricted and secured term borrowings
|
|
(3,656
|
)
|
|
3,120
|
|
Net increase/(decrease) in:
|
|
|
|
|
||||
Deposits
|
|
1,990,115
|
|
|
(220,104
|
)
|
||
Short-term borrowings
|
|
1,806,967
|
|
|
92,057
|
|
||
Net cash provided/(used) by financing activities
|
|
3,745,104
|
|
|
(222,214
|
)
|
||
Net increase/(decrease) in cash and cash equivalents
|
|
(136,844
|
)
|
|
(192,455
|
)
|
||
Cash and cash equivalents at beginning of period
|
|
1,266,893
|
|
|
1,405,325
|
|
||
Cash and cash equivalents at end of period
|
|
$
|
1,130,049
|
|
|
$
|
1,212,870
|
|
Supplemental Disclosures
|
|
|
|
|
||||
Total interest paid
|
|
$
|
83,866
|
|
|
$
|
88,774
|
|
Total taxes paid
|
|
5,240
|
|
|
1,008
|
|
||
Total taxes refunded
|
|
2
|
|
|
27,522
|
|
||
Transfer from loans to OREO
|
|
1,116
|
|
|
1,607
|
|
||
Transfer from loans HFS to trading securities
|
|
397,616
|
|
|
425,808
|
|
(Dollars in thousands)
|
|
January 1, 2020
|
|
|||
Loans, net of unearned income (a)
|
|
$
|
2,980
|
|
||
Allowance for loan losses
|
|
(106,394
|
)
|
|||
Other assets (deferred taxes)
|
|
31,330
|
|
|||
Total assets
|
|
$
|
(72,084
|
)
|
||
|
|
|
|
|
||
Other liabilities (unfunded commitments)
|
|
$
|
23,973
|
|
||
Undivided profits
|
|
(96,057
|
)
|
|||
Total liabilities and equity
|
|
$
|
(72,084
|
)
|
|
|
Three Months Ended
March 31 |
||
(Dollars in thousands)
|
|
2020
|
||
Professional fees (a)
|
|
$
|
662
|
|
Employee compensation, incentives and benefits (b)
|
|
689
|
|
|
Miscellaneous expense (c)
|
|
254
|
|
|
Total IBKC acquisition expense
|
|
$
|
1,605
|
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Professional fees (a)
|
|
$
|
799
|
|
|
$
|
1,867
|
|
Employee compensation, incentives and benefits (b)
|
|
396
|
|
|
1,517
|
|
||
Contract employment and outsourcing (c)
|
|
306
|
|
|
—
|
|
||
Occupancy (d)
|
|
(25
|
)
|
|
118
|
|
||
Miscellaneous expense (e)
|
|
822
|
|
|
1,069
|
|
||
All other expense (f)
|
|
1,874
|
|
|
1,089
|
|
||
Total
|
|
$
|
4,172
|
|
|
$
|
5,660
|
|
|
|
March 31, 2020
|
||||||||||||||
(Dollars in thousands)
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
100
|
|
Government agency issued mortgage-backed securities (“MBS”)
|
|
2,303,720
|
|
|
98,797
|
|
|
—
|
|
|
2,402,517
|
|
||||
Government agency issued collateralized mortgage obligations (“CMO”)
|
|
1,578,623
|
|
|
48,320
|
|
|
—
|
|
|
1,626,943
|
|
||||
Other U.S. government agencies
|
|
366,453
|
|
|
7,268
|
|
|
(1,224
|
)
|
|
372,497
|
|
||||
Corporates and other debt
|
|
40,000
|
|
|
621
|
|
|
—
|
|
|
40,621
|
|
||||
States and municipalities
|
|
74,578
|
|
|
4,572
|
|
|
(25
|
)
|
|
79,125
|
|
||||
|
|
$
|
4,363,474
|
|
|
$
|
159,578
|
|
|
$
|
(1,249
|
)
|
|
4,521,803
|
|
|
AFS debt securities recorded at fair value through earnings:
|
|
|
|
|
|
|
|
|
||||||||
SBA-interest only strips (a)
|
|
|
|
|
|
|
|
23,104
|
|
|||||||
Total securities available-for-sale (b)
|
|
|
|
|
|
|
|
$
|
4,544,907
|
|
||||||
Securities held-to-maturity:
|
|
|
|
|
|
|
|
|
||||||||
Corporates and other debt
|
|
$
|
10,000
|
|
|
$
|
—
|
|
|
$
|
(176
|
)
|
|
$
|
9,824
|
|
Total securities held-to-maturity
|
|
$
|
10,000
|
|
|
$
|
—
|
|
|
$
|
(176
|
)
|
|
$
|
9,824
|
|
(a)
|
SBA-interest only strips are recorded at elected fair value. See Note 16 - Fair Value for additional information.
|
(b)
|
Includes $4.0 billion of securities pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes.
|
|
|
December 31, 2019
|
||||||||||||||
(Dollars in thousands)
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
100
|
|
Government agency issued MBS
|
|
2,316,381
|
|
|
34,692
|
|
|
(2,556
|
)
|
|
2,348,517
|
|
||||
Government agency issued CMO
|
|
1,667,773
|
|
|
9,916
|
|
|
(7,197
|
)
|
|
1,670,492
|
|
||||
Other U.S. government agencies
|
|
303,463
|
|
|
3,750
|
|
|
(1,121
|
)
|
|
306,092
|
|
||||
Corporates and other debt
|
|
40,054
|
|
|
486
|
|
|
—
|
|
|
40,540
|
|
||||
States and municipalities
|
|
57,232
|
|
|
3,324
|
|
|
(30
|
)
|
|
60,526
|
|
||||
|
|
$
|
4,385,003
|
|
|
$
|
52,168
|
|
|
$
|
(10,904
|
)
|
|
4,426,267
|
|
|
AFS debt securities recorded at fair value through earnings:
|
|
|
|
|
|
|
|
|
||||||||
SBA-interest only strips (a)
|
|
|
|
|
|
|
|
19,136
|
|
|||||||
Total securities available-for-sale (b)
|
|
|
|
|
|
|
|
$
|
4,445,403
|
|
||||||
Securities held-to-maturity:
|
|
|
|
|
|
|
|
|
||||||||
Corporates and other debt
|
|
$
|
10,000
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
10,001
|
|
Total securities held-to-maturity
|
|
$
|
10,000
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
10,001
|
|
(a)
|
SBA-interest only strips are recorded at elected fair value. See Note 16 - Fair Value of Assets and Liabilities for additional information.
|
(b)
|
Includes $3.8 billion of securities pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes.
|
|
|
Held-to-Maturity
|
|
Available-for-Sale
|
||||||||||||
(Dollars in thousands)
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
||||||||
Within 1 year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
54,958
|
|
|
$
|
55,730
|
|
After 1 year; within 5 years
|
|
—
|
|
|
—
|
|
|
189,021
|
|
|
195,624
|
|
||||
After 5 years; within 10 years
|
|
10,000
|
|
|
9,824
|
|
|
3,581
|
|
|
8,480
|
|
||||
After 10 years
|
|
—
|
|
|
—
|
|
|
233,571
|
|
|
255,613
|
|
||||
Subtotal
|
|
10,000
|
|
|
9,824
|
|
|
481,131
|
|
|
515,447
|
|
||||
Government agency issued MBS and CMO (a)
|
|
—
|
|
|
—
|
|
|
3,882,343
|
|
|
4,029,460
|
|
||||
Total
|
|
$
|
10,000
|
|
|
$
|
9,824
|
|
|
$
|
4,363,474
|
|
|
$
|
4,544,907
|
|
(a)
|
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.
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
2020
|
|
2019
|
||||
Gross gains on sales of securities
|
$
|
—
|
|
|
$
|
—
|
|
Gross (losses) on sales of securities
|
—
|
|
|
—
|
|
||
Net gain/(loss) on sales of securities (a)
|
$
|
—
|
|
|
$
|
—
|
|
(a)
|
Cash proceeds for the three months ended March 31, 2020 and 2019 were not material.
|
|
|
As of March 31, 2020
|
||||||||||||||||||||||
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
(Dollars in thousands)
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
Other U.S. government agencies
|
|
$
|
88,334
|
|
|
$
|
(1,224
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
88,334
|
|
|
$
|
(1,224
|
)
|
States and municipalities
|
|
1,466
|
|
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
1,466
|
|
|
(25
|
)
|
||||||
Total temporarily impaired securities
|
|
$
|
89,800
|
|
|
$
|
(1,249
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
89,800
|
|
|
$
|
(1,249
|
)
|
|
|
As of December 31, 2019
|
||||||||||||||||||||||
|
|
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 MBS
|
|
$
|
174,983
|
|
|
$
|
(495
|
)
|
|
$
|
192,755
|
|
|
$
|
(2,061
|
)
|
|
$
|
367,738
|
|
|
$
|
(2,556
|
)
|
Government agency issued CMO
|
|
378,815
|
|
|
(1,970
|
)
|
|
361,124
|
|
|
(5,227
|
)
|
|
739,939
|
|
|
(7,197
|
)
|
||||||
Other U.S. government agencies
|
|
98,471
|
|
|
(1,121
|
)
|
|
—
|
|
|
—
|
|
|
98,471
|
|
|
(1,121
|
)
|
||||||
States and municipalities
|
|
3,551
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
3,551
|
|
|
(30
|
)
|
||||||
Total temporarily impaired securities
|
|
$
|
655,820
|
|
|
$
|
(3,616
|
)
|
|
$
|
553,979
|
|
|
$
|
(7,288
|
)
|
|
$
|
1,209,799
|
|
|
$
|
(10,904
|
)
|
|
|
March 31
|
|
December 31
|
||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Commercial:
|
|
|
|
|
||||
Commercial, financial, and industrial
|
|
$
|
22,124,430
|
|
|
$
|
20,051,091
|
|
Commercial real estate
|
|
4,639,692
|
|
|
4,337,017
|
|
||
Consumer:
|
|
|
|
|
||||
Consumer real estate (a)
|
|
6,119,383
|
|
|
6,177,139
|
|
||
Credit card & other
|
|
494,798
|
|
|
495,864
|
|
||
Loans, net of unearned income
|
|
$
|
33,378,303
|
|
|
$
|
31,061,111
|
|
Allowance for loan losses
|
|
444,490
|
|
|
200,307
|
|
||
Total net loans
|
|
$
|
32,933,813
|
|
|
$
|
30,860,804
|
|
(a)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
(a)
|
TRUPS loans were originated prior to 2016. Total balance of TRUPS as of March 31, 2020 is $215.4 million, with $3.3 million in PD 3, $42.4 million in PD 4, $84.5 million in PD 5, $27.3 million in PD 6, $7.4 million in PD 7, $31.9 million in PD 9, and $18.6 million in PD 10.
|
(b)
|
LMC includes non-revolving commercial lines of credit to qualified mortgage companies primarily for the temporary warehousing of eligible mortgage loans prior to the borrower's sale of those mortgage loans to third party investors. The loans are of short duration with maturities less than one year.
|
(c)
|
$14.1 million of C&I loans were converted from revolving to term in first quarter 2020.
|
|
|
Income CRE
|
|
|
||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
prior to 2016
|
|
Revolving
Loans |
|
Revolving
Loans converted to term loans |
|
Total
|
||||||||||||||||||
PD Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
1
|
|
$
|
22,307
|
|
|
$
|
—
|
|
|
$
|
398
|
|
|
$
|
—
|
|
|
$
|
130
|
|
|
$
|
1,102
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23,937
|
|
2
|
|
445
|
|
|
30,859
|
|
|
651
|
|
|
333
|
|
|
1,211
|
|
|
2,410
|
|
|
—
|
|
|
—
|
|
|
35,909
|
|
|||||||||
3
|
|
62,707
|
|
|
207,828
|
|
|
78,203
|
|
|
75,629
|
|
|
65,898
|
|
|
29,466
|
|
|
68,770
|
|
|
188
|
|
|
588,689
|
|
|||||||||
4
|
|
65,474
|
|
|
287,116
|
|
|
98,370
|
|
|
122,518
|
|
|
75,032
|
|
|
63,680
|
|
|
934
|
|
|
3,234
|
|
|
716,358
|
|
|||||||||
5
|
|
192,596
|
|
|
296,099
|
|
|
160,253
|
|
|
233,104
|
|
|
114,572
|
|
|
35,705
|
|
|
36,944
|
|
|
10,729
|
|
|
1,080,002
|
|
|||||||||
6
|
|
81,162
|
|
|
215,741
|
|
|
143,419
|
|
|
143,142
|
|
|
34,758
|
|
|
133,573
|
|
|
33,021
|
|
|
195
|
|
|
785,011
|
|
|||||||||
7
|
|
122,282
|
|
|
224,637
|
|
|
140,601
|
|
|
85,853
|
|
|
19,369
|
|
|
35,968
|
|
|
36,633
|
|
|
2,432
|
|
|
667,775
|
|
|||||||||
8
|
|
15,635
|
|
|
76,102
|
|
|
54,998
|
|
|
15,421
|
|
|
29,382
|
|
|
50,736
|
|
|
6,239
|
|
|
132
|
|
|
248,645
|
|
|||||||||
9
|
|
25,288
|
|
|
29,485
|
|
|
23,192
|
|
|
27,916
|
|
|
4,169
|
|
|
39,457
|
|
|
38
|
|
|
—
|
|
|
149,545
|
|
|||||||||
10
|
|
15,437
|
|
|
15,563
|
|
|
7,260
|
|
|
3,805
|
|
|
8,973
|
|
|
17,006
|
|
|
—
|
|
|
150
|
|
|
68,194
|
|
|||||||||
11
|
|
1,696
|
|
|
19,007
|
|
|
11,372
|
|
|
22,561
|
|
|
3,931
|
|
|
16,481
|
|
|
128
|
|
|
—
|
|
|
75,176
|
|
|||||||||
12
|
|
—
|
|
|
15,050
|
|
|
2,445
|
|
|
697
|
|
|
554
|
|
|
10,877
|
|
|
71
|
|
|
232
|
|
|
29,926
|
|
|||||||||
13
|
|
418
|
|
|
9,672
|
|
|
913
|
|
|
2,185
|
|
|
223
|
|
|
1,325
|
|
|
138
|
|
|
—
|
|
|
14,874
|
|
|||||||||
14,15,16
|
|
7,021
|
|
|
19,536
|
|
|
45
|
|
|
30,449
|
|
|
129
|
|
|
3,635
|
|
|
20,384
|
|
|
—
|
|
|
81,199
|
|
|||||||||
Collectively evaluated for impairment
|
|
612,468
|
|
|
1,446,695
|
|
|
722,120
|
|
|
763,613
|
|
|
358,331
|
|
|
441,421
|
|
|
203,300
|
|
|
17,292
|
|
|
4,565,240
|
|
|||||||||
Individually evaluated for impairment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
163
|
|
|
—
|
|
|
—
|
|
|
163
|
|
|||||||||
Total CRE-IP
|
|
$
|
612,468
|
|
|
$
|
1,446,695
|
|
|
$
|
722,120
|
|
|
$
|
763,613
|
|
|
$
|
358,331
|
|
|
$
|
441,584
|
|
|
$
|
203,300
|
|
|
$
|
17,292
|
|
|
$
|
4,565,403
|
|
|
|
Residential CRE
|
|
|
||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
prior to 2016
|
|
Revolving
Loans |
|
Revolving
Loans converted to term loans |
|
Total
|
||||||||||||||||||
PD Grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
1
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23
|
|
2
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
3
|
|
—
|
|
|
—
|
|
|
272
|
|
|
175
|
|
|
—
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
553
|
|
|||||||||
4
|
|
95
|
|
|
886
|
|
|
—
|
|
|
313
|
|
|
—
|
|
|
124
|
|
|
—
|
|
|
—
|
|
|
1,418
|
|
|||||||||
5
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|||||||||
6
|
|
5,568
|
|
|
6,252
|
|
|
42
|
|
|
338
|
|
|
44
|
|
|
349
|
|
|
—
|
|
|
—
|
|
|
12,593
|
|
|||||||||
7
|
|
—
|
|
|
527
|
|
|
2,904
|
|
|
1,795
|
|
|
—
|
|
|
190
|
|
|
21,382
|
|
|
—
|
|
|
26,798
|
|
|||||||||
8
|
|
150
|
|
|
312
|
|
|
463
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
100
|
|
|
—
|
|
|
1,178
|
|
|||||||||
9
|
|
—
|
|
|
—
|
|
|
263
|
|
|
—
|
|
|
498
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
840
|
|
|||||||||
10
|
|
—
|
|
|
735
|
|
|
266
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
—
|
|
|
1,078
|
|
|||||||||
11
|
|
3,517
|
|
|
20,693
|
|
|
3,471
|
|
|
161
|
|
|
—
|
|
|
477
|
|
|
—
|
|
|
—
|
|
|
28,319
|
|
|||||||||
12
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
161
|
|
|
—
|
|
|
—
|
|
|
161
|
|
|||||||||
13
|
|
1,006
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
1,060
|
|
|||||||||
14,15,16
|
|
15
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
146
|
|
|
—
|
|
|
—
|
|
|
189
|
|
|||||||||
Collectively evaluated for impairment
|
|
10,351
|
|
|
29,433
|
|
|
7,726
|
|
|
2,782
|
|
|
621
|
|
|
1,894
|
|
|
21,482
|
|
|
—
|
|
|
74,289
|
|
|||||||||
Individually evaluated for impairment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Total CRE-RES
|
|
$
|
10,351
|
|
|
$
|
29,433
|
|
|
$
|
7,726
|
|
|
$
|
2,782
|
|
|
$
|
621
|
|
|
$
|
1,894
|
|
|
$
|
21,482
|
|
|
$
|
—
|
|
|
$
|
74,289
|
|
|
|
December 31, 2019
|
|||||||||||||||||||||||||||||
(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
|
|
$
|
696,040
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,848
|
|
|
$
|
—
|
|
|
$
|
697,888
|
|
|
3
|
%
|
|
$
|
69
|
|
2
|
|
767,048
|
|
|
—
|
|
|
—
|
|
|
48,906
|
|
|
38
|
|
|
815,992
|
|
|
4
|
|
|
165
|
|
|||||||
3
|
|
743,123
|
|
|
877,210
|
|
|
3,314
|
|
|
474,067
|
|
|
806
|
|
|
2,098,520
|
|
|
9
|
|
|
274
|
|
|||||||
4
|
|
1,237,772
|
|
|
692,971
|
|
|
46,375
|
|
|
680,223
|
|
|
477
|
|
|
2,657,818
|
|
|
11
|
|
|
738
|
|
|||||||
5
|
|
1,986,761
|
|
|
670,402
|
|
|
72,512
|
|
|
993,628
|
|
|
1,700
|
|
|
3,725,003
|
|
|
15
|
|
|
8,265
|
|
|||||||
6
|
|
2,511,290
|
|
|
1,410,387
|
|
|
27,263
|
|
|
717,062
|
|
|
17,027
|
|
|
4,683,029
|
|
|
19
|
|
|
12,054
|
|
|||||||
7
|
|
2,708,707
|
|
|
509,616
|
|
|
18,378
|
|
|
641,345
|
|
|
30,925
|
|
|
3,908,971
|
|
|
16
|
|
|
20,409
|
|
|||||||
8
|
|
1,743,364
|
|
|
136,771
|
|
|
—
|
|
|
269,407
|
|
|
16,699
|
|
|
2,166,241
|
|
|
9
|
|
|
22,514
|
|
|||||||
9
|
|
1,101,873
|
|
|
77,139
|
|
|
31,909
|
|
|
169,586
|
|
|
13,007
|
|
|
1,393,514
|
|
|
6
|
|
|
17,484
|
|
|||||||
10
|
|
563,635
|
|
|
21,229
|
|
|
18,536
|
|
|
59,592
|
|
|
2,153
|
|
|
665,145
|
|
|
3
|
|
|
10,197
|
|
|||||||
11
|
|
495,140
|
|
|
—
|
|
|
—
|
|
|
81,682
|
|
|
2,302
|
|
|
579,124
|
|
|
2
|
|
|
13,454
|
|
|||||||
12
|
|
262,906
|
|
|
15,158
|
|
|
—
|
|
|
28,807
|
|
|
1,074
|
|
|
307,945
|
|
|
1
|
|
|
8,471
|
|
|||||||
13
|
|
232,823
|
|
|
—
|
|
|
—
|
|
|
32,966
|
|
|
1,126
|
|
|
266,915
|
|
|
1
|
|
|
8,142
|
|
|||||||
14,15,16
|
|
263,076
|
|
|
—
|
|
|
—
|
|
|
43,400
|
|
|
626
|
|
|
307,102
|
|
|
1
|
|
|
29,318
|
|
|||||||
Collectively evaluated for impairment
|
|
15,313,558
|
|
|
4,410,883
|
|
|
218,287
|
|
|
4,242,519
|
|
|
87,960
|
|
|
24,273,207
|
|
|
100
|
|
|
151,554
|
|
|||||||
Individually evaluated for impairment
|
|
82,438
|
|
|
—
|
|
|
—
|
|
|
1,563
|
|
|
—
|
|
|
84,001
|
|
|
—
|
|
|
6,196
|
|
|||||||
Purchased credit-impaired loans
|
|
25,925
|
|
|
—
|
|
|
—
|
|
|
4,155
|
|
|
820
|
|
|
30,900
|
|
|
—
|
|
|
848
|
|
|||||||
Total commercial loans
|
|
$
|
15,421,921
|
|
|
$
|
4,410,883
|
|
|
$
|
218,287
|
|
|
$
|
4,248,237
|
|
|
$
|
88,780
|
|
|
$
|
24,388,108
|
|
|
100
|
%
|
|
$
|
158,598
|
|
|
|
Consumer Real Estate
|
||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Prior to 2016
|
|
Revolving
Loans |
|
Revolving
Loans converted to term loans (a) |
|
Total
|
||||||||||||||||||
FICO score 740 or greater
|
|
$
|
134,032
|
|
|
$
|
586,720
|
|
|
$
|
451,497
|
|
|
$
|
438,007
|
|
|
$
|
541,683
|
|
|
$
|
1,346,587
|
|
|
$
|
646,462
|
|
|
$
|
142,848
|
|
|
$
|
4,287,836
|
|
FICO score 720-739
|
|
25,129
|
|
|
80,851
|
|
|
50,344
|
|
|
42,134
|
|
|
78,632
|
|
|
135,173
|
|
|
75,392
|
|
|
31,629
|
|
|
519,284
|
|
|||||||||
FICO score 700-719
|
|
10,325
|
|
|
63,306
|
|
|
32,469
|
|
|
36,606
|
|
|
35,111
|
|
|
130,881
|
|
|
58,913
|
|
|
29,201
|
|
|
396,812
|
|
|||||||||
FICO score 660-699
|
|
27,489
|
|
|
54,870
|
|
|
38,198
|
|
|
33,127
|
|
|
45,329
|
|
|
175,873
|
|
|
80,018
|
|
|
54,440
|
|
|
509,344
|
|
|||||||||
FICO score 620-659
|
|
1,026
|
|
|
21,260
|
|
|
9,708
|
|
|
11,482
|
|
|
16,651
|
|
|
72,843
|
|
|
28,433
|
|
|
31,527
|
|
|
192,930
|
|
|||||||||
FICO score less than 620
|
|
339
|
|
|
12,792
|
|
|
9,706
|
|
|
11,477
|
|
|
12,671
|
|
|
91,003
|
|
|
26,318
|
|
|
48,871
|
|
|
213,177
|
|
|||||||||
Total
|
|
$
|
198,340
|
|
|
$
|
819,799
|
|
|
$
|
591,922
|
|
|
$
|
572,833
|
|
|
$
|
730,077
|
|
|
$
|
1,952,360
|
|
|
$
|
915,536
|
|
|
$
|
338,516
|
|
|
$
|
6,119,383
|
|
|
|
Other Consumer
|
||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Prior to 2016
|
|
Revolving
Loans |
|
Revolving
Loans converted to term loans (a) |
|
Total
|
||||||||||||||||||
FICO score 740 or greater
|
|
$
|
9,410
|
|
|
$
|
41,336
|
|
|
$
|
24,423
|
|
|
$
|
12,035
|
|
|
$
|
5,338
|
|
|
$
|
21,272
|
|
|
$
|
176,917
|
|
|
$
|
3,293
|
|
|
$
|
294,024
|
|
FICO score 720-739
|
|
1,509
|
|
|
6,235
|
|
|
3,799
|
|
|
1,911
|
|
|
1,054
|
|
|
2,954
|
|
|
36,173
|
|
|
709
|
|
|
54,344
|
|
|||||||||
FICO score 700-719
|
|
2,236
|
|
|
5,986
|
|
|
2,551
|
|
|
2,103
|
|
|
924
|
|
|
2,674
|
|
|
23,185
|
|
|
934
|
|
|
40,593
|
|
|||||||||
FICO score 660-699
|
|
3,219
|
|
|
8,803
|
|
|
4,355
|
|
|
3,221
|
|
|
1,524
|
|
|
4,041
|
|
|
32,282
|
|
|
1,700
|
|
|
59,145
|
|
|||||||||
FICO score 620-659
|
|
449
|
|
|
2,760
|
|
|
1,945
|
|
|
912
|
|
|
1,196
|
|
|
2,213
|
|
|
13,020
|
|
|
632
|
|
|
23,127
|
|
|||||||||
FICO score less than 620
|
|
279
|
|
|
1,458
|
|
|
1,190
|
|
|
752
|
|
|
3,034
|
|
|
4,573
|
|
|
10,781
|
|
|
1,498
|
|
|
23,565
|
|
|||||||||
Total
|
|
$
|
17,102
|
|
|
$
|
66,578
|
|
|
$
|
38,263
|
|
|
$
|
20,934
|
|
|
$
|
13,070
|
|
|
$
|
37,727
|
|
|
$
|
292,358
|
|
|
$
|
8,766
|
|
|
$
|
494,798
|
|
|
|
December 31, 2019
|
||||
(Dollars in thousands)
|
|
HELOC
|
|
R/E Installment Loans (b)
|
||
FICO score 740 or greater
|
|
62.0
|
%
|
|
71.9
|
%
|
FICO score 720-739
|
|
8.6
|
|
|
8.3
|
|
FICO score 700-719
|
|
7.6
|
|
|
6.3
|
|
FICO score 660-699
|
|
10.8
|
|
|
8.1
|
|
FICO score 620-659
|
|
4.7
|
|
|
2.8
|
|
FICO score less than 620 (a)
|
|
6.3
|
|
|
2.6
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
(a)
|
For this group, a majority of the loan balances had FICO scores at the time of the origination that exceeded 620 but have since deteriorated as the loan have seasoned.
