☒
|
ANNUAL REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934 THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 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
|
☐
|
|
|
|
|
CONTENTS OF ANNUAL REPORT ON FORM 10-K
|
ITEM
|
|
Page
|
|
ITEM
|
|
Page
|
|
|
|
|
|
|
|
Forward-Looking Statements
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
|||
Part I
|
|
Item 9.
|
Changes in and Disagreements with Accountants
|
|
||
Item 1.
|
Business
|
|
|
on Accounting and Financial Disclosure
|
||
Statistical Information Required by Guide 3
|
|
Item 9A.
|
Controls and Procedures
|
|||
Item 1A.
|
Risk Factors
|
|
Item 9B.
|
Other Information
|
||
Item 1B.
|
Unresolved Staff Comments
|
|
Part III
|
|||
Item 2.
|
Properties
|
|
Item 10.
|
Directors and Executive Officers of the Registrant
|
||
Item 3.
|
Legal Proceedings
|
|
Item 11.
|
Executive Compensation
|
||
Item 4.
|
Mine Safety Disclosures
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners
|
|
|
Supplemental Part I Information
|
|
|
and Management and Related Stockholder Matters
|
|||
Part II
|
|
Item 13.
|
Certain Relationships and Related Transactions
|
|||
Item 5.
|
Market for the Registrant’s Common Equity, Related Stockholder Matters, and Issuer
|
|
|
Item 14.
|
Principal Accountant Fees and Services
|
|
|
Purchases of Equity Securities
|
|
Part IV
|
|||
Item 6.
|
Selected Financial Data
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
||
Item 7.
|
Management’s Discussion and Analysis of
|
|
|
Item 16.
|
Form 10-K Summary
|
|
|
Financial Condition and Results of Operations
|
|
Signatures
|
|
||
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
|
|
|
FORWARD-LOOKING STATEMENTS
|
PART I
|
Our Businesses
|
•
|
general banking services for consumers, businesses, financial institutions, and governments
|
•
|
through FHN Financial: fixed income sales and trading; underwriting of bank-eligible securities and other fixed-income securities eligible for underwriting by financial subsidiaries; loan sales; advisory services; and derivative sales
|
•
|
brokerage services
|
•
|
correspondent banking
|
•
|
transaction processing: nationwide check clearing
|
•
|
services and remittance processing
|
•
|
trust, fiduciary, and agency services
|
•
|
credit card products
|
•
|
equipment finance services
|
•
|
investment and financial advisory services
|
•
|
mutual fund sales as agent
|
•
|
retail insurance sales as agent
|
•
|
mortgage banking services
|
Reg’l Bank’g Loans*
|
|
All Deposits**
|
||
Tennessee
|
34%
|
|
Tennessee
|
75%
|
North Carolina
|
13%
|
|
North Carolina
|
15%
|
Florida
|
9%
|
|
Florida
|
6%
|
California
|
6%
|
|
South Carolina
|
2%
|
Texas
|
6%
|
|
All other
|
2%
|
All other
|
32%
|
|
|
|
All Loans*
|
|
All Deposits*
|
||||
Consumer
|
23
|
%
|
|
Consumer Interest
|
42
|
%
|
Commercial
|
77
|
%
|
|
Comm’l Interest
|
20
|
%
|
|
|
|
Noninterest
|
25
|
%
|
|
|
|
|
Market Indexed
|
13
|
%
|
Significant Business Developments Over Past Five Years
|
•
|
targeted expansion of consumer and commercial banking products and markets
|
•
|
opportunistic expansion of commercial lending, mainly through acquisition transactions, talent development, and talent acquisitions
|
•
|
vigorous discipline in controlling expenses not closely related to revenue production
|
•
|
managing our business units and products with a strong emphasis on risk-adjusted returns on invested capital
|
•
|
robust emphasis on providing exceptional customer experience as a primary means to differentiate us from competitors
|
•
|
investment in scalable technology and other infrastructure to attract and retain business, and to support expansion.
|
•
|
In 2017 we acquired Capital Bank, which had $10 billion of total assets and nearly 200 banking centers in four southeastern U.S. states.
|
•
|
Other acquisitions during this period include TrustAtlantic Bank (2015) and a restaurant franchise finance business and portfolio (2016).
|
•
|
We have made key talent hires in critical areas throughout our company, with the main focus on organically growing economically profitable business lines inside and outside our traditional markets.
|
•
|
We have pruned our physical network to reflect long-term trends in customer usage of physical banking centers, and correspondingly are making more efficient use of other physical facilities.
|
•
|
Organic and acquisitive loan growth in regional banking has more than offset loan attrition from the non-strategic segment, where legacy loan portfolios are in long-term wind-down.
|
•
|
Organic commercial loan growth has been strong in specialty lending areas, such as lending to mortgage companies, where margins tend to be better but outstanding balances tend to fluctuate seasonally and cyclically.
|
|
2019
|
2018
|
2017
|
2016
|
2015
|
Net interest income
|
$ 1,210.2
|
$ 1,220.3
|
$ 842.3
|
$ 729.1
|
$ 653.7
|
Provision for loan losses
|
47.0
|
7.0
|
0
|
11.0
|
9.0
|
Noninterest income
|
654.1
|
722.8
|
490.2
|
552.4
|
517.3
|
Provision for mortgage repurchase losses
|
(1.0)
|
(1.0)
|
(22.5)
|
(32.7)
|
0
|
Litigation and regulatory matters expense
|
2.9
|
0.6
|
40.5
|
30.5
|
187.6
|
Net income available to common shareholders
|
434.7
|
538.8
|
159.3
|
220.8
|
79.7
|
Total loans (net of unearned income)
|
31,061.1
|
27,535.5
|
27,658.9
|
19,589.5
|
17,686.5
|
Total assets
|
43,310.9
|
40,832.3
|
41,423.4
|
28,555.2
|
26,192.6
|
Total deposits
|
32,429.5
|
32,683.0
|
30,620.4
|
22,672.4
|
19,967.5
|
Total term borrowings
|
791.4
|
1,171.0
|
1,218.1
|
1,040.7
|
1,312.7
|
Total liabilities
|
38,234.9
|
36,046.9
|
36,842.9
|
25,850.1
|
23,553.1
|
Preferred stock Series A
|
95.6
|
95.6
|
95.6
|
95.6
|
95.6
|
Total shareholders’ equity
|
5,076.0
|
4,785.4
|
4,580.5
|
2,705.1
|
2,639.6
|
•
|
Capital Bank. Many year-end financial figures increased substantially in 2017 due to the Capital Bank transaction. Full-year operating results were less noticeably impacted until 2018, because the Capital transaction closed late in 2017.
|
•
|
Tax Reform. Corporate tax reform in December, 2017 resulted in significant negative adjustments to net deferred tax asset balance, driving a large net loss in fourth quarter that year. Financial results in 2018 and 2019, in contrast, benefited significantly from lower tax rates compared to earlier years.
|
•
|
Interest Rate Policy. Although interest rates during each of these years were quite low by historical standards, they were raised modestly starting in 2015, more vigorously in 2018, and then reduced three times in 2019. These changes impacted our net interest margin up and down. Net interest margin is a measure of the profit we make on loans and other earning assets in relation to our cost of deposits and other funding sources.
|
•
|
Sale of Visa Class B Stock. In 2018 we sold our remaining legacy stock holdings of Visa, recognizing a
|
•
|
Very low loan loss rates. During these five years, our provision for loan losses was unusually low. When provision is low, differences from year to year can be idiosyncratic, driven by one or just a few customers.
|
•
|
Fixed Income Volatility. For several of these years, market conditions were quite subdued for our fixed income segment. In 2019, however, increased market volatility and the downward direction of interest rates resulted in much higher trading volume and noninterest income in that segment.
|
•
|
Net loan growth has driven asset growth. Overall growth has been strong despite run-off of non-strategic loans. The large increase in 2017 was driven by the Capital Bank merger, and 2018 was impacted by the Capital Bank systems integration effort. Growth in 2016 (vs. 2015) and in 2019 (vs. 2018) was organic.
|
•
|
Growth in net interest income was significant through 2018, driven by net loan growth, interest rate increases, and (in 2018) the Capital Bank merger. Growth flattened in 2019 as net loan growth was offset by interest rate declines.
|
•
|
Through 2018, an overall down-trend in noninterest income was due mainly to lower fixed income revenues, driven by challenging market conditions. The large increase in 2018 was mainly due to the Visa stock sale. That trend reversed in 2019 as interest rates declined, market volatility increased, and fixed income revenues improved.
|
•
|
Deposits grew significantly through 2018. Much of that growth was organic, helped by a rising rate environment. The large uptick in 2017 was driven substantially by the Capital Bank transaction. Total deposit growth moderated in 2019, as solid regional banking deposit growth offset deliberate reductions in (more expensive) market-indexed deposits.
|
Significant Business Developments Expected in 2020
|
Other General Information
|
Supervision and Regulation
|
•
|
Common Equity Tier 1 Capital Ratio. For all supervised financial institutions, including FHN and the Bank, the ratio of Common Equity Tier 1 Capital to risk-weighted assets (“Common Equity Tier 1 Capital ratio”) must be at least 4.5%. To be “well capitalized” the Common Equity Tier 1 Capital ratio must be at least 6.5%. Common Equity Tier 1 Capital consists of core components of Tier 1 Capital. The core components consist of common stock plus retained earnings net of goodwill, other intangible assets, and certain other required deduction items. At December 31, 2019, FHN’s Common Equity Tier 1 Capital Ratio was 9.20% and the Bank’s was 9.38%.
|
•
|
Tier 1 Capital Ratio. For all supervised financial institutions, including FHN and the Bank, the ratio of Tier 1 Capital to risk-weighted assets must be at least
|
•
|
Total Capital Ratio. For all supervised financial institutions, including FHN and the Bank, the ratio of Total Capital to risk-weighted assets must be at least 8%. To be “well capitalized” the Total Capital ratios must be at least 10%. At December 31, 2019, FHN’s Total Capital Ratio was 11.22% and the Bank’s was 10.77%.
|
•
|
Capital Conservation Buffer. If a capital conservation buffer of an additional 2.5% above the minimum required Common Equity Tier 1 Capital ratio, Tier 1 Capital ratio, and Total Capital ratio is not maintained, special restrictions would apply to capital distributions, such as dividends and stock repurchases, and on certain compensatory bonuses.
|
•
|
Leverage Ratio-Base. For all supervised financial institutions, including FHN or the Bank, the Leverage ratio must be at least 4%. To be “well capitalized” the Leverage ratio must be at least 5%. The Leverage ratio is Tier 1 Capital divided by quarterly average assets net of goodwill, certain other intangible assets, and certain required deduction items. At December 31, 2019, FHN’s Leverage ratio was 9.04% and the Bank’s was 9.12%.
|
•
|
Leverage Ratio-Supplemental. For the largest internationally active supervised financial institutions, not including FHN or the Bank, a minimum supplementary Leverage ratio must be maintained that takes into account certain off-balance sheet exposures.
|
•
|
Liquidity Coverage Ratio. This requirement does not apply to institutions with assets of less than $100 billion, and so does not apply to FHN or the Bank. For larger institutions, the requirement applies based on which Category a bank is in. Categories IV, III, and II apply to banks with $100 billion, $250 billion, and $750 billion, respectively, subject to several exceptions based on certain holdings, activities, or exposures. Category I includes systemically important institutions.
|
Well capitalized
|
Common Equity Tier 1 Capital ratio of at least 6.5%
Tier 1 Capital ratio of at least 8%
Total Capital ratio of at least 10%
Leverage ratio of at least 5%
Not subject to a directive, order, or written agreement to meet and maintain specific capital levels
|
Adequately capitalized
|
Common Equity Tier 1 Capital ratio of at least 4.5%
Tier 1 Capital ratio of at least 6%
Total Capital ratio of at least 8%
Leverage ratio of at least 4%
Not subject to a directive, order, or written agreement to meet and maintain specific capital levels
|
Undercapitalized
|
Failure to maintain any requirement to be adequately capitalized
|
Significantly Undercapitalized
|
Failure to maintain Common Equity Tier 1 Capital ratio of at least 3%, Tier 1 Capital ratio of at least 4%, Total Capital ratio of at least 6%, or a Leverage ratio of at least 3%
|
Critically Undercapitalized
|
Failure to maintain a level of tangible equity equal to at least 2% of total assets
|
(1)
|
The bank must receive approval from its primary federal regulator for the financial subsidiary to engage in the activities.
|
(2)
|
The bank and its depository institution affiliates must each be well-capitalized and well-managed.
|
(3)
|
The aggregate consolidated total assets of all of the bank’s financial subsidiaries must not exceed the lesser of: 45% of the bank’s consolidated total assets; or $50 billion (subject to indexing for inflation).
|
(4)
|
The bank must have in place adequate policies and procedures to identify and manage financial and operational risks and to preserve the separate identities and limited liability of the bank and the financial subsidiary.
|
(5)
|
If the bank is one of the one hundred largest banks, the bank must meet the long-term debt rating or alternative standards adopted by the Federal Reserve and the U.S. Secretary of the Treasury from time to time. If this fifth requirement ceases to be met after a bank controls or holds an interest in a financial subsidiary, the bank cannot invest additional capital in that subsidiary until the requirement again is met.
|
Effect of Governmental Policies
|
Other Proposals
|
Competition
|
Sources and Availability of Funds
|
FIRST HORIZON NATIONAL CORPORATION
|
||||
ADDITIONAL GUIDE 3 STATISTICAL INFORMATION
|
||||
ON DECEMBER 31
|
||||
(Unaudited)
|
Investment Portfolio
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands)
|
2019
|
|
2018
|
|
2017
|
|||||||
Securities available-for-sale:
|
|
|
|
|
|
|||||||
Government agency issued mortgage-backed securities & collateralized mortgage obligations
|
$
|
4,019,009
|
|
|
$
|
4,378,801
|
|
|
$
|
4,847,234
|
|
|
U.S. treasuries
|
|
100
|
|
|
98
|
|
|
99
|
|
|||
Other U.S. government agencies*
|
306,092
|
|
|
149,786
|
|
|
—
|
|
||||
States and municipalities
|
60,526
|
|
|
32,573
|
|
|
—
|
|
||||
Corporate and other debt securities
|
40,540
|
|
|
55,310
|
|
|
55,782
|
|
||||
Other
|
19,136
|
|
|
9,902
|
|
|
267,140
|
|
||||
|
Total securities available-for-sale
|
$
|
4,445,403
|
|
|
$
|
4,626,470
|
|
|
$
|
5,170,255
|
|
Securities held-to-maturity:
|
|
|
|
|
|
|||||||
Equity and other
|
$
|
10,000
|
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
|
|
Total securities held-to-maturity
|
$
|
10,000
|
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
Loan Portfolio
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Commercial, financial, and industrial
|
$
|
20,051,091
|
|
|
$
|
16,514,328
|
|
|
$
|
16,057,273
|
|
|
$
|
12,148,087
|
|
|
$
|
10,436,390
|
|
||
|
Commercial real estate
|
4,337,017
|
|
|
4,030,870
|
|
|
4,214,695
|
|
|
2,135,523
|
|
|
1,674,935
|
|
|||||||
Total Commercial
|
24,388,108
|
|
|
20,545,198
|
|
|
20,271,968
|
|
|
14,283,610
|
|
|
12,111,325
|
|
||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Consumer real estate
|
6,006,749
|
|
|
6,249,516
|
|
|
6,479,242
|
|
|
4,523,752
|
|
|
4,766,518
|
|
|||||||
|
Permanent mortgage
|
170,390
|
|
|
222,448
|
|
|
287,820
|
|
|
423,125
|
|
|
454,123
|
|
|||||||
|
Credit card and other
|
495,864
|
|
|
518,370
|
|
|
619,899
|
|
|
359,033
|
|
|
354,536
|
|
|||||||
Total Consumer
|
6,673,003
|
|
|
6,990,334
|
|
|
7,386,961
|
|
|
5,305,910
|
|
|
5,575,177
|
|
||||||||
|
|
Total Loans
|
$
|
31,061,111
|
|
|
$
|
27,535,532
|
|
|
$
|
27,658,929
|
|
|
$
|
19,589,520
|
|
|
$
|
17,686,502
|
|
Short-Term Borrowings
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands)
|
2,019
|
|
2,018
|
|
2,017
|
|||||||
Federal funds purchased
|
$
|
548,344
|
|
|
$
|
256,567
|
|
|
$
|
399,820
|
|
|
Securities sold under agreements to repurchase
|
716,925
|
|
|
762,592
|
|
|
656,602
|
|
||||
Trading liabilities
|
505,581
|
|
|
335,380
|
|
|
638,515
|
|
||||
Other short-term borrowings
|
2,253,045
|
|
|
114,764
|
|
|
2,626,213
|
|
||||
|
Total
|
$
|
4,023,895
|
|
|
$
|
1,469,303
|
|
|
$
|
4,321,150
|
|
Maturities of Certificates of Deposit $100,000 and more on December 31, 2019
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
0-3
|
|
3-6
|
|
6-12
|
|
Over 12
|
|
|
||||||||||
(Dollars in thousands)
|
Months
|
|
Months
|
|
Months
|
|
Months
|
|
Total
|
||||||||||
Certificates of deposits $100,000 and more
|
$
|
847,872
|
|
|
$
|
895,228
|
|
|
$
|
552
|
|
|
$
|
421,340
|
|
|
$
|
2,164,992
|
|
Contractual Maturities of Commercial Loans on December 31, 2019
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
After 1 year
|
|
After 5 years
|
|
|
|
|
||||||||||
(Dollars in thousands)
|
Within 1 year
|
|
Within 5 years
|
|
Within 10 years
|
|
After 10 Years
|
|
Total
|
|||||||||||
Commercial, financial, and industrial
|
$
|
7,585,357
|
|
|
$
|
9,276,468
|
|
|
$
|
2,178,626
|
|
|
$
|
1,010,640
|
|
|
$
|
20,051,091
|
|
|
Commercial real estate
|
899,229
|
|
|
2,583,227
|
|
|
738,183
|
|
|
116,378
|
|
|
4,337,017
|
|
||||||
Total
|
$
|
8,484,586
|
|
|
$
|
11,859,695
|
|
|
$
|
2,916,809
|
|
|
$
|
1,127,018
|
|
|
$
|
24,388,108
|
|
|
For maturities over one year:
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Interest rates - floating
|
|
|
$
|
8,764,153
|
|
|
$
|
1,615,535
|
|
|
$
|
812,593
|
|
|
11,192,281
|
|
|||
|
Interest rates - fixed
|
|
|
3,095,542
|
|
|
1,301,274
|
|
|
314,425
|
|
|
4,711,241
|
|
||||||
Total
|
|
|
$
|
11,859,695
|
|
|
$
|
2,916,809
|
|
|
$
|
1,127,018
|
|
|
$
|
15,903,522
|
|
Topic
|
Page
|
|
|
Topic
|
Page
|
||
Traditional Competition Risks
|
20
|
|
|
|
Regulatory, Legislative, and Legal Risks
|
29
|
|
Traditional Strategic and Macro Risks
|
20
|
|
|
|
Risks of Expense Control
|
30
|
|
Industry Disruption
|
22
|
|
|
|
Geographic Risks
|
31
|
|
Operational Risks
|
23
|
|
|
|
Insurance
|
31
|
|
Risks from Economic Downturns and Changes
|
24
|
|
|
|
Liquidity and Funding Risks
|
32
|
|
Risks Associated with Monetary Events
|
25
|
|
|
|
Credit Ratings
|
32
|
|
Risks Related to Businesses We May Exit
|
25
|
|
|
|
Interest Rate and Yield Curve Risks
|
33
|
|
Legacy Mortgage Business Risks
|
26
|
|
|
|
Asset Inventories and Market Risks
|
34
|
|
Reputation Risks
|
26
|
|
|
|
Accounting & Tax Risks
|
35
|
|
Credit Risks
|
27
|
|
|
|
Stock-Holding and Governance Risks
|
36
|
|
Service Risks
|
29
|
|
|
|
|
|
Traditional Competition Risks
|
Traditional Strategic and Macro Risks
|
•
|
our ability to attract and retain customers in our banking market areas;
|
•
|
our ability to achieve and maintain growth in our earnings while pursuing new business opportunities;
|
•
|
in our fixed income business, our ability to maintain or strengthen our existing customer relationships while at the same time identifying and successfully executing upon opportunities to provide new or existing products and services to new or existing customers;
|
•
|
our ability to maintain a high level of customer service while optimizing our physical banking center count due to changing customer demand, all while expanding our remote banking services and expanding or enhancing our information processing, technology, compliance, and other operational infrastructures effectively and efficiently;
|
•
|
our ability to manage the liquidity and capital requirements associated with growth, especially organic growth and cash-funded acquisitions; and
|
•
|
our ability to manage effectively and efficiently the changes and adaptations necessitated by a complex, burdensome, and evolving regulatory environment.
|
•
|
our ability to realize planned or hoped-for strategic and tactical objectives, including operating efficiencies
|
•
|
our ability to identify, analyze, and correctly assess the execution, credit, contingency, and other risks in the acquisition and to price the transaction appropriately;
|
•
|
our ability to properly evaluate loss inherent in the target business’ loan portfolios;
|
•
|
our ability to integrate the acquired business’ operations, customers, and properties quickly and cost-effectively;
|
•
|
our ability to manage cultural assimilation risks associated with growth through acquisitions, which can be an often-overlooked and often-critical failure point in mergers;
|
•
|
our ability to combine the franchise values of the two companies without significant loss from re-branding and other similar changes; and
|
•
|
our ability to retain core customers and key employees.
|
•
|
the potential for elevated and duplicative operating expenses if we are unable to integrate the two companies efficiently in a reasonable amount of time; and
|
•
|
the potential for a significant increase in the time horizon that may be needed before substantial economies of scale can be realized or substantial revenue synergies can be developed effectively.
|
Industry Disruption
|
Operational Risks
|
Risk from Economic Downturns and Changes
|
Risks Associated with Monetary Events
|
Risks Related to Businesses We May Exit
|
•
|
our ability to price a sale transaction appropriately and otherwise negotiate acceptable terms;
|
•
|
our ability to identify and implement key customer, technology systems, and other transition actions to
|
•
|
our ability to assess and manage any loss of synergies that the exited business had with our retained businesses; and
|
•
|
our ability to manage capital, liquidity, and other challenges that may arise if an exit results in significant legacy cash expenditures or financial loss.
|
Legacy Mortgage Business Risks
|
•
|
We are contending with, and defending litigation matters associated with, indemnity claims arising out of our former (pre-2009) mortgage origination and sale activities. The outcome of those matters is uncertain; losses in excess of current accruals (reserves) could be material. Although some types of new claims and actions no longer are legally viable due to the passage of time, others could still arise.
|
•
|
We could be subject to claims that servicing-related actions were done improperly, or improperly were not done. Although we may be able to demand indemnity in cases where servicing was performed on our behalf by another institution, there is risk that such an indemnity demand could be refused by the institution or rejected by an appropriate court.
|
Reputation Risks
|
Credit Risks
|
•
|
Product concentration. The consumer real estate category consists primarily of consumer installment loans, and much of the remainder consists of home equity lines of credit.
|
•
|
Collateral concentration. This entire category is secured by residential real estate. Approximately 20% of the category consists of loans secured on a second-lien basis.
|
•
|
Geographic concentration. At year end about 54% of the category related to Tennessee customers, 15% related to North Carolina, 13% related to Florida, 3% related to California, and no other state represented more than 3% of the category.
|
•
|
Legacy concentration. We still have approximately $.8 billion of loans originated before 2009 by our legacy national mortgage lending business. Those include loans we originated and did not sell, along with loans we have repurchased in the course of resolving claims with loan buyers. Our legacy loan portfolio continues to shrink, but the rate of shrinkage is slowing.
|
Service Risks
|
Regulatory, Legislative, and Legal Risks
|
Risks of Expense Control
|
Geographic Risks
|
Insurance
|
Liquidity and Funding Risks
|
Credit Ratings
|
Interest Rate and Yield Curve Risks
|
Asset Inventories and Market Risks
|
Accounting & Tax Risks
|
Stock-Holding and Governance Risks
|
Executive Officers of the Registrant
|
Name & Age
|
Current (Year First Elected to Office) and Recent Offices & Positions
|
John M. Daniel
Age: 65
|
Executive Vice President-Chief Human Resources Officer of FHN & the Bank (2006)
Mr. Daniel joined FHN as the Executive Vice President in charge of human resources in 2006. From 2001 to 2006, Mr. Daniel was the Executive Vice President in charge of human resources for Regions Financial Corporation.
|
Jeff L. Fleming
Age: 58
|
Executive Vice President-Chief Accounting Officer and Corporate Controller of FHN & the Bank (2012); principal accounting officer
Mr. Fleming became Executive Vice President-Chief Accounting Officer in 2012. He first joined FHN in the Accounting Division in 1984. From 2010 to 2011 he was Executive Vice President-Corporate Controller, from 2008 to 2010 he was Senior Vice President-Corporate Controller and from 2004 to 2008 he was Senior Vice President - Director of Corporate Accounting.
|
D. Bryan Jordan
Age: 58
|
President and Chief Executive Officer (2008) and Chairman of the Board (2012) of FHN & the Bank; principal executive officer
Mr. Jordan became President and Chief Executive Officer in 2008, and was elected Chairman in 2012. From 2007 until 2008 Mr. Jordan was Executive Vice President and Chief Financial Officer of FHN and the Bank. From 2000 until 2002 Mr. Jordan was Comptroller, and from 2002 until 2007 Mr. Jordan was Chief Financial Officer, of Regions Financial Corp. During that time he was also an Executive Vice President and a Senior Executive Vice President of Regions.
|
Michael E. Kisber
Age: 61
|
President-FHN Financial of FHN & the Bank (2011)
Mr. Kisber became President of the Bank’s FHN Financial division in 2011. He joined FHN Financial in 1993 as a sales representative. In 2006 he became Head of Sales and an Executive Vice President, and in 2008 he became Director of Fixed Income.
|
Name & Age
|
Current (Year First Elected to Office) and Recent Offices & Positions
|
Tammy S. LoCascio
Age: 51
|
Executive Vice President-Consumer Banking of the Bank (2016)
Ms. LoCascio joined FHN in 2011. She has held several positions with the Bank, most recently Executive Vice President-Director of Retail Banking. In her current role, she leads the Retail, Private Client/Wealth Management, Mortgage, and Small Business units.
|
PART II
|
Market for Our Common Stock; Dividends
|
Sales of Unregistered Common and Preferred Stock
|
Repurchases by Us of Our Common Stock
|
(Dollars in millions except per share data)
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
|||||||||||
Net income
|
$
|
452.4
|
|
|
$
|
556.5
|
|
|
$
|
177.0
|
|
|
$
|
238.5
|
|
|
$
|
97.3
|
|
|
|
Income available to common shareholders
|
434.7
|
|
|
538.8
|
|
|
159.3
|
|
|
220.8
|
|
|
79.7
|
|
|
||||||
Common Stock Data
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Earnings per common share
|
$
|
1.39
|
|
|
$
|
1.66
|
|
|
$
|
0.66
|
|
|
$
|
0.95
|
|
|
$
|
0.34
|
|
|
|
Diluted earnings per common share
|
1.38
|
|
|
1.65
|
|
|
0.65
|
|
|
0.94
|
|
|
0.34
|
|
|
||||||
Cash dividends declared per common share
|
0.56
|
|
|
0.48
|
|
|
0.36
|
|
|
0.28
|
|
|
0.24
|
|
|
||||||
Book value per common share
|
15.04
|
|
|
13.79
|
|
|
12.82
|
|
|
9.90
|
|
|
9.42
|
|
|
||||||
Closing price of common stock per share:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
High
|
17.28
|
|
|
20.61
|
|
|
20.76
|
|
|
20.61
|
|
|
16.20
|
|
|
|||||
|
Low
|
13.37
|
|
|
12.40
|
|
|
16.05
|
|
|
11.62
|
|
|
12.31
|
|
|
|||||
|
Year-end
|
16.56
|
|
|
13.16
|
|
|
19.99
|
|
|
20.01
|
|
|
14.52
|
|
|
|||||
Cash dividends per common share/year-end closing price
|
3.4
|
|
%
|
3.6
|
|
%
|
1.8
|
|
%
|
1.4
|
|
%
|
1.7
|
|
%
|
||||||
Cash dividends per common share/diluted earnings per common share
|
40.6
|
|
%
|
29.1
|
|
%
|
55.4
|
|
%
|
29.8
|
|
%
|
70.6
|
|
%
|
||||||
Year-end price/earnings ratio
|
12.0
|
|
x
|
8.0
|
|
x
|
30.8
|
|
x
|
21.3
|
|
x
|
42.7
|
|
x
|
||||||
Market capitalization
|
$
|
5,157.9
|
|
|
$
|
4,192.4
|
|
|
$
|
6,531.5
|
|
|
$
|
4,674.8
|
|
|
$
|
3,464.3
|
|
|
|
Average shares (thousands)
|
313,637
|
|
|
324,375
|
|
|
241,436
|
|
|
232,700
|
|
|
234,189
|
|
|
||||||
Average diluted shares (thousands)
|
315,657
|
|
|
327,445
|
|
|
244,453
|
|
|
235,292
|
|
|
236,266
|
|
|
||||||
Period-end shares outstanding (thousands)
|
311,469
|
|
|
318,573
|
|
|
326,736
|
|
|
233,624
|
|
|
238,587
|
|
|
||||||
Volume of shares traded (thousands)
|
824,843
|
|
|
898,276
|
|
|
790,153
|
|
|
574,196
|
|
|
562,553
|
|
|
||||||
Selected Average Balances
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
$
|
41,744.3
|
|
|
$
|
40,225.5
|
|
|
$
|
29,924.8
|
|
|
$
|
27,427.2
|
|
|
$
|
25,636.0
|
|
|
|
Total loans, net of unearned income
|
29,188.6
|
|
|
27,213.8
|
|
|
20,104.0
|
|
|
18,303.9
|
|
|
16,624.4
|
|
|
||||||
Securities available-for-sale
|
4,500.1
|
|
|
4,718.3
|
|
|
4,021.6
|
|
|
4,002.1
|
|
|
3,692.3
|
|
|
||||||
Earning assets
|
37,165.5
|
|
|
35,676.6
|
|
|
27,461.0
|
|
|
25,180.1
|
|
|
23,456.2
|
|
|
||||||
Total deposits
|
32,403.0
|
|
|
30,903.1
|
|
|
23,072.1
|
|
|
20,898.8
|
|
|
18,753.7
|
|
|
||||||
Total term borrowings
|
1,117.0
|
|
|
1,211.9
|
|
|
1,077.3
|
|
|
1,130.2
|
|
|
1,557.2
|
|
|
||||||
Common equity
|
4,529.8
|
|
|
4,226.5
|
|
|
2,579.3
|
|
|
2,300.4
|
|
|
2,190.1
|
|
|
||||||
Total equity
|
4,920.9
|
|
|
4,617.5
|
|
|
2,970.3
|
|
|
2,691.5
|
|
|
2,581.2
|
|
|
||||||
Selected Period-End Balances
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
$
|
43,310.9
|
|
|
$
|
40,832.3
|
|
|
$
|
41,423.4
|
|
|
$
|
28,555.2
|
|
|
$
|
26,192.6
|
|
|
|
Total loans, net of unearned income
|
31,061.1
|
|
|
27,535.5
|
|
|
27,658.9
|
|
|
19,589.5
|
|
|
17,686.5
|
|
|
||||||
Securities available-for-sale
|
4,445.4
|
|
|
4,626.5
|
|
|
5,170.3
|
|
|
3,943.5
|
|
|
3,929.8
|
|
|
||||||
Earning assets
|
38,572.1
|
|
|
36,201.0
|
|
|
36,953.5
|
|
|
26,280.2
|
|
|
23,971.5
|
|
|
||||||
Total deposits
|
32,429.5
|
|
|
32,683.0
|
|
|
30,620.4
|
|
|
22,672.4
|
|
|
19,967.5
|
|
|
||||||
Total term borrowings
|
791.4
|
|
|
1,171.0
|
|
|
1,218.1
|
|
|
1,040.7
|
|
|
1,312.7
|
|
|
||||||
Common equity
|
4,685.0
|
|
|
4,394.3
|
|
|
4,189.4
|
|
|
2,314.0
|
|
|
2,248.5
|
|
|
||||||
Total equity
|
5,076.0
|
|
|
4,785.4
|
|
|
4,580.5
|
|
|
2,705.1
|
|
|
2,639.6
|
|
|
||||||
Selected Ratios
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average common equity (a)
|
9.60
|
|
%
|
12.75
|
|
%
|
6.18
|
|
%
|
9.60
|
|
%
|
3.64
|
|
%
|
||||||
Return on average tangible common equity (b) (c)
|
14.71
|
|
|
20.28
|
|
|
7.23
|
|
|
10.59
|
|
|
3.97
|
|
|
||||||
Return on average assets (d)
|
1.08
|
|
|
1.38
|
|
|
0.59
|
|
|
0.87
|
|
|
0.38
|
|
|
||||||
Net interest margin (e)
|
3.28
|
|
|
3.45
|
|
|
3.12
|
|
|
2.94
|
|
|
2.83
|
|
|
||||||
Allowance for loan losses to loans
|
0.64
|
|
|
0.66
|
|
|
0.69
|
|
|
1.03
|
|
|
1.19
|
|
|
||||||
Net charge-offs to average loans
|
0.09
|
|
|
0.06
|
|
|
0.06
|
|
|
0.10
|
|
|
0.19
|
|
|
||||||
Total period-end equity to period-end assets
|
11.72
|
|
|
11.72
|
|
|
11.06
|
|
|
9.47
|
|
|
10.08
|
|
|
||||||
Tangible common equity to tangible assets (c)
|
7.48
|
|
|
7.15
|
|
|
6.57
|
|
|
7.42
|
|
|
7.82
|
|
|
||||||
Common equity tier 1 ratio
|
9.20
|
|
|
9.77
|
|
|
8.88
|
|
|
9.94
|
|
|
10.45
|
|
|
•
|
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 rebranding initiatives, and various charges related to restructuring, repositioning, and efficiency efforts.
|
•
|
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.