|
(b)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
|
|
Accruing
|
|
Non-Accruing
|
|
|
||||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Current
|
|
30-89
Days
Past Due
|
|
90+
Days
Past Due
|
|
Total
Accruing
|
|
Current
|
|
30-89
Days
Past Due
|
|
90+
Days
Past Due
|
|
Total
Non-
Accruing
|
|
Total
Loans
|
||||||||||||||||||
Commercial (C&I):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
General C&I (a)
|
|
$
|
16,081,865
|
|
|
$
|
17,049
|
|
|
$
|
166
|
|
|
$
|
16,099,080
|
|
|
$
|
60,387
|
|
|
$
|
2,505
|
|
|
$
|
33,189
|
|
|
$
|
96,081
|
|
|
$
|
16,195,161
|
|
Loans to mortgage companies
|
|
5,713,914
|
|
|
—
|
|
|
—
|
|
|
5,713,914
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,713,914
|
|
|||||||||
TRUPS (b)
|
|
215,355
|
|
|
—
|
|
|
—
|
|
|
215,355
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
215,355
|
|
|||||||||
Total commercial (C&I)
|
|
22,011,134
|
|
|
17,049
|
|
|
166
|
|
|
22,028,349
|
|
|
60,387
|
|
|
2,505
|
|
|
33,189
|
|
|
96,081
|
|
|
22,124,430
|
|
|||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Income CRE
|
|
4,562,822
|
|
|
419
|
|
|
—
|
|
|
4,563,241
|
|
|
29
|
|
|
816
|
|
|
1,317
|
|
|
2,162
|
|
|
4,565,403
|
|
|||||||||
Residential CRE
|
|
74,222
|
|
|
39
|
|
|
—
|
|
|
74,261
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
|
74,289
|
|
|||||||||
Total commercial real estate
|
|
4,637,044
|
|
|
458
|
|
|
—
|
|
|
4,637,502
|
|
|
29
|
|
|
844
|
|
|
1,317
|
|
|
2,190
|
|
|
4,639,692
|
|
|||||||||
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
HELOC
|
|
1,186,834
|
|
|
10,213
|
|
|
5,828
|
|
|
1,202,875
|
|
|
41,506
|
|
|
3,547
|
|
|
6,124
|
|
|
51,177
|
|
|
1,254,052
|
|
|||||||||
R/E installment loans
|
|
4,801,281
|
|
|
17,741
|
|
|
6,304
|
|
|
4,825,326
|
|
|
24,162
|
|
|
2,420
|
|
|
13,423
|
|
|
40,005
|
|
|
4,865,331
|
|
|||||||||
Total consumer real estate
|
|
5,988,115
|
|
|
27,954
|
|
|
12,132
|
|
|
6,028,201
|
|
|
65,668
|
|
|
5,967
|
|
|
19,547
|
|
|
91,182
|
|
|
6,119,383
|
|
|||||||||
Credit card & other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Credit card
|
|
189,247
|
|
|
1,893
|
|
|
1,715
|
|
|
192,855
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
192,855
|
|
|||||||||
Other
|
|
300,308
|
|
|
1,144
|
|
|
131
|
|
|
301,583
|
|
|
153
|
|
|
38
|
|
|
169
|
|
|
360
|
|
|
301,943
|
|
|||||||||
Total credit card & other
|
|
489,555
|
|
|
3,037
|
|
|
1,846
|
|
|
494,438
|
|
|
153
|
|
|
38
|
|
|
169
|
|
|
360
|
|
|
494,798
|
|
|||||||||
Total loans, net of unearned income
|
|
$
|
33,125,848
|
|
|
$
|
48,498
|
|
|
$
|
14,144
|
|
|
$
|
33,188,490
|
|
|
$
|
126,237
|
|
|
$
|
9,354
|
|
|
$
|
54,222
|
|
|
$
|
189,813
|
|
|
$
|
33,378,303
|
|
|
|
Accruing
|
|
Non-Accruing
|
|
|
||||||||||||||||||||||||||||||
(Dollars in thousands)
|
|
Current
|
|
30-89
Days
Past Due
|
|
90+
Days
Past Due
|
|
Total
Accruing
|
|
Current
|
|
30-89
Days
Past Due
|
|
90+
Days
Past Due
|
|
Total
Non-
Accruing
|
|
Total
Loans
|
||||||||||||||||||
Commercial (C&I):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
General C&I
|
|
$
|
15,314,292
|
|
|
$
|
7,155
|
|
|
$
|
237
|
|
|
$
|
15,321,684
|
|
|
$
|
36,564
|
|
|
$
|
14,385
|
|
|
$
|
23,363
|
|
|
$
|
74,312
|
|
|
$
|
15,395,996
|
|
Loans to mortgage companies
|
|
4,410,883
|
|
|
—
|
|
|
—
|
|
|
4,410,883
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,410,883
|
|
|||||||||
TRUPS (a)
|
|
218,287
|
|
|
—
|
|
|
—
|
|
|
218,287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
218,287
|
|
|||||||||
Purchased credit-impaired loans
|
|
23,840
|
|
|
287
|
|
|
1,798
|
|
|
25,925
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,925
|
|
|||||||||
Total commercial (C&I)
|
|
19,967,302
|
|
|
7,442
|
|
|
2,035
|
|
|
19,976,779
|
|
|
36,564
|
|
|
14,385
|
|
|
23,363
|
|
|
74,312
|
|
|
20,051,091
|
|
|||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Income CRE
|
|
4,242,044
|
|
|
679
|
|
|
—
|
|
|
4,242,723
|
|
|
—
|
|
|
19
|
|
|
1,340
|
|
|
1,359
|
|
|
4,244,082
|
|
|||||||||
Residential CRE
|
|
87,487
|
|
|
7
|
|
|
—
|
|
|
87,494
|
|
|
—
|
|
|
466
|
|
|
—
|
|
|
466
|
|
|
87,960
|
|
|||||||||
Purchased credit-impaired loans
|
|
4,752
|
|
|
128
|
|
|
95
|
|
|
4,975
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,975
|
|
|||||||||
Total commercial real estate
|
|
4,334,283
|
|
|
814
|
|
|
95
|
|
|
4,335,192
|
|
|
—
|
|
|
485
|
|
|
1,340
|
|
|
1,825
|
|
|
4,337,017
|
|
|||||||||
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
HELOC
|
|
1,217,344
|
|
|
9,156
|
|
|
5,669
|
|
|
1,232,169
|
|
|
43,007
|
|
|
4,227
|
|
|
7,472
|
|
|
54,706
|
|
|
1,286,875
|
|
|||||||||
R/E installment loans (b)
|
|
4,812,446
|
|
|
12,894
|
|
|
9,170
|
|
|
4,834,510
|
|
|
20,710
|
|
|
1,076
|
|
|
9,202
|
|
|
30,988
|
|
|
4,865,498
|
|
|||||||||
Purchased credit-impaired loans
|
|
18,720
|
|
|
2,770
|
|
|
3,276
|
|
|
24,766
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,766
|
|
|||||||||
Total consumer real estate
|
|
6,048,510
|
|
|
24,820
|
|
|
18,115
|
|
|
6,091,445
|
|
|
63,717
|
|
|
5,303
|
|
|
16,674
|
|
|
85,694
|
|
|
6,177,139
|
|
|||||||||
Credit card & other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Credit card
|
|
198,917
|
|
|
1,076
|
|
|
1,178
|
|
|
201,171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
201,171
|
|
|||||||||
Other
|
|
291,700
|
|
|
1,802
|
|
|
337
|
|
|
293,839
|
|
|
101
|
|
|
44
|
|
|
189
|
|
|
334
|
|
|
294,173
|
|
|||||||||
Purchased credit-impaired loans
|
|
323
|
|
|
98
|
|
|
99
|
|
|
520
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
520
|
|
|||||||||
Total credit card & other
|
|
490,940
|
|
|
2,976
|
|
|
1,614
|
|
|
495,530
|
|
|
101
|
|
|
44
|
|
|
189
|
|
|
334
|
|
|
495,864
|
|
|||||||||
Total loans, net of unearned income
|
|
$
|
30,841,035
|
|
|
$
|
36,052
|
|
|
$
|
21,859
|
|
|
$
|
30,898,946
|
|
|
$
|
100,382
|
|
|
$
|
20,217
|
|
|
$
|
41,566
|
|
|
$
|
162,165
|
|
|
$
|
31,061,111
|
|
(a)
|
TRUPS is presented net of the valuation allowance of $19.1 million.
|
(b)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
|
|
March 31, 2020
|
|
March 31, 2019
|
||||||||||||||||||
(Dollars in thousands)
|
|
Number
|
|
Pre-Modification
Outstanding
Recorded Investment
|
|
Post-Modification
Outstanding
Recorded Investment
|
|
Number
|
|
Pre-Modification
Outstanding
Recorded Investment
|
|
Post-Modification
Outstanding
Recorded Investment
|
||||||||||
Commercial (C&I):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General C&I
|
|
3
|
|
|
$
|
5,927
|
|
|
$
|
4,433
|
|
|
2
|
|
|
$
|
13,895
|
|
|
$
|
13,820
|
|
Total commercial (C&I)
|
|
3
|
|
|
5,927
|
|
|
4,433
|
|
|
2
|
|
|
13,895
|
|
|
13,820
|
|
||||
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
HELOC
|
|
8
|
|
|
912
|
|
|
891
|
|
|
19
|
|
|
2,104
|
|
|
2,084
|
|
||||
R/E installment loans
|
|
10
|
|
|
1,511
|
|
|
1,497
|
|
|
47
|
|
|
7,425
|
|
|
7,413
|
|
||||
Total consumer real estate
|
|
18
|
|
|
2,423
|
|
|
2,388
|
|
|
66
|
|
|
9,529
|
|
|
9,497
|
|
||||
Credit card & other
|
|
24
|
|
|
158
|
|
|
146
|
|
|
15
|
|
|
74
|
|
|
71
|
|
||||
Total troubled debt restructurings
|
|
45
|
|
|
$
|
8,508
|
|
|
$
|
6,967
|
|
|
83
|
|
|
$
|
23,498
|
|
|
$
|
23,388
|
|
|
|
March 31, 2020
|
|
March 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Number
|
|
Recorded
Investment
|
|
Number
|
|
Recorded
Investment
|
||||||
Commercial (C&I):
|
|
|
|
|
|
|
|
|
||||||
General C&I
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
Total commercial (C&I)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Consumer real estate:
|
|
|
|
|
|
|
|
|
||||||
HELOC
|
|
4
|
|
|
960
|
|
|
1
|
|
|
33
|
|
||
R/E installment loans
|
|
5
|
|
|
344
|
|
|
—
|
|
|
—
|
|
||
Total consumer real estate
|
|
9
|
|
|
1,304
|
|
|
1
|
|
|
33
|
|
||
Credit card & other
|
|
7
|
|
|
31
|
|
|
8
|
|
|
18
|
|
||
Total troubled debt restructurings
|
|
16
|
|
|
$
|
1,335
|
|
|
9
|
|
|
$
|
51
|
|
|
|
March 31
|
||
(Dollars in thousands)
|
|
2020
|
||
Commercial:
|
|
|
||
Commercial, financial, and industrial
|
|
$
|
55,215
|
|
Commercial real estate
|
|
11,233
|
|
|
Consumer:
|
|
|
||
Consumer real estate
|
|
16,154
|
|
|
Credit card & other
|
|
1,672
|
|
|
Total accrued interest
|
|
$
|
84,274
|
|
|
|
Year Ended
|
||
(Dollars in thousands)
|
|
2019
|
||
Balance, beginning of period
|
|
$
|
13,375
|
|
Accretion
|
|
(5,792
|
)
|
|
Adjustment for payoffs
|
|
(2,438
|
)
|
|
Adjustment for charge-offs
|
|
(479
|
)
|
|
Adjustment for pool excess recovery (a)
|
|
—
|
|
|
Increase in accretable yield (b)
|
|
5,513
|
|
|
Disposals
|
|
(4
|
)
|
|
Other
|
|
(367
|
)
|
|
Balance, end of period
|
|
$
|
9,808
|
|
(a)
|
Represents the removal of accretable difference for the remaining loans in a pool which is now in a recovery state.
|
(b)
|
Includes changes in the accretable yield due to both transfers from the nonaccretable difference and the impact of changes in the expected timing of the cash flows.
|
|
|
December 31, 2019
|
||||||
(Dollars in thousands)
|
|
Carrying value
|
|
Unpaid balance
|
||||
Commercial, financial and industrial
|
|
$
|
24,973
|
|
|
$
|
25,938
|
|
Commercial real estate
|
|
5,078
|
|
|
5,466
|
|
||
Consumer real estate
|
|
23,681
|
|
|
26,245
|
|
||
Credit card and other
|
|
489
|
|
|
567
|
|
||
Total
|
|
$
|
54,221
|
|
|
$
|
58,216
|
|
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Recorded
Investment |
|
Unpaid
Principal Balance |
|
Related
Allowance |
||||||
Impaired loans with no related allowance recorded:
|
|
|
|
|
|
|
||||||
Commercial:
|
|
|
|
|
|
|
||||||
General C&I
|
|
$
|
52,672
|
|
|
$
|
63,602
|
|
|
$
|
—
|
|
Income CRE
|
|
1,563
|
|
|
1,563
|
|
|
—
|
|
|||
Total
|
|
$
|
54,235
|
|
|
$
|
65,165
|
|
|
$
|
—
|
|
Consumer:
|
|
|
|
|
|
|
||||||
HELOC (a)
|
|
$
|
4,940
|
|
|
$
|
10,438
|
|
|
$
|
—
|
|
R/E installment loans (a)
|
|
7,593
|
|
|
10,054
|
|
|
—
|
|
|||
Total
|
|
$
|
12,533
|
|
|
$
|
20,492
|
|
|
$
|
—
|
|
Impaired loans with related allowance recorded:
|
|
|
|
|
|
|
||||||
Commercial:
|
|
|
|
|
|
|
||||||
General C&I
|
|
$
|
29,766
|
|
|
$
|
31,536
|
|
|
$
|
6,196
|
|
TRUPS
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Income CRE
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total
|
|
$
|
29,766
|
|
|
$
|
31,536
|
|
|
$
|
6,196
|
|
Consumer:
|
|
|
|
|
|
|
||||||
HELOC
|
|
$
|
55,522
|
|
|
$
|
59,122
|
|
|
$
|
7,016
|
|
R/E installment loans
|
|
94,191
|
|
|
104,121
|
|
|
12,282
|
|
|||
Credit card & other
|
|
653
|
|
|
653
|
|
|
422
|
|
|||
Total
|
|
$
|
150,366
|
|
|
$
|
163,896
|
|
|
$
|
19,720
|
|
Total commercial
|
|
$
|
84,001
|
|
|
$
|
96,701
|
|
|
$
|
6,196
|
|
Total consumer
|
|
$
|
162,899
|
|
|
$
|
184,388
|
|
|
$
|
19,720
|
|
Total impaired loans
|
|
$
|
246,900
|
|
|
$
|
281,089
|
|
|
$
|
25,916
|
|
(a)
|
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
|
|
Three Months Ended March 31
|
|||||||
|
|
2019
|
||||||
(Dollars in thousands)
|
|
Average
Recorded Investment |
|
Interest
Income Recognized |
||||
Impaired loans with no related allowance recorded:
|
|
|
|
|
||||
Commercial:
|
|
|
|
|
||||
General C&I
|
|
$
|
55,765
|
|
|
$
|
180
|
|
Loans to mortgage companies
|
|
—
|
|
|
—
|
|
||
Income CRE
|
|
1,556
|
|
|
13
|
|
||
Residential CRE
|
|
—
|
|
|
—
|
|
||
Total
|
|
$
|
57,321
|
|
|
$
|
193
|
|
Consumer:
|
|
|
|
|
||||
HELOC (a)
|
|
$
|
7,597
|
|
|
$
|
—
|
|
R/E installment loans (a)
|
|
8,637
|
|
|
—
|
|
||
Total
|
|
$
|
16,234
|
|
|
$
|
—
|
|
Impaired loans with related allowance recorded:
|
|
|
|
|
||||
Commercial:
|
|
|
|
|
||||
General C&I
|
|
$
|
7,294
|
|
|
$
|
—
|
|
TRUPS
|
|
2,863
|
|
|
—
|
|
||
Income CRE
|
|
367
|
|
|
4
|
|
||
Residential CRE
|
|
—
|
|
|
—
|
|
||
Total
|
|
$
|
10,524
|
|
|
$
|
4
|
|
Consumer:
|
|
|
|
|
||||
HELOC
|
|
$
|
65,013
|
|
|
$
|
522
|
|
R/E installment loans
|
|
108,059
|
|
|
822
|
|
||
Credit card & other
|
|
690
|
|
|
5
|
|
||
Total
|
|
$
|
173,762
|
|
|
$
|
1,349
|
|
Total commercial
|
|
$
|
67,845
|
|
|
$
|
197
|
|
Total consumer
|
|
$
|
189,996
|
|
|
$
|
1,349
|
|
Total impaired loans
|
|
$
|
257,841
|
|
|
$
|
1,546
|
|
(a)
|
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
|
•
|
Passage and implementation of the CARES Act
|
•
|
Federal Reserve stimulus including open-ended quantitative easing and announced programs
|
•
|
Assumes passage of a fourth stimulus package in in fourth quarter 2020
|
•
|
Recession starts in the first 6 months of 2020
|
•
|
Unemployment peaks at 9 percent in second quarter 2020
|
•
|
The economy experiences a partial bounce back in third quarter 2020, which is followed by slow growth
|
•
|
GDP growth accelerates later in 2021
|
•
|
Return to full employment by 2023
|
(Dollars in thousands)
|
|
C&I
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate (a)
|
|
Credit Card
and Other
|
|
Total
|
||||||||||
Balance as of January 1, 2020
|
|
$
|
122,486
|
|
|
$
|
36,112
|
|
|
$
|
28,443
|
|
|
$
|
13,266
|
|
|
$
|
200,307
|
|
Adoption of ASU 2016-13
|
|
18,782
|
|
|
(7,348
|
)
|
|
92,992
|
|
|
1,968
|
|
|
106,394
|
|
|||||
Charge-offs
|
|
(6,751
|
)
|
|
(581
|
)
|
|
(2,310
|
)
|
|
(3,811
|
)
|
|
(13,453
|
)
|
|||||
Recoveries
|
|
935
|
|
|
573
|
|
|
3,555
|
|
|
1,179
|
|
|
6,242
|
|
|||||
Provision for loan losses
|
|
119,064
|
|
|
18,869
|
|
|
342
|
|
|
6,725
|
|
|
145,000
|
|
|||||
Balance as of March 31, 2020
|
|
254,516
|
|
|
47,625
|
|
|
123,022
|
|
|
19,327
|
|
|
444,490
|
|
|||||
Allowance - individually evaluated for impairment
|
|
11,401
|
|
|
—
|
|
|
13,394
|
|
|
468
|
|
|
25,263
|
|
|||||
Allowance - collectively evaluated for impairment
|
|
243,115
|
|
|
47,625
|
|
|
109,628
|
|
|
18,859
|
|
|
419,227
|
|
|||||
Loans, net of unearned as of March 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Individually evaluated for impairment
|
|
100,092
|
|
|
163
|
|
|
152,393
|
|
|
699
|
|
|
253,347
|
|
|||||
Collectively evaluated for impairment
|
|
22,024,338
|
|
|
4,639,529
|
|
|
5,966,990
|
|
|
494,099
|
|
|
33,124,956
|
|
|||||
Total loans, net of unearned income
|
|
$
|
22,124,430
|
|
|
$
|
4,639,692
|
|
|
$
|
6,119,383
|
|
|
$
|
494,798
|
|
|
$
|
33,378,303
|
|
Balance as of January 1, 2019
|
|
$
|
98,947
|
|
|
$
|
31,311
|
|
|
$
|
37,439
|
|
|
$
|
12,727
|
|
|
$
|
180,424
|
|
Charge-offs
|
|
(3,101
|
)
|
|
(434
|
)
|
|
(2,804
|
)
|
|
(4,188
|
)
|
|
(10,527
|
)
|
|||||
Recoveries
|
|
829
|
|
|
57
|
|
|
4,041
|
|
|
1,087
|
|
|
6,014
|
|
|||||
Provision/(provision credit) for loan losses
|
|
7,038
|
|
|
3,448
|
|
|
(4,522
|
)
|
|
3,036
|
|
|
9,000
|
|
|||||
Balance as of March 31, 2019
|
|
103,713
|
|
|
34,382
|
|
|
34,154
|
|
|
12,662
|
|
|
184,911
|
|
|||||
Allowance - individually evaluated for impairment
|
|
3,437
|
|
|
—
|
|
|
23,923
|
|
|
446
|
|
|
27,806
|
|
|||||
Allowance - collectively evaluated for impairment
|
|
98,135
|
|
|
34,382
|
|
|
9,108
|
|
|
12,067
|
|
|
153,692
|
|
|||||
Allowance - purchased credit-impaired loans
|
|
2,141
|
|
|
—
|
|
|
1,123
|
|
|
149
|
|
|
3,413
|
|
|||||
Loans, net of unearned as of March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Individually evaluated for impairment
|
|
83,253
|
|
|
1,879
|
|
|
189,332
|
|
|
684
|
|
|
275,148
|
|
|||||
Collectively evaluated for impairment
|
|
17,056,034
|
|
|
3,936,727
|
|
|
6,141,585
|
|
|
504,271
|
|
|
27,638,617
|
|
|||||
Purchased credit-impaired loans
|
|
36,825
|
|
|
8,337
|
|
|
29,846
|
|
|
1,275
|
|
|
76,283
|
|
|||||
Total loans, net of unearned income
|
|
$
|
17,176,112
|
|
|
$
|
3,946,943
|
|
|
$
|
6,360,763
|
|
|
$
|
506,230
|
|
|
$
|
27,990,048
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Value
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Value
|
||||||||||||
Core deposit intangibles
|
|
$
|
157,150
|
|
|
$
|
(51,966
|
)
|
|
$
|
105,184
|
|
|
$
|
157,150
|
|
|
$
|
(47,372
|
)
|
|
$
|
109,778
|
|
Customer relationships (a)
|
|
23,000
|
|
|
(5,734
|
)
|
|
17,266
|
|
|
77,865
|
|
|
(60,150
|
)
|
|
17,715
|
|
||||||
Other (b)
|
|
5,622
|
|
|
(3,180
|
)
|
|
2,442
|
|
|
5,622
|
|
|
(2,915
|
)
|
|
2,707
|
|
||||||
Total
|
|
$
|
185,772
|
|
|
$
|
(60,880
|
)
|
|
$
|
124,892
|
|
|
$
|
240,637
|
|
|
$
|
(110,437
|
)
|
|
$
|
130,200
|
|
(a)
|
2020 decrease in gross carrying amounts and accumulated amortization associated with $54.9 million of customer relationships fully amortized at December 31, 2019.
|
(b)
|
Balance primarily includes noncompete covenants, as well as $.3 million related to state banking licenses not subject to amortization.
|
(Dollars in thousands)
|
|
|
||
Year
|
|
Amortization
|
||
Remainder of 2020
|
|
$
|
15,852
|
|
2021
|
|
19,547
|
|
|
2022
|
|
17,412
|
|
|
2023
|
|
16,117
|
|
|
2024
|
|
14,679
|
|
|
2025
|
|
12,580
|
|
(Dollars in thousands)
|
|
Regional
Banking
|
|
Fixed
Income
|
|
Total
|
||||||
December 31, 2018
|
|
$
|
1,289,819
|
|
|
$
|
142,968
|
|
|
$
|
1,432,787
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
March 31, 2019
|
|
$
|
1,289,819
|
|
|
$
|
142,968
|
|
|
$
|
1,432,787
|
|
|
|
|
|
|
|
|
||||||
December 31, 2019
|
|
$
|
1,289,819
|
|
|
$
|
142,968
|
|
|
$
|
1,432,787
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
March 31, 2020
|
|
$
|
1,289,819
|
|
|
$
|
142,968
|
|
|
$
|
1,432,787
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
2020
|
|
2019
|
||||
All other income and commissions:
|
|
|
|
||||
Other service charges
|
$
|
5,219
|
|
|
$
|
3,869
|
|
ATM and interchange fees
|
4,212
|
|
|
3,241
|
|
||
Mortgage banking
|
2,431
|
|
|
1,886
|
|
||
Letter of credit fees
|
1,462
|
|
|
1,368
|
|
||
Dividend income
|
1,130
|
|
|
2,313
|
|
||
Electronic banking fees
|
1,030
|
|
|
1,271
|
|
||
Insurance commissions
|
789
|
|
|
624
|
|
||
Gain/(loss) on extinguishment of debt
|
—
|
|
|
(1
|
)
|
||
Deferred compensation (a)
|
(9,507
|
)
|
|
5,474
|
|
||
Other
|
7,598
|
|
|
4,586
|
|
||
Total
|
$
|
14,364
|
|
|
$
|
24,631
|
|
All other expense:
|
|
|
|
||||
Credit expense on unfunded commitments (b)
|
$
|
9,230
|
|
|
$
|
396
|
|
Travel and entertainment
|
2,709
|
|
|
2,712
|
|
||
Other insurance and taxes
|
2,679
|
|
|
2,694
|
|
||
Non-service components of net periodic pension and post-retirement cost
|
2,508
|
|
|
432
|
|
||
Supplies
|
2,411
|
|
|
1,804
|
|
||
Customer relations
|
2,004
|
|
|
1,599
|
|
||
Employee training and dues
|
1,341
|
|
|
1,457
|
|
||
Miscellaneous loan costs
|
1,094
|
|
|
1,027
|
|
||
Tax credit investments
|
346
|
|
|
675
|
|
||
Litigation and regulatory matters
|
13
|
|
|
13
|
|
||
OREO
|
(184
|
)
|
|
(366
|
)
|
||
Other
|
9,075
|
|
|
6,888
|
|
||
Total
|
$
|
33,226
|
|
|
$
|
19,331
|
|
(a)
|
Amounts are driven by market conditions and are mirrored by changes in deferred compensation expense which is included in employee compensation expense. First quarter 2020 decrease was driven by negative equity market valuations.
|
(b)
|
First quarter 2020 increase largely associated with a sudden, steep decline in economic forecast attributable to the COVID-19 pandemic.
|
(Dollars in thousands)
|
|
Securities AFS
|
|
Cash Flow
Hedges |
|
Pension and
Post-retirement Plans |
|
Total
|
||||||||
Balance as of January 1, 2020
|
|
$
|
31,079
|
|
|
$
|
3,227
|
|
|
$
|
(273,914
|
)
|
|
$
|
(239,608
|
)
|
Net unrealized gains/(losses)
|
|
88,278
|
|
|
13,155
|
|
|
—
|
|
|
101,433
|
|
||||
Amounts reclassified from AOCI
|
|
—
|
|
|
(94
|
)
|
|
2,105
|
|
|
2,011
|
|
||||
Other comprehensive income/(loss)
|
|
88,278
|
|
|
13,061
|
|
|
2,105
|
|
|
103,444
|
|
||||
Balance as of March 31, 2020
|
|
$
|
119,357
|
|
|
$
|
16,288
|
|
|
$
|
(271,809
|
)
|
|
$
|
(136,164
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Balance as of January 1, 2019
|
|
$
|
(75,736
|
)
|
|
$
|
(12,112
|
)
|
|
$
|
(288,768
|
)
|
|
$
|
(376,616
|
)
|
Net unrealized gains/(losses)
|
|
48,615
|
|
|
3,936
|
|
|
—
|
|
|
52,551
|
|
||||
Amounts reclassified from AOCI
|
|
—
|
|
|
1,451
|
|
|
1,463
|
|
|
2,914
|
|
||||
Other comprehensive income/(loss)
|
|
48,615
|
|
|
5,387
|
|
|
1,463
|
|
|
55,465
|
|
||||
Balance as of March 31, 2019
|
|
$
|
(27,121
|
)
|
|
$
|
(6,725
|
)
|
|
$
|
(287,305
|
)
|
|
$
|
(321,151
|
)
|
(Dollars in thousands)
|
|
Three Months Ended
March 31 |
|
|
||||||
Details about AOCI
|
|
2020
|
|
2019
|
|
Affected line item in the statement where net income is presented
|
||||
Cash flow hedges:
|
|
|
|
|
|
|
||||
Realized (gains)/losses on cash flow hedges
|
|
(124
|
)
|
|
1,927
|
|
|
Interest and fees on loans
|
||
Tax expense/(benefit)
|
|
30
|
|
|
(476
|
)
|
|
Provision/(benefit) for income taxes
|
||
|
|
(94
|
)
|
|
1,451
|
|
|
|
||
Pension and Postretirement Plans:
|
|
|
|
|
|
|
||||
Amortization of prior service cost and net actuarial gain/(loss)
|
|
2,791
|
|
|
1,943
|
|
|
All other expense
|
||
Tax expense/(benefit)
|
|
(686
|
)
|
|
(480
|
)
|
|
Provision/(benefit) for income taxes
|
||
|
|
2,105
|
|
|
1,463
|
|
|
|
||
Total reclassification from AOCI
|
|
$
|
2,011
|
|
|
$
|
2,914
|
|
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars and shares in thousands, except per share data)
|
2020
|
|
2019
|
||||
Net income/(loss)
|
$
|
16,472
|
|
|
$
|
103,405
|
|
Net income attributable to noncontrolling interest
|
2,852
|
|
|
2,820
|
|
||
Net income/(loss) attributable to controlling interest
|
13,620
|
|
|
100,585
|
|
||
Preferred stock dividends
|
1,550
|
|
|
1,550
|
|
||
Net income/(loss) available to common shareholders
|
$
|
12,070
|
|
|
$
|
99,035
|
|
|
|
|
|
||||
Weighted average common shares outstanding—basic
|
311,597
|
|
|
317,435
|
|
||
Effect of dilutive securities
|
1,573
|
|
|
2,146
|
|
||
Weighted average common shares outstanding—diluted
|
313,170
|
|
|
319,581
|
|
||
|
|
|
|
||||
Net income/(loss) per share available to common shareholders
|
$
|
0.04
|
|
|
$
|
0.31
|
|
Diluted income/(loss) per share available to common shareholders
|
$
|
0.04
|
|
|
$
|
0.31
|
|
|
|
Three Months Ended
March 31 |
||||||
(Shares in thousands)
|
|
2020
|
|
2019
|
||||
Stock options excluded from the calculation of diluted EPS
|
|
3,031
|
|
|
2,613
|
|
||
Weighted average exercise price of stock options excluded from the calculation of diluted EPS
|
|
$
|
18.73
|
|
|
$
|
21.77
|
|
Other equity awards excluded from the calculation of diluted EPS
|
|
4,264
|
|
|
1,922
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
||||||||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Components of net periodic benefit cost
|
|
|
|
|
|
|
|
|
||||||||
Service cost
|
|
$
|
8
|
|
|
$
|
8
|
|
|
$
|
25
|
|
|
$
|
24
|
|
Interest cost
|
|
5,909
|
|
|
7,575
|
|
|
304
|
|
|
351
|
|
||||
Expected return on plan assets
|
|
(6,168
|
)
|
|
(9,173
|
)
|
|
(311
|
)
|
|
(269
|
)
|
||||
Amortization of unrecognized:
|
|
|
|
|
|
|
|
|
||||||||
Prior service cost/(credit)
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
Actuarial (gain)/loss
|
|
3,224
|
|
|
2,435
|
|
|
(75
|
)
|
|
(117
|
)
|
||||
Net periodic benefit cost/(credit)
|
|
$
|
2,973
|
|
|
$
|
845
|
|
|
$
|
(49
|
)
|
|
$
|
(11
|
)
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Consolidated
|
|
|
|
|
||||
Net interest income
|
|
$
|
302,802
|
|
|
$
|
294,508
|
|
Provision/(provision credit) for loan losses (a)
|
|
145,000
|
|
|
9,000
|
|
||
Noninterest income
|
|
174,756
|
|
|
141,045
|
|
||
Noninterest expense
|
|
311,319
|
|
|
296,090
|
|
||
Income/(loss) before income taxes
|
|
21,239
|
|
|
130,463
|
|
||
Provision/(benefit) for income taxes
|
|
4,767
|
|
|
27,058
|
|
||
Net income/(loss)
|
|
$
|
16,472
|
|
|
$
|
103,405
|
|
Average assets
|
|
$
|
43,551,912
|
|
|
$
|
40,883,192
|
|
(a)
|
First quarter 2020 increase in provision expense primarily associated with a sudden, steep decline in the economic forecast attributable to the COVID-19 pandemic.
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Regional Banking
|
|
|
|
|
||||
Net interest income
|
|
$
|
300,128
|
|
|
$
|
286,023
|
|
Provision/(provision credit) for loan losses (a)
|
|
145,435
|
|
|
13,442
|
|
||
Noninterest income
|
|
81,871
|
|
|
73,029
|
|
||
Noninterest expense
|
|
211,013
|
|
|
198,569
|
|
||
Income/(loss) before income taxes
|
|
25,551
|
|
|
147,041
|
|
||
Provision/(benefit) for income taxes
|
|
4,388
|
|
|
34,109
|
|
||
Net income/(loss)
|
|
$
|
21,163
|
|
|
$
|
112,932
|
|
Average assets
|
|
$
|
32,164,347
|
|
|
$
|
28,801,849
|
|
Fixed Income
|
|
|
|
|
||||
Net interest income
|
|
$
|
10,914
|
|
|
$
|
7,332
|
|
Noninterest income
|
|
95,723
|
|
|
53,807
|
|
||
Noninterest expense
|
|
81,063
|
|
|
50,533
|
|
||
Income/(loss) before income taxes
|
|
25,574
|
|
|
10,606
|
|
||
Provision/(benefit) for income taxes
|
|
6,099
|
|
|
2,457
|
|
||
Net income/(loss)
|
|
$
|
19,475
|
|
|
$
|
8,149
|
|
Average assets
|
|
$
|
3,764,192
|
|
|
$
|
2,848,249
|
|
Corporate
|
|
|
|
|
||||
Net interest income/(expense)
|
|
$
|
(13,359
|
)
|
|
$
|
(7,914
|
)
|
Noninterest income (b)
|
|
(3,718
|
)
|
|
13,353
|
|
||
Noninterest expense (b) (c)
|
|
15,449
|
|
|
41,779
|
|
||
Income/(loss) before income taxes
|
|
(32,526
|
)
|
|
(36,340
|
)
|
||
Provision/(benefit) for income taxes
|
|
(6,372
|
)
|
|
(11,771
|
)
|
||
Net income/(loss)
|
|
$
|
(26,154
|
)
|
|
$
|
(24,569
|
)
|
Average assets
|
|
$
|
6,784,190
|
|
|
$
|
8,058,041
|
|
Non-Strategic
|
|
|
|
|
||||
Net interest income
|
|
$
|
5,119
|
|
|
$
|
9,067
|
|
Provision/(provision credit) for loan losses (a)
|
|
(435
|
)
|
|
(4,442
|
)
|
||
Noninterest income
|
|
880
|
|
|
856
|
|
||
Noninterest expense
|
|
3,794
|
|
|
5,209
|
|
||
Income/(loss) before income taxes
|
|
2,640
|
|
|
9,156
|
|
||
Provision/(benefit) for income taxes
|
|
652
|
|
|
2,263
|
|
||
Net income/(loss)
|
|
$
|
1,988
|
|
|
$
|
6,893
|
|
Average assets
|
|
$
|
839,183
|
|
|
$
|
1,175,053
|
|
(a)
|
First quarter 2020 increase in provision expense primarily associated with a sudden, steep decline in the economic forecast attributable to the COVID-19 pandemic.
|
(b)
|
First quarter 2020 decrease due to fluctuations in deferred compensation income driven by equity market valuations and mirrored by changes in deferred compensation expense, which is included in employee compensation expense.
|
(c)
|
2020 and 2019 include restructuring-related costs associated with efficiency initiatives; refer to Note 17 - Restructuring, Repositioning, and Efficiency for additional information. 2020 and 2019 include acquisition-related expenses; refer to Note 2 - Acquisitions and Divestitures for additional information.
|
|
Three months ended March 31, 2020
|
||||||||||||||||||
(Dollars in thousands)
|
Regional Banking
|
|
Fixed Income
|
|
Corporate
|
|
Non-Strategic
|
|
Consolidated
|
||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income (a)
|
$
|
121
|
|
|
$
|
95,514
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
95,635
|
|
Deposit transactions and cash management
|
28,812
|
|
|
—
|
|
|
1,435
|
|
|
43
|
|
|
30,290
|
|
|||||
Brokerage, management fees and commissions
|
15,405
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,405
|
|
|||||
Bankcard income
|
7,150
|
|
|
—
|
|
|
70
|
|
|
33
|
|
|
7,253
|
|
|||||
Trust services and investment management
|
7,213
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
7,195
|
|
|||||
BOLI (b)
|
—
|
|
|
—
|
|
|
4,589
|
|
|
—
|
|
|
4,589
|
|
|||||
Equity securities gains/(losses), net (b)
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|||||
All other income and commissions (c) (d)
|
23,170
|
|
|
209
|
|
|
(9,819
|
)
|
|
804
|
|
|
14,364
|
|
|||||
Total noninterest income
|
$
|
81,871
|
|
|
$
|
95,723
|
|
|
$
|
(3,718
|
)
|
|
$
|
880
|
|
|
$
|
174,756
|
|
(a)
|
Includes $9.3 million of underwriting, portfolio advisory, and other noninterest income in scope of Accounting Standards Codification ("ASC") 606, "Revenue From Contracts With Customers."
|
(b)
|
Represents noninterest income excluded from the scope of ASC 606. Amount is presented for informational purposes to reconcile total non-interest income.
|
(c)
|
Includes other service charges, ATM and interchange fees, electronic banking fees, and insurance commission in scope of ASC 606.
|
(d)
|
First quarter 2020 Corporate balance includes negative deferred compensation income driven by equity market valuations.
|
|
Three months ended March 31, 2019
|
||||||||||||||||||
(Dollars in thousands)
|
Regional Banking
|
|
Fixed Income
|
|
Corporate
|
|
Non- Strategic
|
|
Consolidated
|
||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income (a)
|
$
|
17
|
|
|
$
|
53,732
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
53,749
|
|
Deposit transactions and cash management
|
30,003
|
|
|
3
|
|
|
1,563
|
|
|
52
|
|
|
31,621
|
|
|||||
Brokerage, management fees and commissions
|
12,630
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
12,633
|
|
|||||
Bankcard income
|
7,039
|
|
|
—
|
|
|
62
|
|
|
(149
|
)
|
|
6,952
|
|
|||||
Trust services and investment management
|
7,056
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
7,026
|
|
|||||
BOLI (b)
|
—
|
|
|
—
|
|
|
4,402
|
|
|
—
|
|
|
4,402
|
|
|||||
Equity securities gains/(losses), net (b)
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
|||||
All other income and commissions (c)
|
16,284
|
|
|
72
|
|
|
7,325
|
|
|
950
|
|
|
24,631
|
|
|||||
Total noninterest income
|
$
|
73,029
|
|
|
$
|
53,807
|
|
|
$
|
13,353
|
|
|
$
|
856
|
|
|
$
|
141,045
|
|
(a)
|
Includes $7.3 million of underwriting, portfolio advisory, and other noninterest income in scope of Accounting Standards
|
(b)
|
Represents noninterest income excluded from the scope of ASC 606. Amount is presented for informational purposes to reconcile
|
(c)
|
Includes other service charges, ATM and interchange fees, electronic banking fees, and insurance commission in scope of ASC
|
|
|
|
|
|
|
|
||||
(Dollars in thousands)
|
|
|
March 31, 2020
|
|
|
December 31, 2019
|
||||
Assets:
|
|
|
|
|
|
|
||||
Other assets
|
|
|
$
|
82,904
|
|
|
|
$
|
91,873
|
|
Total assets
|
|
|
$
|
82,904
|
|
|
|
$
|
91,873
|
|
Liabilities:
|
|
|
|
|
|
|
||||
Other liabilities
|
|
|
$
|
61,517
|
|
|
|
$
|
70,830
|
|
Total liabilities
|
|
|
$
|
61,517
|
|
|
|
$
|
70,830
|
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Provision/(benefit) for income taxes:
|
|
|
|
|
||||
Amortization of qualifying LIHTC investments
|
|
$
|
5,561
|
|
|
$
|
3,998
|
|
Low income housing tax credits
|
|
(4,598
|
)
|
|
(3,629
|
)
|
||
Other tax benefits related to qualifying LIHTC investments
|
|
(2,555
|
)
|
|
(1,610
|
)
|
(Dollars in thousands)
|
|
Maximum
Loss Exposure
|
|
Liability
Recognized
|
|
Classification
|
||||
Type
|
|
|
|
|
|
|
||||
Low income housing partnerships
|
|
$
|
241,435
|
|
|
$
|
123,720
|
|
|
(a)
|
Other tax credit investments (b)
|
|
6,161
|
|
|
—
|
|
|
Other assets
|
||
Small issuer trust preferred holdings (c)
|
|
234,214
|
|
|
—
|
|
|
Loans, net of unearned income
|
||
On-balance sheet trust preferred securitization
|
|
32,261
|
|
|
81,912
|
|
|
(d)
|
||
Proprietary residential mortgage securitizations
|
|
785
|
|
|
—
|
|
|
Trading securities
|
||
Holdings of agency mortgage-backed securities (c)
|
|
5,126,372
|
|
|
—
|
|
|
(e)
|
||
Commercial loan troubled debt restructurings (f)
|
|
42,109
|
|
|
—
|
|
|
Loans, net of unearned income
|
||
Sale-leaseback transaction
|
|
18,052
|
|
|
—
|
|
|
(g)
|
||
Proprietary trust preferred issuances (h)
|
|
—
|
|
|
167,014
|
|
|
Term borrowings
|
(a)
|
Maximum loss exposure represents $117.7 million of current investments and $123.7 million of accrued contractual funding commitments. Accrued funding commitments represent unconditional contractual obligations for future funding events, and are also recognized in Other liabilities. FHN currently expects to be required to fund these accrued commitments by the end of 2023.