|
|
|
2019 Compared to 2018
|
|
2018 Compared to 2017
|
||||||||||||||||||||
(Fully taxable equivalent ("FTE"))
|
|
Increase / (Decrease) Due to (a)
|
|
Increase / (Decrease) Due to (a)
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Rate (b)
|
|
|
Volume (b)
|
|
Total
|
|
Rate (b)
|
|
|
Volume (b)
|
|
Total
|
||||||||||
Interest income - FTE:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans
|
|
$
|
12,877
|
|
|
$
|
94,753
|
|
|
$
|
107,630
|
|
|
$
|
140,951
|
|
|
$
|
324,564
|
|
|
$
|
465,515
|
|
Loans held-for-sale
|
|
(5,620
|
)
|
|
(8,361
|
)
|
|
(13,981
|
)
|
|
6,901
|
|
|
20,690
|
|
|
27,591
|
|
||||||
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government agencies
|
|
(6,789
|
)
|
|
(6,618
|
)
|
|
(13,407
|
)
|
|
5,392
|
|
|
21,921
|
|
|
27,313
|
|
||||||
States and municipalities
|
|
(50
|
)
|
|
1,225
|
|
|
1,175
|
|
|
(91
|
)
|
|
430
|
|
|
339
|
|
||||||
Corporates and other debt
|
|
58
|
|
|
(341
|
)
|
|
(283
|
)
|
|
(9
|
)
|
|
2,157
|
|
|
2,148
|
|
||||||
Other
|
|
138
|
|
|
2,769
|
|
|
2,907
|
|
|
(3,431
|
)
|
|
(1,014
|
)
|
|
(4,445
|
)
|
||||||
Total investment securities
|
|
(3,669
|
)
|
|
(5,939
|
)
|
|
(9,608
|
)
|
|
6,345
|
|
|
19,010
|
|
|
25,355
|
|
||||||
Trading securities
|
|
(5,519
|
)
|
|
(6,627
|
)
|
|
(12,146
|
)
|
|
8,992
|
|
|
14,014
|
|
|
23,006
|
|
||||||
Other earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal funds sold
|
|
63
|
|
|
259
|
|
|
322
|
|
|
280
|
|
|
206
|
|
|
486
|
|
||||||
Securities purchased under agreements to resell
|
|
2,203
|
|
|
(3,454
|
)
|
|
(1,251
|
)
|
|
7,039
|
|
|
(45
|
)
|
|
6,994
|
|
||||||
Interest-bearing cash
|
|
2,001
|
|
|
5,182
|
|
|
7,183
|
|
|
6,685
|
|
|
(4,314
|
)
|
|
2,371
|
|
||||||
Total other earning assets
|
|
5,027
|
|
|
1,227
|
|
|
6,254
|
|
|
13,357
|
|
|
(3,506
|
)
|
|
9,851
|
|
||||||
Total change in interest income - earning assets - FTE
|
|
|
|
|
|
$
|
78,149
|
|
|
|
|
|
|
$
|
551,318
|
|
||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Savings
|
|
$
|
32,924
|
|
|
$
|
3,679
|
|
|
$
|
36,603
|
|
|
$
|
53,109
|
|
|
$
|
12,120
|
|
|
$
|
65,229
|
|
Time Deposits
|
|
21,644
|
|
|
9,287
|
|
|
30,931
|
|
|
11,479
|
|
|
28,505
|
|
|
39,984
|
|
||||||
Other interest-bearing deposits
|
|
20,094
|
|
|
3,037
|
|
|
23,131
|
|
|
22,039
|
|
|
9,187
|
|
|
31,226
|
|
||||||
Total interest-bearing deposits
|
|
77,073
|
|
|
13,592
|
|
|
90,665
|
|
|
98,135
|
|
|
38,304
|
|
|
136,439
|
|
||||||
Federal funds purchased
|
|
832
|
|
|
6,854
|
|
|
7,686
|
|
|
3,425
|
|
|
(481
|
)
|
|
2,944
|
|
||||||
Securities sold under agreements to repurchase
|
|
3,395
|
|
|
(180
|
)
|
|
3,215
|
|
|
4,693
|
|
|
1,154
|
|
|
5,847
|
|
||||||
Trading liabilities
|
|
(2,193
|
)
|
|
(4,664
|
)
|
|
(6,857
|
)
|
|
3,958
|
|
|
(67
|
)
|
|
3,891
|
|
||||||
Other short-term borrowings
|
|
4,451
|
|
|
(10,927
|
)
|
|
(6,476
|
)
|
|
3,839
|
|
|
8,118
|
|
|
11,957
|
|
||||||
Term borrowings
|
|
4,545
|
|
|
(4,329
|
)
|
|
216
|
|
|
12,103
|
|
|
4,906
|
|
|
17,009
|
|
||||||
Total change in interest expense - interest-bearing liabilities
|
|
|
|
|
|
$
|
88,449
|
|
|
|
|
|
|
$
|
178,087
|
|
||||||||
Net interest income - FTE
|
|
|
|
|
|
$
|
(10,300
|
)
|
|
|
|
|
|
$
|
373,231
|
|
|
2019
|
|
2018
|
|
2017
|
|||
Assets:
|
|
|
|
|
|
|||
Earning assets:
|
|
|
|
|
|
|||
Loans, net of unearned income:
|
|
|
|
|
|
|||
Commercial loans
|
4.87
|
%
|
|
4.84
|
%
|
|
4.08
|
%
|
Consumer loans
|
4.57
|
|
|
4.51
|
|
|
4.23
|
|
Total loans, net of unearned income
|
4.80
|
|
|
4.76
|
|
|
4.12
|
|
Loans held-for-sale
|
5.39
|
|
|
6.23
|
|
|
4.73
|
|
Investment securities:
|
|
|
|
|
|
|||
U.S. government agencies
|
2.55
|
|
|
2.70
|
|
|
2.56
|
|
States and municipalities
|
3.62
|
|
|
4.03
|
|
|
9.36
|
|
Corporates and other debt
|
4.53
|
|
|
4.42
|
|
|
4.98
|
|
Other (a)
|
34.33
|
|
|
31.65
|
|
|
3.49
|
|
Total investment securities
|
2.69
|
|
|
2.77
|
|
|
2.62
|
|
Trading securities
|
3.33
|
|
|
3.70
|
|
|
3.04
|
|
Other earning assets:
|
|
|
|
|
|
|||
Federal funds sold
|
2.63
|
|
|
2.47
|
|
|
1.63
|
|
Securities purchased under agreements to resell
|
1.96
|
|
|
1.63
|
|
|
0.69
|
|
Interest bearing cash
|
2.18
|
|
|
1.89
|
|
|
0.96
|
|
Total other earning assets
|
2.11
|
|
|
1.77
|
|
|
0.85
|
|
Interest income / total earning assets
|
4.39
|
%
|
|
4.36
|
%
|
|
3.65
|
%
|
Liabilities:
|
|
|
|
|
|
|||
Interest-bearing liabilities:
|
|
|
|
|
|
|||
Interest-bearing deposits:
|
|
|
|
|
|
|||
Savings
|
1.24
|
%
|
|
0.95
|
%
|
|
0.47
|
%
|
Other interest-bearing deposits
|
0.94
|
|
|
0.70
|
|
|
0.40
|
|
Time deposits
|
1.97
|
|
|
1.44
|
|
|
0.90
|
|
Total interest-bearing deposits
|
1.27
|
|
|
0.95
|
|
|
0.48
|
|
Federal funds purchased
|
2.08
|
|
|
1.89
|
|
|
1.06
|
|
Securities sold under agreements to repurchase
|
1.89
|
|
|
1.40
|
|
|
0.72
|
|
Fixed income trading liabilities
|
2.48
|
|
|
2.83
|
|
|
2.26
|
|
Other short-term borrowings
|
2.34
|
|
|
1.82
|
|
|
1.28
|
|
Term borrowings
|
4.77
|
|
|
4.38
|
|
|
3.35
|
|
Interest expense / total interest-bearing liabilities
|
1.49
|
|
|
1.21
|
|
|
0.74
|
|
Net interest spread
|
2.90
|
%
|
|
3.15
|
%
|
|
2.91
|
%
|
Effect of interest-free sources used to fund earning assets
|
0.38
|
|
|
0.30
|
|
|
0.21
|
|
Net interest margin (b)
|
3.28
|
%
|
|
3.45
|
%
|
|
3.12
|
%
|
|
|
|
|
|
|
|
|
Compound Annual Growth Rates
|
||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
19/18
|
|
19/17
|
||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed income
|
|
$
|
278,789
|
|
|
$
|
167,882
|
|
|
$
|
216,625
|
|
|
66
|
|
%
|
|
13
|
|
%
|
Deposit transactions and cash management
|
|
131,663
|
|
|
133,281
|
|
|
110,592
|
|
|
(1
|
)
|
%
|
|
9
|
|
%
|
|||
Brokerage, management fees and commissions
|
|
55,467
|
|
|
54,803
|
|
|
48,514
|
|
|
1
|
|
%
|
|
7
|
|
%
|
|||
Trust services and investment management
|
|
29,511
|
|
|
29,806
|
|
|
28,420
|
|
|
(1
|
)
|
%
|
|
2
|
|
%
|
|||
Bankcard income
|
|
28,308
|
|
|
29,304
|
|
|
26,435
|
|
|
(3
|
)
|
%
|
|
3
|
|
%
|
|||
Bank-owned life insurance ("BOLI")
|
|
19,210
|
|
|
18,955
|
|
|
15,124
|
|
|
1
|
|
%
|
|
13
|
|
%
|
|||
Debt securities gains/(losses), net
|
|
(267
|
)
|
|
52
|
|
|
483
|
|
|
NM
|
|
|
|
NM
|
|
|
|||
Equity securities gains/(losses), net (a)
|
|
441
|
|
|
212,896
|
|
|
109
|
|
|
NM
|
|
|
|
NM
|
|
|
|||
All other income and commissions:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other service charges
|
|
20,986
|
|
|
15,122
|
|
|
12,532
|
|
|
39
|
|
%
|
|
29
|
|
%
|
|||
ATM and interchange fees
|
|
16,539
|
|
|
13,354
|
|
|
12,425
|
|
|
24
|
|
%
|
|
15
|
|
%
|
|||
Deferred compensation (b)
|
|
11,223
|
|
|
(3,224
|
)
|
|
6,322
|
|
|
NM
|
|
|
|
33
|
|
%
|
|||
Mortgage banking
|
|
10,055
|
|
|
10,587
|
|
|
4,649
|
|
|
(5
|
)
|
%
|
|
47
|
|
%
|
|||
Dividend income (c)
|
|
7,186
|
|
|
10,555
|
|
|
—
|
|
|
(32
|
)
|
%
|
|
NM
|
|
|
|||
Letter of credit fees
|
|
5,582
|
|
|
5,298
|
|
|
4,661
|
|
|
5
|
|
%
|
|
9
|
|
%
|
|||
Electronic banking fees
|
|
4,927
|
|
|
5,134
|
|
|
5,082
|
|
|
(4
|
)
|
%
|
|
(2
|
)
|
%
|
|||
Insurance commissions
|
|
2,125
|
|
|
2,096
|
|
|
2,514
|
|
|
1
|
|
%
|
|
(8
|
)
|
%
|
|||
Gain/(loss) on extinguishment of debt
|
|
58
|
|
|
(15
|
)
|
|
(14,329
|
)
|
|
NM
|
|
|
|
NM
|
|
|
|||
Other
|
|
32,277
|
|
|
16,902
|
|
|
10,061
|
|
|
91
|
|
%
|
|
79
|
|
%
|
|||
Total all other income and commissions
|
|
110,958
|
|
|
75,809
|
|
|
43,917
|
|
|
46
|
|
%
|
|
59
|
|
%
|
|||
Total noninterest income
|
|
$
|
654,080
|
|
|
$
|
722,788
|
|
|
$
|
490,219
|
|
|
(10
|
)
|
%
|
|
16
|
|
%
|
(a)
|
Equity securities gains/(losses) for 2018 relates to the gain on the sale of FHN's remaining Visa Class B shares.
|
(b)
|
Amounts are driven by market conditions and are mirrored by changes in deferred compensation expense which is included in employee compensation expense.
|
(c)
|
Effective January 1, 2018, FHN adopted ASU 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities” and began recording dividend income from FRB and FHLB holdings in Other income. Prior to 2018, these amounts were included in Interest income on the Consolidated Statements of Income.
|
|
|
|
|
|
|
|
|
Compound Annual Growth Rates
|
|||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
19/18
|
|
19/17
|
|||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fixed income
|
|
$
|
228,423
|
|
|
$
|
132,283
|
|
|
$
|
173,910
|
|
|
73
|
|
%
|
|
15
|
%
|
Other product revenue
|
|
50,366
|
|
|
35,599
|
|
|
42,715
|
|
|
41
|
|
%
|
|
9
|
%
|
|||
Total fixed income noninterest income
|
|
$
|
278,789
|
|
|
$
|
167,882
|
|
|
$
|
216,625
|
|
|
66
|
|
%
|
|
13
|
%
|
|
|
|
|
|
|
|
|
Compound Annual Growth Rates
|
||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
19/18
|
|
19/17
|
||||||||||
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Employee compensation, incentives and benefits
|
|
$
|
695,351
|
|
|
$
|
658,223
|
|
|
$
|
587,465
|
|
|
6
|
|
%
|
|
9
|
|
%
|
Occupancy
|
|
80,271
|
|
|
85,009
|
|
|
54,646
|
|
|
(6
|
)
|
%
|
|
21
|
|
%
|
|||
Computer software
|
|
60,721
|
|
|
60,604
|
|
|
48,234
|
|
|
*
|
|
|
|
12
|
|
%
|
|||
Professional fees
|
|
55,218
|
|
|
45,799
|
|
|
47,929
|
|
|
21
|
|
%
|
|
7
|
|
%
|
|||
Operations services
|
|
46,006
|
|
|
56,280
|
|
|
43,823
|
|
|
(18
|
)
|
%
|
|
2
|
|
%
|
|||
Advertising and public relations
|
|
34,359
|
|
|
24,752
|
|
|
19,214
|
|
|
39
|
|
%
|
|
34
|
|
%
|
|||
Equipment rentals, depreciation and maintenance
|
|
33,998
|
|
|
39,132
|
|
|
29,543
|
|
|
(13
|
)
|
%
|
|
7
|
|
%
|
|||
Communications and courier
|
|
25,080
|
|
|
30,032
|
|
|
17,624
|
|
|
(16
|
)
|
%
|
|
19
|
|
%
|
|||
Amortization of intangible assets
|
|
24,834
|
|
|
25,855
|
|
|
8,728
|
|
|
(4
|
)
|
%
|
|
69
|
|
%
|
|||
FDIC premium expense
|
|
19,890
|
|
|
31,642
|
|
|
26,818
|
|
|
(37
|
)
|
%
|
|
(14
|
)
|
%
|
|||
Legal fees
|
|
16,880
|
|
|
11,149
|
|
|
12,076
|
|
|
51
|
|
%
|
|
18
|
|
%
|
|||
Contract employment and outsourcing
|
|
12,865
|
|
|
18,522
|
|
|
14,954
|
|
|
(31
|
)
|
%
|
|
(7
|
)
|
%
|
|||
All other expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Travel and entertainment
|
|
12,119
|
|
|
16,442
|
|
|
11,462
|
|
|
(26
|
)
|
%
|
|
3
|
|
%
|
|||
Other insurance and taxes
|
|
10,179
|
|
|
9,684
|
|
|
9,686
|
|
|
5
|
|
%
|
|
3
|
|
%
|
|||
Customer relations
|
|
9,098
|
|
|
5,583
|
|
|
5,750
|
|
|
63
|
|
%
|
|
26
|
|
%
|
|||
Supplies
|
|
6,918
|
|
|
6,917
|
|
|
4,106
|
|
|
*
|
|
|
|
30
|
|
%
|
|||
Employee training and dues
|
|
5,141
|
|
|
7,218
|
|
|
5,551
|
|
|
(29
|
)
|
%
|
|
(4
|
)
|
%
|
|||
Miscellaneous loan costs
|
|
4,128
|
|
|
3,732
|
|
|
2,751
|
|
|
11
|
|
%
|
|
22
|
|
%
|
|||
Litigation and regulatory matters
|
|
2,923
|
|
|
644
|
|
|
40,517
|
|
|
NM
|
|
|
|
(73
|
)
|
%
|
|||
Non-service components of net periodic pension and post-retirement cost
|
|
2,304
|
|
|
5,251
|
|
|
2,144
|
|
|
(56
|
)
|
%
|
|
4
|
|
%
|
|||
Tax credit investments
|
|
1,809
|
|
|
4,712
|
|
|
3,468
|
|
|
(62
|
)
|
%
|
|
(28
|
)
|
%
|
|||
OREO
|
|
1,479
|
|
|
2,630
|
|
|
1,006
|
|
|
(44
|
)
|
%
|
|
21
|
|
%
|
|||
Repurchase and foreclosure provision/(provision credit)
|
|
(1,007
|
)
|
|
(1,039
|
)
|
|
(22,527
|
)
|
|
(3
|
)
|
%
|
|
NM
|
|
|
|||
Other
|
|
71,039
|
|
|
73,223
|
|
|
48,693
|
|
|
(3
|
)
|
%
|
|
21
|
|
%
|
|||
Total all other expense
|
|
126,130
|
|
|
134,997
|
|
|
112,607
|
|
|
(7
|
)
|
%
|
|
6
|
|
%
|
|||
Total noninterest expense
|
|
$
|
1,231,603
|
|
|
$
|
1,221,996
|
|
|
$
|
1,023,661
|
|
|
1
|
|
%
|
|
10
|
|
%
|
(Dollars in thousands)
|
|
2019
|
|
Percent of total
|
|
2019 Growth Rate
|
|
2018
|
|
Percent of total
|
|
2018 Growth Rate
|
|
2017 (a)
|
|
Percent of total
|
|
2017 Growth Rate
|
||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial, financial, and industrial
|
|
$
|
18,282,655
|
|
|
63
|
%
|
|
15
|
%
|
|
$
|
15,872,929
|
|
|
58
|
%
|
|
28
|
%
|
|
$
|
12,367,420
|
|
|
61
|
%
|
|
13
|
%
|
Commercial real estate
|
|
4,102,065
|
|
|
14
|
|
|
(2
|
)
|
|
4,206,206
|
|
|
16
|
|
|
78
|
|
|
2,365,763
|
|
|
12
|
|
|
22
|
|
|||
Total commercial
|
|
22,384,720
|
|
|
77
|
|
|
11
|
|
|
20,079,135
|
|
|
74
|
|
|
36
|
|
|
14,733,183
|
|
|
73
|
|
|
14
|
|
|||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consumer real estate (b)
|
|
6,103,091
|
|
|
21
|
|
|
(4
|
)
|
|
6,328,936
|
|
|
23
|
|
|
35
|
|
|
4,678,569
|
|
|
23
|
|
|
*
|
|
|||
Permanent mortgage
|
|
195,735
|
|
|
1
|
|
|
(23
|
)
|
|
253,122
|
|
|
1
|
|
|
(20
|
)
|
|
317,816
|
|
|
2
|
|
|
(20
|
)
|
|||
Credit card and other
|
|
505,092
|
|
|
1
|
|
|
(9
|
)
|
|
552,635
|
|
|
2
|
|
|
48
|
|
|
374,474
|
|
|
2
|
|
|
4
|
|
|||
Total consumer
|
|
6,803,918
|
|
|
23
|
|
|
(5
|
)
|
|
7,134,693
|
|
|
26
|
|
|
33
|
|
|
5,370,859
|
|
|
27
|
|
|
(1
|
)
|
|||
Total loans, net of unearned income
|
|
$
|
29,188,638
|
|
|
100
|
%
|
|
7
|
%
|
|
$
|
27,213,828
|
|
|
100
|
%
|
|
35
|
%
|
|
$
|
20,104,042
|
|
|
100
|
%
|
|
10
|
%
|
(b)
|
2019, 2018 and 2017 include $12.4 million, $19.3 million, and $29.3 million of restricted and secured real estate loans, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Period-end)
(Dollars in thousands)
|
Within 1 Year
|
|
After 1 Year
Within 5 Years
|
|
After 5 Years Within 10 Years
|
|
After 10 Years
|
|
Total
|
|||||||||||
Commercial, financial, and industrial
|
$
|
7,585,357
|
|
|
$
|
9,276,468
|
|
|
$
|
2,178,626
|
|
|
$
|
1,010,640
|
|
|
$
|
20,051,091
|
|
|
Commercial real estate
|
899,229
|
|
|
2,583,227
|
|
|
738,183
|
|
|
116,378
|
|
|
4,337,017
|
|
||||||
Total commercial loans
|
$
|
8,484,586
|
|
|
$
|
11,859,695
|
|
|
$
|
2,916,809
|
|
|
$
|
1,127,018
|
|
|
$
|
24,388,108
|
|
|
For maturities over one year:
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Interest rates - floating
|
|
|
$
|
8,764,153
|
|
|
$
|
1,615,535
|
|
|
$
|
812,593
|
|
|
$
|
11,192,281
|
|
||
|
Interest rates - fixed
|
|
|
3,095,542
|
|
|
1,301,274
|
|
|
314,425
|
|
|
4,711,241
|
|
||||||
Total maturities over one year
|
|
|
$
|
11,859,695
|
|
|
$
|
2,916,809
|
|
|
$
|
1,127,018
|
|
|
$
|
15,903,522
|
|
|
|
|
|
|
After 1 year
|
|
After 5 years
|
|
|
|
|
|
||||||||||||||||
|
Within 1 year
|
|
Within 5 years
|
|
Within 10 years
|
|
After 10 years
|
|
||||||||||||||||||||
(Period-end)(Dollars in thousands)
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
Amount
|
|
Yield
|
|
||||||||||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Government agency issued MBS and CMO (a)
|
$
|
—
|
|
|
—
|
|
%
|
$
|
177,643
|
|
|
2.49
|
|
%
|
$
|
335,886
|
|
|
2.93
|
|
%
|
$
|
3,470,625
|
|
|
2.45
|
|
%
|
U.S. treasuries
|
|
|
|
|
|
|
100
|
|
|
1.51
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||||
Other U.S. government agencies
|
34,922
|
|
|
2.48
|
|
|
168,949
|
|
|
2.74
|
|
|
—
|
|
|
—
|
|
|
99,592
|
|
|
2.15
|
|
|
||||
States and municipalities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
755
|
|
|
3.82
|
|
|
56,477
|
|
|
3.69
|
|
|
||||
Corporates and other debt
|
—
|
|
|
—
|
|
|
40,054
|
|
|
4.61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||||
Total securities available-for-sale
|
$
|
34,922
|
|
|
2.48
|
|
%
|
$
|
386,746
|
|
|
2.82
|
|
%
|
$
|
336,641
|
|
|
2.93
|
|
%
|
$
|
3,626,694
|
|
|
2.46
|
|
%
|
Securities held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate bonds
|
$
|
—
|
|
|
—
|
|
%
|
$
|
—
|
|
|
—
|
|
%
|
$
|
10,000
|
|
|
5.25
|
|
%
|
$
|
—
|
|
|
—
|
|
%
|
Total securities held-to-maturity
|
$
|
—
|
|
|
—
|
|
%
|
$
|
—
|
|
|
—
|
|
%
|
$
|
10,000
|
|
|
5.25
|
|
%
|
$
|
—
|
|
|
—
|
|
%
|
(Dollars in thousands)
|
|
2019
|
|
Percent of Total
|
|
2019 Growth Rate
|
|
2018
|
|
Percent of Total
|
|
2018 Growth Rate
|
|
2017 (a)
|
|
Percent of Total
|
|
2017 Growth Rate
|
||||||||||||
Other earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trading securities
|
|
$
|
1,415,242
|
|
|
49
|
%
|
|
(12
|
)%
|
|
$
|
1,603,767
|
|
|
53
|
%
|
|
34
|
%
|
|
$
|
1,195,442
|
|
|
41
|
%
|
|
(1
|
)%
|
Interest-bearing cash
|
|
870,725
|
|
|
30
|
|
|
40
|
|
|
623,583
|
|
|
21
|
|
|
(36
|
)
|
|
978,958
|
|
|
33
|
|
|
46
|
|
|||
Securities purchased under agreements to resell
|
|
555,264
|
|
|
19
|
|
|
(26
|
)
|
|
745,519
|
|
|
25
|
|
|
(1
|
)
|
|
752,063
|
|
|
25
|
|
|
(9
|
)
|
|||
Federal funds sold
|
|
47,552
|
|
|
2
|
|
|
27
|
|
|
37,587
|
|
|
1
|
|
|
38
|
|
|
27,225
|
|
|
1
|
|
|
16
|
|
|||
Total other earning assets
|
|
$
|
2,888,783
|
|
|
100
|
%
|
|
(4
|
)%
|
|
$
|
3,010,456
|
|
|
100
|
%
|
|
2
|
%
|
|
$
|
2,953,688
|
|
|
100
|
%
|
|
8
|
%
|
(Dollars in thousands)
|
|
2019
|
|
Percent of Total
|
|
2019 Growth Rate
|
|
2018
|
|
Percent of Total
|
|
2018 Growth Rate
|
|
2017 (a)
|
|
Percent of Total
|
|
2017 Growth Rate
|
||||||||||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consumer interest
|
|
$
|
13,595,470
|
|
|
42
|
%
|
|
7
|
%
|
|
$
|
12,700,135
|
|
|
41
|
%
|
|
34
|
%
|
|
$
|
9,467,518
|
|
|
41
|
%
|
|
11
|
%
|
Commercial interest
|
|
6,409,769
|
|
|
20
|
|
|
13
|
|
|
5,660,480
|
|
|
18
|
|
|
78
|
|
|
3,187,034
|
|
|
14
|
|
|
13
|
|
|||
Market-indexed (b)
|
|
4,265,234
|
|
|
13
|
|
|
(6
|
)
|
|
4,541,835
|
|
|
15
|
|
|
14
|
|
|
3,986,095
|
|
|
17
|
|
|
5
|
|
|||
Total interest-bearing deposits
|
|
24,270,473
|
|
|
75
|
|
|
6
|
|
|
22,902,450
|
|
|
74
|
|
|
38
|
|
|
16,640,647
|
|
|
72
|
|
|
10
|
|
|||
Noninterest-bearing deposits
|
|
8,132,575
|
|
|
25
|
|
|
2
|
|
|
8,000,642
|
|
|
26
|
|
|
24
|
|
|
6,431,489
|
|
|
28
|
|
|
12
|
|
|||
Total deposits
|
|
$
|
32,403,048
|
|
|
100
|
%
|
|
5
|
%
|
|
$
|
30,903,092
|
|
|
100
|
%
|
|
34
|
%
|
|
$
|
23,072,136
|
|
|
100
|
%
|
|
10
|
%
|
(Dollars in thousands)
|
|
2019
|
|
Percent of Total
|
|
2019 Growth Rate
|
|
2018
|
|
Percent of Total
|
|
2018 Growth Rate
|
|
2017 (a)
|
|
Percent of Total
|
|
2017 Growth Rate
|
||||||||||||
Short-term borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal funds purchased
|
|
$
|
737,715
|
|
|
30
|
%
|
|
82
|
%
|
|
$
|
405,110
|
|
|
14
|
%
|
|
(9
|
)%
|
|
$
|
447,137
|
|
|
20
|
%
|
|
(24
|
)%
|
Securities sold under agreements to repurchase
|
|
701,164
|
|
|
28
|
|
|
(2
|
)
|
|
713,841
|
|
|
25
|
|
|
23
|
|
|
578,666
|
|
|
26
|
|
|
36
|
|
|||
Trading liabilities
|
|
503,302
|
|
|
20
|
|
|
(26
|
)
|
|
682,943
|
|
|
24
|
|
|
*
|
|
|
685,891
|
|
|
30
|
|
|
(11
|
)
|
|||
Other short-term borrowings
|
|
538,249
|
|
|
22
|
|
|
(49
|
)
|
|
1,046,585
|
|
|
37
|
|
|
89
|
|
|
554,502
|
|
|
24
|
|
|
NM
|
|
|||
Total short-term borrowings
|
|
$
|
2,480,430
|
|
|
100
|
%
|
|
(13
|
)%
|
|
$
|
2,848,479
|
|
|
100
|
%
|
|
26
|
%
|
|
$
|
2,266,196
|
|
|
100
|
%
|
|
14
|
%
|
(Dollars in thousands)
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Shareholders’ equity
|
|
$
|
4,780,577
|
|
|
$
|
4,489,949
|
|
FHN non-cumulative perpetual preferred
|
|
(95,624
|
)
|
|
(95,624
|
)
|
||
Common equity
|
|
$
|
4,684,953
|
|
|
$
|
4,394,325
|
|
Regulatory adjustments:
|
|
|
|
|
||||
Disallowed goodwill and other intangibles
|
|
(1,505,971
|
)
|
|
(1,529,532
|
)
|
||
Net unrealized (gains)/losses on securities available-for-sale
|
|
(31,079
|
)
|
|
75,736
|
|
||
Net unrealized (gains)/losses on pension and other postretirement plans
|
|
273,914
|
|
|
288,768
|
|
||
Net unrealized (gains)/losses on cash flow hedges
|
|
(3,227
|
)
|
|
12,112
|
|
||
Disallowed deferred tax assets
|
|
(8,610
|
)
|
|
(17,637
|
)
|
||
Other deductions from common equity tier 1
|
|
(1,044
|
)
|
|
(70
|
)
|
||
Common equity tier 1
|
|
$
|
3,408,936
|
|
|
$
|
3,223,702
|
|
FHN non-cumulative perpetual preferred
|
|
95,624
|
|
|
95,624
|
|
||
Qualifying noncontrolling interest—First Horizon Bank preferred stock
|
|
255,890
|
|
|
246,047
|
|
||
Tier 1 capital
|
|
$
|
3,760,450
|
|
|
$
|
3,565,373
|
|
Tier 2 capital
|
|
394,435
|
|
|
374,744
|
|
||
Total regulatory capital
|
|
$
|
4,154,885
|
|
|
$
|
3,940,117
|
|
Risk-Weighted Assets
|
|
|
|
|
||||
First Horizon National Corporation
|
|
$
|
37,045,782
|
|
|
$
|
33,002,595
|
|
First Horizon Bank
|
|
36,626,993
|
|
|
32,592,577
|
|
||
Average Assets for Leverage
|
|
|
|
|
||||
First Horizon National Corporation
|
|
41,583,446
|
|
|
39,221,755
|
|
||
First Horizon Bank
|
|
40,867,365
|
|
|
38,381,985
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
||||||
Common Equity Tier 1
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
9.20
|
%
|
|
$
|
3,408,936
|
|
|
9.77
|
%
|
|
$
|
3,223,702
|
|
First Horizon Bank
|
|
9.38
|
|
|
3,433,867
|
|
|
9.81
|
|
|
3,197,725
|
|
||
Tier 1
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
10.15
|
|
|
3,760,450
|
|
|
10.80
|
|
|
3,565,373
|
|
||
First Horizon Bank
|
|
10.18
|
|
|
3,728,683
|
|
|
10.72
|
|
|
3,492,541
|
|
||
Total
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
11.22
|
|
|
4,154,885
|
|
|
11.94
|
|
|
3,940,117
|
|
||
First Horizon Bank
|
|
10.77
|
|
|
3,944,613
|
|
|
11.32
|
|
|
3,689,180
|
|
||
Tier 1 Leverage
|
|
|
|
|
|
|
|
|
||||||
First Horizon National Corporation
|
|
9.04
|
|
|
3,760,450
|
|
|
9.09
|
|
|
3,565,373
|
|
||
First Horizon Bank
|
|
9.12
|
|
|
3,728,683
|
|
|
9.10
|
|
|
3,492,541
|
|
||
Other Capital Ratios
|
|
|
|
|
|
|
|
|
||||||
Total period-end equity to tangible assets
|
|
11.72
|
|
|
|
|
11.72
|
|
|
|
||||
Tangible common equity to tangible assets (a)
|
|
7.48
|
|
|
|
|
7.15
|
|
|
|
||||
Adjusted tangible common equity to risk weighted assets (a)
|
|
8.34
|
|
|
|
|
8.73
|
|
|
|
(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
|
||||
2019
|
|
|
|
|
|
|
|
|
||||
October 1 to October 31
|
|
—
|
|
|
N/A
|
|
—
|
|
|
$
|
270,654
|
|
November 1 to November 30
|
|
—
|
|
|
N/A
|
|
—
|
|
|
$
|
270,654
|
|
December 1 to December 31
|
|
—
|
|
|
N/A
|
|
—
|
|
|
$
|
270,654
|
|
Total
|
|
—
|
|
|
N/A
|
|
—
|
|
|
|
||
(a) Represents total costs including commissions paid
|
|
|
|
|
|
|
|
|
||||
N/A - Not applicable
|
|
|
|
|
|
|
|
|
(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
|
|||||
2019
|
|
|
|
|
|
|
|
|
|||||
October 1 to October 31
|
|
—
|
|
|
N/A
|
|
|
—
|
|
|
24,884
|
|
|
November 1 to November 30
|
|
—
|
|
|
N/A
|
|
|
—
|
|
|
24,884
|
|
|
December 1 to December 31
|
|
48
|
|
|
$
|
15.94
|
|
|
48
|
|
|
24,457
|
|
Total
|
|
48
|
|
|
$
|
15.94
|
|
|
48
|
|
|
|
|
N/A - Not applicable
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
(Dollars in thousands)
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
Industry:
|
|
|
|
|
|
|
|
|
||||||
Loans to mortgage companies
|
|
$
|
4,410,883
|
|
|
22
|
%
|
|
$
|
2,023,746
|
|
|
12
|
%
|
Finance & insurance
|
|
2,778,411
|
|
|
14
|
|
|
2,766,041
|
|
|
17
|
|
||
Health care & social assistance
|
|
1,499,178
|
|
|
8
|
|
|
1,309,983
|
|
|
8
|
|
||
Real estate rental & leasing (a)
|
|
1,454,336
|
|
|
7
|
|
|
1,548,903
|
|
|
9
|
|
||
Wholesale trade
|
|
1,372,147
|
|
|
7
|
|
|
1,166,590
|
|
|
7
|
|
||
Accommodation & food service
|
|
1,364,833
|
|
|
7
|
|
|
1,171,333
|
|
|
7
|
|
||
Manufacturing
|
|
1,150,701
|
|
|
6
|
|
|
1,245,230
|
|
|
8
|
|
||
Other (transportation, education, arts, entertainment, etc) (b)
|
|
6,020,602
|
|
|
29
|
|
|
5,282,502
|
|
|
32
|
|
||
Total C&I loan portfolio
|
|
$
|
20,051,091
|
|
|
100
|
%
|
|
$
|
16,514,328
|
|
|
100
|
%
|
(a)
|
Leasing, rental of real estate, equipment, and goods.
|
(b)
|
Industries in this category each comprise less than 5 percent for 2019.
|
|
|
|
December 31
|
||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Regional Bank
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
19,721,457
|
|
|
$
|
16,148,242
|
|
|
$
|
15,639,060
|
|
|
$
|
11,728,160
|
|
|
$
|
10,014,752
|
|
|
Nonperforming loans
|
|
74,312
|
|
|
36,888
|
|
|
28,086
|
|
|
28,619
|
|
|
22,793
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
97,617
|
|
|
$
|
96,850
|
|
|
$
|
88,010
|
|
|
$
|
72,213
|
|
|
$
|
61,998
|
|
|
Charge-offs
|
|
(33,750
|
)
|
|
(15,492
|
)
|
|
(17,657
|
)
|
|
(18,196
|
)
|
|
(17,994
|
)
|
|||||
|
Recoveries
|
|
6,706
|
|
|
4,151
|
|
|
4,516
|
|
|
6,719
|
|
|
11,969
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
51,853
|
|
|
12,108
|
|
|
21,981
|
|
|
27,274
|
|
|
16,240
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
122,426
|
|
|
$
|
97,617
|
|
|
$
|
96,850
|
|
|
$
|
88,010
|
|
|
$
|
72,213
|
|
|
Accruing restructured loans
|
|
$
|
9,949
|
|
|
$
|
13,001
|
|
|
$
|
14,186
|
|
|
$
|
20,151
|
|
|
$
|
4,358
|
|
|
Nonaccruing restructured loans
|
|
32,250
|
|
|
23,738
|
|
|
3,484
|
|
|
14,183
|
|
|
14,284
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
42,199
|
|
|
$
|
36,739
|
|
|
$
|
17,670
|
|
|
$
|
34,334
|
|
|
$
|
18,642
|
|
|
30+ Delinq. % (a)
|
|
0.05
|
%
|
|
0.06
|
%
|
|
0.19
|
%
|
|
0.08
|
%
|
|
0.08
|
%
|
|||||
|
NPL %
|
|
0.38
|
|
|
0.23
|
|
|
0.18
|
|
|
0.24
|
|
|
0.23
|
|
|||||
|
Net charge-offs %
|
|
0.15
|
|
|
0.07
|
|
|
0.11
|
|
|
0.11
|
|
|
0.07
|
|
|||||
|
Allowance / loans %
|
|
0.62
|
%
|
|
0.60
|
%
|
|
0.62
|
%
|
|
0.75
|
%
|
|
0.72
|
%
|
|||||
|
Allowance / net charge-offs
|
|
4.53
|
x
|
|
8.61
|
x
|
|
7.37
|
x
|
|
7.67
|
x
|
|
11.99
|
x
|
|||||
Non-Strategic
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
329,634
|
|
|
$
|
366,086
|
|
|
$
|
418,213
|
|
|
$
|
419,927
|
|
|
$
|
421,638
|
|
|
Nonperforming loans
|
|
—
|
|
|
2,888
|
|
|
3,067
|
|
|
4,117
|
|
|
3,520
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
1,330
|
|
|
$
|
1,361
|
|
|
$
|
1,388
|
|
|
$
|
1,424
|
|
|
$
|
5,013
|
|
|
Charge-offs
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
(264
|
)
|
|
(4,412
|
)
|
|||||
|
Recoveries
|
|
38
|
|
|
50
|
|
|
52
|
|
|
76
|
|
|
1,370
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(1,280
|
)
|
|
(81
|
)
|
|
(79
|
)
|
|
152
|
|
|
(547
|
)
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
60
|
|
|
$
|
1,330
|
|
|
$
|
1,361
|
|
|
$
|
1,388
|
|
|
$
|
1,424
|
|
|
30+ Delinq. % (a)
|
|
—
|
%
|
|
0.47
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.02
|
%
|
|||||
|
NPL %
|
|
—
|
|
|
0.79
|
|
|
0.73
|
|
|
0.98
|
|
|
0.83
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
NM
|
|
NM
|
|
0.04
|
|
|
0.69
|
|
||||||||
|
Allowance / loans %
|
|
0.02
|
%
|
|
0.36
|
%
|
|
0.33
|
%
|
|
0.33
|
%
|
|
0.34
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
7.39
|
x
|
|
0.47
|
x
|
||||||||
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
20,051,091
|
|
|
$
|
16,514,328
|
|
|
$
|
16,057,273
|
|
|
$
|
12,148,087
|
|
|
$
|
10,436,390
|
|
|
Nonperforming loans
|
|
74,312
|
|
|
39,776
|
|
|
31,153
|
|
|
32,736
|
|
|
26,313
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
98,947
|
|
|
$
|
98,211
|
|
|
$
|
89,398
|
|
|
$
|
73,637
|
|
|
$
|
67,011
|
|
|
Charge-offs
|
|
(33,778
|
)
|
|
(15,492
|
)
|
|
(17,657
|
)
|
|
(18,460
|
)
|
|
(22,406
|
)
|
|||||
|
Recoveries
|
|
6,744
|
|
|
4,201
|
|
|
4,568
|
|
|
6,795
|
|
|
13,339
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
50,573
|
|
|
12,027
|
|
|
21,902
|
|
|
27,426
|
|
|
15,693
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
122,486
|
|
|
$
|
98,947
|
|
|
$
|
98,211
|
|
|
$
|
89,398
|
|
|
$
|
73,637
|
|
|
Accruing restructured loans
|
|
$
|
9,949
|
|
|
$
|
13,001
|
|
|
$
|
14,186
|
|
|
$
|
20,151
|
|
|
$
|
4,358
|
|
|
Nonaccruing restructured loans
|
|
32,250
|
|
|
23,738
|
|
|
3,484
|
|
|
14,183
|
|
|
14,284
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
42,199
|
|
|
$
|
36,739
|
|
|
$
|
17,670
|
|
|
$
|
34,334
|
|
|
$
|
18,642
|
|
|
30+ Delinq. % (a)
|
|
0.05
|
%
|
|
0.06
|
%
|
|
0.19
|
%
|
|
0.08
|
%
|
|
0.08
|
%
|
|||||
|
NPL %
|
|
0.37
|
|
|
0.24
|
|
|
0.19
|
|
|
0.27
|
|
|
0.25
|
|
|||||
|
Net charge-offs %
|
|
0.15
|
|
|
0.07
|
|
|
0.11
|
|
|
0.11
|
|
|
0.10
|
|
|||||
|
Allowance / loans %
|
|
0.61
|
%
|
|
0.60
|
%
|
|
0.61
|
%
|
|
0.74
|
%
|
|
0.71
|
%
|
|||||
|
Allowance / net charge-offs
|
|
4.53
|
x
|
|
8.76
|
x
|
|
7.50
|
x
|
|
7.66
|
x
|
|
8.12
|
x
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
|
December 31
|
||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Regional Bank
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
4,292,199
|
|
|
$
|
3,955,237
|
|
|
$
|
4,214,695
|
|
|
$
|
2,135,523
|
|
|
$
|
1,674,871
|
|
|
Nonperforming loans
|
|
1,825
|
|
|
2,991
|
|
|
1,393
|
|
|
2,776
|
|
|
8,684
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
28,248
|
|
|
$
|
28,427
|
|
|
$
|
33,852
|
|
|
$
|
25,159
|
|
|
$
|
18,158
|
|
|
Charge-offs
|
|
(1,181
|
)
|
|
(783
|
)
|
|
(195
|
)
|
|
(1,371
|
)
|
|
(3,441
|
)
|
|||||
|
Recoveries
|
|
489
|
|
|
312
|
|
|
915
|
|
|
1,816
|
|
|
1,450
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
6,173
|
|
|
292
|
|
|
(6,145
|
)
|
|
8,248
|
|
|
8,992
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
33,729
|
|
|
$
|
28,248
|
|
|
$
|
28,427
|
|
|
$
|
33,852
|
|
|
$
|
25,159
|
|
|
Accruing restructured loans
|
|
$
|
608
|
|
|
$
|
1,076
|
|
|
$
|
1,125
|
|
|
$
|
1,736
|
|
|
$
|
5,039
|
|
|
Nonaccruing restructured loans
|
|
592
|
|
|
429
|
|
|
1,282
|
|
|
1,388
|
|
|
3,969
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
1,200
|
|
|
$
|
1,505
|
|
|
$
|
2,407
|
|
|
$
|
3,124
|
|
|
$
|
9,008
|
|
|
30+ Delinq. % (a)
|
|
0.02
|
%
|
|
0.06
|
%
|
|
0.15
|
%
|
|
0.01
|
%
|
|
0.27
|
%
|
|||||
|
NPL %
|
|
0.04
|
|
|
0.08
|
|
|
0.03
|
|
|
0.13
|
|
|
0.52
|
|
|||||
|
Net charge-offs %
|
|
0.02
|
|
|
0.01
|
|
|
NM
|
|
NM
|
|
0.14
|
|
|||||||
|
Allowance / loans %
|
|
0.79
|
%
|
|
0.71
|
%
|
|
0.67
|
%
|
|
1.59
|
%
|
|
1.50
|
%
|
|||||
|
Allowance / net charge-offs
|
|
48.69
|
x
|
|
60.00
|
x
|
|
NM
|
|
NM
|
|
12.63
|
x
|
|||||||
Non-Strategic
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
44,818
|
|
|
$
|
75,633
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64
|
|
|
Nonperforming loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
3,063
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
416
|
|
|
Charge-offs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(109
|
)
|
|||||
|
Recoveries
|
|
—
|
|
|
27
|
|
|
51
|
|
|
111
|
|
|
426
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(680
|
)
|
|
3,036
|
|
|
(51
|
)
|
|
(111
|
)
|
|
(733
|
)
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
2,383
|
|
|
$
|
3,063
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Accruing restructured loans
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Nonaccruing restructured loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
30+ Delinq. % (a)
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|||||
|
NPL %
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
||||||||||
|
Allowance / loans %
|
|
5.32
|
%
|
|
4.05
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
||||||||||
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Period-end loans
|
|
$
|
4,337,017
|
|
|
$
|
4,030,870
|
|
|
$
|
4,214,695
|
|
|
$
|
2,135,523
|
|
|
$
|
1,674,935
|
|
|
Nonperforming loans
|
|
1,825
|
|
|
2,991
|
|
|
1,393
|
|
|
2,776
|
|
|
8,684
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
31,311
|
|
|
$
|
28,427
|
|
|
$
|
33,852
|
|
|
$
|
25,159
|
|
|
$
|
18,574
|
|
|
Charge-offs
|
|
(1,181
|
)
|
|
(783
|
)
|
|
(195
|
)
|
|
(1,371
|
)
|
|
(3,550
|
)
|
|||||
|
Recoveries
|
|
489
|
|
|
339
|
|
|
966
|
|
|
1,927
|
|
|
1,876
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
5,493
|
|
|
3,328
|
|
|
(6,196
|
)
|
|
8,137
|
|
|
8,259
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
36,112
|
|
|
$
|
31,311
|
|
|
$
|
28,427
|
|
|
$
|
33,852
|
|
|
$
|
25,159
|
|
|
Accruing restructured loans
|
|
$
|
608
|
|
|
$
|
1,076
|
|
|
$
|
1,125
|
|
|
$
|
1,736
|
|
|
$
|
5,039
|
|
|
Nonaccruing restructured loans
|
|
592
|
|
|
429
|
|
|
1,282
|
|
|
1,388
|
|
|
3,969
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
1,200
|
|
|
$
|
1,505
|
|
|
$
|
2,407
|
|
|
$
|
3,124
|
|
|
$
|
9,008
|
|
|
30+ Delinq. % (a)
|
|
0.02
|
%
|
|
0.06
|
%
|
|
0.15
|
%
|
|
0.01
|
%
|
|
0.27
|
%
|
|||||
|
NPL %
|
|
0.04
|
|
|
0.07
|
|
|
0.03
|
|
|
0.13
|
|
|
0.52
|
|
|||||
|
Net charge-offs %
|
|
0.02
|
|
|
0.01
|
|
|
NM
|
|
NM
|
|
0.12
|
|
|||||||
|
Allowance / loans %
|
|
0.83
|
%
|
|
0.78
|
%
|
|
0.67
|
%
|
|
1.59
|
%
|
|
1.50
|
%
|
|||||
|
Allowance / net charge-offs
|
|
52.13
|
x
|
|
70.47
|
x
|
|
NM
|
|
NM
|
|
15.03
|
x
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
(Dollars in thousands)
|
|
Repayment
Amount
|
|
Percent
|
|
Repayment
Amount
|
|
Percent
|
||||||
Months remaining in draw period:
|
|
|
|
|
|
|
|
|
||||||
0-12
|
|
$
|
47,455
|
|
|
5
|
%
|
|
$
|
67,523
|
|
|
6
|
%
|
13-24
|
|
58,843
|
|
|
6
|
|
|
69,154
|
|
|
6
|
|
||
25-36
|
|
65,833
|
|
|
7
|
|
|
75,074
|
|
|
7
|
|
||
37-48
|
|
67,692
|
|
|
7
|
|
|
86,308
|
|
|
8
|
|
||
49-60
|
|
75,246
|
|
|
7
|
|
|
90,018
|
|
|
8
|
|
||
>60
|
|
666,001
|
|
|
68
|
|
|
715,390
|
|
|
65
|
|
||
Total
|
|
$
|
981,070
|
|
|
100
|
%
|
|
$
|
1,103,467
|
|
|
100
|
%
|
|
|
|
December 31
|
||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Regional Bank
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
5,734,800
|
|
|
$
|
5,844,778
|
|
|
$
|
5,885,953
|
|
|
$
|
3,713,321
|
|
|
$
|
3,528,126
|
|
|
Nonperforming loans
|
|
36,806
|
|
|
39,080
|
|
|
22,678
|
|
|
18,865
|
|
|
23,935
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
14,479
|
|
|
$
|
18,859
|
|
|
$
|
20,077
|
|
|
$
|
29,156
|
|
|
$
|
32,180
|
|
|
Charge-offs
|
|
(4,189
|
)
|
|
(4,609
|
)
|
|
(3,491
|
)
|
|
(5,346
|
)
|
|
(8,414
|
)
|
|||||
|
Recoveries
|
|
4,864
|
|
|
4,026
|
|
|
4,342
|
|
|
4,863
|
|
|
4,660
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(1,925
|
)
|
|
(3,797
|
)
|
|
(2,069
|
)
|
|
(8,596
|
)
|
|
730
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
13,229
|
|
|
$
|
14,479
|
|
|
$
|
18,859
|
|
|
$
|
20,077
|
|
|
$
|
29,156
|
|
|
Accruing restructured loans
|
|
$
|
29,277
|
|
|
$
|
30,146
|
|
|
$
|
31,970
|
|
|
$
|
36,784
|
|
|
$
|
36,912
|
|
|
Nonaccruing restructured loans
|
|
16,079
|
|
|
17,334
|
|
|
12,405
|
|
|
10,694
|
|
|
13,723
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
45,356
|
|
|
$
|
47,480
|
|
|
$
|
44,375
|
|
|
$
|
47,478
|
|
|
$
|
50,635
|
|
|
30+ Delinq. % (a)
|
|
0.50
|
%
|
|
0.58
|
%
|
|
0.40
|
%
|
|
0.48
|
%
|
|
0.52
|
%
|
|||||
|
NPL %
|
|
0.64
|
|
|
0.67
|
|
|
0.39
|
|
|
0.51
|
|
|
0.68
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
|
0.01
|
|
|
NM
|
|
0.01
|
|
|
0.11
|
|
||||||
|
Allowance / loans %
|
|
0.23
|
%
|
|
0.25
|
%
|
|
0.32
|
%
|
|
0.54
|
%
|
|
0.83
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
|
24.77
|
x
|
|
NM
|
|
41.63
|
x
|
|
7.77
|
x
|
||||||
Non-Strategic
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
271,949
|
|
|
$
|
404,738
|
|
|
$
|
593,289
|
|
|
$
|
880,858
|
|
|
$
|
1,251,059
|
|
|
Nonperforming loans
|
|
34,507
|
|
|
43,568
|
|
|
48,809
|
|
|
63,947
|
|
|
87,157
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
11,960
|
|
|
$
|
20,964
|
|
|
$
|
31,347
|
|
|
$
|
51,506
|
|
|
$
|
80,831
|
|
|
Charge-offs
|
|
(3,592
|
)
|
|
(4,748
|
)
|
|
(9,665
|
)
|
|
(16,647
|
)
|
|
(21,654
|
)
|
|||||
|
Recoveries
|
|
12,136
|
|
|
15,640
|
|
|
18,381
|
|
|
18,856
|
|
|
19,235
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(14,109
|
)
|
|
(19,896
|
)
|
|
(19,099
|
)
|
|
(22,368
|
)
|
|
(26,906
|
)
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
6,395
|
|
|
$
|
11,960
|
|
|
$
|
20,964
|
|
|
$
|
31,347
|
|
|
$
|
51,506
|
|
|
Accruing restructured loans
|
|
$
|
29,798
|
|
|
$
|
41,125
|
|
|
$
|
54,702
|
|
|
$
|
68,217
|
|
|
$
|
67,942
|
|
|
Nonaccruing restructured loans
|
|
25,499
|
|
|
29,829
|
|
|
29,818
|
|
|
37,765
|
|
|
47,107
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
55,297
|
|
|
$
|
70,954
|
|
|
$
|
84,520
|
|
|
$
|
105,982
|
|
|
$
|
115,049
|
|
|
30+ Delinq. % (a)
|
|
3.01
|
%
|
|
3.07
|
%
|
|
3.06
|
%
|
|
2.76
|
%
|
|
2.34
|
%
|
|||||
|
NPL %
|
|
12.69
|
|
|
10.76
|
|
|
8.23
|
|
|
7.26
|
|
|
6.97
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
0.17
|
|
|||||||||
|
Allowance / loans %
|
|
2.35
|
%
|
|
2.95
|
%
|
|
3.53
|
%
|
|
3.56
|
%
|
|
4.12
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
21.29
|
x
|
|||||||||
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
6,006,749
|
|
|
$
|
6,249,516
|
|
|
$
|
6,479,242
|
|
|
$
|
4,594,179
|
|
|
$
|
4,779,185
|
|
|
Nonperforming loans
|
|
71,313
|
|
|
82,648
|
|
|
71,487
|
|
|
82,812
|
|
|
111,092
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
26,439
|
|
|
$
|
39,823
|
|
|
$
|
51,424
|
|
|
$
|
80,662
|
|
|
$
|
113,011
|
|
|
Charge-offs
|
|
(7,781
|
)
|
|
(9,357
|
)
|
|
(13,156
|
)
|
|
(21,993
|
)
|
|
(30,068
|
)
|
|||||
|
Recoveries
|
|
17,000
|
|
|
19,666
|
|
|
22,723
|
|
|
23,719
|
|
|
23,895
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(16,034
|
)
|
|
(23,693
|
)
|
|
(21,168
|
)
|
|
(30,964
|
)
|
|
(26,176
|
)
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
19,624
|
|
|
$
|
26,439
|
|
|
$
|
39,823
|
|
|
$
|
51,424
|
|
|
$
|
80,662
|
|
|
Accruing restructured loans
|
|
$
|
59,075
|
|
|
$
|
71,271
|
|
|
$
|
86,672
|
|
|
$
|
105,001
|
|
|
$
|
104,854
|
|
|
Nonaccruing restructured loans
|
|
41,578
|
|
|
47,163
|
|
|
42,223
|
|
|
48,459
|
|
|
60,830
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
100,653
|
|
|
$
|
118,434
|
|
|
$
|
128,895
|
|
|
$
|
153,460
|
|
|
$
|
165,684
|
|
|
30+ Delinq. % (a)
|
|
0.61
|
%
|
|
0.74
|
%
|
|
0.64
|
%
|
|
0.92
|
%
|
|
1.00
|
%
|
|||||
|
NPL %
|
|
1.19
|
|
|
1.32
|
|
|
1.10
|
|
|
1.80
|
|
|
2.32
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
0.13
|
|
|||||||||
|
Allowance / loans %
|
|
0.33
|
%
|
|
0.42
|
%
|
|
0.61
|
%
|
|
1.12
|
%
|
|
1.69
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
13.07
|
x
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
|
|
|
December 31
|
||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Regional Bank
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
3,655
|
|
|
$
|
3,988
|
|
|
$
|
5,427
|
|
|
$
|
6,546
|
|
|
$
|
8,495
|
|
|
Nonperforming loans
|
|
208
|
|
|
346
|
|
|
427
|
|
|
393
|
|
|
443
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
76
|
|
|
$
|
80
|
|
|
$
|
148
|
|
|
$
|
92
|
|
|
$
|
167
|
|
|
Charge-offs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|||||
|
Recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
35
|
|
|
(4
|
)
|
|
(68
|
)
|
|
56
|
|
|
(61
|
)
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
111
|
|
|
$
|
76
|
|
|
$
|
80
|
|
|
$
|
148
|
|
|
$
|
92
|
|
|
Accruing restructured loans
|
|
$
|
496
|
|
|
$
|
684
|
|
|
$
|
615
|
|
|
$
|
563
|
|
|
$
|
720
|
|
|
Nonaccruing restructured loans
|
|
179
|
|
|
249
|
|
|
326
|
|
|
315
|
|
|
364
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
675
|
|
|
$
|
933
|
|
|
$
|
941
|
|
|
$
|
878
|
|
|
$
|
1,084
|
|
|
30+ Delinq. % (a)
|
|
6.79
|
%
|
|
7.32
|
%
|
|
7.62
|
%
|
|
8.43
|
%
|
|
5.17
|
%
|
|||||
|
NPL %
|
|
5.71
|
|
|
8.69
|
|
|
7.86
|
|
|
6.00
|
|
|
5.21
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.15
|
|
|||||
|
Allowance / loans %
|
|
3.02
|
%
|
|
1.90
|
%
|
|
1.48
|
%
|
|
2.25
|
%
|
|
1.08
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
6.54
|
x
|
|||||||||
Corporate
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
31,473
|
|
|
$
|
39,221
|
|
|
$
|
53,556
|
|
|
$
|
71,380
|
|
|
$
|
97,450
|
|
|
Nonperforming loans
|
|
1,327
|
|
|
1,707
|
|
|
2,157
|
|
|
1,186
|
|
|
1,677
|
|
|||||
|
Allowance for loan losses as of December 31 (b)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
||||||||||
|
Accruing restructured loans
|
|
$
|
2,457
|
|
|
$
|
2,557
|
|
|
$
|
3,637
|
|
|
$
|
3,792
|
|
|
$
|
3,992
|
|
|
Nonaccruing restructured loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
2,457
|
|
|
$
|
2,557
|
|
|
$
|
3,637
|
|
|
$
|
3,792
|
|
|
$
|
3,992
|
|
|
30+ Delinq. % (a)
|
|
5.29
|
%
|
|
4.37
|
%
|
|
3.98
|
%
|
|
4.37
|
%
|
|
2.92
|
%
|
|||||
|
NPL %
|
|
4.22
|
|
|
4.35
|
|
|
4.03
|
|
|
1.66
|
|
|
1.72
|
|
|||||
|
Allowance / loans % (b)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
||||||||||
Non-Strategic
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
135,262
|
|
|
$
|
179,239
|
|
|
$
|
228,837
|
|
|
$
|
274,772
|
|
|
$
|
335,511
|
|
|
Nonperforming loans
|
|
12,846
|
|
|
19,657
|
|
|
23,806
|
|
|
25,602
|
|
|
29,532
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
10,924
|
|
|
$
|
13,033
|
|
|
$
|
15,074
|
|
|
$
|
18,807
|
|
|
$
|
18,955
|
|
|
Charge-offs
|
|
(393
|
)
|
|
(477
|
)
|
|
(2,179
|
)
|
|
(1,591
|
)
|
|
(3,127
|
)
|
|||||
|
Recoveries
|
|
3,148
|
|
|
1,421
|
|
|
2,509
|
|
|
2,403
|
|
|
1,687
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(4,971
|
)
|
|
(3,053
|
)
|
|
(2,371
|
)
|
|
(4,545
|
)
|
|
1,292
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
8,708
|
|
|
$
|
10,924
|
|
|
$
|
13,033
|
|
|
$
|
15,074
|
|
|
$
|
18,807
|
|
|
Accruing restructured loans
|
|
$
|
48,132
|
|
|
$
|
53,240
|
|
|
$
|
64,102
|
|
|
$
|
71,896
|
|
|
$
|
78,719
|
|
|
Nonaccruing restructured loans
|
|
10,329
|
|
|
14,116
|
|
|
16,114
|
|
|
17,360
|
|
|
18,666
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
58,461
|
|
|
$
|
67,356
|
|
|
$
|
80,216
|
|
|
$
|
89,256
|
|
|
$
|
97,385
|
|
|
30+ Delinq. % (a)
|
|
3.28
|
%
|
|
2.87
|
%
|
|
2.12
|
%
|
|
2.29
|
%
|
|
1.88
|
%
|
|||||
|
NPL %
|
|
9.50
|
|
|
10.97
|
|
|
10.40
|
|
|
9.32
|
|
|
8.80
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
0.40
|
|
|||||||||
|
Allowance / loans %
|
|
6.44
|
%
|
|
6.10
|
%
|
|
5.70
|
%
|
|
5.49
|
%
|
|
5.61
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
|
13.07
|
x
|
||||||||
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
170,390
|
|
|
$
|
222,448
|
|
|
$
|
287,820
|
|
|
$
|
352,698
|
|
|
$
|
441,456
|
|
|
Nonperforming loans
|
|
14,381
|
|
|
21,710
|
|
|
26,390
|
|
|
27,181
|
|
|
31,652
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
11,000
|
|
|
$
|
13,113
|
|
|
$
|
15,222
|
|
|
$
|
18,899
|
|
|
$
|
19,122
|
|
|
Charge-offs
|
|
(393
|
)
|
|
(477
|
)
|
|
(2,179
|
)
|
|
(1,591
|
)
|
|
(3,141
|
)
|
|||||
|
Recoveries
|
|
3,148
|
|
|
1,421
|
|
|
2,509
|
|
|
2,403
|
|
|
1,687
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
(4,936
|
)
|
|
(3,057
|
)
|
|
(2,439
|
)
|
|
(4,489
|
)
|
|
1,231
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
8,819
|
|
|
$
|
11,000
|
|
|
$
|
13,113
|
|
|
$
|
15,222
|
|
|
$
|
18,899
|
|
|
Accruing restructured loans
|
|
$
|
51,085
|
|
|
$
|
56,481
|
|
|
$
|
68,354
|
|
|
$
|
76,251
|
|
|
$
|
83,431
|
|
|
Nonaccruing restructured loans
|
|
10,508
|
|
|
14,365
|
|
|
16,440
|
|
|
17,675
|
|
|
19,030
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
61,593
|
|
|
$
|
70,846
|
|
|
$
|
84,794
|
|
|
$
|
93,926
|
|
|
$
|
102,461
|
|
|
30+ Delinq. % (a)
|
|
3.72
|
%
|
|
3.21
|
%
|
|
2.57
|
%
|
|
2.83
|
%
|
|
2.17
|
%
|
|||||
|
NPL %
|
|
8.44
|
|
|
9.76
|
|
|
9.17
|
|
|
7.71
|
|
|
7.17
|
|
|||||
|
Net charge-offs %
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
0.30
|
|
|||||||||
|
Allowance / loans %
|
|
5.18
|
%
|
|
4.95
|
%
|
|
4.56
|
%
|
|
4.32
|
%
|
|
4.28
|
%
|
|||||
|
Allowance / net charge-offs
|
|
NM
|
|
NM
|
|
NM
|
|
NM
|
|
|
13.00
|
x
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
(b)
|
An allowance has not been established for these loans as the valuation adjustment taken upon exercise of clean-up calls included expected losses.
|
|
|
|
December 31
|
||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017 (b)
|
|
2016
|
|
2015
|
|||||||||||
Regional Bank
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
460,742
|
|
|
$
|
432,529
|
|
|
$
|
439,745
|
|
|
$
|
351,198
|
|
|
$
|
344,405
|
|
|
Nonperforming loans
|
|
36
|
|
|
34
|
|
|
75
|
|
|
—
|
|
|
620
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
12,595
|
|
|
$
|
9,894
|
|
|
$
|
11,995
|
|
|
$
|
10,966
|
|
|
$
|
14,310
|
|
|
Charge-offs
|
|
(12,502
|
)
|
|
(14,143
|
)
|
|
(12,736
|
)
|
|
(13,983
|
)
|
|
(15,542
|
)
|
|||||
|
Recoveries
|
|
3,224
|
|
|
3,227
|
|
|
2,905
|
|
|
3,297
|
|
|
3,555
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
9,918
|
|
|
13,617
|
|
|
7,730
|
|
|
11,715
|
|
|
8,643
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
13,235
|
|
|
$
|
12,595
|
|
|
$
|
9,894
|
|
|
$
|
11,995
|
|
|
$
|
10,966
|
|
|
Accruing restructured loans
|
|
$
|
615
|
|
|
$
|
658
|
|
|
$
|
564
|
|
|
$
|
274
|
|
|
$
|
314
|
|
|
Nonaccruing restructured loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
615
|
|
|
$
|
658
|
|
|
$
|
564
|
|
|
$
|
274
|
|
|
$
|
314
|
|
|
30+ Delinq. % (a)
|
|
0.69
|
%
|
|
0.89
|
%
|
|
0.76
|
%
|
|
1.16
|
%
|
|
1.07
|
%
|
|||||
|
NPL %
|
|
0.01
|
|
|
0.01
|
|
|
0.02
|
|
|
—
|
|
|
0.18
|
|
|||||
|
Net charge-offs %
|
|
2.08
|
|
|
2.55
|
|
|
2.67
|
|
|
3.05
|
|
|
3.51
|
|
|||||
|
Allowance / loans %
|
|
2.87
|
%
|
|
2.91
|
%
|
|
2.25
|
%
|
|
3.42
|
%
|
|
3.18
|
%
|
|||||
|
Allowance / net charge-offs
|
|
1.43
|
x
|
|
1.15
|
x
|
|
1.01
|
x
|
|
1.12
|
x
|
|
0.91
|
x
|
|||||
Non-Strategic
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
35,122
|
|
|
$
|
85,841
|
|
|
$
|
180,154
|
|
|
$
|
7,835
|
|
|
$
|
10,131
|
|
|
Nonperforming loans
|
|
298
|
|
|
590
|
|
|
121
|
|
|
142
|
|
|
737
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
132
|
|
|
$
|
87
|
|
|
$
|
177
|
|
|
$
|
919
|
|
|
$
|
420
|
|
|
Charge-offs
|
|
(3,098
|
)
|
|
(5,545
|
)
|
|
(471
|
)
|
|
(241
|
)
|
|
(1,149
|
)
|
|||||
|
Recoveries
|
|
1,011
|
|
|
812
|
|
|
210
|
|
|
324
|
|
|
298
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
1,986
|
|
|
4,778
|
|
|
171
|
|
|
(825
|
)
|
|
1,350
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
31
|
|
|
$
|
132
|
|
|
$
|
87
|
|
|
$
|
177
|
|
|
$
|
919
|
|
|
Accruing restructured loans
|
|
$
|
38
|
|
|
$
|
37
|
|
|
$
|
29
|
|
|
$
|
32
|
|
|
$
|
63
|
|
|
Nonaccruing restructured loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
38
|
|
|
$
|
37
|
|
|
$
|
29
|
|
|
$
|
32
|
|
|
$
|
63
|
|
|
30+ Delinq. % (a)
|
|
4.05
|
%
|
|
5.35
|
%
|
|
2.41
|
%
|
|
1.73
|
%
|
|
1.47
|
%
|
|||||
|
NPL %
|
|
0.85
|
|
|
0.69
|
|
|
0.07
|
|
|
1.82
|
|
|
7.28
|
|
|||||
|
Net charge-offs %
|
|
3.60
|
|
|
3.78
|
|
|
3.82
|
|
|
NM
|
|
7.75
|
|
||||||
|
Allowance / loans %
|
|
0.09
|
%
|
|
0.15
|
%
|
|
0.05
|
%
|
|
2.26
|
%
|
|
9.07
|
%
|
|||||
|
Allowance / net charge-offs
|
|
0.01
|
x
|
|
0.03
|
x
|
|
0.33
|
x
|
|
NM
|
|
1.08
|
x
|
||||||
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Period-end loans
|
|
$
|
495,864
|
|
|
$
|
518,370
|
|
|
$
|
619,899
|
|
|
$
|
359,033
|
|
|
$
|
354,536
|
|
|
Nonperforming loans
|
|
334
|
|
|
624
|
|
|
196
|
|
|
142
|
|
|
1,357
|
|
|||||
|
Allowance for loan losses as of January 1
|
|
$
|
12,727
|
|
|
$
|
9,981
|
|
|
$
|
12,172
|
|
|
$
|
11,885
|
|
|
$
|
14,730
|
|
|
Charge-offs
|
|
(15,600
|
)
|
|
(19,688
|
)
|
|
(13,207
|
)
|
|
(14,224
|
)
|
|
(16,691
|
)
|
|||||
|
Recoveries
|
|
4,235
|
|
|
4,039
|
|
|
3,115
|
|
|
3,621
|
|
|
3,853
|
|
|||||
|
Provision/(provision credit) for loan losses
|
|
11,904
|
|
|
18,395
|
|
|
7,901
|
|
|
10,890
|
|
|
9,993
|
|
|||||
|
Allowance for loan losses as of December 31
|
|
$
|
13,266
|
|
|
$
|
12,727
|
|
|
$
|
9,981
|
|
|
$
|
12,172
|
|
|
$
|
11,885
|
|
|
Accruing restructured loans
|
|
$
|
653
|
|
|
$
|
695
|
|
|
$
|
593
|
|
|
$
|
306
|
|
|
$
|
377
|
|
|
Nonaccruing restructured loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total troubled debt restructurings
|
|
$
|
653
|
|
|
$
|
695
|
|
|
$
|
593
|
|
|
$
|
306
|
|
|
$
|
377
|
|
|
30+ Delinq. % (a)
|
|
0.93
|
%
|
|
1.63
|
%
|
|
1.24
|
%
|
|
1.17
|
%
|
|
1.08
|
%
|
|||||
|
NPL %
|
|
0.07
|
|
|
0.12
|
|
|
0.03
|
|
|
0.04
|
|
|
0.38
|
|
|||||
|
Net charge-offs %
|
|
2.25
|
|
|
2.83
|
|
|
2.69
|
|
|
2.95
|
|
|
3.64
|
|
|||||
|
Allowance / loans %
|
|
2.68
|
%
|
|
2.46
|
%
|
|
1.61
|
%
|
|
3.39
|
%
|
|
3.35
|
%
|
|||||
|
Allowance / net charge-offs
|
|
1.17
|
x
|
|
0.81
|
x
|
|
0.99
|
x
|
|
1.15
|
x
|
|
0.93
|
x
|
(a)
|
30+ Delinquency % includes all accounts delinquent more than one month and still accruing interest.
|
(b)
|
In 3Q18, the acquired CBF indirect auto portfolio was retrospectively re-classed through 4Q17 from the Regional Banking segment to the Non-Strategic segment.
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Beginning balance
|
|
$
|
180,424
|
|
|
$
|
189,555
|
|
|
$
|
202,068
|
|
|
$
|
210,242
|
|
|
$
|
232,448
|
|
|
Provision for loan losses
|
|
47,000
|
|
|
7,000
|
|
|
—
|
|
|
11,000
|
|
|
9,000
|
|
||||||
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial, financial, and industrial
|
|
33,778
|
|
|
15,492
|
|
|
17,657
|
|
|
18,460
|
|
|
22,406
|
|
|||||
|
Commercial real estate
|
|
1,181
|
|
|
783
|
|
|
195
|
|
|
1,371
|
|
|
3,550
|
|
|||||
|
Consumer real estate
|
|
7,781
|
|
|
9,357
|
|
|
13,156
|
|
|
21,993
|
|
|
30,068
|
|
|||||
|
Permanent mortgage
|
|
393
|
|
|
477
|
|
|
2,179
|
|
|
1,591
|
|
|
3,141
|
|
|||||
|
Credit card and other
|
|
15,600
|
|
|
19,688
|
|
|
13,207
|
|
|
14,224
|
|
|
16,691
|
|
|||||
Total charge-offs
|
|
58,733
|
|
|
45,797
|
|
|
46,394
|
|
|
57,639
|
|
|
75,856
|
|
||||||
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial, financial, and industrial
|
|
6,744
|
|
|
4,201
|
|
|
4,568
|
|
|
6,795
|
|
|
13,339
|
|
|||||
|
Commercial real estate
|
|
489
|
|
|
339
|
|
|
966
|
|
|
1,927
|
|
|
1,876
|
|
|||||
|
Consumer real estate
|
|
17,000
|
|
|
19,666
|
|
|
22,723
|
|
|
23,719
|
|
|
23,895
|
|
|||||
|
Permanent mortgage
|
|
3,148
|
|
|
1,421
|
|
|
2,509
|
|
|
2,403
|
|
|
1,687
|
|
|||||
|
Credit card and other
|
|
4,235
|
|
|
4,039
|
|
|
3,115
|
|
|
3,621
|
|
|
3,853
|
|
|||||
Total recoveries
|
|
31,616
|
|
|
29,666
|
|
|
33,881
|
|
|
38,465
|
|
|
44,650
|
|
||||||
Net charge-offs
|
|
27,117
|
|
|
16,131
|
|
|
12,513
|
|
|
19,174
|
|
|
31,206
|
|
||||||
Ending balance
|
|
$
|
200,307
|
|
|
$
|
180,424
|
|
|
$
|
189,555
|
|
|
$
|
202,068
|
|
|
$
|
210,242
|
|
|
Reserve for unfunded commitments
|
|
6,101
|
|
|
7,618
|
|
|
5,079
|
|
|
5,312
|
|
|
5,926
|
|
||||||
Total of allowance for loan losses and reserve for unfunded commitments
|
|
$
|
206,408
|
|
|
$
|
188,042
|
|
|
$
|
194,634
|
|
|
$
|
207,380
|
|
|
$
|
216,168
|
|
|
Loans and commitments:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total period end loans, net of unearned income
|
|
$
|
31,061,111
|
|
|
$
|
27,535,532
|
|
|
$
|
27,658,929
|
|
|
$
|
19,589,520
|
|
|
$
|
17,686,502
|
|
|
Remaining unfunded commitments
|
|
$
|
12,355,220
|
|
|
$
|
10,884,975
|
|
|
$
|
10,678,485
|
|
|
$
|
8,744,649
|
|
|
$
|
7,903,294
|
|
|
Average loans, net of unearned income
|
|
$
|
29,188,638
|
|
|
$
|
27,213,828
|
|
|
$
|
20,104,042
|
|
|
$
|
18,303,870
|
|
|
$
|
16,624,439
|
|
|
Reserve Rates
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial loans
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance/loans % (a)
|
|
0.65
|
%
|
|
0.63
|
%
|
|
0.62
|
%
|
|
0.86
|
%
|
|
0.82
|
%
|
|||||
|
Period end loans % of total loans
|
|
79
|
|
|
74
|
|
|
73
|
|
|
73
|
|
|
68
|
|
|||||
Consumer real estate
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance/loans % (a)
|
|
0.33
|
|
|
0.42
|
|
|
0.61
|
|
|
1.12
|
|
|
1.69
|
|
|||||
|
Period end loans % of total loans
|
|
19
|
|
|
23
|
|
|
23
|
|
|
23
|
|
|
27
|
|
|||||
Permanent mortgage
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance/loans %
|
|
5.18
|
|
|
4.95
|
|
|
4.56
|
|
|
4.32
|
|
|
4.28
|
|
|||||
|
Period end loans % of total loans
|
|
1
|
|
|
1
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|||||
Credit card and other
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance/loans % (a)
|
|
2.68
|
|
|
2.46
|
|
|
1.61
|
|
|
3.39
|
|
|
3.35
|
|
|||||
|
Period end loans % of total loans
|
|
2
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|||||
Allowance and net charge-off ratios
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance to total loans % (a)
|
|
0.64
|
|
|
0.66
|
|
|
0.69
|
|
|
1.03
|
|
|
1.19
|
|
||||||
Net charge-offs to average loans %
|
|
0.09
|
|
|
0.06
|
|
|
0.06
|
|
|
0.10
|
|
|
0.19
|
|
||||||
Allowance to net charge-offs
|
|
7.39
|
x
|
|
11.18
|
x
|
|
15.15
|
x
|
|
10.54
|
x
|
|
6.74
|
x
|
(a)
|
2017 decrease in allowance to loans reflects the addition of loans acquired from CBF at fair value which includes an estimate of life of loan credit losses.
|
|
|
December 31
|
|||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial, financial, and industrial (b)
|
|
$
|
74,312
|
|
|
$
|
39,776
|
|
|
$
|
31,153
|
|
|
$
|
32,736
|
|
|
$
|
26,313
|
|
|
Commercial real estate
|
|
1,825
|
|
|
2,991
|
|
|
1,393
|
|
|
2,776
|
|
|
8,684
|
|
|||||
|
Total commercial
|
|
76,137
|
|
|
42,767
|
|
|
32,546
|
|
|
35,512
|
|
|
34,997
|
|
|||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Consumer real estate
|
|
71,313
|
|
|
82,648
|
|
|
71,487
|
|
|
82,812
|
|
|
111,092
|
|
|||||
|
Permanent mortgage
|
|
14,381
|
|
|
21,710
|
|
|
26,390
|
|
|
27,181
|
|
|
31,652
|
|
|||||
|
Credit card & other
|
|
334
|
|
|
624
|
|
|
196
|
|
|
142
|
|
|
1,357
|
|
|||||
|
Total consumer
|
|
86,028
|
|
|
104,982
|
|
|
98,073
|
|
|
110,135
|
|
|
144,101
|
|
|||||
|
Total nonperforming loans (c) (d)
|
|
162,165
|
|
|
147,749
|
|
|
130,619
|
|
|
145,647
|
|
|
179,098
|
|
|||||
Nonperforming loans held-for-sale (d)
|
|
4,047
|
|
|
5,328
|
|
|
6,971
|
|
|
7,741
|
|
|
7,846
|
|
||||||
Foreclosed real estate and other assets
|
|
15,660
|
|
|
22,387
|
|
|
39,566
|
|
|
11,235
|
|
|
24,977
|
|
||||||
Foreclosed real estate from GNMA loans
|
|
2,178
|
|
|
2,903
|
|
|
3,816
|
|
|
5,002
|
|
|
8,086
|
|
||||||
|
Total foreclosed real estate and other assets
|
|
17,838
|
|
|
25,290
|
|
|
43,382
|
|
|
16,237
|
|
|
33,063
|
|
|||||
|
Total nonperforming assets (d) (e)
|
|
$
|
181,872
|
|
|
$
|
175,464
|
|
|
$
|
177,156
|
|
|
$
|
164,623
|
|
|
$
|
211,921
|
|
Troubled debt restructurings (f):
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Accruing restructured loans
|
|
$
|
121,370
|
|
|
$
|
142,524
|
|
|
$
|
170,930
|
|
|
$
|
203,445
|
|
|
$
|
198,059
|
|
|
Nonaccruing restructured loans (d) (g)
|
|
84,928
|
|
|
85,695
|
|
|
63,429
|
|
|
81,705
|
|
|
98,113
|
|
|||||
|
Total troubled debt restructurings (f)
|
|
$
|
206,298
|
|
|
$
|
228,219
|
|
|
$
|
234,359
|
|
|
$
|
285,150
|
|
|
$
|
296,172
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Allowance to nonperforming loans in the loan portfolio (d)
|
|
1.24
|
x
|
|
1.22
|
x
|
|
1.45
|
x
|
|
1.39
|
x
|
|
1.17
|
x
|
(a)
|
Balances do not include PCI loans even though the customer may be contractually past due. PCI loans were recorded at fair value upon acquisition and accrete interest income over the remaining life of the loan.
|
(b)
|
2019 increase driven by three relationships transferring to nonaccrual.
|
(c)
|
Under the original terms of the loans, estimated interest income would have been approximately $11 million, $9 million, and $10 million during 2019, 2018 and 2017, respectively.
|
(d)
|
Excludes loans that are 90 or more days past due and still accruing interest.
|
(e)
|
Balances do not include PCI loans or government-insured foreclosed real estate.
|
(f)
|
Excludes TDRs that are classified as held-for-sale nearly all of which are accounted for under the fair value option.
|
(g)
|
Amounts also included in nonperforming loans above.
|
|
|
December 31
|
|||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Nonperforming loans (a) (b)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Regional bank
|
|
$
|
114,514
|
|
|
$
|
81,046
|
|
|
$
|
54,816
|
|
|
$
|
51,839
|
|
|
$
|
58,152
|
|
|
Non-strategic
|
|
47,651
|
|
|
66,703
|
|
|
75,803
|
|
|
93,808
|
|
|
120,946
|
|
|||||
|
Consolidated
|
|
$
|
162,165
|
|
|
$
|
147,749
|
|
|
$
|
130,619
|
|
|
$
|
145,647
|
|
|
$
|
179,098
|
|
Foreclosed real estate (c)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Regional bank
|
|
$
|
12,347
|
|
|
$
|
18,535
|
|
|
$
|
34,679
|
|
|
$
|
5,081
|
|
|
$
|
16,298
|
|
|
Non-strategic
|
|
3,313
|
|
|
3,852
|
|
|
4,887
|
|
|
6,154
|
|
|
8,679
|
|
|||||
|
Consolidated
|
|
$
|
15,660
|
|
|
$
|
22,387
|
|
|
$
|
39,566
|
|
|
$
|
11,235
|
|
|
$
|
24,977
|
|
Nonperforming Assets (a) (b) (c)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Regional bank
|
|
$
|
126,861
|
|
|
$
|
99,581
|
|
|
$
|
89,495
|
|
|
$
|
56,920
|
|
|
$
|
74,450
|
|
|
Non-strategic
|
|
50,964
|
|
|
70,555
|
|
|
80,690
|
|
|
99,962
|
|
|
129,625
|
|
|||||
|
Consolidated
|
|
$
|
177,825
|
|
|
$
|
170,136
|
|
|
$
|
170,185
|
|
|
$
|
156,882
|
|
|
$
|
204,075
|
|
NPL %
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Regional bank
|
|
0.38
|
%
|
|
0.31
|
%
|
|
0.21
|
%
|
|
0.29
|
%
|
|
0.37
|
%
|
|||||
|
Non-strategic
|
|
5.83
|
%
|
|
6.00
|
%
|
|
5.34
|
%
|
|
5.92
|
%
|
|
5.99
|
%
|
|||||
|
Consolidated
|
|
0.52
|
%
|
|
0.54
|
%
|
|
0.47
|
%
|
|
0.74
|
%
|
|
1.01
|
%
|
|||||
NPA % (d)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Regional bank
|
|
0.42
|
%
|
|
0.38
|
%
|
|
0.34
|
%
|
|
0.32
|
%
|
|
0.48
|
%
|
|||||
|
Non-strategic
|
|
6.21
|
%
|
|
6.33
|
%
|
|
5.66
|
%
|
|
6.29
|
%
|
|
6.39
|
%
|
|||||
|
Consolidated
|
|
0.57
|
%
|
|
0.62
|
%
|
|
0.61
|
%
|
|
0.80
|
%
|
|
1.15
|
%
|
(a)
|
Excludes loans that are 90 or more days past due and still accruing interest.
|
(b)
|
Excludes loans classified as held-for-sale.
|
(c)
|
Excludes foreclosed real estate and receivables related to government insured mortgages of $10.4 million, $3.1 million, $5.2 million, $6.6 million, and $9.0 million during 2019, 2018, 2017, 2016, and 2015, respectively.
|
(d)
|
Ratio is non-performing assets related to the loan portfolio to total loans plus foreclosed real estate and other assets.