|
(b)
|
A liability is not recognized as investments are written down over the life of the related tax credit. Maximum loss exposure represents the value of current investments.
|
(c)
|
Maximum loss exposure represents the value of current investments. A liability is not recognized as FHN is solely a holder of the trusts’ securities.
|
(d)
|
Includes $112.5 million classified as Loans, net of unearned income, and $1.7 million classified as Trading securities which are offset by $81.9 million classified as Term borrowings.
|
(e)
|
Includes $1.1 billion classified as Trading securities and $4.0 billion classified as Securities available-for-sale.
|
(f)
|
Maximum loss exposure represents $41.6 million of current receivables and $.5 million of contractual funding commitments on loans related to commercial borrowers involved in a troubled debt restructuring.
|
(g)
|
Maximum loss exposure represents the current loan balance plus additional funding commitments.
|
(h)
|
No exposure to loss due to nature of FHN's involvement.
|
(Dollars in thousands)
|
|
Maximum
Loss Exposure
|
|
Liability
Recognized
|
|
Classification
|
||||
Type
|
|
|
|
|
|
|
||||
Low income housing partnerships
|
|
$
|
237,668
|
|
|
$
|
136,404
|
|
|
(a)
|
Other tax credit investments (b) (c)
|
|
6,282
|
|
|
—
|
|
|
Other assets
|
||
Small issuer trust preferred holdings (d)
|
|
238,397
|
|
|
—
|
|
|
Loans, net of unearned income
|
||
On-balance sheet trust preferred securitization
|
|
33,265
|
|
|
80,908
|
|
|
(e)
|
||
Proprietary residential mortgage securitizations
|
|
941
|
|
|
—
|
|
|
Trading securities
|
||
Holdings of agency mortgage-backed securities (d)
|
|
4,537,685
|
|
|
—
|
|
|
(f)
|
||
Commercial loan troubled debt restructurings (g)
|
|
45,169
|
|
|
—
|
|
|
Loans, net of unearned income
|
||
Sale-leaseback transaction
|
|
18,111
|
|
|
—
|
|
|
(h)
|
||
Proprietary trust preferred issuances (i)
|
|
—
|
|
|
167,014
|
|
|
Term borrowings
|
(a)
|
Maximum loss exposure represents $101.3 million of current investments and $136.4 million of accrued contractual funding commitments. Accrued funding commitments represent unconditional contractual obligations for future funding events, and are also recognized in Other liabilities. FHN currently expects to be required to fund these accrued commitments by the end of 2023.
|
(b)
|
A liability is not recognized as investments are written down over the life of the related tax credit.
|
(c)
|
Maximum loss exposure represents current investment balance. As of December 31, 2019, there were no investments funded through loans from community development enterprises.
|
(d)
|
Maximum loss exposure represents the value of current investments. A liability is not recognized as FHN is solely a holder of the trusts’ securities.
|
(e)
|
Includes $112.5 million classified as Loans, net of unearned income, and $1.7 million classified as Trading securities which are offset by $80.9 million classified as Term borrowings.
|
(f)
|
Includes $.5 billion classified as Trading securities and $4.0 billion classified as Securities available-for-sale.
|
(g)
|
Maximum loss exposure represents $43.4 million of current receivables and $1.8 million of contractual funding commitments on loans related to commercial borrowers involved in a troubled debt restructuring.
|
(h)
|
Maximum loss exposure represents the current loan balance plus additional funding commitments less amounts received from the buyer-lessor.
|
(i)
|
No exposure to loss due to nature of FHN's involvement.
|
|
|
March 31, 2020
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Customer interest rate contracts
|
|
$
|
3,395,932
|
|
|
$
|
232,886
|
|
|
$
|
1,509
|
|
Offsetting upstream interest rate contracts
|
|
3,395,932
|
|
|
8,822
|
|
|
16,735
|
|
|||
Forwards and futures purchased
|
|
8,641,017
|
|
|
156,687
|
|
|
8,508
|
|
|||
Forwards and futures sold
|
|
9,435,099
|
|
|
8,829
|
|
|
163,096
|
|
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Customer interest rate contracts
|
|
$
|
2,697,522
|
|
|
$
|
65,768
|
|
|
$
|
6,858
|
|
Offsetting upstream interest rate contracts
|
|
2,697,522
|
|
|
2,583
|
|
|
3,994
|
|
|||
Option contracts purchased
|
|
40,000
|
|
|
131
|
|
|
—
|
|
|||
Forwards and futures purchased
|
|
9,217,350
|
|
|
17,029
|
|
|
3,187
|
|
|||
Forwards and futures sold
|
|
9,403,112
|
|
|
3,611
|
|
|
16,620
|
|
|
|
March 31, 2020
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Customer Interest Rate Contracts Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments and Hedged Items:
|
|
|
|
|
|
|
||||||
Customer interest rate contracts
|
|
$
|
3,433,278
|
|
|
$
|
282,434
|
|
|
$
|
503
|
|
Offsetting upstream interest rate contracts
|
|
3,433,278
|
|
|
5,750
|
|
|
23,066
|
|
|||
Debt Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
500,000
|
|
|
$
|
61
|
|
|
N/A
|
|
|
Hedged Items:
|
|
|
|
|
|
|
||||||
Term borrowings:
|
|
|
|
|
|
|
||||||
Par
|
|
N/A
|
|
|
N/A
|
|
|
$
|
500,000
|
|
||
Cumulative fair value hedging adjustments
|
|
N/A
|
|
|
N/A
|
|
|
2,862
|
|
|||
Unamortized premium/(discount) and issuance costs
|
|
N/A
|
|
|
N/A
|
|
|
(519
|
)
|
|||
Total carrying value
|
|
N/A
|
|
|
N/A
|
|
|
$
|
502,343
|
|
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Customer Interest Rate Contracts Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments and Hedged Items:
|
|
|
|
|
|
|
||||||
Customer interest rate contracts
|
|
$
|
3,044,067
|
|
|
$
|
90,394
|
|
|
$
|
3,515
|
|
Offsetting upstream interest rate contracts
|
|
3,044,067
|
|
|
3,537
|
|
|
9,735
|
|
|||
Debt Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
500,000
|
|
|
N/A
|
|
|
$
|
69
|
|
|
Hedged Items:
|
|
|
|
|
|
|
||||||
Term borrowings:
|
|
|
|
|
|
|
||||||
Par
|
|
N/A
|
|
|
N/A
|
|
|
$
|
500,000
|
|
||
Cumulative fair value hedging adjustments
|
|
N/A
|
|
|
N/A
|
|
|
(1,604
|
)
|
|||
Unamortized premium/(discount) and issuance costs
|
|
N/A
|
|
|
N/A
|
|
|
(740
|
)
|
|||
Total carrying value
|
|
N/A
|
|
|
N/A
|
|
|
$
|
497,656
|
|
|
|
Three Months Ended
March 31 |
||||||
|
|
2020
|
|
2019
|
||||
(Dollars in thousands)
|
|
Gains/(Losses)
|
|
Gains/(Losses)
|
||||
Customer Interest Rate Contracts Hedging
|
|
|
||||||
Hedging Instruments and Hedged Items:
|
|
|
|
|
||||
Customer interest rate contracts (a)
|
|
$
|
195,552
|
|
|
$
|
29,112
|
|
Offsetting upstream interest rate contracts (a)
|
|
(195,552
|
)
|
|
(29,112
|
)
|
||
Debt Hedging
|
|
|
|
|
||||
Hedging Instruments:
|
|
|
|
|
||||
Interest rate swaps (b)
|
|
$
|
4,934
|
|
|
$
|
4,279
|
|
Hedged Items:
|
|
|
|
|
||||
Term borrowings (a) (c)
|
|
(4,465
|
)
|
|
(4,266
|
)
|
(a)
|
Gains/losses included in All other expense within the Consolidated Condensed Statements of Income.
|
(b)
|
Gains/losses included in the Interest expense.
|
(c)
|
Represents gains and losses attributable to changes in fair value due to interest rate risk as designated in ASC 815-20 hedging relationships.
|
|
|
March 31, 2020
|
||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||
Cash Flow Hedges
|
|
|
|
|
|
|
||||
Hedging Instruments:
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
700,000
|
|
|
$
|
187
|
|
|
N/A
|
Hedged Items:
|
|
|
|
|
|
|
||||
Variability in cash flows related to debt instruments (primarily loans)
|
|
N/A
|
|
|
$
|
700,000
|
|
|
N/A
|
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Cash Flow Hedges
|
|
|
|
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest rate swaps
|
|
$
|
900,000
|
|
|
N/A
|
|
|
$
|
241
|
|
|
Hedged Items:
|
|
|
|
|
|
|
||||||
Variability in cash flows related to debt instruments (primarily loans)
|
|
N/A
|
|
|
$
|
900,000
|
|
|
N/A
|
|
|
|
Three Months Ended
March 31 |
||||||
|
|
2020
|
|
2019
|
||||
(Dollars in thousands)
|
|
Gains/(Losses)
|
|
Gains/(Losses)
|
||||
Cash Flow Hedges
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
||||
Interest rate swaps (a)
|
|
$
|
17,374
|
|
|
$
|
7,218
|
|
Gain/(loss) recognized in Other comprehensive income/(loss)
|
|
13,155
|
|
|
3,936
|
|
||
Gain/(loss) reclassified from AOCI into Interest income
|
|
(94
|
)
|
|
1,451
|
|
(a)
|
Approximately $9.1 million of pre-tax gains are expected to be reclassified into earnings in the next twelve months.
|
|
|
|
|
|
|
|
|
Gross amounts not offset in
the Statements of Condition
|
|
|
||||||||||||||
(Dollars in thousands)
|
|
Gross amounts
of recognized
assets
|
|
Gross amounts
offset in the
Statements of
Condition
|
|
Net amounts of
assets presented
in the Statements
of Condition (a)
|
|
Derivative
liabilities
available for
offset
|
|
Collateral
received
|
|
Net amount
|
||||||||||||
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate derivative contracts
|
|
$
|
530,337
|
|
|
$
|
—
|
|
|
$
|
530,337
|
|
|
$
|
(1,974
|
)
|
|
$
|
(303,798
|
)
|
|
$
|
224,565
|
|
Forward contracts
|
|
165,516
|
|
|
—
|
|
|
165,516
|
|
|
(89,790
|
)
|
|
(54,018
|
)
|
|
21,708
|
|
||||||
|
|
$
|
695,853
|
|
|
$
|
—
|
|
|
$
|
695,853
|
|
|
$
|
(91,764
|
)
|
|
$
|
(357,816
|
)
|
|
$
|
246,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate derivative contracts
|
|
$
|
162,344
|
|
|
$
|
—
|
|
|
$
|
162,344
|
|
|
$
|
(5,604
|
)
|
|
$
|
(143,334
|
)
|
|
$
|
13,406
|
|
Forward contracts
|
|
20,640
|
|
|
—
|
|
|
20,640
|
|
|
(13,292
|
)
|
|
(2,000
|
)
|
|
5,348
|
|
||||||
|
|
$
|
182,984
|
|
|
$
|
—
|
|
|
$
|
182,984
|
|
|
$
|
(18,896
|
)
|
|
$
|
(145,334
|
)
|
|
$
|
18,754
|
|
(a)
|
Included in Derivative assets on the Consolidated Condensed Statements of Condition. As of March 31, 2020 and December 31, 2019, $.4 million and $.1 million, respectively, of derivative assets have been excluded from these tables because they are generally not subject to master netting or similar agreements.
|
|
|
|
|
|
|
|
|
Gross amounts not offset in the
Statements of Condition
|
|
|
||||||||||||||
(Dollars in thousands)
|
|
Gross amounts
of recognized
liabilities
|
|
Gross amounts
offset in the
Statements of
Condition
|
|
Net amounts of
liabilities presented
in the Statements
of Condition (a)
|
|
Derivative
assets available
for offset
|
|
Collateral
pledged
|
|
Net amount
|
||||||||||||
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate derivative contracts
|
|
$
|
41,980
|
|
|
$
|
—
|
|
|
$
|
41,980
|
|
|
$
|
(1,974
|
)
|
|
$
|
(36,129
|
)
|
|
$
|
3,877
|
|
Forward contracts
|
|
171,604
|
|
|
—
|
|
|
171,604
|
|
|
(89,790
|
)
|
|
(81,814
|
)
|
|
—
|
|
||||||
|
|
$
|
213,584
|
|
|
$
|
—
|
|
|
$
|
213,584
|
|
|
$
|
(91,764
|
)
|
|
$
|
(117,943
|
)
|
|
$
|
3,877
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate derivative contracts
|
|
$
|
24,431
|
|
|
$
|
—
|
|
|
$
|
24,431
|
|
|
$
|
(5,604
|
)
|
|
$
|
(18,689
|
)
|
|
$
|
138
|
|
Forward contracts
|
|
19,807
|
|
|
—
|
|
|
19,807
|
|
|
(13,292
|
)
|
|
(6,515
|
)
|
|
—
|
|
||||||
|
|
$
|
44,238
|
|
|
$
|
—
|
|
|
$
|
44,238
|
|
|
$
|
(18,896
|
)
|
|
$
|
(25,204
|
)
|
|
$
|
138
|
|
(a)
|
Included in Derivative liabilities on the Consolidated Condensed Statements of Condition. As of March 31, 2020 and December 31, 2019, $21.4 million and $23.2 million, respectively, of derivative liabilities (primarily Visa-related derivatives) have been excluded from these tables because they are generally not subject to master netting or similar agreements.
|
|
|
|
|
|
|
|
|
Gross amounts not offset in the
Statements of Condition
|
|
|
||||||||||||||
(Dollars in thousands)
|
|
Gross amounts
of recognized
assets
|
|
Gross amounts
offset in the
Statements of
Condition
|
|
Net amounts of
assets presented
in the Statements
of Condition
|
|
Offsetting
securities sold
under agreements
to repurchase
|
|
Securities collateral
(not recognized on
FHN’s Statements
of Condition)
|
|
Net amount
|
||||||||||||
Securities purchased under agreements to resell:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2020
|
|
$
|
562,435
|
|
|
$
|
—
|
|
|
$
|
562,435
|
|
|
$
|
(6,290
|
)
|
|
$
|
(553,688
|
)
|
|
$
|
2,457
|
|
December 31, 2019
|
|
586,629
|
|
|
—
|
|
|
586,629
|
|
|
(21,004
|
)
|
|
(562,702
|
)
|
|
2,923
|
|
|
|
|
|
|
|
|
|
Gross amounts not offset in the
Statements of Condition
|
|
|
||||||||||||||
(Dollars in thousands)
|
|
Gross amounts
of recognized
liabilities
|
|
Gross amounts
offset in the
Statements of
Condition
|
|
Net amounts of
liabilities presented
in the Statements
of Condition
|
|
Offsetting
securities
purchased under
agreements to resell
|
|
Securities/
government
guaranteed loans
collateral
|
|
Net amount
|
||||||||||||
Securities sold under agreements to repurchase:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2020
|
|
$
|
788,595
|
|
|
$
|
—
|
|
|
$
|
788,595
|
|
|
$
|
(6,290
|
)
|
|
$
|
(782,305
|
)
|
|
$
|
—
|
|
December 31, 2019
|
|
716,925
|
|
|
—
|
|
|
716,925
|
|
|
(21,004
|
)
|
|
(695,879
|
)
|
|
42
|
|
|
|
March 31, 2020
|
||||||||||
(Dollars in thousands)
|
|
Overnight and
Continuous
|
|
Up to 30 Days
|
|
Total
|
||||||
Securities sold under agreements to repurchase:
|
|
|
|
|
|
|
||||||
U.S. treasuries
|
|
$
|
18,955
|
|
|
$
|
—
|
|
|
$
|
18,955
|
|
Government agency issued MBS
|
|
399,353
|
|
|
10,397
|
|
|
409,750
|
|
|||
Government agency issued CMO
|
|
—
|
|
|
5,498
|
|
|
5,498
|
|
|||
Other U.S. government agencies
|
|
83,214
|
|
|
—
|
|
|
83,214
|
|
|||
Government guaranteed loans (SBA and USDA)
|
|
271,178
|
|
|
—
|
|
|
271,178
|
|
|||
Total Securities sold under agreements to repurchase
|
|
$
|
772,700
|
|
|
$
|
15,895
|
|
|
$
|
788,595
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Overnight and
Continuous
|
|
Up to 30 Days
|
|
Total
|
||||||
Securities sold under agreements to repurchase:
|
|
|
|
|
|
|
||||||
U.S. treasuries
|
|
$
|
41,364
|
|
|
$
|
—
|
|
|
$
|
41,364
|
|
Government agency issued MBS
|
|
341,173
|
|
|
4,545
|
|
|
345,718
|
|
|||
Other U.S. government agencies
|
|
54,924
|
|
|
—
|
|
|
54,924
|
|
|||
Government guaranteed loans (SBA and USDA)
|
|
274,919
|
|
|
—
|
|
|
274,919
|
|
|||
Total Securities sold under agreements to repurchase
|
|
$
|
712,380
|
|
|
$
|
4,545
|
|
|
$
|
716,925
|
|
•
|
Level 1—Valuation is based upon quoted prices for identical instruments traded in active markets.
|
•
|
Level 2—Valuation is based upon quoted prices for similar instruments in active markets, quoted
|
•
|
Level 3—Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models, and similar techniques.