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
Beginning balance, January 1
|
|
$
|
22,387
|
|
|
$
|
39,566
|
|
Valuation adjustments
|
|
(927
|
)
|
|
(2,599
|
)
|
||
New foreclosed property
|
|
8,550
|
|
|
12,148
|
|
||
Disposals
|
|
(14,350
|
)
|
|
(26,728
|
)
|
||
Ending balance, December 31 (a)
|
|
$
|
15,660
|
|
|
$
|
22,387
|
|
(a)
|
Excludes OREO and receivables related to government insured mortgages of $10.4 million and $3.1 million as of December 31, 2019 and 2018, respectively.
|
|
|
December 31
|
|||||||||||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||
Loans past due 90 days or more and still accruing (a) (b):
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial, financial, and industrial
|
|
$
|
2,035
|
|
|
$
|
1,775
|
|
|
$
|
19,654
|
|
|
$
|
257
|
|
|
$
|
1,083
|
|
|
Commercial real estate
|
|
95
|
|
|
1,752
|
|
|
2,051
|
|
|
—
|
|
|
161
|
|
|||||
Total commercial
|
|
2,130
|
|
|
3,527
|
|
|
21,705
|
|
|
257
|
|
|
1,244
|
|
||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Consumer real estate
|
|
14,083
|
|
|
22,246
|
|
|
14,433
|
|
|
16,110
|
|
|
16,668
|
|
|||||
|
Permanent mortgage
|
|
4,032
|
|
|
4,562
|
|
|
3,460
|
|
|
5,428
|
|
|
3,991
|
|
|||||
|
Credit card & other
|
|
1,614
|
|
|
2,126
|
|
|
1,970
|
|
|
1,590
|
|
|
1,398
|
|
|||||
Total consumer
|
|
19,729
|
|
|
28,934
|
|
|
19,863
|
|
|
23,128
|
|
|
22,057
|
|
||||||
Total loans past due 90 days or more and still accruing (a) (b)
|
|
$
|
21,859
|
|
|
$
|
32,461
|
|
|
$
|
41,568
|
|
|
$
|
23,385
|
|
|
$
|
23,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans 30 to 89 days past due
|
|
$
|
36,052
|
|
|
$
|
42,703
|
|
|
$
|
50,884
|
|
|
$
|
42,570
|
|
|
$
|
50,896
|
|
|
Loans 30 to 89 days past due - guaranteed (c)
|
|
—
|
|
|
82
|
|
|
85
|
|
|
89
|
|
|
—
|
|
||||||
Loans held-for-sale 30 to 89 days past due (b)
|
|
3,732
|
|
|
5,790
|
|
|
13,419
|
|
|
6,462
|
|
|
7,133
|
|
||||||
Loans held-for-sale 30 to 89 days past due - guaranteed portion (b) (c)
|
|
3,424
|
|
|
4,848
|
|
|
5,975
|
|
|
6,248
|
|
|
7,133
|
|
||||||
Loans held-for-sale 90 days past due (b)
|
|
6,484
|
|
|
7,368
|
|
|
10,885
|
|
|
14,868
|
|
|
17,230
|
|
||||||
Loans held-for-sale 90 days past due - guaranteed portion (b) (c)
|
|
6,417
|
|
|
7,237
|
|
|
9,451
|
|
|
14,657
|
|
|
17,131
|
|
||||||
Potential problem assets (d)
|
|
$
|
346,896
|
|
|
$
|
316,952
|
|
|
$
|
327,214
|
|
|
$
|
290,354
|
|
|
$
|
208,706
|
|
(a)
|
Excludes loans classified as held-for-sale.
|
(b)
|
Amounts are not included in nonperforming/nonaccrual loans.
|
(c)
|
Guaranteed loans include FHA, VA, and GNMA loans repurchased through the GNMA buyout program.
|
(d)
|
Includes past due loans.
|
(Dollars in thousands)
|
|
As of
December 31, 2019
|
|
As of
December 31, 2018
|
||||
Held-to-maturity:
|
|
|
|
|
||||
Permanent mortgage:
|
|
|
|
|
||||
Current
|
|
$
|
49,086
|
|
|
$
|
54,114
|
|
Delinquent
|
|
1,999
|
|
|
2,367
|
|
||
Non-accrual (a)
|
|
10,508
|
|
|
14,365
|
|
||
Total permanent mortgage
|
|
61,593
|
|
|
70,846
|
|
||
Consumer real estate:
|
|
|
|
|
||||
Current
|
|
56,439
|
|
|
68,960
|
|
||
Delinquent
|
|
2,635
|
|
|
2,311
|
|
||
Non-accrual (b)
|
|
41,579
|
|
|
47,163
|
|
||
Total consumer real estate
|
|
100,653
|
|
|
118,434
|
|
||
Credit card and other:
|
|
|
|
|
||||
Current
|
|
615
|
|
|
665
|
|
||
Delinquent
|
|
38
|
|
|
30
|
|
||
Non-accrual
|
|
—
|
|
|
—
|
|
||
Total credit card and other
|
|
653
|
|
|
695
|
|
||
Commercial loans:
|
|
|
|
|
||||
Current
|
|
10,558
|
|
|
13,246
|
|
||
Delinquent
|
|
—
|
|
|
831
|
|
||
Non-accrual
|
|
32,841
|
|
|
24,167
|
|
||
Total commercial loans
|
|
43,399
|
|
|
38,244
|
|
||
Total held-to-maturity
|
|
$
|
206,298
|
|
|
$
|
228,219
|
|
Held-for-sale:
|
|
|
|
|
||||
Current
|
|
$
|
39,014
|
|
|
$
|
42,574
|
|
Delinquent
|
|
8,008
|
|
|
10,041
|
|
||
Non-accrual
|
|
4,106
|
|
|
5,209
|
|
||
Total held-for-sale
|
|
51,128
|
|
|
57,824
|
|
||
Total troubled debt restructurings
|
|
$
|
257,426
|
|
|
$
|
286,043
|
|
(a)
|
Balances as of December 31, 2019 and 2018, include $2.3 million and $3.6 million, respectively, of discharged bankruptcies.
|
(b)
|
Balances as of December 31, 2019 and 2018, include $10.3 million and $13.0 million, respectively, of discharged bankruptcies.
|
1.
|
Specific Risk Committees: The Board has delegated authority to the Chief Executive Officer (“CEO”) to manage Business Strategy and Reputation Risk, and the general business affairs of the Company under the Board’s oversight. The CEO utilizes the executive management team and the Executive Risk Management Committee to carry out these duties and to analyze existing and emerging strategic and reputation risks and determines the appropriate course of action. The Executive Risk Management Committee is comprised of the CEO and certain officers designated by the CEO. The Executive Risk Management Committee is supported by a set of specific risk committees focused on unique risk types (e.g. liquidity, credit, operational, etc). These risk committees provide a mechanism that assembles the necessary expertise and perspectives of the management team to discuss emerging risk issues, monitor the Company’s risk-taking activities, and evaluate specific transactions and exposures. These committees also monitor the direction and trend of risks relative to business strategies and market conditions and direct management to respond to risk issues.
|
2.
|
The Risk Management Organization: The Company’s risk management organization, led by the Chief Risk Officer and Chief Credit Officer, provides objective oversight of risk-taking activities. The risk management organization translates FHN’s overall risk tolerance into approved limits and formal policies and is supported by corporate staff functions, including the Corporate Secretary, Legal, Finance, Human Resources, and Technology. Risk management also works with business units and functional experts to establish appropriate operating standards and monitor business practices in relation to those standards. Additionally, risk management proactively works with business units and senior management to focus management on key risks in the Company and emerging trends that may change FHN’s risk profile. The Chief Risk Officer has overall responsibility and accountability for enterprise risk management and aggregate risk reporting.
|
3.
|
Business Unit Risk Management: The Company’s business units are responsible for identifying, acknowledging, quantifying, mitigating, and managing all risks arising within their respective units. They determine and execute their business strategies, which puts them closest to the changing nature of risks and they are best able to take the needed actions to manage and mitigate those risks. The business units are supported by the risk management organization that helps identify and consider risks when making business decisions. Management processes, structure, and policies are designed to help ensure compliance with laws and regulations as well as provide organizational clarity for authority, decision-making, and accountability. The risk governance structure supports and promotes the escalation of material items to executive management and the Board.
|
4.
|
Independent Assurance Functions: Internal Audit, Credit Assurance Services (“CAS”), and Model Validation provide an independent and objective assessment of the design and execution of the Company’s internal control system, including management processes, risk governance, and policies and procedures. These groups’ activities are designed to provide reasonable assurance that risks are appropriately identified and communicated; resources are safeguarded; significant financial, managerial, and operating information is complete, accurate, and reliable; and employee actions are in compliance with the Company’s policies and applicable laws and regulations. Internal Audit and CAS report to the Chief Audit Executive, who is appointed by and reports to the Audit Committee of the
|
|
|
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
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Year Ended December 31, 2018
|
|
As of
December 31, 2018 |
||||||||||||
(Dollars in thousands)
|
|
Mean
|
|
High
|
|
Low
|
|
|||||||||
1-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
$
|
1,728
|
|
|
$
|
2,660
|
|
|
$
|
1,148
|
|
|
$
|
1,878
|
|
SVaR
|
|
9,191
|
|
|
11,918
|
|
|
6,576
|
|
|
8,881
|
|
||||
10-day
|
|
|
|
|
|
|
|
|
||||||||
VaR
|
|
3,735
|
|
|
5,124
|
|
|
2,601
|
|
|
3,258
|
|
||||
SVaR
|
|
24,762
|
|
|
32,343
|
|
|
16,257
|
|
|
21,621
|
|
|
|
As of December 31, 2019
|
|
As of December 31, 2018
|
||||||||||||
(Dollars in thousands)
|
|
1-day
|
|
10-day
|
|
1-day
|
|
10-day
|
||||||||
Interest rate risk
|
|
$
|
693
|
|
|
$
|
3,929
|
|
|
$
|
618
|
|
|
$
|
1,514
|
|
Credit spread risk
|
|
417
|
|
|
828
|
|
|
394
|
|
|
596
|
|
•
|
Business Continuity Planning/Records Management
|
•
|
Compliance/Legal
|
•
|
Program Governance
|
•
|
Fiduciary
|
•
|
Financial Crimes (including Bank Secrecy Act, know your customer, security, and fraud)
|
•
|
Financial (including disclosure controls and procedures)
|
•
|
Information Technology (including cybersecurity)
|
•
|
Vendor
|
|
|
Moody's (a)
|
|
Fitch (b)
|
|
First Horizon National Corporation
|
|
|
|
|
|
|
Overall credit rating: Long-term/Short-term/Outlook
|
Baa3/Stable
|
|
BBB/F2/Stable
|
|
|
Long-term senior debt
|
Baa3
|
|
BBB
|
|
|
Subordinated debt (c)
|
Baa3
|
|
BBB-
|
|
|
Junior subordinated debt (c)
|
Ba1
|
|
BB-
|
|
|
Preferred stock
|
Ba2
|
|
B+
|
|
First Horizon Bank
|
|
|
|
|
|
|
Overall credit rating: Long-term/Short-term/Outlook
|
Baa3/P-2/Stable
|
|
BBB/F2/Stable
|
|
|
Long-term/short-term deposits
|
A3/P-2
|
|
BBB+/F2
|
|
|
Long-term/short-term senior debt
|
Baa3/P-2
|
|
BBB/F2
|
|
|
Subordinated debt (c)
|
Baa3
|
|
BBB-
|
|
|
Preferred stock
|
Ba2
|
|
B+
|
|
FT Real Estate Securities Company, Inc.
|
|
|
|||
|
Preferred stock
|
Ba1
|
|
|
|
|
|
Payments due by period (a)
|
||||||||||||||||||
|
|
Less than
|
|
1 year -
|
|
3 years -
|
|
After 5
|
|
|
||||||||||
(Dollars in thousands)
|
1 year
|
|
< 3 years
|
|
< 5 years
|
|
years
|
|
Total
|
|||||||||||
Contractual obligations:
|
|
|
|
|
|
|
|
|
|
|||||||||||
Time deposit maturities (b) (c)
|
$
|
2,824,792
|
|
|
$
|
641,798
|
|
|
$
|
133,059
|
|
|
$
|
18,688
|
|
|
$
|
3,618,337
|
|
|
Term borrowings (b) (d)
|
500,000
|
|
|
236
|
|
|
—
|
|
|
316,661
|
|
|
816,897
|
|
||||||
Annual rental commitments under noncancelable leases (b) (e)
|
26,594
|
|
|
48,180
|
|
|
44,911
|
|
|
156,524
|
|
|
276,209
|
|
||||||
Purchase obligations
|
92,844
|
|
|
63,796
|
|
|
24,383
|
|
|
3,976
|
|
|
184,999
|
|
||||||
Total contractual obligations
|
$
|
3,444,230
|
|
|
$
|
754,010
|
|
|
$
|
202,353
|
|
|
$
|
495,849
|
|
|
$
|
4,896,442
|
|
(a)
|
Excludes a $24.4 million liability for unrecognized tax benefits as the timing of payment cannot be reasonably estimated.
|
(b)
|
Amounts do not include interest.
|
(c)
|
See Note 8 - Time Deposit Maturities for further details.
|
(d)
|
See Note 10 - Term Borrowings for further details.
|
(e)
|
See Note 6 - Premises, Equipment and Leases for further details.
|
|
|
2019
|
|
2018
|
||||||||||||||||||||||||||||
|
|
Fourth
|
|
Third
|
|
Second
|
|
First
|
|
Fourth
|
|
Third
|
|
Second
|
|
First
|
||||||||||||||||
(Dollars in millions except per share data)
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|||||||||||||||||
Summary income information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest income
|
$
|
404.1
|
|
|
$
|
407.5
|
|
|
$
|
412.1
|
|
|
$
|
400.6
|
|
|
$
|
401.2
|
|
|
$
|
393.7
|
|
|
$
|
387.8
|
|
|
$
|
363.4
|
|
|
Interest expense
|
92.7
|
|
|
106.8
|
|
|
108.5
|
|
|
106.1
|
|
|
98.7
|
|
|
88.0
|
|
|
76.9
|
|
|
62.2
|
|
|||||||||
Provision/(provision credit) for loan losses
|
10.0
|
|
|
15.0
|
|
|
13.0
|
|
|
9.0
|
|
|
6.0
|
|
|
2.0
|
|
|
—
|
|
|
(1.0
|
)
|
|||||||||
Noninterest income
|
183.3
|
|
|
171.7
|
|
|
158.0
|
|
|
141.0
|
|
|
110.3
|
|
|
349.0
|
|
|
127.5
|
|
|
136.0
|
|
|||||||||
Noninterest expense
|
327.4
|
|
|
307.7
|
|
|
300.4
|
|
|
296.1
|
|
|
281.9
|
|
|
294.0
|
|
|
332.8
|
|
|
313.3
|
|
|||||||||
Net income/(loss)
|
121.3
|
|
|
113.9
|
|
|
113.7
|
|
|
103.4
|
|
|
100.8
|
|
|
274.7
|
|
|
86.0
|
|
|
95.0
|
|
|||||||||
Income/(loss) available to common shareholders
|
$
|
116.8
|
|
|
$
|
109.5
|
|
|
$
|
109.3
|
|
|
$
|
99.0
|
|
|
$
|
96.3
|
|
|
$
|
270.3
|
|
|
$
|
81.6
|
|
|
$
|
90.6
|
|
|
Earnings/(loss) per common share
|
$
|
0.38
|
|
|
$
|
0.35
|
|
|
$
|
0.35
|
|
|
$
|
0.31
|
|
|
$
|
0.30
|
|
|
$
|
0.83
|
|
|
$
|
0.25
|
|
|
$
|
0.28
|
|
|
Diluted earnings/(loss) per common share
|
0.37
|
|
|
0.35
|
|
|
0.35
|
|
|
0.31
|
|
|
0.30
|
|
|
0.83
|
|
|
0.25
|
|
|
0.27
|
|
|||||||||
Common stock information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Closing price per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
High
|
$
|
17.28
|
|
|
$
|
16.69
|
|
|
$
|
15.21
|
|
|
$
|
15.77
|
|
|
$
|
17.51
|
|
|
$
|
18.85
|
|
|
$
|
19.56
|
|
|
$
|
20.61
|
|
|
Low
|
15.41
|
|
|
14.66
|
|
|
13.41
|
|
|
13.37
|
|
|
12.40
|
|
|
17.03
|
|
|
17.84
|
|
|
18.35
|
|
||||||||
|
Period-end
|
16.56
|
|
|
16.20
|
|
|
14.93
|
|
|
13.98
|
|
|
13.16
|
|
|
17.26
|
|
|
17.84
|
|
|
18.83
|
|
||||||||
Cash dividends declared per share
|
0.14
|
|
|
0.14
|
|
|
0.14
|
|
|
0.14
|
|
|
0.12
|
|
|
0.12
|
|
|
0.12
|
|
|
0.12
|
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Tangible Common Equity (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(A) Total equity (GAAP)
|
|
$
|
5,076,008
|
|
|
$
|
4,785,380
|
|
|
$
|
4,580,488
|
|
|
$
|
2,705,084
|
|
|
$
|
2,639,586
|
|
Less: Noncontrolling interest (a)
|
|
295,431
|
|
|
295,431
|
|
|
295,431
|
|
|
295,431
|
|
|
295,431
|
|
|||||
Less: Preferred stock (a)
|
|
95,624
|
|
|
95,624
|
|
|
95,624
|
|
|
95,624
|
|
|
95,624
|
|
|||||
Total common equity
|
|
4,684,953
|
|
|
4,394,325
|
|
|
4,189,433
|
|
|
2,314,029
|
|
|
2,248,531
|
|
|||||
Less: Intangible assets (GAAP) (b)
|
|
1,562,987
|
|
|
1,587,822
|
|
|
1,571,242
|
|
|
212,388
|
|
|
217,522
|
|
|||||
(B) Tangible common equity (Non-GAAP)
|
|
3,121,966
|
|
|
2,806,503
|
|
|
2,618,191
|
|
|
2,101,641
|
|
|
2,031,009
|
|
|||||
Less: Unrealized gains/(losses) on AFS securities, net of tax
|
|
31,079
|
|
|
(75,736
|
)
|
|
(21,997
|
)
|
|
(17,232
|
)
|
|
3,394
|
|
|||||
(C) Adjusted tangible common equity (Non-GAAP)
|
|
$
|
3,090,887
|
|
|
$
|
2,882,239
|
|
|
$
|
2,640,188
|
|
|
$
|
2,118,873
|
|
|
$
|
2,027,615
|
|
Tangible Assets (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(D) Total assets (GAAP)
|
|
$
|
43,310,900
|
|
|
$
|
40,832,258
|
|
|
$
|
41,423,388
|
|
|
$
|
28,555,231
|
|
|
$
|
26,192,637
|
|
Less: Intangible assets (GAAP) (b)
|
|
1,562,987
|
|
|
1,587,822
|
|
|
1,571,242
|
|
|
212,388
|
|
|
217,522
|
|
|||||
(E) Tangible assets (Non-GAAP)
|
|
$
|
41,747,913
|
|
|
$
|
39,244,436
|
|
|
$
|
39,852,146
|
|
|
$
|
28,342,843
|
|
|
$
|
25,975,115
|
|
Average Tangible Common Equity (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Average total equity (GAAP)
|
|
$
|
4,920,899
|
|
|
$
|
4,617,529
|
|
|
$
|
2,970,308
|
|
|
$
|
2,691,478
|
|
|
$
|
2,581,187
|
|
Less: Average noncontrolling interest (a)
|
|
295,431
|
|
|
295,431
|
|
|
295,431
|
|
|
295,431
|
|
|
295,431
|
|
|||||
Less: Average preferred stock (a)
|
|
95,624
|
|
|
95,624
|
|
|
95,624
|
|
|
95,624
|
|
|
95,624
|
|
|||||
(F) Total average common equity
|
|
$
|
4,529,844
|
|
|
$
|
4,226,474
|
|
|
$
|
2,579,253
|
|
|
$
|
2,300,423
|
|
|
$
|
2,190,132
|
|
Less: Average intangible assets (GAAP) (b)
|
|
1,575,338
|
|
|
1,569,987
|
|
|
376,306
|
|
|
214,915
|
|
|
183,127
|
|
|||||
(G) Average tangible common equity (Non-GAAP)
|
|
$
|
2,954,506
|
|
|
$
|
2,656,487
|
|
|
$
|
2,202,947
|
|
|
$
|
2,085,508
|
|
|
$
|
2,007,005
|
|
Net Income Available to Common Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(H) Net income available to common shareholders
|
|
$
|
434,708
|
|
|
$
|
538,842
|
|
|
$
|
159,315
|
|
|
$
|
220,846
|
|
|
$
|
79,679
|
|
Risk Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
(I) Risk weighted assets (c)
|
|
$
|
37,045,782
|
|
|
$
|
33,002,595
|
|
|
$
|
33,373,877
|
|
|
$
|
23,914,158
|
|
|
$
|
21,812,015
|
|
Ratios
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(A)/(D) Total period-end equity to period-end assets (GAAP)
|
|
11.72
|
%
|
|
11.72
|
%
|
|
11.06
|
%
|
|
9.47
|
%
|
|
10.08
|
%
|
|||||
(B)/(E) Tangible common equity to tangible assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(“TCE/TA”) (Non-GAAP) (d)
|
|
7.48
|
|
|
7.15
|
|
|
6.57
|
|
|
7.42
|
|
|
7.82
|
|
|||||
(C)/(I) Adjusted tangible common equity to
|
|
|
|
|
|
|
|
|
|
|
||||||||||
risk weighted assets ("TCE/RWA") (Non-GAAP) (d)
|
|
8.34
|
|
|
8.73
|
|
|
7.91
|
|
|
8.86
|
|
|
9.30
|
|
|||||
(H)/(F) Return on average common equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(“ROCE”) (GAAP) (d)
|
|
9.60
|
|
|
12.75
|
|
|
6.18
|
|
|
9.60
|
|
|
3.64
|
|
|||||
(H)/(G) Return on average tangible common
|
|
|
|
|
|
|
|
|
|
|
||||||||||
equity (“ROTCE”) (Non-GAAP) (d)
|
|
14.71
|
|
|
20.28
|
|
|
7.23
|
|
|
10.59
|
|
|
3.97
|
|
OTC
|
One-time close, a mortgage product which allowed simplified conversion of a construction loan to permanent financing
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth Rates
|
||||||||||||
(Dollars in millions except per share data)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
19/18
|
|
19/15**
|
||||||||||
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and fees on loans
|
|
$
|
1,394.4
|
|
|
$
|
1,286.5
|
|
|
$
|
816.8
|
|
|
$
|
679.9
|
|
|
$
|
600.3
|
|
|
8%
|
|
23%
|
Interest on investment securities available-for-sale
|
|
120.6
|
|
|
130.4
|
|
|
105.0
|
|
|
96.7
|
|
|
93.6
|
|
|
(8)%
|
|
7%
|
|||||
Interest on investment securities held-to-maturity
|
|
0.5
|
|
|
0.5
|
|
|
0.6
|
|
|
0.8
|
|
|
0.3
|
|
|
(5)%
|
|
15%
|
|||||
Interest on loans held-for-sale
|
|
31.1
|
|
|
45.1
|
|
|
17.5
|
|
|
5.5
|
|
|
5.5
|
|
|
(31)%
|
|
55%
|
|||||
Interest on trading securities
|
|
46.6
|
|
|
58.7
|
|
|
35.0
|
|
|
30.8
|
|
|
35.1
|
|
|
(21)%
|
|
7%
|
|||||
Interest on other earning assets
|
|
31.1
|
|
|
24.9
|
|
|
15.0
|
|
|
4.2
|
|
|
1.7
|
|
|
25%
|
|
NM
|
|||||
Total interest income
|
|
1,624.3
|
|
|
1,546.0
|
|
|
989.9
|
|
|
817.9
|
|
|
736.4
|
|
|
5%
|
|
22%
|
|||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Savings
|
|
144.4
|
|
|
107.7
|
|
|
42.5
|
|
|
19.6
|
|
|
12.0
|
|
|
34%
|
|
86%
|
|||||
Time deposits
|
|
84.0
|
|
|
53.1
|
|
|
13.1
|
|
|
10.0
|
|
|
8.7
|
|
|
58%
|
|
76%
|
|||||
Other interest-bearing deposits
|
|
78.8
|
|
|
55.7
|
|
|
24.5
|
|
|
10.4
|
|
|
4.5
|
|
|
41%
|
|
NM
|
|||||
Interest on trading liabilities
|
|
12.5
|
|
|
19.4
|
|
|
15.5
|
|
|
15.0
|
|
|
16.0
|
|
|
(36)%
|
|
(6)%
|
|||||
Interest on short-term borrowings
|
|
41.2
|
|
|
36.7
|
|
|
16.0
|
|
|
4.7
|
|
|
3.2
|
|
|
12%
|
|
90%
|
|||||
Interest on term borrowings
|
|
53.3
|
|
|
53.0
|
|
|
36.0
|
|
|
29.1
|
|
|
38.4
|
|
|
1%
|
|
9%
|
|||||
Total interest expense
|
|
414.2
|
|
|
325.7
|
|
|
147.6
|
|
|
88.8
|
|
|
82.7
|
|
|
27%
|
|
50%
|
|||||
Net interest income
|
|
1,210.2
|
|
|
1,220.3
|
|
|
842.3
|
|
|
729.1
|
|
|
653.7
|
|
|
(1)%
|
|
17%
|
|||||
Provision for loan losses
|
|
47.0
|
|
|
7.0
|
|
|
—
|
|
|
11.0
|
|
|
9.0
|
|
|
NM
|
|
51%
|
|||||
Net interest income after provision for loan losses
|
|
1,163.2
|
|
|
1,213.3
|
|
|
842.3
|
|
|
718.1
|
|
|
644.7
|
|
|
(4)%
|
|
16%
|
|||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income
|
|
278.8
|
|
|
167.9
|
|
|
216.6
|
|
|
268.6
|
|
|
231.3
|
|
|
66%
|
|
5%
|
|||||
Deposit transactions and cash management
|
|
131.7
|
|
|
133.3
|
|
|
110.6
|
|
|
108.6
|
|
|
112.8
|
|
|
(1)%
|
|
4%
|
|||||
Brokerage, management fees and commissions
|
|
55.5
|
|
|
54.8
|
|
|
48.5
|
|
|
42.9
|
|
|
46.5
|
|
|
1%
|
|
5%
|
|||||
Trust services and investment management
|
|
29.5
|
|
|
29.8
|
|
|
28.4
|
|
|
27.7
|
|
|
27.6
|
|
|
(1)%
|
|
2%
|
|||||
Bankcard income
|
|
28.3
|
|
|
29.3
|
|
|
26.4
|
|
|
25.1
|
|
|
23.3
|
|
|
(3)%
|
|
5%
|
|||||
Bank-owned life insurance
|
|
19.2
|
|
|
19.0
|
|
|
15.1
|
|
|
14.7
|
|
|
14.7
|
|
|
1%
|
|
7%
|
|||||
Debt securities gains/(losses), net
|
|
(0.3
|
)
|
|
0.1
|
|
|
0.5
|
|
|
1.5
|
|
|
1.8
|
|
|
NM
|
|
NM
|
|||||
Equity securities gains/(losses), net
|
|
0.4
|
|
|
212.9
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
(0.5
|
)
|
|
NM
|
|
NM
|
|||||
All other income and commissions
|
|
111.0
|
|
|
75.8
|
|
|
43.9
|
|
|
63.5
|
|
|
59.6
|
|
|
46%
|
|
17%
|
|||||
Total noninterest income
|
|
654.1
|
|
|
722.8
|
|
|
490.2
|
|
|
552.4
|
|
|
517.3
|
|
|
(10)%
|
|
6%
|
|||||
Adjusted gross income after provision for loan losses
|
|
1,817.3
|
|
|
1,936.1
|
|
|
1,332.5
|
|
|
1,270.5
|
|
|
1,162.0
|
|
|
(6)%
|
|
12%
|
|||||
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employee compensation, incentives, and benefits
|
|
695.4
|
|
|
658.2
|
|
|
587.5
|
|
|
563.8
|
|
|
512.8
|
|
|
6%
|
|
8%
|
|||||
Occupancy
|
|
80.3
|
|
|
85.0
|
|
|
54.6
|
|
|
50.9
|
|
|
51.1
|
|
|
(6)%
|
|
12%
|
|||||
Computer software
|
|
60.7
|
|
|
60.6
|
|
|
48.2
|
|
|
45.1
|
|
|
44.7
|
|
|
*
|
|
8%
|
|||||
Professional fees
|
|
55.2
|
|
|
45.8
|
|
|
47.9
|
|
|
19.2
|
|
|
18.9
|
|
|
21%
|
|
31%
|
|||||
Operations services
|
|
46.0
|
|
|
56.3
|
|
|
43.8
|
|
|
41.9
|
|
|
39.3
|
|
|
(18)%
|
|
4%
|
|||||
Advertising and public relations
|
|
34.4
|
|
|
24.8
|
|
|
19.2
|
|
|
21.6
|
|
|
19.2
|
|
|
39%
|
|
16%
|
|||||
Equipment rentals, depreciation, and maintenance
|
|
34.0
|
|
|
39.1
|
|
|
29.5
|
|
|
27.4
|
|
|
30.9
|
|
|
(13)%
|
|
2%
|
|||||
Communications and courier
|
|
25.1
|
|
|
30.0
|
|
|
17.6
|
|
|
14.3
|
|
|
15.8
|
|
|
(16)%
|
|
12%
|
|||||
Amortization of intangible assets
|
|
24.8
|
|
|
25.9
|
|
|
8.7
|
|
|
5.2
|
|
|
5.3
|
|
|
(4)%
|
|
47%
|
|||||
FDIC premium expense
|
|
19.9
|
|
|
31.6
|
|
|
26.8
|
|
|
21.6
|
|
|
18.0
|
|
|
(37)%
|
|
3%
|
|||||
Legal fees
|
|
16.9
|
|
|
11.1
|
|
|
12.1
|
|
|
21.6
|
|
|
16.3
|
|
|
52%
|
|
1%
|
|||||
Contract employment and outsourcing
|
|
12.9
|
|
|
18.5
|
|
|
15.0
|
|
|
10.1
|
|
|
14.5
|
|
|
(30)%
|
|
(3)%
|
|||||
All other expense
|
|
126.1
|
|
|
135.0
|
|
|
112.6
|
|
|
82.7
|
|
|
267.0
|
|
|
(7)%
|
|
(17)%
|
|||||
Total noninterest expense
|
|
1,231.6
|
|
|
1,222.0
|
|
|
1,023.7
|
|
|
925.2
|
|
|
1,053.8
|
|
|
1%
|
|
4%
|
|||||
Income/(loss) before income taxes
|
|
585.7
|
|
|
714.1
|
|
|
308.9
|
|
|
345.3
|
|
|
108.3
|
|
|
(18)%
|
|
53%
|
|||||
Provision/(benefit) for income taxes
|
|
133.3
|
|
|
157.6
|
|
|
131.9
|
|
|
106.8
|
|
|
10.9
|
|
|
(15)%
|
|
87%
|
|||||
Net income/(loss)
|
|
452.4
|
|
|
556.5
|
|
|
177.0
|
|
|
238.5
|
|
|
97.3
|
|
|
(19)%
|
|
47%
|
|||||
Net income attributable to noncontrolling interest
|
|
11.5
|
|
|
11.5
|
|
|
11.5
|
|
|
11.5
|
|
|
11.4
|
|
|
*
|
|
*
|
|||||
Net income/(loss) attributable to controlling interest
|
|
440.9
|
|
|
545.0
|
|
|
165.5
|
|
|
227.0
|
|
|
85.9
|
|
|
(19)%
|
|
51%
|
|||||
Preferred Stock Dividends
|
|
6.2
|
|
|
6.2
|
|
|
6.2
|
|
|
6.2
|
|
|
6.2
|
|
|
*
|
|
*
|
|||||
Net income/(loss) available to common shareholders
|
|
$
|
434.7
|
|
|
$
|
538.8
|
|
|
$
|
159.3
|
|
|
$
|
220.8
|
|
|
$
|
79.7
|
|
|
(19)%
|
|
53%
|
Fully taxable equivalent adjustment
|
|
$
|
8.6
|
|
|
$
|
8.8
|
|
|
$
|
13.6
|
|
|
$
|
11.6
|
|
|
$
|
10.7
|
|
|
(2)%
|
|
(5)%
|
Basic earnings/(loss) per common share
|
|
$
|
1.39
|
|
|
$
|
1.66
|
|
|
$
|
0.66
|
|
|
$
|
0.95
|
|
|
$
|
0.34
|
|
|
(16)%
|
|
42%
|
Diluted earnings/(loss) per common share
|
|
$
|
1.38
|
|
|
$
|
1.65
|
|
|
$
|
0.65
|
|
|
$
|
0.94
|
|
|
$
|
0.34
|
|
|
(16)%
|
|
42%
|
|
|
|
2019
|
|
|||||||||
(Fully taxable equivalent)
|
Average
|
|
Interest Income/
|
|
Average Yields/
|
|
|||||||
(Dollars in millions)
|
Balance
|
|
Expense
|
|
Rates
|
|
|||||||
Assets:
|
|
|
|
|
|
|
|||||||
Earning assets:
|
|
|
|
|
|
|
|||||||
Loans, net of unearned income (a)
|
$
|
29,188.6
|
|
|
$
|
1,402.1
|
|
|
4.80
|
|
%
|
||
Loans held-for-sale
|
578.0
|
|
|
31.1
|
|
|
5.39
|
|
|
||||
Investment securities:
|
|
|
|
|
|
|
|||||||
|
U.S. government agencies
|
4,392.8
|
|
|
112.1
|
|
|
2.55
|
|
|
|||
|
States and municipalities
|
44.7
|
|
|
1.6
|
|
|
3.62
|
|
|
|||
|
Corporates and other debt
|
57.6
|
|
|
2.6
|
|
|
4.53
|
|
|
|||
|
Other
|
15.0
|
|
|
5.2
|
|
|
34.33
|
|
|
|||
|
|
Total investment securities
|
4,510.1
|
|
|
121.5
|
|
|
2.69
|
|
|
||
Trading securities
|
1,415.2
|
|
|
47.2