|
|
|
March 31, 2020
|
||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Trading securities—fixed income:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
243,315
|
|
|
$
|
—
|
|
|
$
|
243,315
|
|
Government agency issued MBS
|
|
—
|
|
|
661,174
|
|
|
—
|
|
|
661,174
|
|
||||
Government agency issued CMO
|
|
—
|
|
|
435,738
|
|
|
—
|
|
|
435,738
|
|
||||
Other U.S. government agencies
|
|
—
|
|
|
57,993
|
|
|
—
|
|
|
57,993
|
|
||||
States and municipalities
|
|
—
|
|
|
75,288
|
|
|
—
|
|
|
75,288
|
|
||||
Corporate and other debt
|
|
—
|
|
|
403,019
|
|
|
—
|
|
|
403,019
|
|
||||
Equity, mutual funds, and other
|
|
—
|
|
|
202
|
|
|
—
|
|
|
202
|
|
||||
Total trading securities—fixed income
|
|
—
|
|
|
1,876,729
|
|
|
—
|
|
|
1,876,729
|
|
||||
Trading securities—mortgage banking
|
|
—
|
|
|
—
|
|
|
785
|
|
|
785
|
|
||||
Loans held-for-sale (elected fair value)
|
|
—
|
|
|
—
|
|
|
13,584
|
|
|
13,584
|
|
||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
—
|
|
|
100
|
|
|
—
|
|
|
100
|
|
||||
Government agency issued MBS
|
|
—
|
|
|
2,402,517
|
|
|
—
|
|
|
2,402,517
|
|
||||
Government agency issued CMO
|
|
—
|
|
|
1,626,943
|
|
|
—
|
|
|
1,626,943
|
|
||||
Other U.S. government agencies
|
|
—
|
|
|
372,497
|
|
|
—
|
|
|
372,497
|
|
||||
States and municipalities
|
|
—
|
|
|
79,125
|
|
|
—
|
|
|
79,125
|
|
||||
Corporate and other debt
|
|
—
|
|
|
40,621
|
|
|
—
|
|
|
40,621
|
|
||||
Interest-Only Strip (elected fair value)
|
|
—
|
|
|
—
|
|
|
23,104
|
|
|
23,104
|
|
||||
Total securities available-for-sale
|
|
—
|
|
|
4,521,803
|
|
|
23,104
|
|
|
4,544,907
|
|
||||
Other assets:
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation mutual funds
|
|
41,666
|
|
|
—
|
|
|
—
|
|
|
41,666
|
|
||||
Equity, mutual funds, and other
|
|
22,833
|
|
|
—
|
|
|
—
|
|
|
22,833
|
|
||||
Derivatives, forwards and futures
|
|
165,516
|
|
|
—
|
|
|
—
|
|
|
165,516
|
|
||||
Derivatives, interest rate contracts
|
|
—
|
|
|
530,140
|
|
|
—
|
|
|
530,140
|
|
||||
Derivatives, other
|
|
—
|
|
|
314
|
|
|
280
|
|
|
594
|
|
||||
Total other assets
|
|
230,015
|
|
|
530,454
|
|
|
280
|
|
|
760,749
|
|
||||
Total assets
|
|
$
|
230,015
|
|
|
$
|
6,928,986
|
|
|
$
|
37,753
|
|
|
$
|
7,196,754
|
|
Trading liabilities—fixed income:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
387,498
|
|
|
$
|
—
|
|
|
$
|
387,498
|
|
Government issued agency CMO
|
|
—
|
|
|
1,746
|
|
|
—
|
|
|
1,746
|
|
||||
Corporate and other debt
|
|
—
|
|
|
63,367
|
|
|
—
|
|
|
63,367
|
|
||||
Total trading liabilities—fixed income
|
|
—
|
|
|
452,611
|
|
|
—
|
|
|
452,611
|
|
||||
Other liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Derivatives, forwards and futures
|
|
171,604
|
|
|
—
|
|
|
—
|
|
|
171,604
|
|
||||
Derivatives, interest rate contracts
|
|
—
|
|
|
41,813
|
|
|
—
|
|
|
41,813
|
|
||||
Derivatives, other
|
|
—
|
|
|
397
|
|
|
21,170
|
|
|
21,567
|
|
||||
Total other liabilities
|
|
171,604
|
|
|
42,210
|
|
|
21,170
|
|
|
234,984
|
|
||||
Total liabilities
|
|
$
|
171,604
|
|
|
$
|
494,821
|
|
|
$
|
21,170
|
|
|
$
|
687,595
|
|
|
|
December 31, 2019
|
||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Trading securities—fixed income:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
134,844
|
|
|
$
|
—
|
|
|
$
|
134,844
|
|
Government agency issued MBS
|
|
—
|
|
|
268,024
|
|
|
—
|
|
|
268,024
|
|
||||
Government agency issued CMO
|
|
—
|
|
|
250,652
|
|
|
—
|
|
|
250,652
|
|
||||
Other U.S. government agencies
|
|
—
|
|
|
124,972
|
|
|
—
|
|
|
124,972
|
|
||||
States and municipalities
|
|
—
|
|
|
120,744
|
|
|
—
|
|
|
120,744
|
|
||||
Corporate and other debt
|
|
—
|
|
|
445,253
|
|
|
—
|
|
|
445,253
|
|
||||
Equity, mutual funds, and other
|
|
—
|
|
|
777
|
|
|
—
|
|
|
777
|
|
||||
Total trading securities—fixed income
|
|
—
|
|
|
1,345,266
|
|
|
—
|
|
|
1,345,266
|
|
||||
Trading securities—mortgage banking
|
|
—
|
|
|
—
|
|
|
941
|
|
|
941
|
|
||||
Loans held-for-sale (elected fair value)
|
|
—
|
|
|
—
|
|
|
14,033
|
|
|
14,033
|
|
||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
—
|
|
|
100
|
|
|
—
|
|
|
100
|
|
||||
Government agency issued MBS
|
|
—
|
|
|
2,348,517
|
|
|
—
|
|
|
2,348,517
|
|
||||
Government agency issued CMO
|
|
—
|
|
|
1,670,492
|
|
|
—
|
|
|
1,670,492
|
|
||||
Other U.S. government agencies
|
|
—
|
|
|
306,092
|
|
|
—
|
|
|
306,092
|
|
||||
States and municipalities
|
|
—
|
|
|
60,526
|
|
|
—
|
|
|
60,526
|
|
||||
Corporate and other debt
|
|
—
|
|
|
40,540
|
|
|
—
|
|
|
40,540
|
|
||||
Interest-Only Strip (elected fair value)
|
|
—
|
|
|
—
|
|
|
19,136
|
|
|
19,136
|
|
||||
Total securities available-for-sale
|
|
—
|
|
|
4,426,267
|
|
|
19,136
|
|
|
4,445,403
|
|
||||
Other assets:
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation mutual funds
|
|
46,815
|
|
|
—
|
|
|
—
|
|
|
46,815
|
|
||||
Equity, mutual funds, and other
|
|
22,643
|
|
|
—
|
|
|
—
|
|
|
22,643
|
|
||||
Derivatives, forwards and futures
|
|
20,640
|
|
|
—
|
|
|
—
|
|
|
20,640
|
|
||||
Derivatives, interest rate contracts
|
|
—
|
|
|
162,413
|
|
|
—
|
|
|
162,413
|
|
||||
Derivatives, other
|
|
—
|
|
|
62
|
|
|
—
|
|
|
62
|
|
||||
Total other assets
|
|
90,098
|
|
|
162,475
|
|
|
—
|
|
|
252,573
|
|
||||
Total assets
|
|
$
|
90,098
|
|
|
$
|
5,934,008
|
|
|
$
|
34,110
|
|
|
$
|
6,058,216
|
|
Trading liabilities—fixed income:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
406,380
|
|
|
$
|
—
|
|
|
$
|
406,380
|
|
Other U.S. government agencies
|
|
—
|
|
|
88
|
|
|
—
|
|
|
88
|
|
||||
Government agency issued MBS
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
||||
Corporate and other debt
|
|
—
|
|
|
99,080
|
|
|
—
|
|
|
99,080
|
|
||||
Total trading liabilities—fixed income
|
|
—
|
|
|
505,581
|
|
|
—
|
|
|
505,581
|
|
||||
Other liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Derivatives, forwards and futures
|
|
19,807
|
|
|
—
|
|
|
—
|
|
|
19,807
|
|
||||
Derivatives, interest rate contracts
|
|
—
|
|
|
24,412
|
|
|
—
|
|
|
24,412
|
|
||||
Derivatives, other
|
|
—
|
|
|
466
|
|
|
22,795
|
|
|
23,261
|
|
||||
Total other liabilities
|
|
19,807
|
|
|
24,878
|
|
|
22,795
|
|
|
67,480
|
|
||||
Total liabilities
|
|
$
|
19,807
|
|
|
$
|
530,459
|
|
|
$
|
22,795
|
|
|
$
|
573,061
|
|
|
|
Three Months Ended March 31, 2020
|
|
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Trading
securities
|
|
|
|
Interest- only strips- AFS
|
|
|
|
Loans held-
for-sale
|
|
|
|
Net derivative
liabilities |
|
|
||||||||
Balance on January 1, 2020
|
|
$
|
941
|
|
|
|
|
$
|
19,136
|
|
|
|
|
$
|
14,033
|
|
|
|
|
$
|
(22,795
|
)
|
|
|
Total net gains/(losses) included in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
(156
|
)
|
|
|
|
(1,295
|
)
|
|
|
|
329
|
|
|
|
|
(511
|
)
|
|
|
||||
Purchases
|
|
—
|
|
|
|
|
5,481
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
||||
Sales
|
|
—
|
|
|
|
|
(8,703
|
)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
||||
Settlements
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(778
|
)
|
|
|
|
2,416
|
|
|
|
||||
Net transfers into/(out of) Level 3
|
|
—
|
|
|
|
|
8,485
|
|
|
(b)
|
|
—
|
|
|
|
|
—
|
|
|
|
||||
Balance on March 31, 2020
|
|
$
|
785
|
|
|
|
|
$
|
23,104
|
|
|
|
|
$
|
13,584
|
|
|
|
|
$
|
(20,890
|
)
|
|
|
Net unrealized gains/(losses) included in net income
|
|
$
|
—
|
|
|
(a)
|
|
$
|
(865
|
)
|
|
(c)
|
|
$
|
329
|
|
|
(a)
|
|
$
|
(511
|
)
|
|
(d)
|
|
|
Three Months Ended March 31, 2019
|
|
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Trading
securities
|
|
|
|
Interest-only-strips-AFS
|
|
|
|
Loans held-for-sale
|
|
|
|
Net derivative
liabilities |
|
|
||||||||
Balance on January 1, 2019
|
|
$
|
1,524
|
|
|
|
|
$
|
9,902
|
|
|
|
|
$
|
16,273
|
|
|
|
|
$
|
(31,540
|
)
|
|
|
Total net gains/(losses) included in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
21
|
|
|
|
|
(1,258
|
)
|
|
|
|
495
|
|
|
|
|
135
|
|
|
|
||||
Purchases
|
|
—
|
|
|
|
|
86
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
||||
Sales
|
|
—
|
|
|
|
|
(13,012
|
)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
||||
Settlements
|
|
(148
|
)
|
|
|
|
—
|
|
|
|
|
(1,017
|
)
|
|
|
|
2,435
|
|
|
|
||||
Net transfers into/(out of) Level 3
|
|
—
|
|
|
|
|
17,477
|
|
|
(b)
|
|
—
|
|
|
|
|
—
|
|
|
|
||||
Balance on March 31, 2019
|
|
$
|
1,397
|
|
|
|
|
$
|
13,195
|
|
|
|
|
$
|
15,751
|
|
|
|
|
$
|
(28,970
|
)
|
|
|
Net unrealized gains/(losses) included in net income
|
|
$
|
(30
|
)
|
|
(a)
|
|
$
|
(894
|
)
|
|
(c)
|
|
$
|
495
|
|
|
(a)
|
|
$
|
135
|
|
|
(d)
|
(a)
|
Primarily included in mortgage banking income on the Consolidated Condensed Statements of Income.
|
(b)
|
Transfers into interest-only strips - AFS level 3 measured on a recurring basis reflect movements from loans held-for-sale (Level 2 nonrecurring).
|
(c)
|
Primarily included in fixed income on the Consolidated Condensed Statements of Income.
|
(d)
|
Included in Other expense.
|
|
|
Carrying value at March 31, 2020
|
||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Loans held-for-sale—SBAs and USDA
|
|
$
|
—
|
|
|
$
|
493,876
|
|
|
$
|
890
|
|
|
$
|
494,766
|
|
Loans held-for-sale—first mortgages
|
|
—
|
|
|
—
|
|
|
515
|
|
|
515
|
|
||||
Loans, net of unearned income (a)
|
|
—
|
|
|
—
|
|
|
31,535
|
|
|
31,535
|
|
||||
OREO (b)
|
|
—
|
|
|
—
|
|
|
13,881
|
|
|
13,881
|
|
||||
Other assets (c)
|
|
—
|
|
|
—
|
|
|
10,262
|
|
|
10,262
|
|
|
|
Carrying value at December 31, 2019
|
||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Loans held-for-sale—SBAs and USDA
|
|
$
|
—
|
|
|
$
|
492,595
|
|
|
$
|
929
|
|
|
$
|
493,524
|
|
Loans held-for-sale—first mortgages
|
|
—
|
|
|
—
|
|
|
516
|
|
|
516
|
|
||||
Loans, net of unearned income (a)
|
|
—
|
|
|
—
|
|
|
42,208
|
|
|
42,208
|
|
||||
OREO (b)
|
|
—
|
|
|
—
|
|
|
15,660
|
|
|
15,660
|
|
||||
Other assets (c)
|
|
—
|
|
|
—
|
|
|
10,608
|
|
|
10,608
|
|
(a)
|
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.
|
(b)
|
Represents the fair value and related losses of foreclosed properties that were measured subsequent to their initial classification as OREO. Balance excludes OREO related to government insured mortgages.
|
(c)
|
Represents tax credit investments accounted for under the equity method.
|
|
|
Net gains/(losses)
Three Months Ended March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Loans held-for-sale—other consumer
|
|
$
|
—
|
|
|
$
|
(200
|
)
|
Loans held-for-sale—SBAs and USDA
|
|
(1,391
|
)
|
|
(683
|
)
|
||
Loans held-for-sale—first mortgages
|
|
5
|
|
|
15
|
|
||
Loans, net of unearned income (a)
|
|
(4,839
|
)
|
|
200
|
|
||
OREO (b)
|
|
(27
|
)
|
|
35
|
|
||
Other assets (c)
|
|
(346
|
)
|
|
(675
|
)
|
||
|
|
$
|
(6,598
|
)
|
|
$
|
(1,308
|
)
|
(a)
|
Write-downs on these loans are recognized as part of provision for loan losses.
|
(b)
|
Represents losses of foreclosed properties that were measured subsequent to their initial classification as OREO. Balance excludes OREO related to government insured mortgages.
|
(c)
|
Represents tax credit investments accounted for under the equity method.
|
(Dollars in thousands)
|
|
|
||||||||||
|
|
|
|
|
|
|
|
Values Utilized
|
||||
Level 3 Class
|
|
Fair Value at
March 31, 2020 |
|
Valuation Techniques
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average (d)
|
||
Available-for-sale- securities SBA-interest only strips
|
|
$
|
23,104
|
|
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
12%
|
|
12%
|
|
|
|
|
|
|
Bond equivalent yield
|
|
14% - 18%
|
|
14%
|
||
Loans held-for-sale - residential real estate
|
|
14,099
|
|
|
Discounted cash flow
|
|
Prepayment speeds - First mortgage
|
|
3% - 15%
|
|
4.6%
|
|
|
|
|
|
|
|
Foreclosure losses
|
|
50% - 66%
|
|
64%
|
||
|
|
|
|
|
|
Loss severity trends - First mortgage
|
|
2% - 20% of UPB
|
|
14.2%
|
||
Loans held-for-sale- unguaranteed interest in SBA loans
|
|
890
|
|
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
8% - 12%
|
|
10%
|
|
|
|
|
|
|
|
Bond equivalent yield
|
|
8%
|
|
8%
|
||
Derivative liabilities, other
|
|
20,890
|
|
|
Discounted cash flow
|
|
Visa covered litigation resolution amount
|
|
$5.4 billion - $6.0 billion
|
|
$5.8 billion
|
|
|
|
|
|
|
|
Probability of resolution scenarios
|
|
10% - 50%
|
|
16%
|
||
|
|
|
|
|
|
Time until resolution
|
|
12 - 36 months
|
|
26 months
|
||
Loans, net of unearned
income (a) |
|
31,535
|
|
|
Appraisals from comparable properties
|
|
Marketability adjustments for specific properties
|
|
0% - 10% of appraisal
|
|
NM
|
|
|
|
|
|
Other collateral valuations
|
|
Borrowing base certificates adjustment
|
|
20% - 50% of gross value
|
|
NM
|
||
|
|
|
|
|
|
Financial Statements/Auction values adjustment
|
|
0% - 25% of reported value
|
|
NM
|
||
OREO (b)
|
|
13,881
|
|
|
Appraisals from comparable properties
|
|
Adjustment for value changes since appraisal
|
|
0% - 10% of appraisal
|
|
NM
|
|
Other assets (c)
|
|
10,262
|
|
|
Discounted cash flow
|
|
Adjustments to current sales yields for specific properties
|
|
0% - 15% adjustment to yield
|
|
NM
|
|
|
|
|
|
Appraisals from comparable properties
|
|
Marketability adjustments for specific properties
|
|
0% - 25% of appraisal
|
|
NM
|
(a)
|
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.
|
(b)
|
Represents the fair value of foreclosed properties that were measured subsequent to their initial classification as OREO. Balance excludes OREO related to government insured mortgages.
|
(c)
|
Represents tax credit investments accounted for under the equity method.
|
(d)
|
Weighted averages are determined by the relative fair value of the instruments or the relative contribution to an instrument's fair value.
|
(Dollars in thousands)
|
|
|
||||||||||
|
|
|
|
|
|
|
|
Values Utilized
|
||||
Level 3 Class
|
|
Fair Value at
December 31, 2019 |
|
Valuation Techniques
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average (d)
|
||
Available-for-sale- securities SBA-interest only strips
|
|
$
|
19,136
|
|
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
12%
|
|
12%
|
|
|
|
|
|
|
Bond equivalent yield
|
|
16% - 17%
|
|
16%
|
||
Loans held-for-sale - residential real estate
|
|
14,549
|
|
|
Discounted cash flow
|
|
Prepayment speeds - First mortgage
|
|
3% - 14%
|
|
4.1%
|
|
|
|
|
|
|
|
Prepayment speeds - HELOC
|
|
0% - 12%
|
|
7.6%
|
||
|
|
|
|
|
|
Foreclosure losses
|
|
50% - 66%
|
|
64%
|
||
|
|
|
|
|
|
Loss severity trends - First mortgage
|
|
3% - 24% of UPB
|
|
14.3%
|
||
|
|
|
|
|
|
Loss severity trends - HELOC
|
|
0% - 72% of UPB
|
|
50%
|
||
Loans held-for-sale- unguaranteed interest in SBA loans
|
|
929
|
|
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
8% - 12%
|
|
10%
|
|
|
|
|
|
|
|
Bond equivalent yield
|
|
9%
|
|
9%
|
||
Derivative liabilities, other
|
|
22,795
|
|
|
Discounted cash flow
|
|
Visa covered litigation resolution amount
|
|
$5.4 billion - $6.0 billion
|
|
$5.8 billion
|
|
|
|
|
|
|
|
Probability of resolution scenarios
|
|
10% - 50%
|
|
16%
|
||
|
|
|
|
|
|
Time until resolution
|
|
15 - 39 months
|
|
29 months
|
||
Loans, net of unearned
income (a) |
|
42,208
|
|
|
Appraisals from comparable properties
|
|
Marketability adjustments for specific properties
|
|
0% - 10% of appraisal
|
|
NM
|
|
|
|
|
|
Other collateral valuations
|
|
Borrowing base certificates adjustment
|
|
20% - 50% of gross value
|
|
NM
|
||
|
|
|
|
|
|
Financial Statements/Auction values adjustment
|
|
0% - 25% of reported value
|
|
NM
|
||
OREO (b)
|
|
15,660
|
|
|
Appraisals from comparable properties
|
|
Adjustment for value changes since appraisal
|
|
0% - 10% of appraisal
|
|
NM
|
|
Other assets (c)
|
|
10,608
|
|
|
Discounted cash flow
|
|
Adjustments to current sales yields for specific properties
|
|
0% - 15% adjustment to yield
|
|
NM
|
|
|
|
|
|
Appraisals from comparable properties
|
|
Marketability adjustments for specific properties
|
|
0% - 25% of appraisal
|
|
NM
|
(a)
|
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.
|
(b)
|
Represents the fair value of foreclosed properties that were measured subsequent to their initial classification as OREO. Balance excludes OREO related to government insured mortgages.
|
(c)
|
Represents tax credit investments accounted for under the equity method.
|
(d)
|
Weighted averages are determined by the relative fair value of the instruments or the relative contribution to an instrument's fair value
|
|
|
March 31, 2020
|
||||||||||
(Dollars in thousands)
|
|
Fair value
carrying
amount
|
|
Aggregate
unpaid
principal
|
|
Fair value carrying amount
less aggregate unpaid
principal
|
||||||
Residential real estate loans held-for-sale reported at fair value:
|
|
|
|
|
|
|
||||||
Total loans
|
|
$
|
13,584
|
|
|
$
|
18,546
|
|
|
$
|
(4,962
|
)
|
Nonaccrual loans
|
|
3,181
|
|
|
6,069
|
|
|
(2,888
|
)
|
|||
Loans 90 days or more past due and still accruing
|
|
190
|
|
|
268
|
|
|
(78
|
)
|
|||
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Fair value
carrying
amount
|
|
Aggregate
unpaid
principal
|
|
Fair value carrying amount
less aggregate unpaid
principal
|
||||||
Residential real estate loans held-for-sale reported at fair value:
|
|
|
|
|
|
|
||||||
Total loans
|
|
$
|
14,033
|
|
|
$
|
19,278
|
|
|
$
|
(5,245
|
)
|
Nonaccrual loans
|
|
3,532
|
|
|
6,646
|
|
|
(3,114
|
)
|
|||
Loans 90 days or more past due and still accruing
|
|
163
|
|
|
268
|
|
|
(105
|
)
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
2020
|
|
2019
|
||||
Changes in fair value included in net income:
|
|
|
|
||||
Mortgage banking noninterest income
|
|
|
|
||||
Loans held-for-sale
|
$
|
329
|
|
|
$
|
495
|
|
|
|
March 31, 2020
|
||||||||||||||||||
|
|
Book
Value
|
|
Fair Value
|
||||||||||||||||
(Dollars in thousands)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans, net of unearned income and allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial, financial and industrial
|
|
$
|
21,869,914
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,072,783
|
|
|
$
|
22,072,783
|
|
Commercial real estate
|
|
4,592,067
|
|
|
—
|
|
|
—
|
|
|
4,624,811
|
|
|
4,624,811
|
|
|||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer real estate (a)
|
|
5,996,361
|
|
|
—
|
|
|
—
|
|
|
6,141,872
|
|
|
6,141,872
|
|
|||||
Credit card & other
|
|
475,471
|
|
|
—
|
|
|
—
|
|
|
481,763
|
|
|
481,763
|
|
|||||
Total loans, net of unearned income and allowance for loan losses
|
|
32,933,813
|
|
|
—
|
|
|
—
|
|
|
33,321,229
|
|
|
33,321,229
|
|
|||||
Short-term financial assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing cash
|
|
670,525
|
|
|
670,525
|
|
|
—
|
|
|
—
|
|
|
670,525
|
|
|||||
Federal funds sold
|
|
30,050
|
|
|
—
|
|
|
30,050
|
|
|
—
|
|
|
30,050
|
|
|||||
Securities purchased under agreements to resell
|
|
562,435
|
|
|
—
|
|
|
562,435
|
|
|
—
|
|
|
562,435
|
|
|||||
Total short-term financial assets
|
|
1,263,010
|
|
|
670,525
|
|
|
592,485
|
|
|
—
|
|
|
1,263,010
|
|
|||||
Trading securities (b)
|
|
1,877,514
|
|
|
—
|
|
|
1,876,729
|
|
|
785
|
|
|
1,877,514
|
|
|||||
Loans held-for-sale
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loans (elected fair value) (b)
|
|
13,584
|
|
|
—
|
|
|
—
|
|
|
13,584
|
|
|
13,584
|
|
|||||
USDA & SBA loans- LOCOM
|
|
494,766
|
|
|
—
|
|
|
497,071
|
|
|
905
|
|
|
497,976
|
|
|||||
Other consumer loans- LOCOM
|
|
4,940
|
|
|
—
|
|
|
4,940
|
|
|
—
|
|
|
4,940
|
|
|||||
Mortgage loans- LOCOM
|
|
82,311
|
|
|
—
|
|
|
—
|
|
|
82,311
|
|
|
82,311
|
|
|||||
Total loans held-for-sale
|
|
595,601
|
|
|
—
|
|
|
502,011
|
|
|
96,800
|
|
|
598,811
|
|
|||||
Securities available-for-sale (b)
|
|
4,544,907
|
|
|
—
|
|
|
4,521,803
|
|
|
23,104
|
|
|
4,544,907
|
|
|||||
Securities held-to-maturity
|
|
10,000
|
|
|
—
|
|
|
—
|
|
|
9,824
|
|
|
9,824
|
|
|||||
Derivative assets (b)
|
|
696,250
|
|
|
165,516
|
|
|
530,454
|
|
|
280
|
|
|
696,250
|
|
|||||
Other assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax credit investments
|
|
250,596
|
|
|
—
|
|
|
—
|
|
|
249,450
|
|
|
249,450
|
|
|||||
Deferred compensation mutual funds
|
|
41,666
|
|
|
41,666
|
|
|
—
|
|
|
—
|
|
|
41,666
|
|
|||||
Equity, mutual funds, and other (c)
|
|
715,549
|
|
|
22,833
|
|
|
—
|
|
|
692,716
|
|
|
715,549
|
|
|||||
Total other assets
|
|
1,007,811
|
|
|
64,499
|
|
|
—
|
|
|
942,166
|
|
|
1,006,665
|
|
|||||
Total assets
|
|
$
|
42,928,906
|
|
|
$
|
900,540
|
|
|
$
|
8,023,482
|
|
|
$
|
34,394,188
|
|
|
$
|
43,318,210
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Defined maturity deposits
|
|
$
|
3,058,198
|
|
|
$
|
—
|
|
|
$
|
3,105,082
|
|
|
$
|
—
|
|
|
$
|
3,105,082
|
|
Trading liabilities (b)
|
|
452,611
|
|
|
—
|
|
|
452,611
|
|
|
—
|
|
|
452,611
|
|
|||||
Short-term financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds purchased
|
|
476,013
|
|
|
—
|
|
|
476,013
|
|
|
—
|
|
|
476,013
|
|
|||||
Securities sold under agreements to repurchase
|
|
788,595
|
|
|
—
|
|
|
788,595
|
|
|
—
|
|
|
788,595
|
|
|||||
Other short-term borrowings
|
|
4,060,673
|
|
|
—
|
|
|
4,060,673
|
|
|
—
|
|
|
4,060,673
|
|
|||||
Total short-term financial liabilities
|
|
5,325,281
|
|
|
—
|
|
|
5,325,281
|
|
|
—
|
|
|
5,325,281
|
|
|||||
Term borrowings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate investment trust-preferred
|
|
46,253
|
|
|
—
|
|
|
—
|
|
|
47,000
|
|
|
47,000
|
|
|||||
Secured borrowings
|
|
17,315
|
|
|
—
|
|
|
—
|
|
|
17,315
|
|
|
17,315
|
|
|||||
Junior subordinated debentures
|
|
144,928
|
|
|
—
|
|
|
—
|
|
|
129,200
|
|
|
129,200
|
|
|||||
Other long term borrowings
|
|
584,255
|
|
|
—
|
|
|
560,530
|
|
|
—
|
|
|
560,530
|
|
|||||
Total term borrowings
|
|
792,751
|
|
|
—
|
|
|
560,530
|
|
|
193,515
|
|
|
754,045
|
|
|||||
Derivative liabilities (b)
|
|
234,984
|
|
|
171,604
|
|
|
42,210
|
|
|
21,170
|
|
|
234,984
|
|
|||||
Total liabilities
|
|
$
|
9,863,825
|
|
|
$
|
171,604
|
|
|
$
|
9,485,714
|
|
|
$
|
214,685
|
|
|
$
|
9,872,003
|
|
(a)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
(b)
|
Classes are detailed in the recurring and nonrecurring measurement tables.
|
(c)
|
Level 1 primarily consists of mutual funds with readily determinable fair values. Level 3 includes restricted investments in FHLB-Cincinnati stock of $562.0 million and FRB stock of $130.7 million.
|
|
|
December 31, 2019
|
||||||||||||||||||
|
|
Book
Value
|
|
Fair Value
|
||||||||||||||||
(Dollars in thousands)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans, net of unearned income and allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial, financial and industrial
|
|
$
|
19,928,605
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,096,397
|
|
|
$
|
20,096,397
|
|
Commercial real estate
|
|
4,300,905
|
|
|
—
|
|
|
—
|
|
|
4,300,489
|
|
|
4,300,489
|
|
|||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer real estate
|
|
6,148,696
|
|
|
—
|
|
|
—
|
|
|
6,334,187
|
|
|
6,334,187
|
|
|||||
Credit card & other
|
|
482,598
|
|
|
—
|
|
|
—
|
|
|
487,079
|
|
|
487,079
|
|
|||||
Total loans, net of unearned income and allowance for loan losses
|
|
30,860,804
|
|
|
—
|
|
|
—
|
|
|
31,218,152
|
|
|
31,218,152
|
|
|||||
Short-term financial assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing cash
|
|
482,405
|
|
|
482,405
|
|
|
—
|
|
|
—
|
|
|
482,405
|
|
|||||
Federal funds sold
|
|
46,536
|
|
|
—
|
|
|
46,536
|
|
|
—
|
|
|
46,536
|
|
|||||
Securities purchased under agreements to resell
|
|
586,629
|
|
|
—
|
|
|
586,629
|
|
|
—
|
|
|
586,629
|
|
|||||
Total short-term financial assets
|
|
1,115,570
|
|
|
482,405
|
|
|
633,165
|
|
|
—
|
|
|
1,115,570
|
|
|||||
Trading securities (a)
|
|
1,346,207
|
|
|
—
|
|
|
1,345,266
|
|
|
941
|
|
|
1,346,207
|
|
|||||
Loans held-for-sale
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loans (elected fair value) (a)
|
|
14,033
|
|
|
—
|
|
|
—
|
|
|
14,033
|
|
|
14,033
|
|
|||||
USDA & SBA loans- LOCOM
|
|
493,525
|
|
|
—
|
|
|
495,323
|
|
|
947
|
|
|
496,270
|
|
|||||
Other consumer loans- LOCOM
|
|
5,197
|
|
|
—
|
|
|
5,197
|
|
|
—
|
|
|
5,197
|
|
|||||
Mortgage loans- LOCOM
|
|
81,035
|
|
|
—
|
|
|
—
|
|
|
81,035
|
|
|
81,035
|
|
|||||
Total loans held-for-sale
|
|
593,790
|
|
|
—
|
|
|
500,520
|
|
|
96,015
|
|
|
596,535
|
|
|||||
Securities available-for-sale (a)
|
|
4,445,403
|
|
|
—
|
|
|
4,426,267
|
|
|
19,136
|
|
|
4,445,403
|
|
|||||
Securities held-to-maturity
|
|
10,000
|
|
|
—
|
|
|
—
|
|
|
10,001
|
|
|
10,001
|
|
|||||
Derivative assets (a)
|
|
183,115
|
|
|
20,640
|
|
|
162,475
|
|
|
—
|
|
|
183,115
|
|
|||||
Other assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax credit investments
|
|
247,075
|
|
|
—
|
|
|
—
|
|
|
244,755
|
|
|
244,755
|
|
|||||
Deferred compensation assets
|
|
46,815
|
|
|
46,815
|
|
|
—
|
|
|
—
|
|
|
46,815
|
|
|||||
Equity, mutual funds, and other (b)
|
|
229,352
|
|
|
22,643
|
|
|
—
|
|
|
206,709
|
|
|
229,352
|
|
|||||
Total other assets
|
|
523,242
|
|
|
69,458
|
|
|
—
|
|
|
451,464
|
|
|
520,922
|
|
|||||
Total assets
|
|
$
|
39,078,131
|
|
|
$
|
572,503
|
|
|
$
|
7,067,693
|
|
|
$
|
31,795,709
|
|
|
$
|
39,435,905
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Defined maturity
|
|
$
|
3,618,337
|
|
|
$
|
—
|
|
|
$
|
3,631,090
|
|
|
$
|
—
|
|
|
$
|
3,631,090
|
|
Trading liabilities (a)
|
|
505,581
|
|
|
—
|
|
|
505,581
|
|
|
—
|
|
|
505,581
|
|
|||||
Short-term financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds purchased
|
|
548,344
|
|
|
—
|
|
|
548,344
|
|
|
—
|
|
|
548,344
|
|
|||||
Securities sold under agreements to repurchase
|
|
716,925
|
|
|
—
|
|
|
716,925
|
|
|
—
|
|
|
716,925
|
|
|||||
Other short-term borrowings
|
|
2,253,045
|
|
|
—
|
|
|
2,253,045
|
|
|
—
|
|
|
2,253,045
|
|
|||||
Total short-term financial liabilities
|
|
3,518,314
|
|
|
—
|
|
|
3,518,314
|
|
|
—
|
|
|
3,518,314
|
|
|||||
Term borrowings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate investment trust-preferred
|
|
46,236
|
|
|
—
|
|
|
—
|
|
|
47,000
|
|
|
47,000
|
|
|||||
Secured Borrowings
|
|
21,975
|
|
|
—
|
|
|
—
|
|
|
21,975
|
|
|
21,975
|
|
|||||
Junior subordinated debentures
|
|
144,593
|
|
|
—
|
|
|
—
|
|
|
142,375
|
|
|
142,375
|
|
|||||
Other long term borrowings
|
|
578,564
|
|
|
—
|
|
|
574,287
|
|
|
—
|
|
|
574,287
|
|
|||||
Total term borrowings
|
|
791,368
|
|
|
—
|
|
|
574,287
|
|
|
211,350
|
|
|
785,637
|
|
|||||
Derivative liabilities (a)
|
|
67,480
|
|
|
19,807
|
|
|
24,878
|
|
|
22,795
|
|
|
67,480
|
|
|||||
Total liabilities
|
|
$
|
8,501,080
|
|
|
$
|
19,807
|
|
|
$
|
8,254,150
|
|
|
$
|
234,145
|
|
|
$
|
8,508,102
|
|
(a)
|
Classes are detailed in the recurring and nonrecurring measurement tables.
|
(b)
|
Level 1 primarily consists of mutual funds with readily determinable fair values. Level 3 includes restricted investments in FHLB-Cincinnati stock of $76.0 million and FRB stock of $130.7 million.
|
|
|
Contractual Amount
|
|
Fair Value
|
||||||||||||
(Dollars in thousands)
|
|
March 31, 2020
|
|
December 31, 2019
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||
Unfunded Commitments:
|
|
|
|
|
|
|
|
|
||||||||
Loan commitments
|
|
$
|
10,966,768
|
|
|
$
|
12,355,220
|
|
|
$
|
2,909
|
|
|
$
|
3,656
|
|
Standby and other commitments
|
|
455,028
|
|
|
459,268
|
|
|
6,211
|
|
|
5,513
|
|
•
|
Severance and other employee costs primarily related to efficiency initiatives within corporate and bank services functions which are classified as Employee compensation, incentives and benefits within noninterest expense.
|
•
|
Expense largely related to the identification of efficiency opportunities within the organization which is reflected in Professional fees.
|
|
|
Three Months Ended
March 31 |
||||||
Dollars in thousands
|
|
2020
|
|
2019
|
||||
Employee compensation, incentives and benefits
|
|
$
|
57
|
|
|
$
|
6,505
|
|
Professional fees
|
|
7
|
|
|
4,295
|
|
||
Occupancy
|
|
2
|
|
|
817
|
|
||
Other
|
|
(103
|
)
|
|
535
|
|
||
Total restructuring and repositioning charges
|
|
$
|
(37
|
)
|
|
$
|
12,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Information
|
•
|
Regional banking segment offers financial products and services, including traditional lending and deposit taking, to consumer and commercial customers primarily in the southeast U.S. and other selected markets. Regional banking also provides investments, wealth management, financial planning, trust services and asset management, mortgage banking, credit card, and cash management. Additionally, the regional banking segment includes correspondent banking which provides credit, depository, and other banking related services to other financial institutions nationally.
|
•
|
Fixed income segment consists of fixed income securities sales, trading, underwriting, and strategies for institutional clients in the U.S. and abroad, as well as loan sales, portfolio advisory services, and derivative sales.
|
•
|
Corporate segment consists of unallocated corporate expenses, expense on subordinated debt issuances, bank-owned life insurance, unallocated interest income associated with excess equity, net impact of raising incremental capital, revenue and expense associated with deferred compensation plans, funds management, tax credit investment activities, derivative valuation adjustments related to prior sales of Visa Class B shares, gain/(loss) on extinguishment of debt, acquisition- and integration-related costs, expenses associated with
|
•
|
Non-strategic segment consists of run-off consumer lending activities, pre-2009 mortgage banking elements, and the associated ancillary revenues and expenses related to these businesses. Non-strategic also includes the wind-down trust preferred loan portfolio and exited businesses.
|
Forward-Looking Statements
|
Financial Summary
|
Business Line Review
|
Income Statement Review
|
|
Three Months Ended
March 31 |
||||
|
2020
|
|
2019
|
||
Assets:
|
|
|
|
||
Earning assets:
|
|
|
|
||
Loans, net of unearned income:
|
|
|
|
||
Commercial loans
|
4.33
|
%
|
|
5.08
|
%
|
Consumer loans
|
4.33
|
|
|
4.59
|
|
Total loans, net of unearned income
|
4.33
|
|
|
4.96
|
|
Loans held-for-sale
|
4.67
|
|
|
5.89
|
|
Investment securities:
|
|
|
|
||
U.S. government agencies
|
2.32
|
|
|
2.68
|
|
States and municipalities
|
3.35
|
|
|
4.33
|
|
Corporates and other debt
|
4.67
|
|
|
4.37
|
|
Other
|
33.76
|
|
|
34.56
|
|
Total investment securities
|
2.51
|
|
|
2.79
|
|
Trading securities
|
2.91
|
|
|
3.80
|
|
Other earning assets:
|
|
|
|
||
Federal funds sold
|
1.05
|
|
|
2.63
|
|
Securities purchased under agreements to resell
|
1.13
|
|
|
2.21
|
|
Interest-bearing cash
|
1.13
|
|
|
2.41
|
|
Total other earning assets
|
1.13
|
|
|
2.38
|
|
Interest income / total earning assets
|
3.94
|
%
|
|
4.49
|
%
|
Liabilities:
|
|
|
|
||
Interest-bearing liabilities:
|
|
|
|
||
Interest-bearing deposits:
|
|
|
|
||
Savings
|
0.87
|
%
|
|
1.36
|
%
|
Other interest-bearing deposits
|
0.65
|
|
|
1.05
|
|
Time deposits
|
1.67
|
|
|
1.91
|
|
Total interest-bearing deposits
|
0.90
|
|
|
1.35
|
|
Federal funds purchased
|
1.19
|
|
|
2.50
|
|
Securities sold under agreements to repurchase
|
1.36
|
|
|
2.06
|
|
Fixed income trading liabilities
|
1.76
|
|
|
3.04
|
|
Other short-term borrowings
|
1.20
|
|
|
3.40
|
|
Term borrowings
|
4.01
|
|
|
4.89
|
|
Interest expense / total interest-bearing liabilities
|
1.05
|
|
|
1.57
|
|
Net interest spread
|
2.89
|
%
|
|
2.92
|
%
|
Effect of interest-free sources used to fund earning assets
|
0.27
|
|
|
0.39
|
|
Net interest margin (a)
|
3.16
|
%
|
|
3.31
|
%
|
|
|
Three Months Ended
March 31 |
|
Percent Change
|
|||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
||||||
Noninterest income:
|
|
|
|
|
|
|
|||||
Fixed income
|
|
$
|
78,354
|
|
|
$
|
44,472
|
|
|
76
|
%
|
Other product revenue
|
|
17,281
|
|
|
9,277
|
|
|
86
|
%
|
||
Total fixed income noninterest income
|
|
$
|
95,635
|
|
|
$
|
53,749
|
|
|
78
|
%
|
|
|
Three Months Ended
March 31 |
|
Percent
Change
|
|||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
||||||
Other income:
|
|
|
|
|
|
|
|||||
Other service charges
|
|
$
|
5,219
|
|
|
$
|
3,869
|
|
|
35
|
%
|
ATM and interchange fees
|
|
4,212
|
|
|
3,241
|
|
|
30
|
%
|
||
Mortgage banking
|
|
2,431
|
|
|
1,886
|
|
|
29
|
%
|
||
Letter of credit fees
|
|
1,462
|
|
|
1,368
|
|
|
7
|
%
|
||
Dividend income (a)
|
|
1,130
|
|
|
2,313
|
|
|
(51
|
)%
|
||
Electronic banking fees
|
|
1,030
|
|
|
1,271
|
|
|
(19
|
)%
|
||
Insurance commissions
|
|
789
|
|
|
624
|
|
|
26
|
%
|
||
Gain/(loss) on extinguishment of debt
|
|
—
|
|
|
(1
|
)
|
|
NM
|
|
||
Deferred compensation (b)
|
|
(9,507
|
)
|
|
5,474
|
|
|
NM
|
|
||
Other
|
|
7,598
|
|
|
4,586
|
|
|
66
|
%
|
||
Total
|
|
$
|
14,364
|
|
|
$
|
24,631
|
|
|
(42
|
)%
|
(a)
|
Represents dividend income from Federal Reserve Bank ("FRB") and Federal Home Loan Bank ("FHLB") holdings. Variability largely driven by dividend rate.
|
(b)
|
Amounts are driven by market conditions and are mirrored by changes in deferred compensation expense which is included in employee compensation expense. First quarter 2020 decrease was driven by negative equity market valuations.
|
|
|
Three Months Ended
March 31 |
|
Percent
Change
|
|||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
|
||||||
Other expense:
|
|
|
|
|
|
|
|||||
Credit expense on unfunded commitments (a)
|
|
$
|
9,230
|
|
|
$
|
396
|
|
|
NM
|
|
Travel and entertainment
|
|
2,709
|
|
|
2,712
|
|
|
*
|
|
||
Other insurance and taxes
|
|
2,679
|
|
|
2,694
|
|
|
(1
|
)%
|
||
Non-service components of net periodic pension and post-retirement cost
|
|
2,508
|
|
|
432
|
|
|
NM
|
|
||
Supplies
|
|
2,411
|
|
|
1,804
|
|
|
34
|
%
|
||
Customer relations
|
|
2,004
|
|
|
1,599
|
|
|
25
|
%
|
||
Employee training and dues
|
|
1,341
|
|
|
1,457
|
|
|
(8
|
)%
|
||
Miscellaneous loan costs
|
|
1,094
|
|
|
1,027
|
|
|
7
|
%
|
||
Tax credit investments
|
|
346
|
|
|
675
|
|
|
(49
|
)%
|
||
Litigation and regulatory matters
|
|
13
|
|
|
13
|
|
|
*
|
|
||
OREO
|
|
(184
|
)
|
|
(366
|
)
|
|
50
|
%
|
||
Other
|
|
9,075
|
|
|
6,888
|
|
|
32
|
%
|
||
Total
|
|
$
|
33,226
|
|
|
$
|
19,331
|
|
|
72
|
%
|
(a)
|
First quarter 2020 increase largely associated with a sudden, steep decline in economic forecast attributable to the COVID-19 pandemic.
|
Statement of Condition Review
|
|
|
Quarter Ended
March 31, 2020
|
|
Quarter Ended
December 31, 2019
|
|
|
|||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Percent of total
|
|
Amount
|
|
Percent of total
|
|
Growth Rate
|
|||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial, financial, and industrial
|
|
$
|
19,469,572
|
|
|
64
|
%
|
|
$
|
19,739,937
|
|
|
64
|
%
|
|
(1
|
)%
|
Commercial real estate
|
|
4,421,913
|
|
|
14
|
|
|
4,263,597
|
|
|
14
|
|
|
4
|
|
||
Total commercial
|
|
23,891,485
|
|
|
78
|
|
|
24,003,534
|
|
|
78
|
|
|
*
|
|
||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer real estate (a) (b)
|
|
6,134,390
|
|
|
20
|
|
|
6,194,134
|
|
|
20
|
|
|
(1
|
)
|
||
Credit card, OTC and other
|
|
498,290
|
|
|
2
|
|
|
508,651
|
|
|
2
|
|
|
(2
|
)
|
||
Total consumer
|
|
6,632,680
|
|
|
22
|
|
|
6,702,785
|
|
|
22
|
|
|
(1
|
)
|
||
Total loans, net of unearned income
|
|
$
|
30,524,165
|
|
|
100
|
%
|
|
$
|
30,706,319
|
|
|
100
|
%
|
|
(1
|
)%
|
(a)
|
Balance as December 31, 2019 includes $7.1 million of restricted and secured real estate loans.
|
(b)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
|
|
Quarter Ended
March 31, 2020 |
|
Quarter Ended
December 31, 2019 |
|
|
|||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Percent of total
|
|
Amount
|
|
Percent of total
|
|
Growth Rate
|
|||||||
Other earning assets
|
|
|
|
|
|
|
|
|
|
|
|||||||
Trading securities
|
|
$
|
1,831,492
|
|
|
57
|
%
|
|
$
|
1,263,633
|
|
|
50
|
%
|
|
45
|
%
|
Securities purchased under agreements to resell
|
|
816,794
|
|
|
25
|
|
|
645,979
|
|
|
26
|
|
|
26
|
|
||
Interest-bearing cash
|
|
548,036
|
|
|
17
|
|
|
586,495
|
|
|
23
|
|
|
(7
|
)
|
||
Federal funds sold
|
|
10,192
|
|
|
1
|
|
|
9,700
|
|
|
1
|
|
|
5
|
|
||
Total other earning assets
|
|
$
|
3,206,514
|
|
|
100
|
%
|
|
$
|
2,505,807
|
|
|
100
|
%
|
|
28
|
%
|
|
|
Quarter Ended
March 31, 2020 |
|
Quarter Ended
December 31, 2019 |
|
|
|||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Percent of total
|
|
Amount
|
|
Percent of total
|
|
Growth Rate
|
|||||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consumer
|
|
$
|
13,760,968
|
|
|
42
|
%
|
|
$
|
13,718,820
|
|
|
42
|
%
|
|
*
|
|
Commercial
|
|
6,006,364
|
|
|
18
|
|
|
6,145,681
|
|
|
19
|
|
|
(2
|
)
|
||
Market-indexed (a)
|
|
4,448,587
|
|
|
14
|
|
|
4,370,025
|
|
|
13
|
|
|
2
|
|
||
Total interest-bearing deposits
|
|
24,215,919
|
|
|
74
|
|
|
24,234,526
|
|
|
74
|
|
|
*
|
|
||
Noninterest-bearing deposits
|
|
8,666,087
|
|
|
26
|
|
|
8,542,521
|
|
|
26
|
|
|
1
|
|
||
Total deposits
|
|
$
|
32,882,006
|
|
|
100
|
%
|
|
$
|
32,777,047
|
|
|
100
|
%
|
|
*
|
|
(a)
|
Market-indexed deposits are tied to an index not administered by FHN and are comprised of insured network deposits, correspondent banking deposits, and trust/sweep deposits.