|
|
|
3.33
|
|
|
||||
Other earning assets:
|
|
|
|
|
|
|
|||||||
|
Federal funds sold
|
47.5
|
|
|
1.2
|
|
|
2.63
|
|
|
|||
|
Securities purchased under agreements to resell (b)
|
555.3
|
|
|
10.9
|
|
|
1.96
|
|
|
|||
|
Interest-bearing cash
|
870.7
|
|
|
19.0
|
|
|
2.18
|
|
|
|||
|
|
Total other earning assets
|
1,473.5
|
|
|
31.1
|
|
|
2.11
|
|
|
||
Total earning assets
|
37,165.4
|
|
|
1,633.0
|
|
|
4.39
|
|
|
||||
Allowance for loan losses
|
(190.8
|
)
|
|
|
|
|
|
||||||
Cash and due from banks
|
601.8
|
|
|
|
|
|
|
||||||
Fixed income receivables
|
68.1
|
|
|
|
|
|
|
||||||
Premises and equipment, net
|
466.5
|
|
|
|
|
|
|
||||||
Other assets
|
3,633.2
|
|
|
|
|
|
|
||||||
Total assets/Interest income
|
$
|
41,744.2
|
|
|
$
|
1,633.0
|
|
|
|
|
|||
Liabilities and shareholders' equity:
|
|||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|||||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|||||||
|
Savings
|
$
|
11,663.5
|
|
|
$
|
144.4
|
|
|
1.24
|
|
%
|
|
|
Other interest-bearing deposits
|
8,345.3
|
|
|
78.8
|
|
|
0.94
|
|
|
|||
|
Time deposits
|
4,261.7
|
|
|
84.0
|
|
|
1.97
|
|
|
|||
|
|
Total interest-bearing deposits
|
24,270.5
|
|
|
307.2
|
|
|
1.27
|
|
|
||
Federal funds purchased
|
737.7
|
|
|
15.4
|
|
|
2.08
|
|
|
||||
Securities sold under agreements to repurchase
|
701.2
|
|
|
13.2
|
|
|
1.89
|
|
|
||||
Fixed income trading liabilities
|
503.3
|
|
|
12.5
|
|
|
2.48
|
|
|
||||
Other short-term borrowings
|
538.2
|
|
|
12.6
|
|
|
2.34
|
|
|
||||
Term borrowings
|
1,117.0
|
|
|
53.3
|
|
|
4.77
|
|
|
||||
Total interest-bearing liabilities
|
27,867.9
|
|
|
414.2
|
|
|
1.49
|
|
|
||||
Noninterest-bearing deposits
|
8,132.6
|
|
|
|
|
|
|
||||||
Fixed income payables
|
28.8
|
|
|
|
|
|
|
||||||
Other liabilities
|
794.1
|
|
|
|
|
|
|
||||||
Total liabilities
|
36,823.4
|
|
|
|
|
|
|
||||||
Shareholders' equity
|
4,625.5
|
|
|
|
|
|
|
||||||
Noncontrolling interest
|
295.4
|
|
|
|
|
|
|
||||||
Total equity
|
4,920.9
|
|
|
|
|
|
|
||||||
Total liabilities and equity/Interest expense
|
$
|
41,744.3
|
|
|
$
|
414.2
|
|
|
|
|
|||
Net interest income-tax equivalent basis/Yield
|
|
|
$
|
1,218.8
|
|
|
3.28
|
|
%
|
||||
Fully taxable equivalent adjustment
|
|
|
(8.6
|
)
|
|
|
|
||||||
Net interest income
|
|
|
$
|
1,210.2
|
|
|
|
|
|||||
Net interest spread
|
|
|
|
|
2.90
|
|
%
|
||||||
Effect of interest-free sources used to fund earning assets
|
|
|
|
|
0.38
|
|
|
||||||
Net interest margin
|
|
|
|
|
3.28
|
|
%
|
2018
|
|
|
2017
|
|
|
Average
|
|
Average
|
||||||||||||||||||||
Average
|
|
Interest Income/
|
|
Average Yields/
|
|
|
Average
|
|
Interest Income/
|
|
Average Yields/
|
|
|
Balance Growth
|
|
Balance Growth
|
||||||||||||
Balance
|
|
Expense
|
|
Rates
|
|
|
Balance
|
|
Expense
|
|
Rates
|
|
|
19/17
|
|
19/17 (b)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
$
|
27,213.8
|
|
|
$
|
1,294.5
|
|
|
4.76
|
|
%
|
|
$
|
20,104.0
|
|
|
$
|
829.0
|
|
|
4.12
|
|
%
|
|
7
|
%
|
|
20
|
%
|
724.0
|
|
|
45.1
|
|
|
6.23
|
|
|
|
370.6
|
|
|
17.5
|
|
|
4.73
|
|
|
|
(20
|
)%
|
|
25
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
4,644.8
|
|
|
125.4
|
|
|
2.70
|
|
|
|
3,824.8
|
|
|
98.1
|
|
|
2.56
|
|
|
|
(5
|
)%
|
|
7
|
%
|
||||
11.0
|
|
|
0.4
|
|
|
4.03
|
|
|
|
1.1
|
|
|
0.1
|
|
|
9.36
|
|
|
|
NM
|
|
|
NM
|
|
||||
65.5
|
|
|
2.9
|
|
|
4.42
|
|
|
|
15.0
|
|
|
0.8
|
|
|
4.98
|
|
|
|
(12
|
)%
|
|
96
|
%
|
||||
7.0
|
|
|
2.3
|
|
|
31.65
|
|
|
|
191.8
|
|
|
6.7
|
|
|
3.49
|
|
|
|
NM
|
|
|
(72
|
)%
|
||||
4,728.3
|
|
|
131.0
|
|
|
2.77
|
|
|
|
4,032.7
|
|
|
105.7
|
|
|
2.62
|
|
|
|
(5
|
)%
|
|
6
|
%
|
||||
1,603.8
|
|
|
59.3
|
|
|
3.70
|
|
|
|
1,195.4
|
|
|
36.3
|
|
|
3.04
|
|
|
|
(12
|
)%
|
|
9
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
37.6
|
|
|
0.9
|
|
|
2.47
|
|
|
|
27.2
|
|
|
0.4
|
|
|
1.63
|
|
|
|
26
|
%
|
|
32
|
%
|
||||
745.5
|
|
|
12.2
|
|
|
1.63
|
|
|
|
752.1
|
|
|
5.2
|
|
|
0.69
|
|
|
|
(26
|
)%
|
|
(14
|
)%
|
||||
623.6
|
|
|
11.8
|
|
|
1.89
|
|
|
|
979.0
|
|
|
9.4
|
|
|
0.96
|
|
|
|
40
|
%
|
|
(6
|
)%
|
||||
1,406.7
|
|
|
24.9
|
|
|
1.77
|
|
|
|
1,758.3
|
|
|
15.0
|
|
|
0.85
|
|
|
|
5
|
%
|
|
(8
|
)%
|
||||
35,676.6
|
|
|
1,554.8
|
|
|
4.36
|
|
|
|
27,461.0
|
|
|
1,003.5
|
|
|
3.65
|
|
|
|
4
|
%
|
|
16
|
%
|
||||
(187.7
|
)
|
|
|
|
|
|
|
(198.6
|
)
|
|
|
|
|
|
|
NM
|
|
|
NM
|
|
||||||||
585.4
|
|
|
|
|
|
|
|
377.9
|
|
|
|
|
|
|
|
3
|
%
|
|
26
|
%
|
||||||||
55.9
|
|
|
|
|
|
|
|
60.1
|
|
|
|
|
|
|
|
22
|
%
|
|
6
|
%
|
||||||||
521.8
|
|
|
|
|
|
|
|
310.5
|
|
|
|
|
|
|
|
(11
|
)%
|
|
23
|
%
|
||||||||
3,573.5
|
|
|
|
|
|
|
|
1,913.9
|
|
|
|
|
|
|
|
2
|
%
|
|
38
|
%
|
||||||||
$
|
40,225.5
|
|
|
$
|
1,554.8
|
|
|
|
|
|
$
|
29,924.8
|
|
|
$
|
1,003.5
|
|
|
|
|
|
4
|
%
|
|
18
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
$
|
11,289.2
|
|
|
$
|
107.7
|
|
|
0.95
|
|
%
|
|
$
|
9,113.9
|
|
|
$
|
42.5
|
|
|
0.47
|
|
%
|
|
3
|
%
|
|
13
|
%
|
7,931.6
|
|
|
55.7
|
|
|
0.70
|
|
|
|
6,062.9
|
|
|
24.5
|
|
|
0.40
|
|
|
|
5
|
%
|
|
17
|
%
|
||||
3,681.7
|
|
|
53.1
|
|
|
1.44
|
|
|
|
1,463.8
|
|
|
13.1
|
|
|
0.90
|
|
|
|
16
|
%
|
|
71
|
%
|
||||
22,902.4
|
|
|
216.5
|
|
|
0.95
|
|
|
|
16,640.6
|
|
|
80.1
|
|
|
0.48
|
|
|
|
6
|
%
|
|
21
|
%
|
||||
405.1
|
|
|
7.7
|
|
|
1.89
|
|
|
|
447.1
|
|
|
4.7
|
|
|
1.06
|
|
|
|
82
|
%
|
|
28
|
%
|
||||
713.8
|
|
|
10.0
|
|
|
1.40
|
|
|
|
578.6
|
|
|
4.2
|
|
|
0.72
|
|
|
|
(2
|
)%
|
|
10
|
%
|
||||
682.9
|
|
|
19.4
|
|
|
2.83
|
|
|
|
685.9
|
|
|
15.5
|
|
|
2.26
|
|
|
|
(26
|
)%
|
|
(14
|
)%
|
||||
1,046.6
|
|
|
19.1
|
|
|
1.82
|
|
|
|
554.5
|
|
|
7.1
|
|
|
1.28
|
|
|
|
(49
|
)%
|
|
(1
|
)%
|
||||
1,211.9
|
|
|
53.0
|
|
|
4.38
|
|
|
|
1,077.3
|
|
|
36.0
|
|
|
3.35
|
|
|
|
(8
|
)%
|
|
2
|
%
|
||||
26,962.9
|
|
|
325.7
|
|
|
1.21
|
|
|
|
19,984.0
|
|
|
147.6
|
|
|
0.74
|
|
|
|
3
|
%
|
|
18
|
%
|
||||
8,000.6
|
|
|
|
|
|
|
|
6,431.5
|
|
|
|
|
|
|
|
2
|
%
|
|
12
|
%
|
||||||||
20.2
|
|
|
|
|
|
|
|
35.3
|
|
|
|
|
|
|
|
43
|
%
|
|
(10
|
)%
|
||||||||
624.3
|
|
|
|
|
|
|
|
503.7
|
|
|
|
|
|
|
|
27
|
%
|
|
26
|
%
|
||||||||
35,608.0
|
|
|
|
|
|
|
|
26,954.5
|
|
|
|
|
|
|
|
3
|
%
|
|
17
|
%
|
||||||||
4,322.1
|
|
|
|
|
|
|
|
2,674.9
|
|
|
|
|
|
|
|
7
|
%
|
|
31
|
%
|
||||||||
295.4
|
|
|
|
|
|
|
|
295.4
|
|
|
|
|
|
|
|
*
|
|
|
*
|
|
||||||||
4,617.5
|
|
|
|
|
|
|
|
2,970.3
|
|
|
|
|
|
|
|
7
|
%
|
|
29
|
%
|
||||||||
$
|
40,225.5
|
|
|
$
|
325.7
|
|
|
|
|
|
$
|
29,924.8
|
|
|
$
|
147.6
|
|
|
|
|
|
4
|
%
|
|
18
|
%
|
||
|
|
$
|
1,229.1
|
|
|
3.45
|
|
%
|
|
|
|
$
|
855.9
|
|
|
3.12
|
|
%
|
|
|
|
|
||||||
|
|
(8.8
|
)
|
|
|
|
|
|
|
(13.6
|
)
|
|
|
|
|
|
|
|
||||||||||
|
|
$
|
1,220.3
|
|
|
|
|
|
|
|
$
|
842.3
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
3.15
|
|
%
|
|
|
|
|
|
2.91
|
|
%
|
|
|
|
|
||||||||||
|
|
|
|
0.30
|
|
|
|
|
|
|
|
0.21
|
|
|
|
|
|
|
||||||||||
|
|
|
|
3.45
|
|
%
|
|
|
|
|
|
3.12
|
|
%
|
|
|
|
|
•
|
performing a methodology assessment and to evaluate that the Company’s methodology is sufficiently structured, transparent, and repeatable to produce a U.S. generally accepted accounting principles compliant estimate;
|
•
|
evaluating the key factors and assumptions, specifically the loss emergence period, historical data period used to estimate loss rates, and internal and external factors;
|
•
|
performing credit file evaluations on a selection of loans to assess the commercial loan grades;
|
•
|
evaluating the methodology and metrics used by the Company to assess internal and external factors related to qualitative adjustments; and
|
•
|
performing sensitivity analyses over the effect of internal and external factors to assess their impact on the qualitative component of the Collective ALLL.
|
|
|
December 31
|
||||||
(Dollars in thousands, except per share amounts)
|
|
2019
|
|
2018
|
||||
Assets:
|
|
|
|
|
||||
Cash and due from banks
|
|
$
|
633,728
|
|
|
$
|
781,291
|
|
Federal funds sold
|
|
46,536
|
|
|
237,591
|
|
||
Securities purchased under agreements to resell (Note 23)
|
|
586,629
|
|
|
386,443
|
|
||
Total cash and cash equivalents
|
|
1,266,893
|
|
|
1,405,325
|
|
||
Interest-bearing cash
|
|
482,405
|
|
|
1,277,611
|
|
||
Trading securities
|
|
1,346,207
|
|
|
1,448,168
|
|
||
Loans held-for-sale (a)
|
|
593,790
|
|
|
679,149
|
|
||
Securities available-for-sale (Note 3)
|
|
4,445,403
|
|
|
4,626,470
|
|
||
Securities held-to-maturity (Note 3)
|
|
10,000
|
|
|
10,000
|
|
||
Loans, net of unearned income (Note 4) (b)
|
|
31,061,111
|
|
|
27,535,532
|
|
||
Less: Allowance for loan losses (Note 5)
|
|
200,307
|
|
|
180,424
|
|
||
Total net loans
|
|
30,860,804
|
|
|
27,355,108
|
|
||
Goodwill (Note 7)
|
|
1,432,787
|
|
|
1,432,787
|
|
||
Other intangible assets, net (Note 7)
|
|
130,200
|
|
|
155,034
|
|
||
Fixed income receivables
|
|
40,114
|
|
|
38,861
|
|
||
Premises and equipment, net (December 31, 2019 and 2018 include $9.7 million and $19.6 million, respectively, classified as held-for-sale) (Note 6)
|
|
455,006
|
|
|
494,041
|
|
||
Other real estate owned (“OREO”) (c)
|
|
17,838
|
|
|
25,290
|
|
||
Derivative assets (Note 22)
|
|
183,115
|
|
|
81,475
|
|
||
Other assets
|
|
2,046,338
|
|
|
1,802,939
|
|
||
Total assets
|
|
$
|
43,310,900
|
|
|
$
|
40,832,258
|
|
Liabilities and equity:
|
|
|
|
|
||||
Deposits:
|
|
|
|
|
||||
Savings
|
|
$
|
11,664,906
|
|
|
$
|
12,064,072
|
|
Time deposits, net
|
|
3,618,337
|
|
|
4,105,777
|
|
||
Other interest-bearing deposits
|
|
8,717,341
|
|
|
8,371,826
|
|
||
Interest-bearing
|
|
24,000,584
|
|
|
24,541,675
|
|
||
Noninterest-bearing
|
|
8,428,951
|
|
|
8,141,317
|
|
||
Total deposits
|
|
32,429,535
|
|
|
32,682,992
|
|
||
Federal funds purchased (Note 9)
|
|
548,344
|
|
|
256,567
|
|
||
Securities sold under agreements to repurchase (Note 9 and Note 23)
|
|
716,925
|
|
|
762,592
|
|
||
Trading liabilities (Note 9)
|
|
505,581
|
|
|
335,380
|
|
||
Other short-term borrowings (Note 9)
|
|
2,253,045
|
|
|
114,764
|
|
||
Term borrowings (Note 10)
|
|
791,368
|
|
|
1,170,963
|
|
||
Fixed income payables
|
|
49,535
|
|
|
9,572
|
|
||
Derivative liabilities (Note 22)
|
|
67,480
|
|
|
133,713
|
|
||
Other liabilities
|
|
873,079
|
|
|
580,335
|
|
||
Total liabilities
|
|
38,234,892
|
|
|
36,046,878
|
|
||
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 December 31, 2019 and 2018) (Note 11)
|
|
95,624
|
|
|
95,624
|
|
||
Common stock - $.625 par value (shares authorized - 400,000,000; shares issued - 311,469,056 on December 31, 2019 and 318,573,400 on December 31, 2018)
|
|
194,668
|
|
|
199,108
|
|
||
Capital surplus
|
|
2,931,451
|
|
|
3,029,425
|
|
||
Undivided profits
|
|
1,798,442
|
|
|
1,542,408
|
|
||
Accumulated other comprehensive loss, net (Note 14)
|
|
(239,608
|
)
|
|
(376,616
|
)
|
||
Total First Horizon National Corporation Shareholders’ Equity
|
|
4,780,577
|
|
|
4,489,949
|
|
||
Noncontrolling interest (Note 11)
|
|
295,431
|
|
|
295,431
|
|
||
Total equity
|
|
5,076,008
|
|
|
4,785,380
|
|
||
Total liabilities and equity
|
|
$
|
43,310,900
|
|
|
$
|
40,832,258
|
|
(a)
|
December 31, 2019 and 2018 include $6.8 million and $8.4 million, respectively, of held-for-sale consumer mortgage loans secured by residential real estate in process of foreclosure.
|
(b)
|
December 31, 2019 and 2018 include $18.8 million and $28.6 million, respectively, of held-to-maturity consumer mortgage loans secured by residential real estate in process of foreclosure.
|
(c)
|
December 31, 2019 and 2018 include $9.2 million and $9.7 million, respectively, of foreclosed residential real estate.
|
|
|
Year Ended December 31
|
||||||||||
(Dollars and shares in thousands except per share data, unless otherwise noted)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Interest income:
|
|
|
|
|
|
|
||||||
Interest and fees on loans
|
|
$
|
1,394,442
|
|
|
$
|
1,286,470
|
|
|
$
|
816,806
|
|
Interest on investment securities available-for-sale
|
|
120,558
|
|
|
130,376
|
|
|
105,019
|
|
|||
Interest on investment securities held-to-maturity
|
|
525
|
|
|
525
|
|
|
591
|
|
|||
Interest on loans held-for-sale
|
|
31,127
|
|
|
45,108
|
|
|
17,517
|
|
|||
Interest on trading securities
|
|
46,576
|
|
|
58,684
|
|
|
34,991
|
|
|||
Interest on other earning assets
|
|
31,112
|
|
|
24,858
|
|
|
15,006
|
|
|||
Total interest income
|
|
1,624,340
|
|
|
1,546,021
|
|
|
989,930
|
|
|||
Interest expense:
|
|
|
|
|
|
|
||||||
Interest on deposits:
|
|
|
|
|
|
|
||||||
Savings
|
|
144,350
|
|
|
107,748
|
|
|
42,519
|
|
|||
Time deposits
|
|
84,027
|
|
|
53,096
|
|
|
13,111
|
|
|||
Other interest-bearing deposits
|
|
78,839
|
|
|
55,707
|
|
|
24,481
|
|
|||
Interest on trading liabilities
|
|
12,502
|
|
|
19,359
|
|
|
15,468
|
|
|||
Interest on short-term borrowings
|
|
41,172
|
|
|
36,747
|
|
|
16,000
|
|
|||
Interest on term borrowings
|
|
53,263
|
|
|
53,047
|
|
|
36,037
|
|
|||
Total interest expense
|
|
414,153
|
|
|
325,704
|
|
|
147,616
|
|
|||
Net interest income
|
|
1,210,187
|
|
|
1,220,317
|
|
|
842,314
|
|
|||
Provision/(provision credit) for loan losses
|
|
47,000
|
|
|
7,000
|
|
|
—
|
|
|||
Net interest income after provision/(provision credit) for loan losses
|
|
1,163,187
|
|
|
1,213,317
|
|
|
842,314
|
|
|||
Noninterest income:
|
|
|
|
|
|
|
||||||
Fixed income
|
|
278,789
|
|
|
167,882
|
|
|
216,625
|
|
|||
Deposit transactions and cash management
|
|
131,663
|
|
|
133,281
|
|
|
110,592
|
|
|||
Brokerage, management fees and commissions
|
|
55,467
|
|
|
54,803
|
|
|
48,514
|
|
|||
Trust services and investment management
|
|
29,511
|
|
|
29,806
|
|
|
28,420
|
|
|||
Bankcard income
|
|
28,308
|
|
|
29,304
|
|
|
26,435
|
|
|||
Bank-owned life insurance ("BOLI")
|
|
19,210
|
|
|
18,955
|
|
|
15,124
|
|
|||
Debt securities gains/(losses), net (Note 3 and Note 14)
|
|
(267
|
)
|
|
52
|
|
|
483
|
|
|||
Equity securities gains/(losses), net (Note 3)
|
|
441
|
|
|
212,896
|
|
|
109
|
|
|||
All other income and commissions (Note 13)
|
|
110,958
|
|
|
75,809
|
|
|
43,917
|
|
|||
Total noninterest income
|
|
654,080
|
|
|
722,788
|
|
|
490,219
|
|
|||
Adjusted gross income after provision/(provision credit) for loan losses
|
|
1,817,267
|
|
|
1,936,105
|
|
|
1,332,533
|
|
|||
Noninterest expense:
|
|
|
|
|
|
|
||||||
Employee compensation, incentives, and benefits
|
|
695,351
|
|
|
658,223
|
|
|
587,465
|
|
|||
Occupancy
|
|
80,271
|
|
|
85,009
|
|
|
54,646
|
|
|||
Computer software
|
|
60,721
|
|
|
60,604
|
|
|
48,234
|
|
|||
Professional fees
|
|
55,218
|
|
|
45,799
|
|
|
47,929
|
|
|||
Operations services
|
|
46,006
|
|
|
56,280
|
|
|
43,823
|
|
|||
Advertising and public relations
|
|
34,359
|
|
|
24,752
|
|
|
19,214
|
|
|||
Equipment rentals, depreciation, and maintenance
|
|
33,998
|
|
|
39,132
|
|
|
29,543
|
|
|||
Communications and courier
|
|
25,080
|
|
|
30,032
|
|
|
17,624
|
|
|||
Amortization of intangible assets
|
|
24,834
|
|
|
25,855
|
|
|
8,728
|
|
|||
FDIC premium expense
|
|
19,890
|
|
|
31,642
|
|
|
26,818
|
|
|||
Legal fees
|
|
16,880
|
|
|
11,149
|
|
|
12,076
|
|
|||
Contract employment and outsourcing
|
|
12,865
|
|
|
18,522
|
|
|
14,954
|
|
|||
All other expense (Note 13)
|
|
126,130
|
|
|
134,997
|
|
|
112,607
|
|
|||
Total noninterest expense
|
|
1,231,603
|
|
|
1,221,996
|
|
|
1,023,661
|
|
|||
Income/(loss) before income taxes
|
|
585,664
|
|
|
714,109
|
|
|
308,872
|
|
|||
Provision/(benefit) for income taxes (Note 15)
|
|
133,291
|
|
|
157,602
|
|
|
131,892
|
|
|||
Net income/(loss)
|
|
$
|
452,373
|
|
|
$
|
556,507
|
|
|
$
|
176,980
|
|
Net income attributable to noncontrolling interest
|
|
11,465
|
|
|
11,465
|
|
|
11,465
|
|
|||
Net income/(loss) attributable to controlling interest
|
|
$
|
440,908
|
|
|
$
|
545,042
|
|
|
$
|
165,515
|
|
Preferred stock dividends
|
|
6,200
|
|
|
6,200
|
|
|
6,200
|
|
|||
Net income/(loss) available to common shareholders
|
|
$
|
434,708
|
|
|
$
|
538,842
|
|
|
$
|
159,315
|
|
Basic earnings/(loss) per share (Note 16)
|
|
$
|
1.39
|
|
|
$
|
1.66
|
|
|
$
|
0.66
|
|
Diluted earnings/(loss) per share (Note 16)
|
|
$
|
1.38
|
|
|
$
|
1.65
|
|
|
$
|
0.65
|
|
Weighted average common shares (Note 16)
|
|
313,637
|
|
|
324,375
|
|
|
241,436
|
|
|||
Diluted average common shares (Note 16)
|
|
315,657
|
|
|
327,445
|
|
|
244,453
|
|
|||
Cash dividends declared per common share
|
|
$
|
0.56
|
|
|
$
|
0.48
|
|
|
$
|
0.36
|
|
|
|
Year Ended December 31
|
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Net income/(loss)
|
|
$
|
452,373
|
|
|
$
|
556,507
|
|
|
$
|
176,980
|
|
Other comprehensive income/(loss), net of tax:
|
|
|
|
|
|
|
||||||
Net unrealized gains/(losses) on securities available-for-sale
|
|
106,815
|
|
|
(48,897
|
)
|
|
(4,765
|
)
|
|||
Net unrealized gains/(losses) on cash flow hedges
|
|
15,339
|
|
|
(4,142
|
)
|
|
(5,101
|
)
|
|||
Net unrealized gains/(losses) on pension and other postretirement plans
|
|
14,854
|
|
|
(541
|
)
|
|
(7,759
|
)
|
|||
Other comprehensive income/(loss)
|
|
137,008
|
|
|
(53,580
|
)
|
|
(17,625
|
)
|
|||
Comprehensive income
|
|
589,381
|
|
|
502,927
|
|
|
159,355
|
|
|||
Comprehensive income attributable to noncontrolling interest
|
|
11,465
|
|
|
11,465
|
|
|
11,465
|
|
|||
Comprehensive income attributable to controlling interest
|
|
$
|
577,916
|
|
|
$
|
491,462
|
|
|
$
|
147,890
|
|
Income tax expense/(benefit) of items included in Other comprehensive income:
|
|
|
|
|
|
|
||||||
Net unrealized gains/(losses) on securities available-for-sale
|
|
$
|
35,062
|
|
|
$
|
(16,054
|
)
|
|
$
|
(2,955
|
)
|
Net unrealized gains/(losses) on cash flow hedges
|
|
5,035
|
|
|
(1,360
|
)
|
|
(3,163
|
)
|
|||
Net unrealized gains/(losses) on pension and other postretirement plans
|
|
4,876
|
|
|
(177
|
)
|
|
(832
|
)
|
(Dollars and shares in thousands, except per share data)
|
|
Common
Shares |
|
Total
|
|
Preferred
Stock |
|
Common
Stock |
|
Capital
Surplus |
|
Undivided
Profits |
|
Accumulated
Other Comprehensive Income/(Loss) (a) |
|
Noncontrolling Interest
|
|||||||||||||||
Balance, December 31, 2016
|
|
233,624
|
|
|
$
|
2,705,084
|
|
|
$
|
95,624
|
|
|
$
|
146,015
|
|
|
$
|
1,386,636
|
|
|
$
|
1,029,032
|
|
|
$
|
(247,654
|
)
|
|
$
|
295,431
|
|
Adjustment to reflect adoption of ASU 2016-09
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
230
|
|
|
(230
|
)
|
|
—
|
|
|
—
|
|
|||||||
Beginning balance, as adjusted
|
|
233,624
|
|
|
2,705,084
|
|
|
95,624
|
|
|
146,015
|
|
|
1,386,866
|
|
|
1,028,802
|
|
|
(247,654
|
)
|
|
295,431
|
|
|||||||
Net income/(loss)
|
|
—
|
|
|
176,980
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165,515
|
|
|
—
|
|
|
11,465
|
|
|||||||
Other comprehensive income/(loss)
|
|
—
|
|
|
(17,625
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,625
|
)
|
|
—
|
|
|||||||
Comprehensive income/(loss)
|
|
—
|
|
|
159,355
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165,515
|
|
|
(17,625
|
)
|
|
11,465
|
|
|||||||
Cash dividends declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred stock ($6,200 per share)
|
|
—
|
|
|
(6,200
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,200
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock ($.36 per share)
|
|
—
|
|
|
(85,174
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(85,174
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased
|
|
(297
|
)
|
|
(5,554
|
)
|
|
—
|
|
|
(185
|
)
|
|
(5,369
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock issued for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock options and restricted stock - equity awards
|
|
1,107
|
|
|
6,092
|
|
|
—
|
|
|
692
|
|
|
5,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Equity issued for acquisitions
|
|
92,302
|
|
|
1,797,723
|
|
|
—
|
|
|
57,689
|
|
|
1,740,034
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Stock-based compensation expense
|
|
—
|
|
|
20,627
|
|
|
—
|
|
|
—
|
|
|
20,627
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Dividends declared - noncontrolling interest of subsidiary preferred stock
|
|
—
|
|
|
(11,465
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,465
|
)
|
|||||||
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
(55
|
)
|
|
—
|
|
|
—
|
|
|||||||
Balance, December 31, 2017
|
|
326,736
|
|
|
4,580,488
|
|
|
95,624
|
|
|
204,211
|
|
|
3,147,613
|
|
|
1,102,888
|
|
|
(265,279
|
)
|
|
295,431
|
|
|||||||
Adjustment to reflect adoption of ASU 2018-02
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,546
|
|
|
(57,546
|
)
|
|
—
|
|
|||||||
Balance, December 31, 2017, as adjusted
|
|
326,736
|
|
|
4,580,488
|
|
|
95,624
|
|
|
204,211
|
|
|
3,147,613
|
|
|
1,160,434
|
|
|
(322,825
|
)
|
|
295,431
|
|
|||||||
Adjustment to reflect adoption of ASU 2016-01 and 2017-12
|
|
—
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
278
|
|
|
(211
|
)
|
|
—
|
|
|||||||
Beginning balance, as adjusted
|
|
326,736
|
|
|
4,580,555
|
|
|
95,624
|
|
|
204,211
|
|
|
3,147,613
|
|
|
1,160,712
|
|
|
(323,036
|
)
|
|
295,431
|
|
|||||||
Net income/(loss)
|
|
—
|
|
|
556,507
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
545,042
|
|
|
—
|
|
|
11,465
|
|
|||||||
Other comprehensive income/(loss)
|
|
—
|
|
|
(53,580
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,580
|
)
|
|
—
|
|
|||||||
Comprehensive income/(loss)
|
|
—
|
|
|
502,927
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
545,042
|
|
|
(53,580
|
)
|
|
11,465
|
|
|||||||
Cash dividends declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred stock ($6,200 per share)
|
|
—
|
|
|
(6,200
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,200
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock ($.48 per share)
|
|
—
|
|
|
(157,146
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(157,146
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased (b)
|
|
(6,708
|
)
|
|
(104,768
|
)
|
|
—
|
|
|
(4,192
|
)
|
|
(100,576
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock issued for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock options and restricted stock - equity awards
|
|
926
|
|
|
4,480
|
|
|
—
|
|
|
578
|
|
|
3,902
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Acquisition equity adjustment (c)
|
|
(2,374
|
)
|
|
(46,041
|
)
|
|
—
|
|
|
(1,484
|
)
|
|
(44,557
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Stock-based compensation expense
|
|
—
|
|
|
23,171
|
|
|
—
|
|
|
—
|
|
|
23,171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Dividends declared - noncontrolling interest of subsidiary preferred stock
|
|
—
|
|
|
(11,465
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,465
|
)
|
|||||||
Other
|
|
(7
|
)
|
|
(133
|
)
|
|
—
|
|
|
(5
|
)
|
|
(128
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
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)
|
|
—
|
|
|
452,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
440,908
|
|
|
—
|
|
|
11,465
|
|
|||||||
Other comprehensive income/(loss)
|
|
—
|
|
|
137,008
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
137,008
|
|
|
—
|
|
|||||||
Comprehensive income/(loss)
|
|
—
|
|
|
589,381
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
440,908
|
|
|
137,008
|
|
|
11,465
|
|
|||||||
Cash dividends declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred stock ($6,200 per share)
|
|
—
|
|
|
(6,200
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,200
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock ($.56 per share)
|
|
—
|
|
|
(177,663
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(177,663
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased (b)
|
|
(9,100
|
)
|
|
(134,813
|
)
|
|
—
|
|
|
(5,687
|
)
|
|
(129,126
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock issued for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Stock options and restricted stock - equity awards
|
|
1,996
|
|
|
9,669
|
|
|
—
|
|
|
1,247
|
|
|
8,422
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Stock-based compensation expense
|
|
—
|
|
|
22,730
|
|
|
—
|
|
|
—
|
|
|
22,730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Dividends declared - noncontrolling interest of subsidiary preferred stock
|
|
—
|
|
|
(11,465
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,465
|
)
|
|||||||
Balance, December 31, 2019
|
|
311,469
|
|
|
$
|
5,076,008
|
|
|
$
|
95,624
|
|
|
$
|
194,668
|
|
|
$
|
2,931,451
|
|
|
$
|
1,798,442
|
|
|
$
|
(239,608
|
)
|
|
$
|
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)
|
2019 and 2018 include $129.9 million and $99.4 million, respectively, repurchased under share repurchase programs.
|
(c)
|
See Note 2- Acquisitions and Divestitures for additional information.
|
|
|
First Horizon National Corporation
|
||||||||||
|
|
Year Ended December 31
|
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Operating Activities
|
|
|
|
|
|
|
||||||
Net income/(loss)
|
|
$
|
452,373
|
|
|
$
|
556,507
|
|
|
$
|
176,980
|
|
Adjustments to reconcile net income/(loss) to net cash provided/(used) by operating activities:
|
|
|
|
|
|
|
||||||
Provision/(provision credit) for loan losses
|
|
47,000
|
|
|
7,000
|
|
|
—
|
|
|||
Provision/(benefit) for deferred income taxes
|
|
14,357
|
|
|
103,557
|
|
|
121,001
|
|
|||
Depreciation and amortization of premises and equipment
|
|
43,785
|
|
|
47,232
|
|
|
34,703
|
|
|||
Amortization of intangible assets
|
|
24,834
|
|
|
25,855
|
|
|
8,728
|
|
|||
Net other amortization and accretion
|
|
(3,380
|
)
|
|
(13,962
|
)
|
|
27,493
|
|
|||
Net (increase)/decrease in derivatives
|
|
(134,009
|
)
|
|
41,687
|
|
|
(26,662
|
)
|
|||
Fair value adjustment on interest-only strips
|
|
4,725
|
|
|
398
|
|
|
(1,021
|
)
|
|||
Repurchase and foreclosure provision/(provision credit)
|
|
—
|
|
|
—
|
|
|
(20,000
|
)
|
|||
(Gains)/losses and write-downs on OREO, net
|
|
624
|
|
|
(626
|
)
|
|
(61
|
)
|
|||
Litigation and regulatory matters
|
|
(8,443
|
)
|
|
(836
|
)
|
|
40,250
|
|
|||
Stock-based compensation expense
|
|
22,730
|
|
|
23,171
|
|
|
20,627
|
|
|||
Gain on sale and pay down of held-to-maturity loans
|
|
(1,105
|
)
|
|
(3,777
|
)
|
|
—
|
|
|||
Equity securities (gains)/losses, net
|
|
(441
|
)
|
|
(212,896
|
)
|
|
(109
|
)
|
|||
Debt securities (gains)/losses, net
|
|
267
|
|
|
(52
|
)
|
|
(483
|
)
|
|||
(Gain)/loss on extinguishment of debt
|
|
(58
|
)
|
|
15
|
|
|
14,329
|
|
|||
Net (gains)/losses on sale/disposal of fixed assets
|
|
22,172
|
|
|
(1,320
|
)
|
|
6,657
|
|
|||
Qualified pension plan contributions
|
|
(509
|
)
|
|
(353
|
)
|
|
(5,100
|
)
|
|||
(Gain)/loss on BOLI
|
|
(4,978
|
)
|
|
(4,217
|
)
|
|
(9,012
|
)
|
|||
Loans held-for-sale:
|
|
|
|
|
|
|
||||||
Purchases and originations
|
|
(2,075,042
|
)
|
|
(2,345,030
|
)
|
|
(2,001,708
|
)
|
|||
Gross proceeds from settlements and sales
|
|
817,863
|
|
|
919,187
|
|
|
1,780,047
|
|
|||
(Gain)/loss due to fair value adjustments and other (a)
|
|
(7,196
|
)
|
|
19,932
|
|
|
(6,624
|
)
|
|||
Net (increase)/decrease in:
|
|
|
|
|
|
|
||||||
Trading securities
|
|
1,422,617
|
|
|
1,356,797
|
|
|
(381,057
|
)
|
|||
Fixed income receivables
|
|
(1,253
|
)
|
|
29,832
|
|
|
(11,282
|
)
|
|||
Interest receivable
|
|
4,546
|
|
|
(15,372
|
)
|
|
(34,352
|
)
|
|||
Other assets
|
|
(116,888
|
)
|
|
32,950
|
|
|
240,629
|
|
|||
Net increase/(decrease) in:
|
|
|
|
|
|
|
||||||
Trading liabilities
|
|
170,201
|
|
|
(303,135
|
)
|
|
76,667
|
|
|||
Fixed income payables
|
|
39,963
|
|
|
(39,424
|
)
|
|
(68,495
|
)
|
|||
Interest payable
|
|
339
|
|
|
15,165
|
|
|
5,934
|
|
|||
Other liabilities
|
|
95,200
|
|
|
(3,980
|
)
|
|
(16,877
|
)
|
|||
Total adjustments
|
|
377,921
|
|
|
(322,202
|
)
|
|
(205,778
|
)
|
|||
Net cash provided/(used) by operating activities
|
|
830,294
|
|
|
234,305
|
|
|
(28,798
|
)
|
|||
Investing Activities
|
|
|
|
|
|
|
||||||
Available-for-sale securities:
|
|
|
|
|
|
|
||||||
Sales
|
|
191,681
|
|
|
20,751
|
|
|
936,958
|
|
|||
Maturities
|
|
800,147
|
|
|
675,526
|
|
|
583,014
|
|
|||
Purchases
|
|
(629,649
|
)
|
|
(473,205
|
)
|
|
(1,558,990
|
)
|
|||
Proceeds from sale of equity investment
|
|
1,440
|
|
|
—
|
|
|
—
|
|
|||
Held-to-maturity securities:
|
|
|
|
|
|
|
||||||
Prepayments and maturities
|
|
—
|
|
|
—
|
|
|
4,740
|
|
|||
Premises and equipment:
|
|
|
|
|
|
|
||||||
Sales
|
|
20,058
|
|
|
30,464
|
|
|
3,416
|
|
|||
Purchases
|
|
(49,159
|
)
|
|
(47,986
|
)
|
|
(53,046
|
)
|
|||
Proceeds from sale of Visa Class B shares
|
|
—
|
|
|
240,206
|
|
|
—
|
|
|||
Proceeds from sales of OREO
|
|
15,824
|
|
|
30,824
|
|
|
13,468
|
|
|||
Proceeds from sales and pay down of loans classified as held-to-maturity
|
|
20,100
|
|
|
50,498
|
|
|
—
|
|
|||
Proceeds from BOLI
|
|
14,407
|
|
|
12,860
|
|
|
11,440
|
|
|||
Net (increase)/decrease in:
|
|
|
|
|
|
|
||||||
Loans
|
|
(3,570,386
|
)
|
|
105,267
|
|
|
(808,399
|
)
|
|||
Interests retained from securitizations classified as trading securities
|
|
489
|
|
|
800
|
|
|
865
|
|
|||
Interest-bearing cash
|
|
795,206
|
|
|
(92,011
|
)
|
|
(121,434
|
)
|
|||
Cash paid related to divestitures
|
|
—
|
|
|
(27,599
|
)
|
|
—
|
|
Cash (paid)/received for acquisitions, net
|
|
—
|
|
|
(46,023
|
)
|
|
(336,634
|
)
|
|||
Net cash provided/(used) by investing activities
|
|
(2,389,842
|
)
|
|
480,372
|
|
|
(1,324,602
|
)
|
|||
Financing Activities
|
|
|
|
|
|
|
||||||
Common stock:
|
|
|
|
|
|
|
||||||
Stock options exercised
|
|
9,665
|
|
|
4,482
|
|
|
6,132
|
|
|||
Cash dividends paid
|
|
(171,076
|
)
|
|
(138,706
|
)
|
|
(79,904
|
)
|
|||
Repurchase of shares (b)
|
|
(134,813
|
)
|
|
(104,768
|
)
|
|
(5,554
|
)
|
|||
Cash dividends paid - preferred stock - noncontrolling interest
|
|
(11,465
|
)
|
|
(11,465
|
)
|
|
(11,434
|
)
|
|||
Cash dividends paid - Series A preferred stock
|
|
(6,200
|
)
|
|
(6,200
|
)
|
|
(6,200
|
)
|
|||
Term borrowings:
|
|
|
|
|
|
|
||||||
Issuance
|
|
—
|
|
|
—
|
|
|
121,184
|
|
|||
Payments/maturities
|
|
(405,562
|
)
|
|
(69,025
|
)
|
|
(147,413
|
)
|
|||
Increases in restricted and secured term borrowings
|
|
9,635
|
|
|
20,477
|
|
|
7,960
|
|
|||
Net increase/(decrease) in:
|
|
|
|
|
|
|
||||||
Deposits
|
|
(253,459
|
)
|
|
2,092,519
|
|
|
(197,158
|
)
|
|||
Short-term borrowings
|
|
2,384,391
|
|
|
(2,548,712
|
)
|
|
2,080,039
|
|
|||
Net cash provided/(used) by financing activities
|
|
1,421,116
|
|
|
(761,398
|
)
|
|
1,767,652
|
|
|||
Net increase/(decrease) in cash and cash equivalents
|
|
(138,432
|
)
|
|
(46,721
|
)
|
|
414,252
|
|
|||
Cash and cash equivalents at beginning of period
|
|
1,405,325
|
|
|
1,452,046
|
|
|
1,037,794
|
|
|||
Cash and cash equivalents at end of period
|
|
$
|
1,266,893
|
|
|
$
|
1,405,325
|
|
|
$
|
1,452,046
|
|
Supplemental Disclosures
|
|
|
|
|
|
|
||||||
Total interest paid
|
|
$
|
410,883
|
|
|
$
|
307,578
|
|
|
$
|
140,373
|
|
Total taxes paid
|
|
70,505
|
|
|
42,817
|
|
|
54,417
|
|
|||
Total taxes refunded
|
|
27,889
|
|
|
48,455
|
|
|
8,285
|
|
|||
Transfer from loans to OREO
|
|
8,996
|
|
|
12,106
|
|
|
6,624
|
|
|||
Transfer from loans HFS to trading securities
|
|
1,321,145
|
|
|
1,389,420
|
|
|
1,004,416
|
|
|||
Transfer from loans to loans HFS
|
|
31,465
|
|
|
—
|
|
|
—
|
|
(a)
|
2018 includes $107.4 million related to the sale of approximately $120 million UPB of subprime auto loans. See Note 2 - Acquisitions and Divestitures for additional information.
|
(b)
|
2019 and 2018 include $129.9 million and $99.4 million, respectively, repurchased under share repurchase programs.
|
•
|
The accrual status policy for commercial troubled debt restructurings (“TDRs”) follows the same internal policies and procedures as other commercial portfolio loans.
|
•
|
Residential real estate secured loans discharged in bankruptcy that have not been reaffirmed by the borrower (“discharged bankruptcies”) are placed on nonaccrual regardless of delinquency status and are reported as TDRs.
|
•
|
Current second lien residential real estate loans that are junior to first liens are placed on nonaccrual status if the first lien is 90 or more days past due, is a bankruptcy, or is a troubled debt restructuring.
|
•
|
Consumer real estate (HELOC and residential real estate installment loans), if not already on nonaccrual per above situations, are placed on nonaccrual if the loan is 30 or more days delinquent at the time of modification and is also determined to be a TDR.
|
•
|
Government guaranteed/insured residential mortgage loans remain on accrual (even if the loan falls into one of the above categories) because the collection of principal and interest is reasonably assured.
|
|
|
|||
(Dollars in thousands)
|
|
January 1, 2019
|
||
|
|
|
||
Loans, net of unearned income
|
|
$
|
3,450
|
|
Premises and equipment, net
|
|
2,718
|
|
|
Other assets
|
|
183,884
|
|
|
Other liabilities
|
|
(191,010
|
)
|
|
Undivided profits
|
|
1,011
|
|
|
|
Year Ended
December 31, |
||
(Dollars in thousands)
|
|
2019
|
||
Professional fees (a)
|
|
$
|
8,228
|
|
Employee compensation, incentives and benefits (b)
|
|
3,079
|
|
|
Miscellaneous expense (c)
|
|
64
|
|
|
Total IBKC merger expense
|
|
$
|
11,371
|
|
|
|
Capital Bank Financial Corporation
|
||||||||||||||
|
|
As
|
|
Purchase Accounting/Fair
|
|
|
||||||||||
|
|
Acquired
|
|
Value Adjustments (unaudited)
|
|
As recorded
|
||||||||||
(Dollars in thousands)
|
|
(unaudited)
|
|
2017
|
|
2018 (a)
|
|
by FHN
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
205,999
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
205,999
|
|
Trading securities
|
|
4,758
|
|
|
(4,758
|
)
|
(b)
|
—
|
|
|
—
|
|
||||
Loans held-for-sale
|
|
—
|
|
|
134,003
|
|
|
(11,034
|
)
|
|
122,969
|
|
||||
Securities available-for-sale
|
|
1,017,867
|
|
|
175,526
|
|
|
—
|
|
|
1,193,393
|
|
||||
Securities held-to-maturity
|
|
177,549
|
|
|
(177,549
|
)
|
|
—
|
|
|
—
|
|
||||
Loans
|
|
7,596,049
|
|
|
(320,372
|
)
|
|
867
|
|
|
7,276,544
|
|
||||
Allowance for loan losses
|
|
(45,711
|
)
|
|
45,711
|
|
|
—
|
|
|
—
|
|
||||
CBF Goodwill
|
|
231,292
|
|
|
(231,292
|
)
|
|
—
|
|
|
—
|
|
||||
Other intangible assets
|
|
24,498
|
|
|
119,302
|
|
|
(2,593
|
)
|
|
141,207
|
|
||||
Premises and equipment
|
|
196,298
|
|
|
37,054
|
|
|
(9,470
|
)
|
|
223,882
|
|
||||
OREO
|
|
43,077
|
|
|
(9,149
|
)
|
|
(315
|
)
|
|
33,613
|
|
||||
Other assets
|
|
617,232
|
|
|
41,320
|
|
(c)
|
(22,422
|
)
|
(c)
|
636,130
|
|
||||
Total assets acquired
|
|
$
|
10,068,908
|
|
|
$
|
(190,204
|
)
|
|
$
|
(44,967
|
)
|
|
$
|
9,833,737
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Deposits
|
|
$
|
8,141,593
|
|
|
$
|
(849
|
)
|
|
$
|
(642
|
)
|
|
$
|
8,140,102
|
|
Securities sold under agreements to repurchase
|
|
26,664
|
|
|
—
|
|
|
—
|
|
|
26,664
|
|
||||
Other short-term borrowings
|
|
390,391
|
|
|
—
|
|
|
—
|
|
|
390,391
|
|
||||
Term borrowings
|
|
119,486
|
|
|
67,683
|
|
|
—
|
|
|
187,169
|
|
||||
Other liabilities
|
|
59,995
|
|
|
4,291
|
|
|
1,631
|
|
|
65,917
|
|
||||
Total liabilities assumed
|
|
8,738,129
|
|
|
71,125
|
|
|
989
|
|
|
8,810,243
|
|
||||
Net assets acquired
|
|
$
|
1,330,779
|
|
|
$
|
(261,329
|
)
|
|
$
|
(45,956
|
)
|
|
1,023,494
|
|
|
Consideration paid:
|
|
|
|
|
|
|
|
|
||||||||
Equity
|
|
|
|
|
|
|
|
(1,746,718
|
)
|
|||||||
Cash
|
|
|
|
|
|
|
|
(469,615
|
)
|
|||||||
Total consideration paid
|
|
|
|
|
|
|
|
(2,216,333
|
)
|
|||||||
Goodwill
|
|
|
|
|
|
|
|
$
|
1,192,839
|
|
(a)
|
Amounts reflect adjustments made to provisional fair value estimates during the measurement period ending November 30, 2018. These adjustments were recorded in FHN's Consolidated Statement of Condition in 2018 with a corresponding adjustment to goodwill.
|
(b)
|
Amount represents a conformity adjustment to align with FHN presentation.
|
(c)
|
Amount primarily relates to a net deferred tax asset recorded for the effects of the purchase accounting adjustments and adjustments for acquired tax contingencies.
|
|
Actual from acquisition date through
|
|
Unaudited Pro Forma for
|
||||||||
|
|
Year Ended December 31
|
|||||||||
(Dollars in thousands)
|
December 31, 2017
|
|
2017
|
|
2016
|
||||||
Net interest income
|
$
|
31,253
|
|
|
$
|
1,165,006
|
|
|
$
|
1,033,218
|
|
Noninterest income
|
6,192
|
|
|
563,581
|
|
|
638,493
|
|
|||
Pre-tax income
|
16,534
|
|
|
476,911
|
|
|
458,667
|
|
|||
Net income available to common shareholders (a)
|
NM
|
|
|
274,416
|
|
|
293,981
|
|
|
|
Years Ended
December 31, |
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Professional fees (a)
|
|
$
|
11,221
|
|
|
$
|
22,337
|
|
|
$
|
28,151
|
|
Employee compensation, incentives and benefits (b)
|
|
1,189
|
|
|
9,613
|
|
|
17,077
|
|
|||
Contract employment and outsourcing (c)
|
|
240
|
|
|
3,681
|
|
|
1,270
|
|
|||
Occupancy (d)
|
|
1,453
|
|
|
5,236
|
|
|
15
|
|
|||
Miscellaneous expense (e)
|
|
2,072
|
|
|
7,652
|
|
|
1,291
|
|
|||
All other expense (f)
|
|
6,695
|
|
|
43,874
|
|
|
8,944
|
|
|||
Total
|
|
$
|
22,870
|
|
|
$
|
92,393
|
|
|
$
|
56,748
|
|
|
|
Coastal Securities, Inc
|
||||||||||
|
|
Purchase Accounting/
|
||||||||||
|
|
As
|
|
Fair Value
|
|
|
||||||
|
|
Acquired
|
|
Adjustments
|
|
As recorded
|
||||||
(Dollars in thousands)
|
|
(unaudited)
|
|
(unaudited)
|
|
by FHN
|
||||||
Assets:
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
7,502
|
|
|
$
|
—
|
|
|
$
|
7,502
|
|
Interest-bearing cash
|
|
4,132
|
|
|
—
|
|
|
4,132
|
|
|||
Trading securities
|
|
423,662
|
|
|
(284,580
|
)
|
|
139,082
|
|
|||
Loans held-for-sale
|
|
—
|
|
|
236,088
|
|
|
236,088
|
|
|||
Investment securities
|
|
—
|
|
|
1,413
|
|
|
1,413
|
|
|||
Other intangible assets, net
|
|
—
|
|
|
27,300
|
|
|
27,300
|
|
|||
Premises and equipment, net
|
|
1,229
|
|
|
—
|
|
|
1,229
|
|
|||
Other assets
|
|
1,658
|
|
|
14
|
|
|
1,672
|
|
|||
Total assets acquired
|
|
$
|
438,183
|
|
|
$
|
(19,765
|
)
|
|
$
|
418,418
|
|
|
|
|
|
|
|
|
||||||
Liabilities:
|
|
|
|
|
|
|
||||||
Securities sold under agreements to repurchase
|
|
$
|
201,595
|
|
|
$
|
—
|
|
|
$
|
201,595
|
|
Other short-term borrowings
|
|
33,509
|
|
|
—
|
|
|
33,509
|
|
|||
Fixed income payables
|
|
143,647
|
|
|
(47,158
|
)
|
|
96,489
|
|
|||
Other liabilities
|
|
958
|
|
|
(642
|
)
|
|
316
|
|
|||
Total liabilities assumed
|
|
379,709
|
|
|
(47,800
|
)
|
|
331,909
|
|
|||
Net assets acquired
|
|
$
|
58,474
|
|
|
$
|
28,035
|
|
|
86,509
|
|
|
Consideration paid:
|
|
|
|
|
|
|
||||||
Cash
|
|
|
|
|
|
(131,473
|
)
|
|||||
Goodwill
|
|
|
|
|
|
$
|
44,964
|
|
|
|
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 mortgage-backed securities (“MBS”)
|
|
2,316,381
|
|
|
34,692
|
|
|
(2,556
|
)
|
|
2,348,517
|
|
||||
Government agency issued collateralized mortgage obligations (“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
|
|
||||
State and municipalities
|
|
57,232
|
|
|
3,324
|
|
|
(30
|
)
|
|
60,526
|
|
||||
|
|
$
|
4,385,003
|
|
|
$
|
52,168
|
|
|
$
|
(10,904
|
)
|
|
4,426,267
|
|
|
AFS 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 24 - 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.
|
|
|
December 31, 2018
|
||||||||||||||
(Dollars in thousands)
|
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Fair
Value |
||||||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
98
|
|
Government agency issued MBS
|
|
2,473,687
|
|
|
4,819
|
|
|
(58,400
|
)
|
|
2,420,106
|
|
||||
Government agency issued CMO
|
|
2,006,488
|
|
|
888
|
|
|
(48,681
|
)
|
|
1,958,695
|
|
||||
Other U.S. government agencies
|
|
149,050
|
|
|
809
|
|
|
(73
|
)
|
|
149,786
|
|
||||
Corporates and other debt
|
|
55,383
|
|
|
388
|
|
|
(461
|
)
|
|
55,310
|
|
||||
State and municipalities
|
|
32,473
|
|
|
314
|
|
|
(214
|
)
|
|
32,573
|
|
||||
|
|
$
|
4,717,181
|
|
|
$
|
7,218
|
|
|
$
|
(107,831
|
)
|
|
4,616,568
|
|
|
AFS securities recorded at fair value through earnings:
|
|
|
|
|
|
|
|
|
||||||||
SBA-interest only strips (a)
|
|
|
|
|
|
|
|
9,902
|
|
|||||||
Total securities available-for-sale (b)
|
|
|
|
|
|
|
|
$
|
4,626,470
|
|
||||||
Securities held-to-maturity:
|
|
|
|
|
|
|
|
|
||||||||
Corporates and other debt
|
|
$
|
10,000
|
|
|
$
|
—
|
|
|
$
|
(157
|
)
|
|
$
|
9,843
|
|
Total securities held-to-maturity
|
|
$
|
10,000
|
|
|
$
|
—
|
|
|
$
|
(157
|
)
|
|
$
|
9,843
|
|
(a)
|
SBA-interest only strips are recorded at elected fair value. See Note 24 - 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
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35,022
|
|
|
$
|
35,211
|
|
After 1 year; within 5 years
|
|
—
|
|
|
—
|
|
|
209,003
|
|
|
213,108
|
|
||||
After 5 years; within 10 years
|
|
10,000
|
|
|
10,001
|
|
|
755
|
|
|
3,332
|
|
||||
After 10 years
|
|
—
|
|
|
—
|
|
|
156,069
|
|
|
174,743
|
|
||||
Subtotal
|
|
10,000
|
|
|
10,001
|
|
|
400,849
|
|
|
426,394
|
|
||||
Government agency issued MBS and CMO (a)
|
|
—
|
|
|
—
|
|
|
3,984,154
|
|
|
4,019,009
|
|
||||
Total
|
|
$
|
10,000
|
|
|
$
|
10,001
|
|
|
$
|
4,385,003
|
|
|
$
|
4,445,403
|
|
(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.
|
|
|
Available-for-Sale
|
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Gross gains on sales of securities
|
|
$
|
—
|
|
|
$
|
52
|
|
|
$
|
2,514
|
|
Gross (losses) on sales of securities
|
|
(267
|
)
|
|
—
|
|
|
(1,922
|
)
|
|||
Net gain/(loss) on sales of securities (a) (b)
|
|
(267
|
)
|
|
52
|
|
|
592
|
|
(a)
|
Cash proceeds from the sale of available-for-sale securities during 2019 were $191.7 million and were not material in 2018. Cash proceeds from sales during 2017 were $937.0 million.
|
(b)
|
2017 includes a $.4 million gain associated with the call of a $4.4 million held-to-maturity municipal bond.
|
|
|
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
|
||||||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
100
|
|
|
$
|
—
|
|
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
|
)
|
|
|
As of December 31, 2018
|
|||||||||||||||||||||||||
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
|||||||||||||||||||||
(Dollars in thousands)
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
|||||||||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
98
|
|
|
$
|
(2
|
)
|
|
$
|
98
|
|
|
$
|
(2
|
)
|
|||
Government agency issued MBS
|
|
597,008
|
|
|
(12,335
|
)
|
|
1,537,106
|
|
|
(46,065
|
)
|
|
2,134,114
|
|
|
(58,400
|
)
|
|||||||||
Government agency issued CMO
|
|
290,863
|
|
|
(2,860
|
)
|
|
1,560,420
|
|
|
(45,821
|
)
|
|
1,851,283
|
|
|
(48,681
|
)
|
|||||||||
Other U.S. government agencies
|
|
29,776
|
|
|
(73
|
)
|
|
—
|
|
|
—
|
|
|
29,776
|
|
|
(73
|
)
|
|||||||||
Corporates and other debt
|
|
25,114
|
|
|
(344
|
)
|
|
15,008
|
|
|
(117
|
)
|
|
40,122
|
|
|
(461
|
)
|
|||||||||
States and municipalities
|
|
17,292
|
|
|
(214
|
)
|
|
—
|
|
|
—
|
|
|
17,292
|
|
|
(214
|
)
|
|||||||||
Total temporarily impaired securities
|
|
$
|
960,053
|
|
—
|
|
$
|
(15,826
|
)
|
—
|
|
$
|
3,112,632
|
|
—
|
|
$
|
(92,005
|
)
|
|
$
|
4,072,685
|
|
|
$
|
(107,831
|
)
|
|
|
December 31
|
||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
Commercial: (a)
|
|
|
|
|
||||
Commercial, financial, and industrial
|
|
$
|
20,051,091
|
|
|
$
|
16,514,328
|
|
Commercial real estate
|
|
4,337,017
|
|
|
4,030,870
|
|
||
Consumer:
|
|
|
|
|
||||
Consumer real estate (b)
|
|
6,006,749
|
|
|
6,249,516
|
|
||
Permanent mortgage
|
|
170,390
|
|
|
222,448
|
|
||
Credit card & other
|
|
495,864
|
|
|
518,370
|
|
||
Loans, net of unearned income
|
|
$
|
31,061,111
|
|
|
$
|
27,535,532
|
|
Allowance for loan losses
|
|
200,307
|
|
|
180,424
|
|
||
Total net loans
|
|
$
|
30,860,804
|
|
|
$
|
27,355,108
|
|
(a)
|
In third quarter 2019, FHN corrected a previous mis-classification of commercial loans and reclassified approximately $410 million of market investor CRE loans from the C&I portfolio to the CRE portfolio. These loans were identified during an internal review and assessment by management of certain loan populations, a portion of which relate to loans acquired as part of the Capital Bank merger. The reclassification of these loan balances between regional banking portfolios did not have an impact on FHN’s consolidated period-end or average balance sheet and had an immaterial effect on the allowance for loan losses. No adjustments were made to prior periods as the impact of the reclassification, including the effect on the allowance for loan losses was deemed to be immaterial in all periods.
|
(b)
|
Balance as of December 31, 2018 includes $16.2 million of restricted real estate loans. See Note 21—Variable Interest Entities for additional information.
|
|
|
Year Ended December 31
|
||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
Balance, beginning of period
|
|
$
|
13,375
|
|
|
$
|
15,623
|
|
Accretion
|
|
(5,792
|
)
|
|
(9,467
|
)
|
||
Adjustment for payoffs
|
|
(2,438
|
)
|
|
(3,896
|
)
|
||
Adjustment for charge-offs
|
|
(479
|
)
|
|
(1,115
|
)
|
||
Adjustment for pool excess recovery (a)
|
|
—
|
|
|
(123
|
)
|
||
Increase in accretable yield (b)
|
|
5,513
|
|
|
12,791
|
|
||
Disposals
|
|
(4
|
)
|
|
(240
|
)
|
||
Other
|
|
(367
|
)
|
|
(198
|
)
|
||
Balance, end of period
|
|
$
|
9,808
|
|
|
$
|
13,375
|
|
(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
|
|
December 31, 2018
|
||||||||||||
(Dollars in thousands)
|
|
Carrying value
|
|
Unpaid balance
|
|
Carrying value
|
|
Unpaid balance
|
||||||||
Commercial, financial and industrial
|
|
$
|
24,973
|
|
|
$
|
25,938
|
|
|
$
|
38,873
|
|
|
$
|
44,259
|
|
Commercial real estate
|
|
5,078
|
|
|
5,466
|
|
|
15,197
|
|
|
17,232
|
|
||||
Consumer real estate
|
|
23,681
|
|
|
26,245
|
|
|
30,723
|
|
|
34,820
|
|
||||
Credit card and other
|
|
489
|
|
|
567
|
|
|
1,627
|
|
|
1,879
|
|
||||
Total
|
|
$
|
54,221
|
|
|
$
|
58,216
|
|
|
$
|
86,420
|
|
|
$
|
98,190
|
|
|
|
December 31, 2019
|
||||||||||||||||||
(Dollars in thousands)
|
|
Recorded
Investment |
|
Unpaid
Principal Balance |
|
Related
Allowance |
|
Average Recorded
Investment |
|
Interest
Income Recognized |
||||||||||
Impaired loans with no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General C&I
|
|
$
|
52,672
|
|
|
$
|
63,602
|
|
|
$
|
—
|
|
|
$
|
61,382
|
|
|
$
|
690
|
|
Loans to mortgage companies
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,314
|
|
|
—
|
|
|||||
Income CRE
|
|
1,563
|
|
|
1,563
|
|
|
—
|
|
|
1,620
|
|
|
33
|
|
|||||
Total
|
|
$
|
54,235
|
|
|
$
|
65,165
|
|
|
$
|
—
|
|
|
$
|
72,316
|
|
|
$
|
723
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
HELOC (a)
|
|
$
|
4,940
|
|
|
$
|
10,438
|
|
|
$
|
—
|
|
|
$
|
6,582
|
|
|
$
|
—
|
|
R/E installment loans (a)
|
|
5,329
|
|
|
6,105
|
|
|
—
|
|
|
5,335
|
|
|
—
|
|
|||||
Permanent mortgage (a)
|
|
2,264
|
|
|
3,949
|
|
|
—
|
|
|
3,017
|
|
|
—
|
|
|||||
Total
|
|
$
|
12,533
|
|
|
$
|
20,492
|
|
|
$
|
—
|
|
|
$
|
14,934
|
|
|
$
|
—
|
|
Impaired loans with related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General C&I
|
|
$
|
29,766
|
|
|
$
|
31,536
|
|
|
$
|
6,196
|
|
|
$
|
14,328
|
|
|
$
|
4
|
|
TRUPS
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,445
|
|
|
—
|
|
|||||
Income CRE
|
|
—
|
|
|
—
|
|
|
—
|
|
|
221
|
|
|
9
|
|
|||||
Total
|
|
$
|
29,766
|
|
|
$
|
31,536
|
|
|
$
|
6,196
|
|
|
$
|
16,994
|
|
|
$
|
13
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
HELOC
|
|
$
|
55,522
|
|
|
$
|
59,122
|
|
|
$
|
7,016
|
|
|
$
|
61,294
|
|
|
$
|
1,868
|
|
R/E installment loans
|
|
34,862
|
|
|
35,780
|
|
|
4,521
|
|
|
40,181
|
|
|
1,016
|
|
|||||
Permanent mortgage
|
|
59,329
|
|
|
68,341
|
|
|
7,761
|
|
|
63,630
|
|
|
2,149
|
|
|||||
Credit card & other
|
|
653
|
|
|
653
|
|
|
422
|
|
|
694
|
|
|
18
|
|
|||||
Total
|
|
$
|
150,366
|
|
|
$
|
163,896
|
|
|
$
|
19,720
|
|
|
$
|
165,799
|
|
|
$
|
5,051
|
|
Total commercial
|
|
$
|
84,001
|
|
|
$
|
96,701
|
|
|
$
|
6,196
|
|
|
$
|
89,310
|
|
|
$
|
736
|
|
Total consumer
|
|
$
|
162,899
|
|
|
$
|
184,388
|
|
|
$
|
19,720
|
|
|
$
|
180,733
|
|
|
$
|
5,051
|
|
Total impaired loans
|
|
$
|
246,900
|
|
|
$
|
281,089
|
|
|
$
|
25,916
|
|
|
$
|
270,043
|
|
|
$
|
5,787
|
|
(a)
|
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
|
|
|
December 31, 2018
|
||||||||||||||||||
(Dollars in thousands)
|
|
Recorded
Investment |
|
Unpaid
Principal Balance |
|
Related
Allowance |
|
Average
Recorded Investment |
|
Interest
Income Recognized |
||||||||||
Impaired loans with no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General C&I
|
|
$
|
42,902
|
|
|
$
|
45,387
|
|
|
$
|
—
|
|
|
$
|
24,186
|
|
|
$
|
757
|
|
Income CRE
|
|
1,589
|
|
|
1,589
|
|
|
—
|
|
|
1,434
|
|
|
51
|
|
|||||
Residential CRE
|
|
—
|
|
|
—
|
|
|
—
|
|
|
374
|
|
|
—
|
|
|||||
Total
|
|
$
|
44,491
|
|
|
$
|
46,976
|
|
|
$
|
—
|
|
|
$
|
25,994
|
|
|
$
|
808
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
HELOC (a)
|
|
$
|
8,645
|
|
|
$
|
16,648
|
|
|
$
|
—
|
|
|
$
|
8,723
|
|
|
$
|
—
|
|
R/E installment loans (a)
|
|
4,314
|
|
|
4,796
|
|
|
—
|
|
|
4,300
|
|
|
—
|
|
|||||
Permanent mortgage (a)
|
|
3,601
|
|
|
6,003
|
|
|
—
|
|
|
4,392
|
|
|
—
|
|
|||||
Total
|
|
$
|
16,560
|
|
|
$
|
27,447
|
|
|
$
|
—
|
|
|
$
|
17,415
|
|
|
$
|
—
|
|
Impaired loans with related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General C&I
|
|
$
|
2,802
|
|
|
$
|
2,802
|
|
|
$
|
149
|
|
|
$
|
16,011
|
|
|
$
|
—
|
|
TRUPS
|
|
2,888
|
|
|
3,700
|
|
|
925
|
|
|
2,981
|
|
|
—
|
|
|||||
Income CRE
|
|
377
|
|
|
377
|
|
|
—
|
|
|
348
|
|
|
10
|
|
|||||
Residential CRE
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|||||
Total
|
|
$
|
6,067
|
|
|
$
|
6,879
|
|
|
$
|
1,074
|
|
|
$
|
19,439
|
|
|
$
|
10
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
HELOC
|
|
$
|
66,482
|
|
|
$
|
69,610
|
|
|
$
|
11,241
|
|
|
$
|
69,535
|
|
|
$
|
2,273
|
|
R/E installment loans
|
|
38,993
|
|
|
39,851
|
|
|
6,743
|
|
|
40,118
|
|
|
1,024
|
|
|||||
Permanent mortgage
|
|
67,245
|
|
|
78,010
|
|
|
9,419
|
|
|
73,259
|
|
|
2,290
|
|
|||||
Credit card & other
|
|
695
|
|
|
695
|
|
|
337
|
|
|
626
|
|
|
14
|
|
|||||
Total
|
|
$
|
173,415
|
|
|
$
|
188,166
|
|
|
$
|
27,740
|
|
|
$
|
183,538
|
|
|
$
|
5,601
|
|
Total commercial
|
|
$
|
50,558
|
|
|
$
|
53,855
|
|
|
$
|
1,074
|
|
|
$
|
45,433
|
|
|
$
|
818
|
|
Total consumer
|
|
$
|
189,975
|
|
|
$
|
215,613
|
|
|
$
|
27,740
|
|
|
$
|
200,953
|
|
|
$
|
5,601
|
|
Total impaired loans
|
|
$
|
240,533
|
|
|
$
|
269,468
|
|
|
$
|
28,814
|
|
|
$
|
246,386
|
|
|
$
|
6,419
|
|
(a)
|
All discharged bankruptcy loans are charged down to an estimate of net realizable value and do not carry any allowance.
|
|
|
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
|
|
(a)
|
Balances presented net of a $19.1 million valuation allowance.
|
|
|
December 31, 2018
|
|||||||||||||||||||||||||||||
(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
|
|
$
|
610,177
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,586
|
|
|
$
|
—
|
|
|
$
|
622,763
|
|
|
3
|
%
|
|
$
|
100
|
|
2
|
|
835,776
|
|
|
—
|
|
|
—
|
|
|
1,688
|
|
|
29
|
|
|
837,493
|
|
|
4
|
|
|
274
|
|
|||||||
3
|
|
782,362
|
|
|
716,971
|
|
|
—
|
|
|
289,594
|
|
|
147
|
|
|
1,789,074
|
|
|
9
|
|
|
315
|
|
|||||||
4
|
|
1,223,092
|
|
|
394,862
|
|
|
43,220
|
|
|
563,243
|
|
|
—
|
|
|
2,224,417
|
|
|
11
|
|
|
686
|
|
|||||||
5
|
|
1,920,034
|
|
|
277,814
|
|
|
77,751
|
|
|
798,509
|
|
|
14,150
|
|
|
3,088,258
|
|
|
15
|
|
|
8,919
|
|
|||||||
6
|
|
1,722,136
|
|
|
365,341
|
|
|
45,609
|
|
|
657,628
|
|
|
33,759
|
|
|
2,824,473
|
|
|
14
|
|
|
8,141
|
|
|||||||
7
|
|
2,690,784
|
|
|
96,603
|
|
|
11,446
|
|
|
538,909
|
|
|
26,135
|
|
|
3,363,877
|
|
|
16
|
|
|
16,906
|
|
|||||||
8
|
|
1,337,113
|
|
|
53,224
|
|
|
—
|
|
|
265,901
|
|
|
20,320
|
|
|
1,676,558
|
|
|
8
|
|
|
18,545
|
|
|||||||
9
|
|
1,472,852
|
|
|
96,292
|
|
|
45,117
|
|
|
455,184
|
|
|
29,849
|
|
|
2,099,294
|
|
|
10
|
|
|
15,454
|
|
|||||||
10
|
|
490,795
|
|
|
13,260
|
|
|
18,536
|
|
|
60,803
|
|
|
3,911
|
|
|
587,305
|
|
|
3
|
|
|
8,675
|
|
|||||||
11
|
|
311,967
|
|
|
—
|
|
|
—
|
|
|
66,986
|
|
|
788
|
|
|
379,741
|
|
|
2
|
|
|
7,973
|
|
|||||||
12
|
|
244,867
|
|
|
9,379
|
|
|
—
|
|
|
82,574
|
|
|
5,717
|
|
|
342,537
|
|
|
2
|
|
|
6,972
|
|
|||||||
13
|
|
285,987
|
|
|
—
|
|
|
5,786
|
|
|
55,408
|
|
|
251
|
|
|
347,432
|
|
|
2
|
|
|
10,094
|
|
|||||||
14,15,16
|
|
224,853
|
|
|
—
|
|
|
—
|
|
|
28,835
|
|
|
837
|
|
|
254,525
|
|
|
1
|
|
|
23,307
|
|
|||||||
Collectively evaluated for impairment
|
|
14,152,795
|
|
|
2,023,746
|
|
|
247,465
|
|
|
3,877,848
|
|
|
135,893
|
|
|
20,437,747
|
|
|
100
|
|
|
126,361
|
|
|||||||
Individually evaluated for impairment
|
|
45,704
|
|
|
—
|
|
|
2,888
|
|
|
1,966
|
|
|
—
|
|
|
50,558
|
|
|
—
|
|
|
1,074
|
|
|||||||
Purchased credit-impaired loans
|
|
41,730
|
|
|
—
|
|
|
—
|
|
|
12,730
|
|
|
2,433
|
|
|
56,893
|
|
|
—
|
|
|
2,823
|
|
|||||||
Total commercial loans
|
|
$
|
14,240,229
|
|
|
$
|
2,023,746
|
|
|
$
|
250,353
|
|
|
$
|
3,892,544
|
|
|
$
|
138,326
|
|
|
$
|
20,545,198
|
|
|
100
|
%
|
|
$
|
130,258
|
|
(a)
|
Balances presented net of a $20.2 million valuation allowance. In 3Q18, FHN sold $55.5 million of TRUPS loans with a $5.0 million valuation allowance. Upon sale, a gain of $3.8 million was recognized in the Non-Strategic segment within Fixed Income in the Consolidated Statement of Income. An additional TRUPS loan with a principal balance of $3.0 million and a valuation of $.3 million was paid off in fourth quarter 2018.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
|
HELOC
|
|
R/E Installment
Loans
|
|
Permanent
Mortgage
|
|
HELOC
|
|
R/E Installment
Loans
|
|
Permanent
Mortgage
|
||||||||||||
FICO score 740 or greater
|
|
62.0
|
%
|
|
|
72.9
|
%
|
|
|
44.8
|
%
|
|
|
61.4
|
%
|
|
|
71.3
|
%
|
|
|
51.8
|
%
|
|
FICO score 720-739
|
|
8.6
|
|
|
|
8.3
|
|
|
|
9.7
|
|
|
|
8.5
|
|
|
|
8.8
|
|
|
|
7.6
|
|
|
FICO score 700-719
|
|
7.6
|
|
|
|
6.1
|
|
|
|
12.3
|
|
|
|
7.6
|
|
|
|
7.0
|
|
|
|
10.6
|
|
|
FICO score 660-699
|
|
10.8
|
|
|
|
7.7
|
|
|
|
16.3
|
|
|
|
10.9
|
|
|
|
7.6
|
|
|
|
14.7
|
|
|
FICO score 620-659
|
|
4.7
|
|
|
|
2.6
|
|
|
|
9.7
|
|
|
|
5.1
|
|
|
|
2.8
|
|
|
|
6.5
|
|
|
FICO score less than 620 (a)
|
|
6.3
|
|
|
|
2.4
|
|
|
|
7.2
|
|
|
|
6.5
|
|
|
|
2.5
|
|
|
|
8.8
|
|
|
Total
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
(a)
|
For this group, a majority of the loan balances had FICO scores at the time of the origination that exceeded 620 but have since deteriorated as the loans have seasoned.