|
|
|
Quarter Ended
March 31, 2020 |
|
Quarter Ended
December 31, 2019 |
|
|
|||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Percent of total
|
|
Amount
|
|
Percent of total
|
|
Growth Rate
|
|||||||
Short-term borrowings:
|
|
|
|
|
|
|
|
|
|
|
|||||||
Securities sold under agreements to repurchase
|
|
$
|
777,692
|
|
|
20
|
%
|
|
$
|
701,213
|
|
|
21
|
%
|
|
11
|
%
|
Trading liabilities
|
|
750,520
|
|
|
19
|
|
|
585,889
|
|
|
18
|
|
|
28
|
|
||
Federal funds purchased
|
|
746,686
|
|
|
19
|
|
|
1,163,701
|
|
|
35
|
|
|
(36
|
)
|
||
Other short-term borrowings
|
|
1,686,690
|
|
|
42
|
|
|
844,558
|
|
|
26
|
|
|
NM
|
|
||
Total short-term borrowings
|
|
$
|
3,961,588
|
|
|
100
|
%
|
|
$
|
3,295,361
|
|
|
100
|
%
|
|
20
|
%
|
Capital
|
(Dollars in thousands)
|
|
March 31, 2020
|
|
December 31, 2019
|
||||
Shareholders’ equity
|
|
$
|
4,760,149
|
|
|
$
|
4,780,577
|
|
Modified CECL transitional amount (a)
|
|
132,811
|
|
|
—
|
|
||
FHN non-cumulative perpetual preferred
|
|
(95,624
|
)
|
|
(95,624
|
)
|
||
Common equity
|
|
$
|
4,797,336
|
|
|
$
|
4,684,953
|
|
Regulatory adjustments:
|
|
|
|
|
||||
Disallowed goodwill and other intangibles
|
|
(1,501,286
|
)
|
|
(1,505,971
|
)
|
||
Net unrealized (gains)/losses on securities available-for-sale
|
|
(119,357
|
)
|
|
(31,079
|
)
|
||
Net unrealized (gains)/losses on pension and other postretirement plans
|
|
271,809
|
|
|
273,914
|
|
||
Net unrealized (gains)/losses on cash flow hedges
|
|
(16,288
|
)
|
|
(3,227
|
)
|
||
Disallowed deferred tax assets
|
|
(9,502
|
)
|
|
(8,610
|
)
|
||
Other deductions from common equity tier 1
|
|
(949
|
)
|
|
(1,044
|
)
|
||
Common equity tier 1
|
|
$
|
3,421,763
|
|
|
$
|
3,408,936
|
|
FHN non-cumulative perpetual preferred
|
|
95,624
|
|
|
95,624
|
|
||
Qualifying noncontrolling interest—First Horizon Bank preferred stock
|
|
294,816
|
|
|
255,890
|
|
||
Tier 1 capital
|
|
$
|
3,812,203
|
|
|
$
|
3,760,450
|
|
Tier 2 capital
|
|
507,181
|
|
|
394,435
|
|
||
Total regulatory capital
|
|
$
|
4,319,384
|
|
|
$
|
4,154,885
|
|
Risk-Weighted Assets
|
|
|
|
|
||||
First Horizon National Corporation
|
|
$
|
40,055,114
|
|
|
$
|
37,045,782
|
|
First Horizon Bank
|
|
39,670,943
|
|
|
36,626,993
|
|
||
Average Assets for Leverage
|
|
|
|
|
||||
First Horizon National Corporation
|
|
42,348,418
|
|
|
41,583,446
|
|
||
First Horizon Bank
|
|
41,632,972
|
|
|
40,867,365
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
||||||
Common Equity Tier 1
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
8.54
|
%
|
|
$
|
3,421,763
|
|
|
9.20
|
%
|
|
$
|
3,408,936
|
|
First Horizon Bank
|
|
8.70
|
|
|
3,450,974
|
|
|
9.38
|
|
|
3,433,867
|
|
||
Tier 1
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
9.52
|
|
|
3,812,203
|
|
|
10.15
|
|
|
3,760,450
|
|
||
First Horizon Bank
|
|
9.44
|
|
|
3,745,790
|
|
|
10.18
|
|
|
3,728,683
|
|
||
Total
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
10.78
|
|
|
4,319,384
|
|
|
11.22
|
|
|
4,154,885
|
|
||
First Horizon Bank
|
|
10.37
|
|
|
4,113,057
|
|
|
10.77
|
|
|
3,944,613
|
|
||
Tier 1 Leverage
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
9.00
|
|
|
3,812,203
|
|
|
9.04
|
|
|
3,760,450
|
|
||
First Horizon Bank
|
|
9.00
|
|
|
3,745,790
|
|
|
9.12
|
|
|
3,728,683
|
|
(a)
|
The modified CECL transitional amount is calculated as defined in the CECL interim final rule issued by the banking regulators on March 27, 2020 and includes the full amount of the impact to retained earnings from the initial adoption of CECL plus 25 percent of the change in the adjusted allowance for credit losses (“AACL”) since FHN’s initial adoption of CECL through March 31, 2020.
|
(Dollar values and volume in thousands, except per share data)
|
|
Total number
of shares purchased |
|
Average price
paid per share (a) |
|
Total number of
shares purchased as part of publicly announced programs |
|
Maximum approximate dollar value that may yet be purchased under the programs
|
||||
2020
|
|
|
|
|
|
|
|
|
||||
January 1 to January 31
|
|
—
|
|
|
NA
|
|
—
|
|
|
$
|
270,654
|
|
February 1 to February 29
|
|
—
|
|
|
NA
|
|
—
|
|
|
270,654
|
|
|
March 1 to March 31
|
|
—
|
|
|
NA
|
|
—
|
|
|
270,654
|
|
|
Total
|
|
—
|
|
|
N/A
|
|
—
|
|
|
|
(Volume in thousands, except per share data)
|
|
Total number
of shares
purchased
|
|
Average price
paid per share
|
|
Total number of
shares purchased
as part of publicly
announced programs
|
|
Maximum number
of shares that may
yet be purchased
under the programs
|
|||||
2020
|
|
|
|
|
|
|
|
|
|||||
January 1 to January 31
|
|
26
|
|
|
$
|
16.81
|
|
|
26
|
|
|
24,431
|
|
February 1 to February 29
|
|
7
|
|
|
16.30
|
|
|
7
|
|
|
24,424
|
|
|
March 1 to March 31
|
|
108
|
|
|
14.05
|
|
|
108
|
|
|
24,316
|
|
|
Total
|
|
141
|
|
|
$
|
14.67
|
|
|
141
|
|
|
|
Asset Quality
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
Industry:
|
|
|
|
|
|
|
|
|
||||||
Loans to mortgage companies
|
|
$
|
5,713,914
|
|
|
26
|
%
|
|
$
|
4,410,883
|
|
|
22
|
%
|
Finance & insurance
|
|
2,797,370
|
|
|
13
|
|
|
2,778,411
|
|
|
14
|
|
||
Real estate rental & leasing (a)
|
|
1,584,095
|
|
|
7
|
|
|
1,454,336
|
|
|
7
|
|
||
Health care & social assistance
|
|
1,527,531
|
|
|
7
|
|
|
1,499,178
|
|
|
8
|
|
||
Accommodation & food service
|
|
1,504,690
|
|
|
7
|
|
|
1,364,833
|
|
|
7
|
|
||
Wholesale trade
|
|
1,464,847
|
|
|
6
|
|
|
1,372,147
|
|
|
7
|
|
||
Manufacturing
|
|
1,343,586
|
|
|
6
|
|
|
1,150,701
|
|
|
6
|
|
||
Other (education, arts, entertainment, etc) (b)
|
|
6,188,397
|
|
|
28
|
|
|
6,020,602
|
|
|
29
|
|
||
Total C&I loan portfolio
|
|
$
|
22,124,430
|
|
|
100
|
%
|
|
$
|
20,051,091
|
|
|
100
|
%
|
(a)
|
Leasing, rental of real estate, equipment, and goods.
|
(b)
|
Industries in this category each comprise less than 5 percent for 2020.
|
|
|
2020
|
||||||||||
|
|
Three months ended
|
||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Non-Strategic
|
|
Consolidated
|
||||||
Allowance for loan losses as of January 1
|
|
$
|
122,426
|
|
|
$
|
60
|
|
|
$
|
122,486
|
|
ASU Adoption 2016-13
|
|
9,086
|
|
|
9,696
|
|
|
18,782
|
|
|||
Charge-offs
|
|
(6,751
|
)
|
|
—
|
|
|
(6,751
|
)
|
|||
Recoveries
|
|
931
|
|
|
4
|
|
|
935
|
|
|||
Provision/(provision credit) for loan losses
|
|
118,970
|
|
|
94
|
|
|
119,064
|
|
|||
Allowance for loan losses as of March 31
|
|
$
|
244,662
|
|
|
$
|
9,854
|
|
|
$
|
254,516
|
|
Net charge-offs % (qtr. annualized)
|
|
0.12
|
%
|
|
NM
|
|
|
0.12
|
%
|
|||
Allowance / net charge-offs
|
|
10.45
|
x
|
|
NM
|
|
|
10.88
|
x
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of March 31
|
||||||||||
Period-end loans
|
|
$
|
21,798,168
|
|
|
$
|
326,262
|
|
|
$
|
22,124,430
|
|
Nonperforming loans
|
|
96,081
|
|
|
—
|
|
|
96,081
|
|
|||
Troubled debt restructurings
|
|
40,439
|
|
|
—
|
|
|
40,439
|
|
|||
30+ Delinq. % (a)
|
|
0.07
|
%
|
|
0.50
|
%
|
|
0.08
|
%
|
|||
NPL %
|
|
0.44
|
|
|
—
|
|
|
0.43
|
|
|||
Allowance / loans %
|
|
1.12
|
|
|
3.02
|
|
|
1.15
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
2019
|
||||||||||
|
|
Three months ended
|
||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Non-Strategic
|
|
Consolidated
|
||||||
Allowance for loan losses as of January 1
|
|
$
|
97,617
|
|
|
$
|
1,330
|
|
|
$
|
98,947
|
|
Charge-offs
|
|
(3,101
|
)
|
|
—
|
|
|
(3,101
|
)
|
|||
Recoveries
|
|
801
|
|
|
28
|
|
|
829
|
|
|||
Provision/(provision credit) for loan losses
|
|
7,076
|
|
|
(38
|
)
|
|
7,038
|
|
|||
Allowance for loan losses as of March 31
|
|
$
|
102,393
|
|
|
$
|
1,320
|
|
|
$
|
103,713
|
|
Net charge-offs % (qtr. annualized)
|
|
0.06
|
%
|
|
NM
|
|
|
0.06
|
%
|
|||
Allowance / net charge-offs
|
|
10.98
|
x
|
|
NM
|
|
|
11.26
|
x
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of December 31
|
||||||||||
Period-end loans
|
|
$
|
19,721,457
|
|
|
$
|
329,634
|
|
|
$
|
20,051,091
|
|
Nonperforming loans
|
|
74,312
|
|
|
—
|
|
|
74,312
|
|
|||
Troubled debt restructurings
|
|
42,199
|
|
|
—
|
|
|
42,199
|
|
|||
30+ Delinq. % (a)
|
|
0.05
|
%
|
|
—
|
%
|
|
0.05
|
%
|
|||
NPL %
|
|
0.38
|
|
|
—
|
|
|
0.37
|
|
|||
Allowance / loans %
|
|
0.62
|
|
|
0.02
|
|
|
0.61
|
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
2020
|
||||||||||
|
|
Three months ended
|
||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Non-Strategic
|
|
Consolidated
|
||||||
Allowance for loan losses as of January 1
|
|
$
|
33,729
|
|
|
$
|
2,383
|
|
|
$
|
36,112
|
|
ASU Adoption 2016-13
|
|
(5,191
|
)
|
|
(2,157
|
)
|
|
(7,348
|
)
|
|||
Charge-offs
|
|
(581
|
)
|
|
—
|
|
|
(581
|
)
|
|||
Recoveries
|
|
573
|
|
|
—
|
|
|
573
|
|
|||
Provision/(provision credit) for loan losses
|
|
18,399
|
|
|
470
|
|
|
18,869
|
|
|||
Allowance for loan losses as of March 31
|
|
$
|
46,929
|
|
|
$
|
696
|
|
|
$
|
47,625
|
|
Net charge-offs % (qtr. annualized)
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
Allowance / net charge-offs
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of March 31
|
||||||||||
Period-end loans
|
|
$
|
4,608,103
|
|
|
$
|
31,589
|
|
|
$
|
4,639,692
|
|
Nonperforming loans
|
|
2,190
|
|
|
—
|
|
|
2,190
|
|
|||
Troubled debt restructurings
|
|
1,153
|
|
|
—
|
|
|
1,153
|
|
|||
30+ Delinq. % (a)
|
|
0.01
|
%
|
|
—
|
%
|
|
0.01
|
%
|
|||
NPL %
|
|
0.05
|
|
|
—
|
|
|
0.05
|
|
|||
Allowance / loans %
|
|
1.02
|
|
|
2.20
|
|
|
1.03
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
2019
|
||||||||||
|
|
Three months ended
|
||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Non-Strategic
|
|
Consolidated
|
||||||
Allowance for loan losses as of January 1
|
|
$
|
31,311
|
|
|
$
|
—
|
|
|
$
|
31,311
|
|
Charge-offs
|
|
(434
|
)
|
|
—
|
|
|
(434
|
)
|
|||
Recoveries
|
|
57
|
|
|
—
|
|
|
57
|
|
|||
Provision/(provision credit) for loan losses
|
|
3,448
|
|
|
—
|
|
|
3,448
|
|
|||
Allowance for loan losses as of March 31
|
|
$
|
34,382
|
|
|
$
|
—
|
|
|
$
|
34,382
|
|
Net charge-offs % (qtr. annualized)
|
|
0.04
|
%
|
|
NM
|
|
|
0.04
|
%
|
|||
Allowance / net charge-offs
|
|
22.50
|
x
|
|
NM
|
|
|
22.50
|
x
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of December 31
|
||||||||||
Period-end loans
|
|
$
|
4,292,199
|
|
|
$
|
44,818
|
|
|
$
|
4,337,017
|
|
Nonperforming loans
|
|
1,825
|
|
|
—
|
|
|
1,825
|
|
|||
Troubled debt restructurings
|
|
1,200
|
|
|
—
|
|
|
1,200
|
|
|||
30+ Delinq. % (a)
|
|
0.02
|
%
|
|
—
|
%
|
|
0.02
|
%
|
|||
NPL %
|
|
0.04
|
|
|
—
|
|
|
0.04
|
|
|||
Allowance / loans %
|
|
0.79
|
|
|
5.32
|
|
|
0.83
|
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
|
Repayment
Amount
|
|
Percent
|
|
Repayment
Amount
|
|
Percent
|
||||||
Months remaining in draw period:
|
|
|
|
|
|
|
|
|
||||||
0-12
|
|
$
|
46,788
|
|
|
5
|
%
|
|
$
|
47,455
|
|
|
5
|
%
|
13-24
|
|
59,132
|
|
|
6
|
|
|
58,843
|
|
|
6
|
|
||
25-36
|
|
64,613
|
|
|
7
|
|
|
65,833
|
|
|
7
|
|
||
37-48
|
|
60,114
|
|
|
6
|
|
|
67,692
|
|
|
7
|
|
||
49-60
|
|
76,089
|
|
|
8
|
|
|
75,246
|
|
|
7
|
|
||
>60
|
|
665,293
|
|
|
68
|
|
|
666,001
|
|
|
68
|
|
||
Total
|
|
$
|
972,029
|
|
|
100
|
%
|
|
$
|
981,070
|
|
|
100
|
%
|
|
|
2020
|
||||||||||||||
|
|
Three months ended
|
||||||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Corporate
|
|
Non-Strategic
|
|
Consolidated
|
||||||||
Allowance for loan losses as of January 1
|
|
$
|
13,340
|
|
|
N/A
|
|
|
$
|
15,103
|
|
|
$
|
28,443
|
|
|
ASU Adoption 2016-13
|
|
88,004
|
|
|
N/A
|
|
|
4,988
|
|
|
92,992
|
|
||||
Charge-offs
|
|
(488
|
)
|
|
N/A
|
|
|
(1,822
|
)
|
|
(2,310
|
)
|
||||
Recoveries
|
|
690
|
|
|
N/A
|
|
|
2,865
|
|
|
3,555
|
|
||||
Provision/(provision credit) for loan losses
|
|
1,412
|
|
|
N/A
|
|
|
(1,070
|
)
|
|
342
|
|
||||
Allowance for loan losses as of March 31
|
|
$
|
102,958
|
|
|
N/A
|
|
|
$
|
20,064
|
|
|
$
|
123,022
|
|
|
Net charge-offs % (qtr. annualized)
|
|
NM
|
|
|
N/A
|
|
|
NM
|
|
|
NM
|
|
||||
Allowance / net charge-offs
|
|
NM
|
|
|
N/A
|
|
|
NM
|
|
|
NM
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
As of March 31
|
||||||||||||||
Period-end loans
|
|
$
|
5,716,888
|
|
|
$
|
30,613
|
|
|
$
|
371,882
|
|
|
$
|
6,119,383
|
|
Nonperforming loans
|
|
44,536
|
|
|
1,302
|
|
|
45,344
|
|
|
91,182
|
|
||||
Troubled debt restructurings
|
|
43,360
|
|
|
2,041
|
|
|
106,992
|
|
|
152,393
|
|
||||
30+ Delinq. % (a)
|
|
0.51
|
%
|
|
5.39
|
%
|
|
2.56
|
%
|
|
0.66
|
%
|
||||
NPL %
|
|
0.78
|
|
|
4.25
|
|
|
12.19
|
|
|
1.49
|
|
||||
Allowance / loans %
|
|
1.80
|
|
|
N/A
|
|
|
5.40
|
|
|
2.01
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
2019
|
||||||||||||||
|
|
Three months ended (a)
|
||||||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Corporate
|
|
Non-Strategic
|
|
Consolidated
|
||||||||
Allowance for loan losses as of January 1
|
|
$
|
14,555
|
|
|
N/A
|
|
|
$
|
22,884
|
|
|
$
|
37,439
|
|
|
Charge-offs
|
|
(1,641
|
)
|
|
N/A
|
|
|
(1,163
|
)
|
|
(2,804
|
)
|
||||
Recoveries
|
|
1,036
|
|
|
N/A
|
|
|
3,005
|
|
|
4,041
|
|
||||
Provision/(provision credit) for loan losses
|
|
1,253
|
|
|
N/A
|
|
|
(5,775
|
)
|
|
(4,522
|
)
|
||||
Allowance for loan losses as of March 31
|
|
$
|
15,203
|
|
|
N/A
|
|
|
$
|
18,951
|
|
|
$
|
34,154
|
|
|
Net charge-offs % (qtr. annualized)
|
|
0.04
|
%
|
|
N/A
|
|
|
NM
|
|
|
NM
|
|
||||
Allowance / net charge-offs
|
|
6.20
|
x
|
|
N/A
|
|
|
NM
|
|
|
NM
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
As of December 31 (a)
|
||||||||||||||
Period-end loans
|
|
$
|
5,738,455
|
|
|
$
|
31,473
|
|
|
$
|
407,211
|
|
|
$
|
6,177,139
|
|
Nonperforming loans
|
|
37,014
|
|
|
1,327
|
|
|
47,353
|
|
|
85,694
|
|
||||
Troubled debt restructurings
|
|
46,031
|
|
|
2,457
|
|
|
113,758
|
|
|
162,246
|
|
||||
30+ Delinq. % (b)
|
|
0.50
|
%
|
|
5.29
|
%
|
|
3.10
|
%
|
|
0.70
|
%
|
||||
NPL %
|
|
0.65
|
|
|
4.22
|
|
|
11.63
|
|
|
1.39
|
|
||||
Allowance / loans %
|
|
0.23
|
|
|
N/A
|
|
|
3.71
|
|
|
0.46
|
|
(a)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
(b)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
2020
|
||||||||||
|
|
Three months ended
|
||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Non-Strategic
|
|
Consolidated
|
||||||
Allowance for loan losses as of January 1
|
|
$
|
13,235
|
|
|
$
|
31
|
|
|
$
|
13,266
|
|
ASU Adoption 2016-13
|
|
1,607
|
|
|
361
|
|
|
1,968
|
|
|||
Charge-offs
|
|
(3,408
|
)
|
|
(403
|
)
|
|
(3,811
|
)
|
|||
Recoveries
|
|
915
|
|
|
264
|
|
|
1,179
|
|
|||
Provision/(provision credit) for loan losses
|
|
6,654
|
|
|
71
|
|
|
6,725
|
|
|||
Allowance for loan losses as of March 31
|
|
$
|
19,003
|
|
|
$
|
324
|
|
|
$
|
19,327
|
|
Net charge-offs % (qtr. annualized)
|
|
2.14
|
%
|
|
1.82
|
%
|
|
2.12
|
%
|
|||
Allowance / net charge-offs
|
|
1.89
|
x
|
|
0.58
|
x
|
|
1.83
|
x
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of March 31
|
||||||||||
Period-end loans
|
|
$
|
468,183
|
|
|
$
|
26,615
|
|
|
$
|
494,798
|
|
Nonperforming loans
|
|
109
|
|
|
251
|
|
|
360
|
|
|||
Troubled debt restructurings
|
|
667
|
|
|
32
|
|
|
699
|
|
|||
30+ Delinq. % (a)
|
|
0.90
|
%
|
|
2.60
|
%
|
|
0.99
|
%
|
|||
NPL %
|
|
0.02
|
|
|
0.94
|
|
|
0.07
|
|
|||
Allowance / loans %
|
|
4.06
|
|
|
1.21
|
|
|
3.91
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
2019
|
||||||||||
|
|
Three months ended
|
||||||||||
(Dollars in thousands)
|
|
Regional Bank
|
|
Non-Strategic
|
|
Consolidated
|
||||||
Allowance for loan losses as of January 1
|
|
$
|
12,595
|
|
|
$
|
132
|
|
|
$
|
12,727
|
|
Charge-offs
|
|
(3,002
|
)
|
|
(1,186
|
)
|
|
(4,188
|
)
|
|||
Recoveries
|
|
745
|
|
|
342
|
|
|
1,087
|
|
|||
Provision/(provision credit) for loan losses
|
|
2,179
|
|
|
857
|
|
|
3,036
|
|
|||
Allowance for loan losses as of March 31
|
|
$
|
12,517
|
|
|
$
|
145
|
|
|
$
|
12,662
|
|
Net charge-offs % (qtr. annualized)
|
|
2.10
|
%
|
|
4.35
|
%
|
|
2.44
|
%
|
|||
Allowance / net charge-offs
|
|
1.37
|
x
|
|
0.04
|
x
|
|
1.01
|
x
|
|||
|
|
|
|
|
|
|
||||||
|
|
As of December 31
|
||||||||||
Period-end loans
|
|
$
|
460,742
|
|
|
$
|
35,122
|
|
|
$
|
495,864
|
|
Nonperforming loans
|
|
36
|
|
|
298
|
|
|
334
|
|
|||
Troubled debt restructurings
|
|
615
|
|
|
38
|
|
|
653
|
|
|||
30+ Delinq. % (a)
|
|
0.69
|
%
|
|
4.05
|
%
|
|
0.93
|
%
|
|||
NPL %
|
|
0.01
|
|
|
0.85
|
|
|
0.07
|
|
|||
Allowance / loans %
|
|
2.87
|
|
|
0.09
|
|
|
2.68
|
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
March 31
|
|
December 31
|
||||
|
|
2020
|
|
2019
|
||||
Key Portfolio Details
|
|
|
|
|
||||
C&I
|
|
|
|
|
||||
Period-end loans ($ millions)
|
|
$
|
22,124
|
|
|
$
|
20,051
|
|
30+ Delinq. % (a)
|
|
0.08
|
%
|
|
0.05
|
%
|
||
NPL %
|
|
0.43
|
|
|
0.37
|
|
||
Charge-offs % (qtr. annualized)
|
|
0.12
|
|
|
0.07
|
|
||
Allowance / loans %
|
|
1.15
|
%
|
|
0.61
|
%
|
||
Allowance / net charge-offs
|
|
10.88
|
x
|
|
9.25
|
x
|
||
Commercial Real Estate
|
|
|
|
|
||||
Period-end loans ($ millions)
|
|
$
|
4,640
|
|
|
$
|
4,337
|
|
30+ Delinq. % (a)
|
|
0.01
|
%
|
|
0.02
|
%
|
||
NPL %
|
|
0.05
|
|
|
0.04
|
|
||
Charge-offs % (qtr. annualized)
|
|
—
|
|
|
NM
|
|||
Allowance / loans %
|
|
1.03
|
%
|
|
0.83
|
%
|
||
Allowance / net charge-offs
|
|
NM
|
|
|
NM
|
|
||
Consumer Real Estate (b)
|
|
|
|
|
||||
Period-end loans ($ millions)
|
|
$
|
6,119
|
|
|
$
|
6,177
|
|
30+ Delinq. % (a)
|
|
0.66
|
%
|
|
0.70
|
%
|
||
NPL %
|
|
1.49
|
|
|
1.39
|
|
||
Charge-offs % (qtr. annualized)
|
|
NM
|
|
|
NM
|
|
||
Allowance / loans %
|
|
2.01
|
%
|
|
0.46
|
%
|
||
Allowance / net charge-offs
|
|
NM
|
|
|
NM
|
|
||
Credit Card and Other
|
|
|
|
|
||||
Period-end loans ($ millions)
|
|
$
|
495
|
|
|
$
|
496
|
|
30+ Delinq. % (a)
|
|
0.99
|
%
|
|
0.93
|
%
|
||
NPL %
|
|
0.07
|
|
|
0.07
|
|
||
Charge-offs % (qtr. annualized)
|
|
2.12
|
|
|
2.29
|
|
||
Allowance / loans %
|
|
3.91
|
%
|
|
2.68
|
%
|
||
Allowance / net charge-offs
|
|
1.83
|
x
|
|
1.14
|
x
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
(b)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Beginning balance
|
|
$
|
15,660
|
|
|
$
|
22,387
|
|
Valuation adjustments
|
|
(27
|
)
|
|
35
|
|
||
New foreclosed property
|
|
928
|
|
|
1,607
|
|
||
Disposal
|
|
(2,680
|
)
|
|
(3,353
|
)
|
||
Ending balance, March 31 (a)
|
|
$
|
13,881
|
|
|
$
|
20,676
|
|
(a)
|
Excludes OREO and receivables related to government insured mortgages of $7.8 million and $3.4 million as of March 31, 2020 and 2019, respectively.
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Allowance for loan losses:
|
|
|
|
|
||||
Beginning balance on January 1
|
|
$
|
200,307
|
|
|
$
|
180,424
|
|
ASU Adoption 2016-13
|
|
106,394
|
|
|
—
|
|
||
Provision/(provision credit) for loan losses
|
|
145,000
|
|
|
9,000
|
|
||
Charge-offs
|
|
(13,453
|
)
|
|
(10,527
|
)
|
||
Recoveries
|
|
6,242
|
|
|
6,014
|
|
||
Ending balance on March 31
|
|
$
|
444,490
|
|
|
$
|
184,911
|
|
Reserve for remaining unfunded commitments
|
|
39,303
|
|
|
8,014
|
|
||
Total allowance for loan losses and reserve for unfunded commitments
|
|
$
|
483,793
|
|
|
$
|
192,925
|
|
Key ratios
|
|
|
|
|
||||
Allowance / net charge-offs (a)
|
|
15.33
|
x
|
|
10.10
|
x
|
||
Net charge-offs % (b)
|
|
0.10
|
%
|
|
0.07
|
%
|
||
|
|
|
|
|
||||
|
|
As of March 31
|
|
As of December 31
|
||||
Nonperforming Assets by Segment
|
|
2020
|
|
2019
|
||||
Regional Banking:
|
|
|
|
|
||||
Nonperforming loans (c)
|
|
$
|
142,916
|
|
|
$
|
113,187
|
|
OREO (e)
|
|
10,278
|
|
|
12,347
|
|
||
Total Regional Banking
|
|
153,194
|
|
|
125,534
|
|
||
Non-Strategic:
|
|
|
|
|
||||
Nonperforming loans (c)
|
|
45,595
|
|
|
47,651
|
|
||
Nonperforming loans held-for-sale net of fair value adjustment (c)
|
|
3,611
|
|
|
4,047
|
|
||
OREO (e)
|
|
3,603
|
|
|
3,313
|
|
||
Total Non-Strategic
|
|
52,809
|
|
|
55,011
|
|
||
Corporate:
|
|
|
|
|
||||
Nonperforming loans (c)
|
|
1,302
|
|
|
1,327
|
|
||
Total Corporate
|
|
1,302
|
|
|
1,327
|
|
||
Total nonperforming assets (c) (d)
|
|
$
|
207,305
|
|
|
$
|
181,872
|
|
(a)
|
Ratio is total allowance divided by annualized net charge-offs.
|
(b)
|
Ratio is annualized net charge-offs divided by quarterly average loans, net of unearned income.
|
(c)
|
Excludes loans that are 90 or more days past due and still accruing interest.
|
(d)
|
Excludes OREO from government-insured mortgages.
|
|
|
As of March 31
|
|
As of December 31
|
||||
|
|
2020
|
|
2019
|
||||
Loans and commitments:
|
|
|
|
|
||||
Total period-end loans, net of unearned income
|
|
$
|
33,378,303
|
|
|
$
|
31,061,111
|
|
Potential problem assets (a)
|
|
411,122
|
|
|
346,896
|
|
||
Loans 30 to 89 days past due
|
|
48,498
|
|
|
36,052
|
|
||
Loans 90 days past due (b) (c)
|
|
14,144
|
|
|
21,859
|
|
||
Loans held-for-sale 30 to 89 days past due (c)
|
|
4,164
|
|
|
3,732
|
|
||
Loans held-for-sale 30 to 89 days past due—guaranteed portion (c) (d)
|
|
4,049
|
|
|
3,424
|
|
||
Loans held-for-sale 90 days past due (c)
|
|
5,397
|
|
|
6,484
|
|
||
Loans held-for-sale 90 days past due—guaranteed portion (c) (d)
|
|
5,165
|
|
|
6,417
|
|
||
Remaining unfunded commitments
|
|
$
|
10,966,768
|
|
|
$
|
12,355,220
|
|
Key ratios
|
|
|
|
|
||||
Allowance / loans %
|
|
1.33
|
%
|
|
0.64
|
%
|
||
Allowance / NPL
|
|
2.34
|
x
|
|
1.24
|
x
|
||
NPA % (e)
|
|
0.61
|
%
|
|
0.57
|
%
|
||
NPL %
|
|
0.57
|
%
|
|
0.52
|
%
|
(a)
|
Includes past due loans.
|
(b)
|
Excludes loans classified as held-for-sale.
|
(c)
|
Amounts are not included in nonperforming/nonaccrual loans.
|
(d)
|
Guaranteed loans include FHA, VA, SBA, USDA, and GNMA loans repurchased through the GNMA buyout program.
|
(e)
|
Ratio is non-performing assets related to the loan portfolio to total loans plus OREO and other assets.
|
(Dollars in thousands)
|
|
As of
March 31, 2020
|
|
As of
December 31, 2019
|
||||
Held-to-maturity:
|
|
|
|
|
||||
Consumer real estate (a):
|
|
|
|
|
||||
Current
|
|
98,965
|
|
|
105,525
|
|
||
Delinquent
|
|
4,871
|
|
|
4,634
|
|
||
Non-accrual (b)
|
|
48,557
|
|
|
52,087
|
|
||
Total consumer real estate
|
|
152,393
|
|
|
162,246
|
|
||
Credit card and other:
|
|
|
|
|
||||
Current
|
|
654
|
|
|
615
|
|
||
Delinquent
|
|
45
|
|
|
38
|
|
||
Non-accrual
|
|
—
|
|
|
—
|
|
||
Total credit card and other
|
|
699
|
|
|
653
|
|
||
Commercial loans:
|
|
|
|
|
||||
Current
|
|
10,401
|
|
|
10,558
|
|
||
Delinquent
|
|
—
|
|
|
—
|
|
||
Non-accrual
|
|
31,191
|
|
|
32,841
|
|
||
Total commercial loans
|
|
41,592
|
|
|
43,399
|
|
||
Total held-to-maturity
|
|
$
|
194,684
|
|
|
$
|
206,298
|
|
Held-for-sale:
|
|
|
|
|
||||
Current
|
|
$
|
38,914
|
|
|
$
|
39,014
|
|
Delinquent
|
|
7,555
|
|
|
8,008
|
|
||
Non-accrual
|
|
4,042
|
|
|
4,106
|
|
||
Total held-for-sale
|
|
50,511
|
|
|
51,128
|
|
||
Total troubled debt restructurings
|
|
$
|
245,195
|
|
|
$
|
257,426
|
|
(a)
|
In first quarter 2020, the Permanent Mortgage portfolio was combined into Consumer Real Estate portfolio, all prior periods were revised for comparability.
|
(b)
|
Balances as of March 31, 2020 and December 31, 2019, include $12.1 million and $12.6 million, respectively, of discharged bankruptcies.
|
Risk Management
|
|
|
Three Months Ended
March 31, 2020 |
|
As of
March 31, 2020 |
||||||||||||
(Dollars in thousands)
|
|
Mean
|
|
High
|
|
Low
|
|
|
||||||||
1-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
$
|
2,291
|
|
|
$
|
6,783
|
|
|
$
|
1,023
|
|
|
$
|
4,970
|
|
SVaR
|
|
8,526
|
|
|
17,727
|
|
|
4,592
|
|
|
4,970
|
|
||||
10-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
6,940
|
|
|
24,880
|
|
|
1,807
|
|
|
18,568
|
|
||||
SVaR
|
|
26,510
|
|
|
43,221
|
|
|
15,887
|
|
|
18,568
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
March 31, 2019 |
|
As of
March 31, 2019 |
||||||||||||
(Dollars in thousands)
|
|
Mean
|
|
High
|
|
Low
|
|
|
||||||||
1-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
$
|
1,433
|
|
|
$
|
1,907
|
|
|
$
|
1,018
|
|
|
$
|
1,307
|
|
SVaR
|
|
8,243
|
|
|
9,629
|
|
|
6,242
|
|
|
8,144
|
|
||||
10-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
3,390
|
|
|
4,280
|
|
|
2,592
|
|
|
3,046
|
|
||||
SVaR
|
|
21,757
|
|
|
28,086
|
|
|
16,032
|
|
|
21,812
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Year Ended
December 31, 2019 |
|
As of
December 31, 2019 |
||||||||||||
(Dollars in thousands)
|
|
Mean
|
|
High
|
|
Low
|
|
|
||||||||
1-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
$
|
1,068
|
|
|
$
|
1,907
|
|
|
$
|
503
|
|
|
$
|
1,325
|
|
SVaR
|
|
6,198
|
|
|
9,629
|
|
|
3,157
|
|
|
4,579
|
|
||||
10-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
2,824
|
|
|
7,000
|
|
|
1,499
|
|
|
2,233
|
|
||||
SVaR
|
|
17,367
|
|
|
28,086
|
|
|
8,803
|
|
|
14,975
|
|
|
|
As of March 31, 2020
|
|
As of March 31, 2019
|
|
As of December 31, 2019
|
||||||||||||||||||
(Dollars in thousands)
|
|
1-day
|
|
10-day
|
|
1-day
|
|
10-day
|
|
1-day
|
|
10-day
|
||||||||||||
Interest rate risk
|
|
$
|
1,255
|
|
|
$
|
2,628
|
|
|
$
|
560
|
|
|
$
|
1,412
|
|
|
$
|
693
|
|
|
$
|
3,929
|
|
Credit spread risk
|
|
2,301
|
|
|
11,758
|
|
|
398
|
|
|
726
|
|
|
417
|
|
|
828
|
|
Repurchase Obligations, Off-Balance Sheet Arrangements, and Other Contractual Obligations
|
Market Uncertainties and Prospective Trends
|
•
|
Businesses, including nonprofit organizations under Internal Revenue Code (“IRC”) Section 501(c)(3), veterans’ organizations under IRC Section 501(c)(19), and tribal organizations, that
|
•
|
Businesses in the food and accommodations industry (as defined in NAICS 724) with 500 or fewer employees per location.
|
•
|
Sole proprietors, independent contractors, and self-employed individuals.
|
•
|
Fixed interest rate of 1 percent per annum
|
•
|
Maturity date of two years, with the ability to prepay earlier with no fees
|
•
|
First payment deferred for six months
|
•
|
Waiver of “credit elsewhere” SBA 7(a) requirement
|
•
|
No collateral or personal guarantees required
|
•
|
No borrower fees charged to obtain such loans
|
•
|
Loans $350,000 and under: 5.00%
|
•
|
Loans greater than $350,000 to $2 million: 3.00%
|
•
|
Loans greater than $2 million: 1.00%
|
•
|
Loans $350,000 and under: 1.00%
|
•
|
Loans greater than $350,000 to $2 million: 0.50%
|
•
|
Loans greater than $2 million: 0.25%
|
(Dollars in thousands)
|
|
As of April 30, 2020
|
||
Commercial:
|
|
|
||
General C&I
|
|
$
|
1,582,903
|
|
Loans to mortgage companies
|
|
—
|
|
|
TRUPS
|
|
—
|
|
|
Income CRE
|
|
1,061,452
|
|
|
Residential CRE
|
|
1,715
|
|
|
Total Commercial
|
|
$
|
2,646,070
|
|
Consumer:
|
|
|
||
HELOC
|
|
$
|
69,531
|
|
R/E installment loans
|
|
494,205
|
|
|
Credit Card & Other
|
|
3,279
|
|
|
Total Consumer
|
|
567,015
|
|
|
Total
|
|
$
|
3,213,085
|
|
Critical Accounting Policies
|
Non-GAAP Information
|
|
|
Three Months Ended
March 31 |
||||||
(Dollars in thousands)
|
|
2020
|
|
2019
|
||||
Average Tangible Common Equity (Non-GAAP)
|
|
|
|
|
||||
Average total equity (GAAP)
|
|
$
|
5,002,394
|
|
|
$
|
4,809,235
|
|
Less: Average noncontrolling interest (a)
|
|
295,431
|
|
|
295,431
|
|
||
Less: Average preferred stock (a)
|
|
95,624
|
|
|
95,624
|
|
||
(A) Total average common equity
|
|
$
|
4,611,339
|
|
|
$
|
4,418,180
|
|
Less: Average intangible assets (GAAP) (b)
|
|
1,560,340
|
|
|
1,584,694
|
|
||
(B) Average Tangible Common Equity (Non-GAAP)
|
|
$
|
3,050,999
|
|
|
$
|
2,833,486
|
|
Net Income Available to Common Shareholders
|
|
|
|
|
||||
(C) Net income available to common shareholders (annualized) (GAAP)
|
|
$
|
48,545
|
|
|
$
|
401,642
|
|
Ratios
|
|
|
|
|
||||
(C)/(A) Return on average common equity (“ROCE”) (GAAP) (c)
|
|
1.05
|
%
|
|
9.09
|
%
|
||
(C)/(B) Return on average tangible common equity (“ROTCE”) (Non-GAAP) (d)
|
|
1.59
|
|
|
14.17
|
|
(a)
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations included as Item 2 of Part I of this report, including in particular the section entitled “Risk Management” beginning on page 106 of this report and the subsections entitled “Market Risk Management” beginning on page 106 and “Interest Rate Risk Management” beginning on page 108 of this report, and
|
|||
(b)
|
(a)
|
Evaluation of Disclosure Controls and Procedures. FHN’s management, with the participation of FHN’s chief executive officer and chief financial officer, has evaluated the effectiveness of FHN’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) as of the end of the period covered by this quarterly report. Based on that evaluation, the chief executive officer and the chief financial officer have concluded that FHN’s disclosure controls and procedures were effective as of the end of the period covered by this report.
|
(b)
|
Changes in Internal Control over Financial Reporting. There have not been any changes in FHN’s internal control over financial reporting during FHN’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, FHN’s internal control over financial reporting.
|
|
(a) & (b)
|
Not Applicable
|
|
|
|
|
(c)
|
The "Common Stock Purchase Programs” section including tables 10(a) and 10(b) and explanatory discussions included in Item 2 of Part I of this report under the heading “First Horizon National Corporation Management’s Discussion and Analysis of Financial Condition and Results of Operations,” beginning on page 93 of this report, is incorporated herein by reference.
|
|
|
Exh No
|
Description of Exhibit to this Report
|
Filed Here
|
Mngt Exh
|
Furn-ished
|
Incorporated by Reference to
|
||
Form
|
Exh No
|
Filing Date
|
|||||
4.2
|
FHN agrees to furnish to the Securities and Exchange Commission upon request a copy of each instrument defining the rights of the holders of the senior and subordinated long-term debt of FHN and its consolidated subsidiaries.
|
|
|
|
|
|
|
10.1
|
X
|
X
|
|
|
|
|
|
10.2
|
X
|
X
|
|
|
|
|
|
10.3
|
X
|
X
|
|
|
|
|
|
10.4
|
X
|
X
|
|
|
|
|
|
31(a)
|
X
|
|
|
|
|
|
|
31(b)
|
X
|
|
|
|
|
|
|
32(a)
|
X
|
|
X
|
|
|
|
|
32(b)
|
X
|
|
X
|
|
|
|
|
|
XBRL Exhibits
|
|
|
|
|
|
|
101
|
The following financial information from First Horizon National Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, formatted in Inline XBRL: (i) Consolidated Condensed Statements of Condition at March 31, 2020 and December 31, 2019; (ii) Consolidated Condensed Statements of Income for the Three Months Ended March 31, 2020 and 2019; (iii) Consolidated Condensed Statements of Comprehensive Income for the Three Months Ended March 31, 2020 and 2019; (iv) Consolidated Condensed Statements of Equity for the Three Months Ended March 31, 2020 and 2019; (v) Consolidated Condensed Statements of Cash Flows for the Three Months Ended March 31, 2020 and 2019; (vi) Notes to Consolidated Condensed Financial Statements.
|
|
|
|
|
|
|
101. INS
|
XBRL Instance Document- the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
|
|
|
|
|
|
101. SCH
|
Inline XBRL Taxonomy Extension Schema
|
X
|
|
|
|
|
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase
|
X
|
|
|
|
|
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase
|
X
|
|
|
|
|
|
101. PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase
|
X
|
|
|
|
|
|
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase
|
X
|
|
|
|
|
|
104
|
Cover Page Interactive Data File, formatted in Inline XBRL (included in Exhibit 101)
|
X
|
|
|
|
|
|
|
|
FIRST HORIZON NATIONAL CORPORATION
(Registrant)
|
||
|
|
|
|
|
Date: May 8, 2020
|
|
By:
|
|
/s/ William C. Losch III
|
|
|
Name:
|
|
William C. Losch III
|
|
|
Title:
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
Grant Date:
|
|
Governing Plan:
|
Equity Compensation Plan
|
Target Number of PSUs Granted:
|
|
ROTCE Performance Period:
|
Three-year period 2020 thru 2022
|
Vesting Date:
|
|
TSR Start Date & Start Value:
|
|
Payment Date:
|
|
TSR End Date:
|
|
(A)
|
If a Change in Control occurs before the end of the ROTCE Performance Period, the Committee may cancel this award in exchange for the pro-rated dollar value at that time of the Target number of PSUs, with pro-rationing based on the portion of the ROTCE Performance Period occurring prior to the Change in Control. If so cancelled, the performance goals would be waived with performance presumed at 100% of Target, and all vesting and payment would be accelerated. In that case the pro-rated number of FHNC shares would be paid or credited (subject to withholding taxes) to you shortly or immediately before consummation of the Change in Control transaction so that your award shares will be outstanding at the time of consummation or, alternatively, payment will be made to you in cash at the Deal Value of the pro-rated Target-level award shares.
|
(B)
|
If a Change in Control occurs before the TSR End Date, if FHNC shares cease to be publicly traded as a result of the Change in Control, and if vesting of this award is not accelerated prior to cessation of public trading, then in that case FHNC agrees to do at least one of the following, in all cases as determined by the Committee in its discretion: (i) convert the potential FHNC shares covered by this award into shares of the acquiring or surviving company based on the conversion or exchange rate provided in the Change in Control transaction, and modify the C-ROTCE performance goal so as provide you with an opportunity to achieve performance based on C-ROTCE rank of the surviving or acquiring company or some other appropriate performance measure based on ROTCE, with TSR performance conclusively assumed to be 100%; or (ii) presume satisfaction of all performance goals at 100% of Target, and convert the FHNC shares which would have been paid at 100%
|
Grant Date:
|
|
Governing Plan:
|
Equity Compensation Plan
|
Number of Shares Granted:
|
|
Option Expiration Date:
|
|
Option Price per Share:
|
|
Vesting Dates (25% each date):
|
|
Amount of Award:
|
Restricted Stock Units
|
Grant Date:
|
|
Governing Plan:
|
Equity Compensation Plan
|
Vesting Date:
|
|
Amount of Award:
|
___________ Restricted Stock Units
|
Grant Date:
|
|
Governing Plan:
|
Equity Compensation Plan
|
Vesting Date:
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of First Horizon National Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
Date: May 8, 2020
|
|
/s/ D. Bryan Jordan
|
D. Bryan Jordan
|
Chairman of the Board, President and Chief Executive Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of First Horizon National Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
Date: May 8, 2020
|
|
/s/ William C. Losch III
|
William C. Losch III
|
Executive Vice President and Chief Financial Officer
|
1.
|
The Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934.
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Corporation.
|
|
Date: May 8, 2020
|
|
/s/ D. Bryan Jordan
|
D. Bryan Jordan
|
Chairman of the Board, President and Chief Executive Officer
|
1.
|
The Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934.
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Corporation.
|
|
Date: May 8, 2020
|
|
/s/ William C. Losch III
|
William C. Losch III
|
Executive Vice President and Chief Financial Officer
|