|
|
|
Accruing
|
|
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
|
|
4,662,783
|
|
|
10,580
|
|
|
5,138
|
|
|
4,678,501
|
|
|
13,001
|
|
|
1,005
|
|
|
2,601
|
|
|
16,607
|
|
|
4,695,108
|
|
|||||||||
Purchased credit-impaired loans
|
|
18,720
|
|
|
2,770
|
|
|
3,276
|
|
|
24,766
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,766
|
|
|||||||||
Total consumer real estate
|
|
5,898,847
|
|
|
22,506
|
|
|
14,083
|
|
|
5,935,436
|
|
|
56,008
|
|
|
5,232
|
|
|
10,073
|
|
|
71,313
|
|
|
6,006,749
|
|
|||||||||
Permanent mortgage
|
|
149,663
|
|
|
2,314
|
|
|
4,032
|
|
|
156,009
|
|
|
7,709
|
|
|
71
|
|
|
6,601
|
|
|
14,381
|
|
|
170,390
|
|
|||||||||
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
|
|
|
|
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
|
|
$
|
14,153,275
|
|
|
$
|
8,234
|
|
|
$
|
102
|
|
|
$
|
14,161,611
|
|
|
$
|
26,325
|
|
|
$
|
5,537
|
|
|
$
|
5,026
|
|
|
$
|
36,888
|
|
|
$
|
14,198,499
|
|
Loans to mortgage companies
|
|
2,023,746
|
|
|
—
|
|
|
—
|
|
|
2,023,746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,023,746
|
|
|||||||||
TRUPS (a)
|
|
247,465
|
|
|
—
|
|
|
—
|
|
|
247,465
|
|
|
—
|
|
|
—
|
|
|
2,888
|
|
|
2,888
|
|
|
250,353
|
|
|||||||||
Purchased credit-impaired loans
|
|
39,433
|
|
|
624
|
|
|
1,673
|
|
|
41,730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,730
|
|
|||||||||
Total commercial (C&I)
|
|
16,463,919
|
|
|
8,858
|
|
|
1,775
|
|
|
16,474,552
|
|
|
26,325
|
|
|
5,537
|
|
|
7,914
|
|
|
39,776
|
|
|
16,514,328
|
|
|||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Income CRE
|
|
3,876,229
|
|
|
626
|
|
|
—
|
|
|
3,876,855
|
|
|
30
|
|
|
—
|
|
|
2,929
|
|
|
2,959
|
|
|
3,879,814
|
|
|||||||||
Residential CRE
|
|
135,861
|
|
|
—
|
|
|
—
|
|
|
135,861
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
135,893
|
|
|||||||||
Purchased credit-impaired loans
|
|
13,308
|
|
|
103
|
|
|
1,752
|
|
|
15,163
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,163
|
|
|||||||||
Total commercial real estate
|
|
4,025,398
|
|
|
729
|
|
|
1,752
|
|
|
4,027,879
|
|
|
62
|
|
|
—
|
|
|
2,929
|
|
|
2,991
|
|
|
4,030,870
|
|
|||||||||
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
HELOC
|
|
1,443,651
|
|
|
11,653
|
|
|
10,129
|
|
|
1,465,433
|
|
|
49,009
|
|
|
3,314
|
|
|
8,781
|
|
|
61,104
|
|
|
1,526,537
|
|
|||||||||
R/E installment loans
|
|
4,652,658
|
|
|
10,470
|
|
|
6,497
|
|
|
4,669,625
|
|
|
15,146
|
|
|
1,924
|
|
|
4,474
|
|
|
21,544
|
|
|
4,691,169
|
|
|||||||||
Purchased credit-impaired loans
|
|
24,096
|
|
|
2,094
|
|
|
5,620
|
|
|
31,810
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,810
|
|
|||||||||
Total consumer real estate
|
|
6,120,405
|
|
|
24,217
|
|
|
22,246
|
|
|
6,166,868
|
|
|
64,155
|
|
|
5,238
|
|
|
13,255
|
|
|
82,648
|
|
|
6,249,516
|
|
|||||||||
Permanent mortgage
|
|
193,591
|
|
|
2,585
|
|
|
4,562
|
|
|
200,738
|
|
|
11,227
|
|
|
996
|
|
|
9,487
|
|
|
21,710
|
|
|
222,448
|
|
|||||||||
Credit card & other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Credit card
|
|
188,009
|
|
|
2,133
|
|
|
1,203
|
|
|
191,345
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
191,345
|
|
|||||||||
Other
|
|
320,551
|
|
|
3,570
|
|
|
526
|
|
|
324,647
|
|
|
110
|
|
|
60
|
|
|
454
|
|
|
624
|
|
|
325,271
|
|
|||||||||
Purchased credit-impaired loans
|
|
746
|
|
|
611
|
|
|
397
|
|
|
1,754
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,754
|
|
|||||||||
Total credit card & other
|
|
509,306
|
|
|
6,314
|
|
|
2,126
|
|
|
517,746
|
|
|
110
|
|
|
60
|
|
|
454
|
|
|
624
|
|
|
518,370
|
|
|||||||||
Total loans, net of unearned income
|
|
$
|
27,312,619
|
|
|
$
|
42,703
|
|
|
$
|
32,461
|
|
|
$
|
27,387,783
|
|
|
$
|
101,879
|
|
|
$
|
11,831
|
|
|
$
|
34,039
|
|
|
$
|
147,749
|
|
|
$
|
27,535,532
|
|
|
|
2019
|
|
2018
|
||||||||||||||||||
(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
|
|
4
|
|
|
$
|
14,179
|
|
|
$
|
14,101
|
|
|
9
|
|
|
$
|
27,639
|
|
|
$
|
27,190
|
|
Total commercial (C&I)
|
|
4
|
|
|
14,179
|
|
|
14,101
|
|
|
9
|
|
|
27,639
|
|
|
27,190
|
|
||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income CRE
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
643
|
|
|
637
|
|
||||
Total commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
643
|
|
|
637
|
|
||||
Consumer real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
HELOC
|
|
74
|
|
|
8,028
|
|
|
7,946
|
|
|
103
|
|
|
9,406
|
|
|
9,283
|
|
||||
R/E installment loans
|
|
96
|
|
|
10,408
|
|
|
10,445
|
|
|
92
|
|
|
8,077
|
|
|
7,848
|
|
||||
Total consumer real estate
|
|
170
|
|
|
18,436
|
|
|
18,391
|
|
|
195
|
|
|
17,483
|
|
|
17,131
|
|
||||
Permanent mortgage
|
|
8
|
|
|
1,771
|
|
|
1,798
|
|
|
8
|
|
|
1,001
|
|
|
1,184
|
|
||||
Credit card & other
|
|
85
|
|
|
379
|
|
|
358
|
|
|
132
|
|
|
604
|
|
|
570
|
|
||||
Total troubled debt restructurings
|
|
267
|
|
|
$
|
34,765
|
|
|
$
|
34,648
|
|
|
348
|
|
|
$
|
47,370
|
|
|
$
|
46,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
2018
|
||||||||||
(Dollars in thousands)
|
|
Number
|
|
Recorded
Investment
|
|
Number
|
|
Recorded
Investment
|
||||||
Commercial (C&I):
|
|
|
|
|
|
|
|
|
||||||
General C&I
|
|
—
|
|
|
$
|
—
|
|
|
2
|
|
|
$
|
579
|
|
Total commercial (C&I)
|
|
—
|
|
|
—
|
|
|
2
|
|
|
579
|
|
||
Consumer real estate:
|
|
|
|
|
|
|
|
|
||||||
HELOC
|
|
7
|
|
|
1,141
|
|
|
6
|
|
|
239
|
|
||
R/E installment loans
|
|
3
|
|
|
98
|
|
|
2
|
|
|
146
|
|
||
Total consumer real estate
|
|
10
|
|
|
1,239
|
|
|
8
|
|
|
385
|
|
||
Permanent mortgage
|
|
1
|
|
|
7
|
|
|
6
|
|
|
749
|
|
||
Credit card & other
|
|
32
|
|
|
115
|
|
|
49
|
|
|
239
|
|
||
Total troubled debt restructurings
|
|
43
|
|
|
$
|
1,361
|
|
|
65
|
|
|
$
|
1,952
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
C&I (a)
|
|
Commercial
Real Estate (a)
|
|
Consumer
Real Estate
|
|
Permanent
Mortgage
|
|
Credit Card
and Other
|
|
Total
|
||||||||||||
Balance as of January 1, 2019
|
|
$
|
98,947
|
|
|
$
|
31,311
|
|
|
$
|
26,439
|
|
|
$
|
11,000
|
|
|
$
|
12,727
|
|
|
$
|
180,424
|
|
Charge-offs
|
|
(33,778
|
)
|
|
(1,181
|
)
|
|
(7,781
|
)
|
|
(393
|
)
|
|
(15,600
|
)
|
|
(58,733
|
)
|
||||||
Recoveries
|
|
6,744
|
|
|
489
|
|
|
17,000
|
|
|
3,148
|
|
|
4,235
|
|
|
31,616
|
|
||||||
Provision/(provision credit) for loan losses
|
|
50,573
|
|
|
5,493
|
|
|
(16,034
|
)
|
|
(4,936
|
)
|
|
11,904
|
|
|
47,000
|
|
||||||
Balance as of December 31, 2019
|
|
122,486
|
|
|
36,112
|
|
|
19,624
|
|
|
8,819
|
|
|
13,266
|
|
|
200,307
|
|
||||||
Allowance - individually evaluated for impairment
|
|
6,196
|
|
|
—
|
|
|
11,537
|
|
|
7,761
|
|
|
422
|
|
|
25,916
|
|
||||||
Allowance - collectively evaluated for impairment
|
|
115,442
|
|
|
36,112
|
|
|
7,001
|
|
|
1,058
|
|
|
12,813
|
|
|
172,426
|
|
||||||
Allowance - purchased credit-impaired loans
|
|
848
|
|
|
—
|
|
|
1,086
|
|
|
—
|
|
|
31
|
|
|
1,965
|
|
||||||
Loans, net of unearned as of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Individually evaluated for impairment
|
|
82,438
|
|
|
1,563
|
|
|
100,653
|
|
|
61,593
|
|
|
653
|
|
|
246,900
|
|
||||||
Collectively evaluated for impairment
|
|
19,942,728
|
|
|
4,330,479
|
|
|
5,881,330
|
|
|
108,797
|
|
|
494,691
|
|
|
30,758,025
|
|
||||||
Purchased credit-impaired loans
|
|
25,925
|
|
|
4,975
|
|
|
24,766
|
|
|
—
|
|
|
520
|
|
|
56,186
|
|
||||||
Total loans, net of unearned income
|
|
$
|
20,051,091
|
|
|
$
|
4,337,017
|
|
|
$
|
6,006,749
|
|
|
$
|
170,390
|
|
|
$
|
495,864
|
|
|
$
|
31,061,111
|
|
Balance as of January 1, 2018
|
|
$
|
98,211
|
|
|
$
|
28,427
|
|
|
$
|
39,823
|
|
|
$
|
13,113
|
|
|
$
|
9,981
|
|
|
$
|
189,555
|
|
Charge-offs
|
|
(15,492
|
)
|
|
(783
|
)
|
|
(9,357
|
)
|
|
(477
|
)
|
|
(19,688
|
)
|
|
(45,797
|
)
|
||||||
Recoveries
|
|
4,201
|
|
|
339
|
|
|
19,666
|
|
|
1,421
|
|
|
4,039
|
|
|
29,666
|
|
||||||
Provision/(provision credit) for loan losses
|
|
12,027
|
|
|
3,328
|
|
|
(23,693
|
)
|
|
(3,057
|
)
|
|
18,395
|
|
|
7,000
|
|
||||||
Balance as of December 31, 2018
|
|
98,947
|
|
|
31,311
|
|
|
26,439
|
|
|
11,000
|
|
|
12,727
|
|
|
180,424
|
|
||||||
Allowance - individually evaluated for impairment
|
|
1,074
|
|
|
—
|
|
|
17,984
|
|
|
9,419
|
|
|
337
|
|
|
28,814
|
|
||||||
Allowance - collectively evaluated for impairment
|
|
95,050
|
|
|
31,311
|
|
|
7,368
|
|
|
1,581
|
|
|
12,263
|
|
|
147,573
|
|
||||||
Allowance - purchased credit-impaired loans
|
|
2,823
|
|
|
—
|
|
|
1,087
|
|
|
—
|
|
|
127
|
|
|
4,037
|
|
||||||
Loans, net of unearned as of December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Individually evaluated for impairment
|
|
48,592
|
|
|
1,966
|
|
|
118,434
|
|
|
70,846
|
|
|
695
|
|
|
240,533
|
|
||||||
Collectively evaluated for impairment
|
|
16,424,006
|
|
|
4,013,741
|
|
|
6,099,272
|
|
|
151,602
|
|
|
515,921
|
|
|
27,204,542
|
|
||||||
Purchased credit-impaired loans
|
|
41,730
|
|
|
15,163
|
|
|
31,810
|
|
|
—
|
|
|
1,754
|
|
|
90,457
|
|
||||||
Total loans, net of unearned income
|
|
$
|
16,514,328
|
|
|
$
|
4,030,870
|
|
|
$
|
6,249,516
|
|
|
$
|
222,448
|
|
|
$
|
518,370
|
|
|
$
|
27,535,532
|
|
Balance as of January 1, 2017
|
|
$
|
89,398
|
|
|
$
|
33,852
|
|
|
$
|
51,424
|
|
|
$
|
15,222
|
|
|
$
|
12,172
|
|
|
$
|
202,068
|
|
Charge-offs
|
|
(17,657
|
)
|
|
(195
|
)
|
|
(13,156
|
)
|
|
(2,179
|
)
|
|
(13,207
|
)
|
|
(46,394
|
)
|
||||||
Recoveries
|
|
4,568
|
|
|
966
|
|
|
22,723
|
|
|
2,509
|
|
|
3,115
|
|
|
33,881
|
|
||||||
Provision/(provision credit) for loan losses
|
|
21,902
|
|
|
(6,196
|
)
|
|
(21,168
|
)
|
|
(2,439
|
)
|
|
7,901
|
|
|
—
|
|
||||||
Balance as of December 31, 2017
|
|
98,211
|
|
|
28,427
|
|
|
39,823
|
|
|
13,113
|
|
|
9,981
|
|
|
189,555
|
|
||||||
Allowance - individually evaluated for impairment
|
|
6,044
|
|
|
132
|
|
|
23,175
|
|
|
12,105
|
|
|
311
|
|
|
41,767
|
|
||||||
Allowance - collectively evaluated for impairment
|
|
89,358
|
|
|
28,291
|
|
|
16,293
|
|
|
1,008
|
|
|
9,670
|
|
|
144,620
|
|
||||||
Allowance - purchased credit-impaired loans
|
|
2,809
|
|
|
4
|
|
|
355
|
|
|
—
|
|
|
—
|
|
|
3,168
|
|
||||||
Loans, net of unearned as of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Individually evaluated for impairment
|
|
43,024
|
|
|
2,407
|
|
|
128,895
|
|
|
84,794
|
|
|
593
|
|
|
259,713
|
|
||||||
Collectively evaluated for impairment
|
|
15,909,110
|
|
|
4,181,908
|
|
|
6,311,817
|
|
|
203,026
|
|
|
613,806
|
|
|
27,219,667
|
|
||||||
Purchased credit-impaired loans
|
|
105,139
|
|
|
30,380
|
|
|
38,530
|
|
|
—
|
|
|
5,500
|
|
|
179,549
|
|
||||||
Total loans, net of unearned income
|
|
$
|
16,057,273
|
|
|
$
|
4,214,695
|
|
|
$
|
6,479,242
|
|
|
$
|
287,820
|
|
|
$
|
619,899
|
|
|
$
|
27,658,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a)
|
In third quarter 2019, FHN corrected a previous mis-classification of commercial loans and reclassified approximately $410 million of market investor CRE loans from the C&I portfolio to the CRE portfolio. These loans were identified during an internal review and assessment by management of certain loan populations, a portion of which relate to loans acquired as part of the Capital Bank merger. The reclassification of these loan balances between regional banking portfolios did not have an impact on FHN’s consolidated period-end or average balance sheet and had an immaterial effect on the allowance for loan losses. No adjustments were made to prior periods as the impact of the reclassification, including the effect on the allowance for loan losses was deemed to be immaterial in all periods.
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
Land
|
|
$
|
98,804
|
|
|
$
|
107,864
|
|
Buildings
|
|
428,695
|
|
|
461,665
|
|
||
Leasehold improvements
|
|
50,032
|
|
|
30,230
|
|
||
Furniture, fixtures, and equipment
|
|
205,493
|
|
|
196,469
|
|
||
Fixed assets held-for-sale (a)
|
|
9,719
|
|
|
19,617
|
|
||
Premises and equipment, at cost
|
|
792,743
|
|
|
815,845
|
|
||
Less accumulated depreciation and amortization
|
|
337,737
|
|
|
321,804
|
|
||
Premises and equipment, net
|
|
$
|
455,006
|
|
|
$
|
494,041
|
|
(Dollars in thousands)
|
|
December 31, 2019
|
||
Lease Right-of-Use Assets:
|
Classification
|
|
||
Operating lease right-of use assets
|
Other assets
|
$
|
201,873
|
|
Finance lease right-of use assets
|
Other assets
|
2,037
|
|
|
Total Lease Right-of Use Assets
|
|
$
|
203,910
|
|
|
|
|
||
Lease Liabilities:
|
|
|
||
Operating lease liabilities
|
Other liabilities
|
$
|
223,128
|
|
Finance lease liabilities
|
Other liabilities
|
2,708
|
|
|
Total Lease Liabilities
|
|
$
|
225,836
|
|
(Dollars in thousands)
|
2019
|
||
Lease cost
|
|
||
Operating lease cost
|
$
|
24,797
|
|
Finance lease cost:
|
|
||
Amortization of right-of-use assets
|
114
|
|
|
Interest on lease liabilities
|
135
|
|
|
Short-term lease cost
|
98
|
|
|
Sublease income
|
(366
|
)
|
|
Total lease cost
|
$
|
24,778
|
|
|
|
||
Other information
|
|
||
(Gain)/loss on right-of-use asset impairment-Operating leases
|
$
|
2,551
|
|
|
|
||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
||
Operating cash flows from operating leases
|
23,053
|
|
|
Operating cash flows from finance leases
|
135
|
|
|
Financing cash flows from finance leases
|
142
|
|
|
|
|
||
Right-of-use assets obtained in exchange for new lease obligations:
|
|
||
Operating leases
|
47,735
|
|
|
Finance leases
|
1,475
|
|
(Dollars in thousands)
|
|
|
December 31, 2019
|
||
2020
|
|
$
|
26,594
|
|
|
2021
|
|
24,627
|
|
||
2022
|
|
23,553
|
|
||
2023
|
|
22,687
|
|
||
2024
|
|
22,224
|
|
||
2025 and after
|
|
156,524
|
|
||
Total lease payments
|
|
276,209
|
|
||
Less lease liability interest
|
|
(50,373
|
)
|
||
Total
|
|
$
|
225,836
|
|
(Dollars in thousands)
|
December 31, 2018
|
||
2019
|
$
|
27,524
|
|
2020
|
24,722
|
|
|
2021
|
20,954
|
|
|
2022
|
16,518
|
|
|
2023
|
13,174
|
|
|
2024 and after
|
42,370
|
|
|
Total minimum lease payments
|
$
|
145,262
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
(Dollars in thousands)
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Value
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Value
|
||||||||||||
Core deposit intangibles
|
|
$
|
157,150
|
|
|
$
|
(47,372
|
)
|
|
$
|
109,778
|
|
|
$
|
157,150
|
|
|
$
|
(28,150
|
)
|
|
$
|
129,000
|
|
Customer relationships
|
|
77,865
|
|
|
(60,150
|
)
|
|
17,715
|
|
|
77,865
|
|
|
(55,597
|
)
|
|
22,268
|
|
||||||
Other (a)
|
|
5,622
|
|
|
(2,915
|
)
|
|
2,707
|
|
|
5,622
|
|
|
(1,856
|
)
|
|
3,766
|
|
||||||
Total
|
|
$
|
240,637
|
|
|
$
|
(110,437
|
)
|
|
$
|
130,200
|
|
|
$
|
240,637
|
|
|
$
|
(85,603
|
)
|
|
$
|
155,034
|
|
(a)
|
Balance primarily includes noncompete covenants, as well as $.3 million related to state banking licenses not subject to amortization.
|
(Dollars in thousands)
|
|
|
||
Year
|
|
Amortization
|
||
2020
|
|
$
|
21,159
|
|
2021
|
|
19,547
|
|
|
2022
|
|
17,412
|
|
|
2023
|
|
16,117
|
|
|
2024
|
|
14,679
|
|
(Dollars in thousands)
|
|
Regional
Banking
|
|
Fixed
Income
|
|
Total
|
||||||
December 31, 2016
|
|
$
|
93,367
|
|
|
$
|
98,004
|
|
|
$
|
191,371
|
|
Additions (a)
|
|
1,150,518
|
|
|
44,964
|
|
|
1,195,482
|
|
|||
December 31, 2017
|
|
$
|
1,243,885
|
|
|
$
|
142,968
|
|
|
$
|
1,386,853
|
|
Additions (a)
|
|
45,934
|
|
|
—
|
|
|
45,934
|
|
|||
December 31, 2018
|
|
$
|
1,289,819
|
|
|
$
|
142,968
|
|
|
$
|
1,432,787
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
December 31, 2019
|
|
$
|
1,289,819
|
|
|
$
|
142,968
|
|
|
$
|
1,432,787
|
|
(Dollars in thousands)
|
|
|
||
2020
|
|
$
|
2,824,792
|
|
2021
|
|
259,290
|
|
|
2022
|
|
382,508
|
|
|
2023
|
|
90,034
|
|
|
2024
|
|
43,025
|
|
|
2025 and after
|
|
18,688
|
|
|
Total
|
|
$
|
3,618,337
|
|
(Dollars in thousands)
|
|
Federal Funds
Purchased
|
|
Securities Sold
Under Agreements
to Repurchase
|
|
Trading
Liabilities
|
|
Other
Short-term
Borrowings
|
||||||||
2019
|
|
|
|
|
|
|
|
|
||||||||
Average balance
|
|
$
|
737,715
|
|
|
$
|
701,164
|
|
|
$
|
503,302
|
|
|
$
|
538,249
|
|
Year-end balance
|
|
548,344
|
|
|
716,925
|
|
|
505,581
|
|
|
2,253,045
|
|
||||
Maximum month-end outstanding
|
|
1,281,853
|
|
|
772,092
|
|
|
754,220
|
|
|
2,276,139
|
|
||||
Average rate for the year
|
|
2.08
|
%
|
|
1.89
|
%
|
|
2.48
|
%
|
|
2.34
|
%
|
||||
Average rate at year-end
|
|
1.55
|
|
|
1.72
|
|
|
2.07
|
|
|
2.14
|
|
||||
2018
|
|
|
|
|
|
|
|
|
||||||||
Average balance
|
|
$
|
405,110
|
|
|
$
|
713,841
|
|
|
$
|
682,943
|
|
|
$
|
1,046,585
|
|
Year-end balance
|
|
256,567
|
|
|
762,592
|
|
|
335,380
|
|
|
114,764
|
|
||||
Maximum month-end outstanding
|
|
503,138
|
|
|
891,425
|
|
|
890,717
|
|
|
2,229,155
|
|
||||
Average rate for the year
|
|
1.89
|
%
|
|
1.40
|
%
|
|
2.83
|
%
|
|
1.82
|
%
|
||||
Average rate at year-end
|
|
2.50
|
|
|
1.66
|
|
|
3.21
|
|
|
2.48
|
|
||||
2017
|
|
|
|
|
|
|
|
|
||||||||
Average balance
|
|
$
|
447,137
|
|
|
$
|
578,666
|
|
|
$
|
685,891
|
|
|
$
|
554,502
|
|
Year-end balance
|
|
399,820
|
|
|
656,602
|
|
|
638,515
|
|
|
2,626,213
|
|
||||
Maximum month-end outstanding
|
|
568,490
|
|
|
743,684
|
|
|
896,943
|
|
|
2,626,213
|
|
||||
Average rate for the year
|
|
1.06
|
%
|
|
0.72
|
%
|
|
2.26
|
%
|
|
1.28
|
%
|
||||
Average rate at year-end
|
|
1.48
|
|
|
0.64
|
|
|
2.22
|
|
|
1.44
|
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
First Horizon Bank:
|
|
|
|
|
||||
Senior capital notes (a)
|
|
|
|
|
||||
Maturity date – December 1, 2019 – 2.95%
|
|
$
|
—
|
|
|
$
|
395,872
|
|
Other collateralized borrowings – Maturity date – December 22, 2037
|
|
|
|
|
||||
2.19% on December 31, 2019 and 3.09% on December 31, 2018 (b)
|
|
80,908
|
|
|
76,642
|
|
||
Other collateralized borrowings - SBA loans (c)
|
|
21,975
|
|
|
16,607
|
|
||
First Horizon National Corporation:
|
|
|
|
|
||||
Senior capital notes (a)
|
|
|
|
|
||||
Maturity date – December 15, 2020 – 3.50%
|
|
497,656
|
|
|
486,739
|
|
||
Junior subordinated debentures (d)
|
|
|
|
|
||||
Maturity date - June 28, 2035 - 3.57% on December 31, 2019 and 4.47% on December 31, 2018
|
|
2,752
|
|
|
2,730
|
|
||
Maturity date - December 15, 2035 - 3.26% on December 31, 2019 and 4.16% on December 31, 2018
|
|
17,642
|
|
|
17,456
|
|
||
Maturity date - March 15, 2036 - 3.29% on December 31, 2019 and 4.19% on December 31, 2018
|
|
8,847
|
|
|
8,757
|
|
||
Maturity date - March 15, 2036 - 3.43% on December 31, 2019 and 4.33% on December 31, 2018
|
|
11,692
|
|
|
11,587
|
|
||
Maturity date - June 30, 2036 - 3.28% on December 31, 2019 and 4.12% on December 31, 2018
|
|
26,217
|
|
|
25,931
|
|
||
Maturity date - July 7, 2036 - 3.54% on December 31, 2019 and 3.99% on December 31, 2018
|
|
17,964
|
|
|
17,803
|
|
||
Maturity date - June 15, 2037 - 3.54% on December 31, 2019 and 4.44% on December 31, 2018
|
|
50,681
|
|
|
50,278
|
|
||
Maturity date - September 6, 2037 - 3.32% on December 31, 2019 and 4.17% on December 31, 2018
|
|
8,798
|
|
|
8,713
|
|
||
FT Real Estate Securities Company, Inc.:
|
|
|
|
|
||||
Cumulative preferred stock (e)
|
|
|
|
|
||||
Maturity date – March 31, 2031 – 9.50%
|
|
46,236
|
|
|
46,168
|
|
||
First Horizon ABS Trusts:
|
|
|
|
|
||||
Other collateralized borrowings (f) (g)
|
|
|
|
|
||||
Maturity date – October 25, 2034
|
|
|
|
|
||||
2.66% on December 31, 2018
|
|
—
|
|
|
2,981
|
|
||
First Tennessee New Markets Corporation Investments:
|
|
|
|
|
||||
Maturity date – August 08, 2036 – 2.38% (f)
|
|
—
|
|
|
2,699
|
|
||
Total
|
|
$
|
791,368
|
|
|
$
|
1,170,963
|
|
(a)
|
Changes in the fair value of debt attributable to interest rate risk are hedged. First Horizon Bank early redeemed the senior debt on November 1, 2019. Refer to Note 22 – Derivatives.
|
(b)
|
Secured by trust preferred loans.
|
(c)
|
Collateralized borrowings associated with SBA loan sales that did not meet sales criteria. The loans have remaining terms of 3 to 25 years. These borrowings had a weighted average interest rate of 3.95 percent on December 31, 2019 and 2018, respectively.
|
(d)
|
Acquired in conjunction with the acquisition of CBF. A portion qualifies for Tier 2 capital under the risk-based capital guidelines.
|
(e)
|
A portion qualifies for Tier 2 capital under the risk-based capital guidelines.
|
(f)
|
Debt retired during 2019. See Note 21- Variable Interest Entities for additional information.
|
(g)
|
On December 31, 2018, borrowings secured by $16.2 million of residential real estate loans.
|
(Dollars in thousands)
|
|
First Horizon
National Corporation
|
|
First Horizon Bank
|
||||||||||
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
||||||||
On December 31, 2019
|
|
|
|
|
|
|
|
|
||||||
Actual:
|
|
|
|
|
|
|
|
|
||||||
Total Capital
|
|
$
|
4,154,885
|
|
|
11.22
|
%
|
|
$
|
3,944,613
|
|
|
10.77
|
%
|
Tier 1 Capital
|
|
3,760,450
|
|
|
10.15
|
|
|
3,728,683
|
|
|
10.18
|
|
||
Common Equity Tier 1
|
|
3,408,936
|
|
|
9.20
|
|
|
3,433,867
|
|
|
9.38
|
|
||
Leverage
|
|
3,760,450
|
|
|
9.04
|
|
|
3,728,683
|
|
|
9.12
|
|
||
|
|
|
|
|
|
|
|
|
||||||
Minimum Requirement for Capital Adequacy Purposes:
|
|
|
|
|
|
|
|
|
||||||
Total Capital
|
|
2,963,663
|
|
|
8.00
|
|
|
2,930,159
|
|
|
8.00
|
|
||
Tier 1 Capital
|
|
2,222,747
|
|
|
6.00
|
|
|
2,197,620
|
|
|
6.00
|
|
||
Common Equity Tier 1
|
|
1,667,060
|
|
|
4.50
|
|
|
1,648,215
|
|
|
4.50
|
|
||
Leverage
|
|
1,663,338
|
|
|
4.00
|
|
|
1,634,695
|
|
|
4.00
|
|
||
|
|
|
|
|
|
|
|
|
||||||
Minimum Requirement to be Well Capitalized Under Prompt Corrective Action Provisions:
|
|
|
|
|
|
|
|
|
||||||
Total Capital
|
|
|
|
|
|
3,662,699
|
|
|
10.00
|
|
||||
Tier 1 Capital
|
|
|
|
|
|
2,930,159
|
|
|
8.00
|
|
||||
Common Equity Tier 1
|
|
|
|
|
|
2,380,755
|
|
|
6.50
|
|
||||
Leverage
|
|
|
|
|
|
2,043,368
|
|
|
5.00
|
|
||||
On December 31, 2018
|
|
|
|
|
|
|
|
|
||||||
Actual:
|
|
|
|
|
|
|
|
|
||||||
Total Capital
|
|
$
|
3,940,117
|
|
|
11.94
|
%
|
|
$
|
3,689,180
|
|
|
11.32
|
%
|
Tier 1 Capital
|
|
3,565,373
|
|
|
10.80
|
|
|
3,492,541
|
|
|
10.72
|
|
||
Common Equity Tier 1
|
|
3,223,702
|
|
|
9.77
|
|
|
3,197,725
|
|
|
9.81
|
|
||
Leverage
|
|
3,565,373
|
|
|
9.09
|
|
|
3,492,541
|
|
|
9.10
|
|
||
|
|
|
|
|
|
|
|
|
||||||
Minimum Requirement for Capital Adequacy Purposes:
|
|
|
|
|
|
|
|
|
||||||
Total Capital
|
|
2,640,208
|
|
|
8.00
|
|
|
2,607,406
|
|
|
8.00
|
|
||
Tier 1 Capital
|
|
1,980,156
|
|
|
6.00
|
|
|
1,955,555
|
|
|
6.00
|
|
||
Common Equity Tier 1
|
|
1,485,117
|
|
|
4.50
|
|
|
1,466,666
|
|
|
4.50
|
|
||
Leverage
|
|
1,568,870
|
|
|
4.00
|
|
|
1,535,279
|
|
|
4.00
|
|
||
|
|
|
|
|
|
|
|
|
||||||
Minimum Requirement to be Well Capitalized Under Prompt Corrective Action Provisions:
|
|
|
|
|
|
|
|
|
||||||
Total Capital
|
|
|
|
|
|
3,259,258
|
|
|
10.00
|
|
||||
Tier 1 Capital
|
|
|
|
|
|
2,607,406
|
|
|
8.00
|
|
||||
Common Equity Tier 1
|
|
|
|
|
|
2,118,518
|
|
|
6.50
|
|
||||
Leverage
|
|
|
|
|
|
1,919,099
|
|
|
5.00
|
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
All other income and commissions:
|
|
|
|
|
|
|
||||||
Other service charges
|
|
$
|
20,986
|
|
|
$
|
15,122
|
|
|
$
|
12,532
|
|
ATM and interchange fees
|
|
16,539
|
|
|
13,354
|
|
|
12,425
|
|
|||
Deferred compensation (a)
|
|
11,223
|
|
|
(3,224
|
)
|
|
6,322
|
|
|||
Mortgage banking
|
|
10,055
|
|
|
10,587
|
|
|
4,649
|
|
|||
Dividend income (b)
|
|
7,186
|
|
|
10,555
|
|
|
—
|
|
|||
Letter of credit fees
|
|
5,582
|
|
|
5,298
|
|
|
4,661
|
|
|||
Electronic banking fees
|
|
4,927
|
|
|
5,134
|
|
|
5,082
|
|
|||
Insurance commissions
|
|
2,125
|
|
|
2,096
|
|
|
2,514
|
|
|||
Gain/(loss) on extinguishment of debt (c)
|
|
58
|
|
|
(15
|
)
|
|
(14,329
|
)
|
|||
Other
|
|
32,277
|
|
|
16,902
|
|
|
10,061
|
|
|||
Total
|
|
$
|
110,958
|
|
|
$
|
75,809
|
|
|
$
|
43,917
|
|
All other expense:
|
|
|
|
|
|
|
||||||
Travel and entertainment
|
|
$
|
12,119
|
|
|
$
|
16,442
|
|
|
$
|
11,462
|
|
Other insurance and taxes
|
|
10,179
|
|
|
9,684
|
|
|
9,686
|
|
|||
Customer relations
|
|
9,098
|
|
|
5,583
|
|
|
5,750
|
|
|||
Supplies
|
|
6,918
|
|
|
6,917
|
|
|
4,106
|
|
|||
Employee training and dues
|
|
5,141
|
|
|
7,218
|
|
|
5,551
|
|
|||
Miscellaneous loan costs
|
|
4,128
|
|
|
3,732
|
|
|
2,751
|
|
|||
Litigation and regulatory matters
|
|
2,923
|
|
|
644
|
|
|
40,517
|
|
|||
Non-service components of net periodic pension and post-retirement cost
|
|
2,304
|
|
|
5,251
|
|
|
2,144
|
|
|||
Tax credit investments
|
|
1,809
|
|
|
4,712
|
|
|
3,468
|
|
|||
OREO
|
|
1,479
|
|
|
2,630
|
|
|
1,006
|
|
|||
Repurchase and foreclosure provision/(provision credit)
|
|
(1,007
|
)
|
|
(1,039
|
)
|
|
(22,527
|
)
|
|||
Other
|
|
71,039
|
|
|
73,223
|
|
|
48,693
|
|
|||
Total
|
|
$
|
126,130
|
|
|
$
|
134,997
|
|
|
$
|
112,607
|
|
(a)
|
Amounts are driven by market conditions and are mirrored by changes in deferred compensation expense which is included in employee compensation expense.
|
(b)
|
Effective January 1, 2018, FHN adopted ASU 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities” and began recording dividend income from FRB and FHLB holdings in Other income. Prior to 2018, these amounts were included in Interest income on the Consolidated Statements of Income.
|
(c)
|
Loss on extinguishment of debt for 2017 relates to the repurchase of equity securities previously included in a financing transaction.
|
(Dollars in thousands)
|
|
Securities AFS
|
|
Cash Flow
Hedges |
|
Pension and
Post-retirement Plans |
|
Total
|
||||||||
Balance as of December 31, 2016
|
|
$
|
(17,232
|
)
|
|
$
|
(1,265
|
)
|
|
$
|
(229,157
|
)
|
|
$
|
(247,654
|
)
|
Net unrealized gains/(losses)
|
|
(4,467
|
)
|
|
(2,156
|
)
|
|
(13,377
|
)
|
|
(20,000
|
)
|
||||
Amounts reclassified from AOCI
|
|
(298
|
)
|
|
(2,945
|
)
|
|
5,618
|
|
|
2,375
|
|
||||
Other comprehensive income/(loss)
|
|
(4,765
|
)
|
|
(5,101
|
)
|
|
(7,759
|
)
|
|
(17,625
|
)
|
||||
Balance as of December 31, 2017
|
|
(21,997
|
)
|
|
(6,366
|
)
|
|
(236,916
|
)
|
|
(265,279
|
)
|
||||
Adjustment to reflect adoption of ASU 2018-02
|
|
(4,837
|
)
|
|
(1,398
|
)
|
|
(51,311
|
)
|
|
(57,546
|
)
|
||||
Balance as of December 31, 2017, as adjusted
|
|
(26,834
|
)
|
|
(7,764
|
)
|
|
(288,227
|
)
|
|
(322,825
|
)
|
||||
Adjustment to reflect adoption of ASU 2016-01 and ASU 2017-12
|
|
(5
|
)
|
|
(206
|
)
|
|
—
|
|
|
(211
|
)
|
||||
Beginning balance, as adjusted
|
|
(26,839
|
)
|
|
(7,970
|
)
|
|
(288,227
|
)
|
|
(323,036
|
)
|
||||
Net unrealized gains/(losses)
|
|
(48,858
|
)
|
|
(6,284
|
)
|
|
(9,435
|
)
|
|
(64,577
|
)
|
||||
Amounts reclassified from AOCI
|
|
(39
|
)
|
|
2,142
|
|
|
8,894
|
|
|
10,997
|
|
||||
Other comprehensive income/(loss)
|
|
(48,897
|
)
|
|
(4,142
|
)
|
|
(541
|
)
|
|
(53,580
|
)
|
||||
Balance as of December 31, 2018
|
|
(75,736
|
)
|
|
(12,112
|
)
|
|
(288,768
|
)
|
|
(376,616
|
)
|
||||
Net unrealized gains/(losses)
|
|
106,614
|
|
|
11,234
|
|
|
7,208
|
|
|
125,056
|
|
||||
Amounts reclassified from AOCI
|
|
201
|
|
|
4,105
|
|
|
7,646
|
|
|
11,952
|
|
||||
Other comprehensive income/(loss)
|
|
106,815
|
|
|
15,339
|
|
|
14,854
|
|
|
137,008
|
|
||||
Balance as of December 31, 2019
|
|
$
|
31,079
|
|
|
$
|
3,227
|
|
|
$
|
(273,914
|
)
|
|
$
|
(239,608
|
)
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Consolidated Statements of Income:
|
|
|
|
|
|
|
||||||
Income tax expense/(benefit)
|
|
$
|
133,291
|
|
|
$
|
157,602
|
|
|
$
|
131,892
|
|
Consolidated Statements of Equity:
|
|
|
|
|
|
|
|
|
|
|||
Income tax expense/(benefit) related to:
|
|
|
|
|
|
|
|
|
|
|||
Net unrealized gains/(losses) on pension and other postretirement plans
|
|
4,876
|
|
|
(177
|
)
|
|
(832
|
)
|
|||
Net unrealized gains/(losses) on securities available-for-sale
|
|
35,062
|
|
|
(16,054
|
)
|
|
(2,955
|
)
|
|||
Net unrealized gains/(losses) on cash flow hedges
|
|
5,035
|
|
|
(1,360
|
)
|
|
(3,163
|
)
|
|||
Total
|
|
$
|
178,264
|
|
|
$
|
140,011
|
|
|
$
|
124,942
|
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Current:
|
|
|
|
|
|
|
||||||
Federal
|
|
$
|
105,294
|
|
|
$
|
44,088
|
|
|
$
|
10,012
|
|
State
|
|
13,640
|
|
|
9,957
|
|
|
879
|
|
|||
Deferred:
|
|
|
|
|
|
|
|
|
||||
Federal
|
|
5,091
|
|
|
81,852
|
|
|
114,059
|
|
|||
State
|
|
9,266
|
|
|
21,705
|
|
|
6,942
|
|
|||
Total
|
|
$
|
133,291
|
|
|
$
|
157,602
|
|
|
$
|
131,892
|
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Federal income tax rate
|
|
21%
|
|
21%
|
|
35%
|
||||||
Tax computed at statutory rate
|
|
$
|
122,989
|
|
|
$
|
149,963
|
|
|
$
|
108,105
|
|
Increase/(decrease) resulting from:
|
|
|
|
|
|
|
|
|
|
|||
State income taxes, net of federal income tax benefit
|
|
15,319
|
|
|
24,553
|
|
|
4,753
|
|
|||
Bank-owned life insurance (“BOLI”)
|
|
(4,915
|
)
|
|
(3,626
|
)
|
|
(8,401
|
)
|
|||
401(k) – employee stock ownership plan (“ESOP”)
|
|
(764
|
)
|
|
(653
|
)
|
|
(904
|
)
|
|||
Tax-exempt interest
|
|
(6,480
|
)
|
|
(6,538
|
)
|
|
(7,890
|
)
|
|||
Non-deductible expenses
|
|
10,609
|
|
|
8,301
|
|
|
7,558
|
|
|||
LIHTC credits and benefits, net of amortization
|
|
(4,419
|
)
|
|
(7,178
|
)
|
|
(5,327
|
)
|
|||
Other tax credits
|
|
—
|
|
|
(2,825
|
)
|
|
(2,480
|
)
|
|||
Change in valuation allowance – DTA
|
|
(74
|
)
|
|
(73
|
)
|
|
(40,473
|
)
|
|||
Other changes in unrecognized tax benefits
|
|
4,044
|
|
|
6,143
|
|
|
46
|
|
|||
Effect of Tax Act
|
|
—
|
|
|
(6,746
|
)
|
|
82,027
|
|
|||
Other
|
|
(3,018
|
)
|
|
(3,719
|
)
|
|
(5,122
|
)
|
|||
Total
|
|
$
|
133,291
|
|
|
$
|
157,602
|
|
|
$
|
131,892
|
|
(Dollars in thousands)
|
|
Expiration Dates
|
|
Net Deferred Tax
Asset Balance
|
||
Losses-federal
|
|
2028-2033
|
|
$
|
43,774
|
|
Net operating losses-states
|
|
2020-2022
|
|
62
|
|
|
Net operating losses-states
|
|
2025-2035
|
|
1,124
|
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
Deferred tax assets:
|
|
|
|
|
|
|
||
Loss reserves
|
|
$
|
58,251
|
|
|
$
|
65,015
|
|
Employee benefits
|
|
68,254
|
|
|
64,843
|
|
||
Accrued expenses
|
|
4,340
|
|
|
15,763
|
|
||
Lease liability
|
|
55,543
|
|
|
—
|
|
||
Federal loss carryforwards
|
|
43,774
|
|
|
49,821
|
|
||
State loss carryforwards
|
|
1,186
|
|
|
7,225
|
|
||
Investment in debt securities (ASC 320) (a)
|
|
—
|
|
|
24,863
|
|
||
Other
|
|
19,255
|
|
|
27,168
|
|
||
Gross deferred tax assets
|
|
250,603
|
|
|
254,698
|
|
||
Valuation allowance
|
|
—
|
|
|
(74
|
)
|
||
Deferred tax assets after valuation allowance
|
|
$
|
250,603
|
|
|
$
|
254,624
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
||
Depreciation and amortization
|
|
$
|
50,725
|
|
|
$
|
51,519
|
|
Investment in debt securities (ASC 320) (a)
|
|
10,154
|
|
|
—
|
|
||
Equity investments
|
|
3,656
|
|
|
7,705
|
|
||
Other intangible assets
|
|
56,352
|
|
|
57,632
|
|
||
Prepaid expenses
|
|
10,024
|
|
|
9,218
|
|
||
ROU lease asset
|
|
50,151
|
|
|
—
|
|
||
Other
|
|
540
|
|
|
683
|
|
||
Gross deferred tax liabilities
|
|
181,602
|
|
|
126,757
|
|
||
Net deferred tax assets
|
|
$
|
69,001
|
|
|
$
|
127,867
|
|
(Dollars and shares in thousands, except per share data)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Net income/(loss)
|
|
$
|
452,373
|
|
|
$
|
556,507
|
|
|
$
|
176,980
|
|
Net income attributable to noncontrolling interest
|
|
11,465
|
|
|
11,465
|
|
|
11,465
|
|
|||
Net income/(loss) attributable to controlling interest
|
|
440,908
|
|
|
545,042
|
|
|
165,515
|
|
|||
Preferred stock dividends
|
|
6,200
|
|
|
6,200
|
|
|
6,200
|
|
|||
Net income/(loss) available to common shareholders
|
|
$
|
434,708
|
|
|
$
|
538,842
|
|
|
$
|
159,315
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average common shares outstanding—basic
|
|
313,637
|
|
|
324,375
|
|
|
241,436
|
|
|||
Effect of dilutive securities
|
|
2,020
|
|
|
3,070
|
|
|
3,017
|
|
|||
Weighted average common shares outstanding—diluted
|
|
315,657
|
|
|
327,445
|
|
|
244,453
|
|
|||
|
|
|
|
|
|
|
||||||
Net income/(loss) per share available to common shareholders
|
|
$
|
1.39
|
|
|
$
|
1.66
|
|
|
$
|
0.66
|
|
Diluted income/(loss) per share available to common shareholders
|
|
$
|
1.38
|
|
|
$
|
1.65
|
|
|
$
|
0.65
|
|
(Shares in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Stock options excluded from the calculation of diluted EPS
|
|
2,359
|
|
|
2,256
|
|
|
2,468
|
|
|||
Weighted average exercise price of stock options excluded from the calculation of diluted EPS
|
|
$
|
21.12
|
|
|
$
|
24.33
|
|
|
$
|
25.62
|
|
Other equity awards excluded from the calculation of diluted EPS
|
|
2,224
|
|
|
608
|
|
|
176
|
|
|
|
Benefit Obligations
|
|
Net Periodic Benefit Cost
|
||||||||
2019
|
|
2018
|
|
2017
|
|
2019
|
|
2018
|
|
2017
|
||
Discount rate
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualified pension
|
|
3.31%
|
|
4.43%
|
|
3.76%
|
|
4.43%
|
|
3.75%
|
|
4.37%
|
Nonqualified pension
|
|
3.08%
|
|
4.26%
|
|
3.59%
|
|
4.26%
|
|
3.59%
|
|
4.07%
|
Other nonqualified pension
|
|
2.57%
|
|
3.83%
|
|
3.19%
|
|
3.83%
|
|
3.19%
|
|
3.39%
|
Postretirement benefits
|
|
2.85% - 3.44%
|
|
4.03% - 4.56%
|
|
3.37% - 3.87%
|
|
4.04% - 4.56%
|
|
3.35% - 3.87%
|
|
3.68% - 4.57%
|
Expected long-term rate of return
|
|
|
|
|
|
|
|
|
|
|
|
|
Qualified pension/
postretirement benefits
|
|
N/A
|
|
N/A
|
|
N/A
|
|
4.80%
|
|
4.20%
|
|
4.50%
|
Postretirement benefit (retirees post January 1, 1993)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
6.85%
|
|
5.95%
|
|
6.00%
|
Postretirement benefit (retirees prior to January 1, 1993)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
0.05%
|
|
2.15%
|
|
2.15%
|
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Projected benefit obligation
|
|
$
|
16,213
|
|
|
$
|
16,947
|
|
|
$
|
19,115
|
|
Interest crediting rate
|
|
9.66
|
%
|
|
10.12
|
%
|
|
9.28
|
%
|
(Dollars in thousands)
|
|
Total Pension Benefits
|
|
Other Benefits
|
||||||||||||||||||||
2019
|
|
2018
|
|
2017
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||||
Components of net periodic benefit cost
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Service cost
|
|
$
|
30
|
|
|
$
|
41
|
|
|
$
|
37
|
|
|
$
|
94
|
|
|
$
|
133
|
|
|
$
|
107
|
|
Interest cost
|
|
30,207
|
|
|
27,877
|
|
|
29,380
|
|
|
1,413
|
|
|
1,309
|
|
|
1,305
|
|
||||||
Expected return on plan assets
|
|
(36,908
|
)
|
|
(32,897
|
)
|
|
(36,015
|
)
|
|
(1,136
|
)
|
|
(1,074
|
)
|
|
(947
|
)
|
||||||
Amortization of unrecognized:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Prior service cost/(credit)
|
|
—
|
|
|
—
|
|
|
52
|
|
|
32
|
|
|
—
|
|
|
95
|
|
||||||
Actuarial (gain)/loss
|
|
9,888
|
|
|
12,102
|
|
|
9,521
|
|
|
(493
|
)
|
|
(387
|
)
|
|
(567
|
)
|
||||||
Net periodic benefit cost
|
|
3,217
|
|
|
7,123
|
|
|
2,975
|
|
|
(90
|
)
|
|
(19
|
)
|
|
(7
|
)
|
||||||
ASC 715 settlement expense
|
|
—
|
|
|
—
|
|
|
43
|
|
|
194
|
|
|
99
|
|
|
—
|
|
||||||
Total periodic benefit costs
|
|
$
|
3,217
|
|
|
$
|
7,123
|
|
|
$
|
3,018
|
|
|
$
|
104
|
|
|
$
|
80
|
|
|
$
|
(7
|
)
|
(Dollars in thousands)
|
|
Total Pension Benefits
|
|
Other Benefits
|
||||||||||||
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||
Change in benefit obligation
|
|
|
|
|
|
|
|
|
||||||||
Benefit obligation, beginning of year
|
|
$
|
765,309
|
|
|
$
|
840,884
|
|
|
$
|
35,174
|
|
|
$
|
39,562
|
|
Service cost
|
|
30
|
|
|
41
|
|
|
94
|
|
|
133
|
|
||||
Interest cost
|
|
30,207
|
|
|
27,877
|
|
|
1,413
|
|
|
1,309
|
|
||||
Plan Amendments
|
|
—
|
|
|
—
|
|
|
408
|
|
|
—
|
|
||||
Actuarial (gain)/loss (a)
|
|
102,775
|
|
|
(68,724
|
)
|
|
6,848
|
|
|
(3,648
|
)
|
||||
Actual benefits paid
|
|
(38,450
|
)
|
|
(34,769
|
)
|
|
(1,641
|
)
|
|
(2,182
|
)
|
||||
Premium paid for annuity purchase (b)
|
|
(23,997
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Benefit obligation, end of year
|
|
$
|
835,874
|
|
|
$
|
765,309
|
|
|
$
|
42,296
|
|
|
$
|
35,174
|
|
Change in plan assets
|
|
|
|
|
|
|
|
|
||||||||
Fair value of plan assets, beginning of year
|
|
$
|
730,953
|
|
|
$
|
811,244
|
|
|
$
|
17,432
|
|
|
$
|
18,753
|
|
Actual return on plan assets
|
|
154,054
|
|
|
(49,470
|
)
|
|
3,355
|
|
|
(928
|
)
|
||||
Employer contributions
|
|
3,510
|
|
|
3,948
|
|
|
1,259
|
|
|
1,789
|
|
||||
Actual benefits paid – settlement payments
|
|
—
|
|
|
—
|
|
|
(1,641
|
)
|
|
(2,182
|
)
|
||||
Actual benefits paid – other payments
|
|
(38,450
|
)
|
|
(34,769
|
)
|
|
—
|
|
|
—
|
|
||||
Premium paid for annuity purchase (b)
|
|
(23,997
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Fair value of plan assets, end of year
|
|
$
|
826,070
|
|
|
$
|
730,953
|
|
|
$
|
20,405
|
|
|
$
|
17,432
|
|
Funded (unfunded) status of the plans
|
|
$
|
(9,804
|
)
|
|
$
|
(34,356
|
)
|
|
$
|
(21,891
|
)
|
|
$
|
(17,742
|
)
|
Amounts recognized in the Statements of Condition
|
|
|
|
|
|
|
|
|
||||||||
Other assets
|
|
$
|
27,433
|
|
|
$
|
1,911
|
|
|
$
|
17,240
|
|
|
$
|
14,356
|
|
Other liabilities
|
|
(37,237
|
)
|
|
(36,267
|
)
|
|
(39,131
|
)
|
|
(32,098
|
)
|
||||
Net asset/(liability) at end of year
|
|
$
|
(9,804
|
)
|
|
$
|
(34,356
|
)
|
|
$
|
(21,891
|
)
|
|
$
|
(17,742
|
)
|
(a)
|
Variances in the actuarial (gain)/loss are due to normal activity such as changes in discount rates, updates to participant demographic information and revisions to life expectancy assumptions.
|
(b)
|
2019 amounts represent settlements of certain retired participants in the qualified pension plan that occurred during the year.
|
|
|
Total Pension Benefits
|
|
Other Benefits
|
||||||||||||
(Dollars in thousands
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Projected benefit obligation
|
|
$
|
37,237
|
|
|
$
|
36,267
|
|
|
$
|
39,131
|
|
|
$
|
32,098
|
|
(Dollars in thousands)
|
|
Total Pension Benefits
|
|
Other Benefits
|
||||||||||||
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||
Amounts recognized in accumulated other comprehensive income
|
|
|
|
|
|
|
|
|
||||||||
Prior service cost/(credit)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
408
|
|
|
$
|
—
|
|
Net actuarial (gain)/loss
|
|
362,799
|
|
|
387,058
|
|
|
(1,555
|
)
|
|
(6,451
|
)
|
||||
Total
|
|
$
|
362,799
|
|
|
$
|
387,058
|
|
|
$
|
(1,147
|
)
|
|
$
|
(6,451
|
)
|
(Dollars in thousands)
|
|
Total Pension Benefits
|
|
Other Benefits
|
||||||||||||
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||
Changes in plan assets and benefit obligation recognized in other comprehensive income
|
|
|
|
|
|
|
|
|
||||||||
Net actuarial (gain)/loss arising during measurement period
|
|
$
|
(14,371
|
)
|
|
$
|
13,643
|
|
|
$
|
4,629
|
|
|
$
|
(1,646
|
)
|
Prior service cost/(credit) arising during measurement period
|
|
—
|
|
|
—
|
|
|
408
|
|
|
—
|
|
||||
Items amortized during the measurement period:
|
|
|
|
|
|
|
|
|
||||||||
Prior service credit/(cost)
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
—
|
|
||||
Net actuarial gain/(loss)
|
|
(9,888
|
)
|
|
(12,102
|
)
|
|
299
|
|
|
288
|
|
||||
Total recognized in other comprehensive income
|
|
$
|
(24,259
|
)
|
|
$
|
1,541
|
|
|
$
|
5,304
|
|
|
$
|
(1,358
|
)
|
(Dollars in thousands)
|
|
Pension
Benefits
|
|
Other
Benefits
|
||||
2020
|
|
$
|
38,304
|
|
|
$
|
1,675
|
|
2021
|
|
40,215
|
|
|
1,744
|
|
||
2022
|
|
41,152
|
|
|
1,818
|
|
||
2023
|
|
42,631
|
|
|
1,897
|
|
||
2024
|
|
43,752
|
|
|
1,977
|
|
||
2025-2029
|
|
231,267
|
|
|
11,127
|
|
(Dollars in thousands)
|
|
December 31, 2019
|
||||||||||||||
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Cash equivalents and money market funds
|
|
$
|
9,300
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,300
|
|
Fixed income securities:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
—
|
|
|
5,377
|
|
|
—
|
|
|
5,377
|
|
||||
Corporate, municipal and foreign bonds
|
|
—
|
|
|
514,965
|
|
|
—
|
|
|
514,965
|
|
||||
Common and collective funds:
|
|
|
|
|
|
|
|
|
||||||||
Fixed income
|
|
—
|
|
|
296,428
|
|
|
—
|
|
|
296,428
|
|
||||
Total
|
|
$
|
9,300
|
|
|
$
|
816,770
|
|
|
$
|
—
|
|
|
$
|
826,070
|
|
(Dollars in thousands)
|
|
December 31, 2018
|
||||||||||||||
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Cash equivalents and money market funds
|
|
$
|
13,855
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,855
|
|
Fixed income securities:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
—
|
|
|
28,626
|
|
|
—
|
|
|
28,626
|
|
||||
Corporate, municipal and foreign bonds
|
|
—
|
|
|
688,472
|
|
|
—
|
|
|
688,472
|
|
||||
Total
|
|
$
|
13,855
|
|
|
$
|
717,098
|
|
|
$
|
—
|
|
|
$
|
730,953
|
|
(Dollars in thousands)
|
|
December 31, 2019
|
||||||||||||||
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Cash equivalents and money market funds
|
|
$
|
130
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
130
|
|
Mutual funds:
|
|
|
|
|
|
|
|
|
||||||||
Equity mutual funds
|
|
13,163
|
|
|
—
|
|
|
—
|
|
|
13,163
|
|
||||
Fixed income mutual funds
|
|
7,112
|
|
|
—
|
|
|
—
|
|
|
7,112
|
|
||||
Total
|
|
$
|
20,405
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,405
|
|
(Dollars in thousands)
|
|
December 31, 2018
|
||||||||||||||
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
Cash equivalents and money market funds
|
|
$
|
207
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
207
|
|
Mutual funds:
|
|
|
|
|
|
|
|
|
||||||||
Equity mutual funds
|
|
10,387
|
|
|
—
|
|
|
—
|
|
|
10,387
|
|
||||
Fixed income mutual funds
|
|
6,838
|
|
|
—
|
|
|
—
|
|
|
6,838
|
|
||||
Total
|
|
$
|
17,432
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,432
|
|
|
|
Shares/
Units (a)
|
|
Weighted
average
grant date
fair value
(per share) (b)
|
|||
January 1, 2019
|
|
4,089,824
|
|
|
$
|
16.27
|
|
Shares/units granted
|
|
1,761,343
|
|
|
14.93
|
|
|
Shares/units vested/distributed
|
|
(1,042,270
|
)
|
|
13.99
|
|
|
Shares/units cancelled
|
|
(120,649
|
)
|
|
17.43
|
|
|
December 31, 2019
|
|
4,688,248
|
|
|
$
|
16.25
|
|
(a)
|
Includes only units that settle in shares and nonvested performance units are included at 100% payout level.
|
(b)
|
The weighted average grant date fair value for shares/units granted in 2018 and 2017 was $18.70 and $18.83, respectively.
|
|
|
Options
Outstanding
|
|
Weighted
Average
Exercise Price
(per share)
|
|
Weighted
Average
Remaining
Contractual Term
(years)
|
|
Aggregate
Intrinsic Value
(thousands)
|
|||||
January 1, 2019
|
|
5,904,687
|
|
|
$
|
16.16
|
|
|
|
|
|
||
Options granted
|
|
530,787
|
|
|
15.43
|
|
|
|
|
|
|||
Options exercised
|
|
(895,695
|
)
|
|
10.79
|
|
|
|
|
|
|||
Options expired/cancelled
|
|
(607,998
|
)
|
|
27.94
|
|
|
|
|
|
|||
December 31, 2019
|
|
4,931,781
|
|
|
15.61
|
|
|
3.08
|
|
$
|
13,385
|
|
|
Options exercisable
|
|
3,347,210
|
|
|
15.76
|
|
|
2.32
|
|
10,060
|
|
||
Options expected to vest
|
|
1,584,571
|
|
|
15.28
|
|
|
4.68
|
|
3,325
|
|
|
|
2019
|
|
2018
|
|
2017
|
Expected dividend yield
|
|
3.63%
|
|
2.57%
|
|
1.82%
|
Expected weighted-average lives of options granted
|
|
6.24 years
|
|
6.21 years
|
|
6.09 years
|
Expected weighted-average volatility
|
|
24.76%
|
|
24.61%
|
|
26.90%
|
Expected volatility range
|
|
23.07 - 26.45%
|
|
23.95 - 25.26%
|
|
24.36 - 29.44%
|
Risk-free interest rate
|
|
2.53%
|
|
2.69%
|
|
2.07%
|
|
|
|
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Consolidated
|
|
|
|
|
|
|
||||||
Net interest income
|
|
$
|
1,210,187
|
|
|
$
|
1,220,317
|
|
|
$
|
842,314
|
|
Provision/(provision credit) for loan losses
|
|
47,000
|
|
|
7,000
|
|
|
—
|
|
|||
Noninterest income
|
|
654,080
|
|
|
722,788
|
|
|
490,219
|
|
|||
Noninterest expense
|
|
1,231,603
|
|
|
1,221,996
|
|
|
1,023,661
|
|
|||
Income/(loss) before income taxes
|
|
585,664
|
|
|
714,109
|
|
|
308,872
|
|
|||
Provision/(benefit) for income taxes
|
|
133,291
|
|
|
157,602
|
|
|
131,892
|
|
|||
Net income/(loss)
|
|
$
|
452,373
|
|
|
$
|
556,507
|
|
|
$
|
176,980
|
|
Average assets
|
|
$
|
41,744,264
|
|
|
$
|
40,225,459
|
|
|
$
|
29,924,813
|
|
Depreciation and amortization
|
|
$
|
65,239
|
|
|
$
|
59,125
|
|
|
$
|
70,924
|
|
Expenditures for long-lived assets
|
|
49,159
|
|
|
38,166
|
|
|
287,642
|
|
|
|
|
|
|
|
|
||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Regional Banking
|
|
|
|
|
|
|
||||||
Net interest income
|
|
$
|
1,196,318
|
|
|
$
|
1,197,471
|
|
|
$
|
844,439
|
|
Provision/(provision credit) for loan losses
|
|
66,059
|
|
|
24,643
|
|
|
21,451
|
|
|||
Noninterest income
|
|
329,834
|
|
|
311,763
|
|
|
259,546
|
|
|||
Noninterest expense
|
|
789,033
|
|
|
826,262
|
|
|
628,050
|
|
|||
Income/(loss) before income taxes
|
|
671,060
|
|
|
658,329
|
|
|
454,484
|
|
|||
Provision/(benefit) for income taxes
|
|
158,148
|
|
|
154,659
|
|
|
162,348
|
|
|||
Net income/(loss)
|
|
$
|
512,912
|
|
|
$
|
503,670
|
|
|
$
|
292,136
|
|
Average assets
|
|
$
|
30,785,775
|
|
|
$
|
28,366,987
|
|
|
$
|
19,469,287
|
|
Depreciation and amortization
|
|
$
|
31,719
|
|
|
$
|
31,316
|
|
|
$
|
45,734
|
|
Expenditures for long-lived assets
|
|
35,207
|
|
|
36,164
|
|
|
274,992
|
|
|||
Fixed Income
|
|
|
|
|
|
|
||||||
Net interest income
|
|
$
|
26,044
|
|
|
$
|
35,753
|
|
|
$
|
18,122
|
|
Noninterest income
|
|
278,423
|
|
|
164,769
|
|
|
217,086
|
|
|||
Noninterest expense
|
|
236,660
|
|
|
189,373
|
|
|
206,427
|
|
|||
Income/(loss) before income taxes
|
|
67,807
|
|
|
11,149
|
|
|
28,781
|
|
|||
Provision/(benefit) for income taxes
|
|
16,137
|
|
|
2,097
|
|
|
9,698
|
|
|||
Net income/(loss)
|
|
$
|
51,670
|
|
|
$
|
9,052
|
|
|
$
|
19,083
|
|
Average assets
|
|
$
|
2,961,655
|
|
|
$
|
3,297,579
|
|
|
$
|
2,539,899
|
|
Depreciation and amortization
|
|
$
|
8,150
|
|
|
$
|
9,603
|
|
|
$
|
8,036
|
|
Expenditures for long-lived assets
|
|
909
|
|
|
646
|
|
|
1,877
|
|
|||
Corporate
|
|
|
|
|
|
|
||||||
Net interest income/(expense)
|
|
$
|
(40,774
|
)
|
|
$
|
(64,191
|
)
|
|
$
|
(59,261
|
)
|
Noninterest income (a)
|
|
41,357
|
|
|
239,263
|
|
|
8,887
|
|
|||
Noninterest expense (b) (c) (d)
|
|
195,683
|
|
|
177,923
|
|
|
144,333
|
|
|||
Income/(loss) before income taxes
|
|
(195,100
|
)
|
|
(2,851
|
)
|
|
(194,707
|
)
|
|||
Provision/(benefit) for income taxes
|
|
(51,348
|
)
|
|
(10,889
|
)
|
|
(47,967
|
)
|
|||
Net income/(loss)
|
|
$
|
(143,752
|
)
|
|
$
|
8,038
|
|
|
$
|
(146,740
|
)
|
Average assets
|
|
$
|
6,951,611
|
|
|
$
|
7,090,069
|
|
|
$
|
6,370,951
|
|
Depreciation and amortization
|
|
$
|
27,649
|
|
|
$
|
23,285
|
|
|
$
|
16,764
|
|
Expenditures for long-lived assets
|
|
12,560
|
|
|
308
|
|
|
8,951
|
|
|||
Non-Strategic
|
|
|
|
|
|
|
||||||
Net interest income
|
|
$
|
28,599
|
|
|
$
|
51,284
|
|
|
$
|
39,014
|
|
Provision/(provision credit) for loan losses
|
|
(19,059
|
)
|
|
(17,643
|
)
|
|
(21,451
|
)
|
|||
Noninterest income
|
|
4,466
|
|
|
6,993
|
|
|
4,700
|
|
|||
Noninterest expense
|
|
10,227
|
|
|
28,438
|
|
|
44,851
|
|
|||
Income/(loss) before income taxes
|
|
41,897
|
|
|
47,482
|
|
|
20,314
|
|
|||
Provision/(benefit) for income taxes
|
|
10,354
|
|
|
11,735
|
|
|
7,813
|
|
|||
Net income/(loss)
|
|
$
|
31,543
|
|
|
$
|
35,747
|
|
|
$
|
12,501
|
|
Average assets
|
|
$
|
1,045,223
|
|
|
$
|
1,470,824
|
|
|
$
|
1,544,676
|
|
Depreciation and amortization
|
|
$
|
(2,279
|
)
|
|
$
|
(5,079
|
)
|
|
$
|
390
|
|
Expenditures for long-lived assets
|
|
483
|
|
|
1,048
|
|
|
1,822
|
|
(b)
|
2019 includes restructuring-related costs associated with efficiency initiatives; refer to Note 25 - Restructuring, Repositioning, and Efficiency for additional information. 2019 and 2018 include acquisition-related expenses; refer to Note 2 - Acquisitions and Divestitures for additional information
|
(c)
|
2019 includes $21.3 million, respectively, of asset impairments, professional fees, and other customer-contact and technology-related expenses associated with rebranding initiatives.
|
|
|
December 31, 2019
|
||||||||||||||||||
(Dollars in thousands)
|
|
Regional Banking
|
|
Fixed Income
|
|
Corporate
|
|
Non-Strategic
|
|
Consolidated
|
||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income (a)
|
|
$
|
122
|
|
|
$
|
277,561
|
|
|
$
|
—
|
|
|
$
|
1,106
|
|
|
$
|
278,789
|
|
Deposit transactions and cash management
|
|
124,832
|
|
|
4
|
|
|
6,610
|
|
|
217
|
|
|
131,663
|
|
|||||
Brokerage, management fees and commissions
|
|
55,462
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
55,467
|
|
|||||
Trust services and investment management
|
|
29,600
|
|
|
—
|
|
|
(89
|
)
|
|
—
|
|
|
29,511
|
|
|||||
Bankcard income
|
|
28,540
|
|
|
11
|
|
|
248
|
|
|
(491
|
)
|
|
28,308
|
|
|||||
BOLI (b)
|
|
—
|
|
|
—
|
|
|
19,210
|
|
|
—
|
|
|
19,210
|
|
|||||
Debt securities gains/(losses), net (b)
|
|
—
|
|
|
—
|
|
|
(267
|
)
|
|
—
|
|
|
(267
|
)
|
|||||
Equity securities gains/(losses), net (b)
|
|
—
|
|
|
—
|
|
|
441
|
|
|
—
|
|
|
441
|
|
|||||
All other income and commissions (d)
|
|
91,278
|
|
|
847
|
|
|
15,204
|
|
|
3,629
|
|
|
110,958
|
|
|||||
Total noninterest income
|
|
$
|
329,834
|
|
|
$
|
278,423
|
|
|
$
|
41,357
|
|
|
$
|
4,466
|
|
|
$
|
654,080
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
December 31, 2018
|
||||||||||||||||||
(Dollars in thousands)
|
|
Regional Banking
|
|
Fixed Income
|
|
Corporate
|
|
Non-Strategic
|
|
Consolidated
|
||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income (a)
|
|
$
|
417
|
|
|
$
|
163,382
|
|
|
$
|
—
|
|
|
$
|
4,083
|
|
|
$
|
167,882
|
|
Deposit transactions and cash management
|
|
126,832
|
|
|
12
|
|
|
6,214
|
|
|
223
|
|
|
133,281
|
|
|||||
Brokerage, management fees and commissions
|
|
54,800
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
54,803
|
|
|||||
Trust services and investment management
|
|
29,852
|
|
|
—
|
|
|
(46
|
)
|
|
—
|
|
|
29,806
|
|
|||||
Bankcard income
|
|
29,434
|
|
|
—
|
|
|
226
|
|
|
(356
|
)
|
|
29,304
|
|
|||||
BOLI (b)
|
|
—
|
|
|
—
|
|
|
18,955
|
|
|
—
|
|
|
18,955
|
|
|||||
Debt securities gains/(losses), net (b)
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
|||||
Equity securities gains/(losses), net (b) (c)
|
|
—
|
|
|
—
|
|
|
212,896
|
|
|
—
|
|
|
212,896
|
|
|||||
All other income and commissions (d)
|
|
70,428
|
|
|
1,375
|
|
|
966
|
|
|
3,040
|
|
|
75,809
|
|
|||||
Total noninterest income
|
|
$
|
311,763
|
|
|
$
|
164,769
|
|
|
$
|
239,263
|
|
|
$
|
6,993
|
|
|
$
|
722,788
|
|
|
|
|||||||||||||||||||
|
|
December 31, 2017
|
||||||||||||||||||
(Dollars in thousands)
|
|
Regional Banking
|
|
Fixed Income
|
|
Corporate
|
|
Non-Strategic
|
|
Consolidated
|
||||||||||
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income
|
|
$
|
430
|
|
|
$
|
216,195
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
216,625
|
|
Deposit transactions and cash management
|
|
105,058
|
|
|
3
|
|
|
5,338
|
|
|
193
|
|
|
110,592
|
|
|||||
Brokerage, management fees and commissions
|
|
48,513
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
48,514
|
|
|||||
Trust services and investment management
|
|
28,491
|
|
|
—
|
|
|
(71
|
)
|
|
—
|
|
|
28,420
|
|
|||||
Bankcard income
|
|
25,983
|
|
|
—
|
|
|
225
|
|
|
227
|
|
|
26,435
|
|
|||||
BOLI
|
|
—
|
|
|
—
|
|
|
15,124
|
|
|
—
|
|
|
15,124
|
|
|||||
Debt securities gains/(losses), net
|
|
386
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
483
|
|
|||||
Equity securities gains/(losses), net
|
|
—
|
|
|
—
|
|
|
109
|
|
|
—
|
|
|
109
|
|
|||||
All other income and commissions (e)
|
|
50,685
|
|
|
888
|
|
|
(11,936
|
)
|
|
4,280
|
|
|
43,917
|
|
|||||
Total noninterest income
|
|
$
|
259,546
|
|
|
$
|
217,086
|
|
|
$
|
8,887
|
|
|
$
|
4,700
|
|
|
$
|
490,219
|
|
(a)
|
For years ended 2019 and 2018, includes $33.7 million and $28.9 million, respectively, of underwriting, portfolio advisory, and other noninterest income in scope of Accounting Standards Codification ("ASC") 606, "Revenue From Contracts With Customers." 2019 and 2018 include $1.1 million and $4.1 million, respectively, of gains from the reversal of a previous valuation adjustment due to sales and payoffs of TRUPS loans excluded from the scope of ASC 606 in the Non-strategic segment.
|
(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 a pre-tax gain of $212.9 million from the sale of FHN's remaining holdings of Visa Class B shares.
|
(d)
|
Includes other service charges, ATM and interchange fees, electronic banking fees, and insurance commission in scope of ASC 606.
|
(e)
|
Corporate includes a $14.3 million pre-tax loss from the repurchase of equity securities previously included in a financing transaction.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
On-Balance Sheet
Consumer Loan
Securitization
|
|
Rabbi Trusts Used for
Deferred Compensation
Plans
|
|
On-Balance Sheet
Consumer Loan
Securitization
|
|
Rabbi Trusts Used for
Deferred Compensation
Plans
|
||||||||
(Dollars in thousands)
|
|
Carrying Value
|
|
Carrying Value
|
|
Carrying Value
|
|
Carrying Value
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Cash and due from banks
|
|
$
|
—
|
|
|
N/A
|
|
|
$
|
—
|
|
|
N/A
|
|
||
Loans, net of unearned income
|
|
—
|
|
|
N/A
|
|
|
16,213
|
|
|
N/A
|
|
||||
Less: Allowance for loan losses
|
|
—
|
|
|
N/A
|
|
|
—
|
|
|
N/A
|
|
||||
Total net loans
|
|
—
|
|
|
N/A
|
|
|
16,213
|
|
|
N/A
|
|
||||
Other assets
|
|
—
|
|
|
$
|
91,873
|
|
|
35
|
|
|
$
|
78,446
|
|
||
Total assets
|
|
$
|
—
|
|
|
$
|
91,873
|
|
|
$
|
16,248
|
|
|
$
|
78,446
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Term borrowings
|
|
$
|
—
|
|
|
N/A
|
|
|
$
|
2,981
|
|
|
N/A
|
|
||
Other liabilities
|
|
—
|
|
|
$
|
70,830
|
|
|
—
|
|
|
$
|
56,700
|
|
||
Total liabilities
|
|
$
|
—
|
|
|
$
|
70,830
|
|
|
$
|
2,981
|
|
|
$
|
56,700
|
|
|
|
|
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Provision/(benefit) for income taxes:
|
|
|
|
|
|
|
||||||
Amortization of qualifying LIHTC investments
|
|
$
|
15,482
|
|
|
$
|
10,793
|
|
|
$
|
14,037
|
|
Low income housing tax credits
|
|
(13,539
|
)
|
|
(10,232
|
)
|
|
(11,037
|
)
|
|||
Other tax benefits related to qualifying LIHTC investments
|
|
(5,677
|
)
|
|
(7,370
|
)
|
|
(5,045
|
)
|
(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.
|
(Dollars in thousands)
|
|
Maximum
Loss Exposure
|
|
Liability
Recognized
|
|
Classification
|
||||
Type:
|
|
|
|
|
|
|
||||
Low income housing partnerships
|
|
$
|
156,056
|
|
|
$
|
80,427
|
|
|
(a)
|
Other tax credit investments (b) (c)
|
|
3,619
|
|
|
—
|
|
|
Other assets
|
||
Small issuer trust preferred holdings (d)
|
|
270,585
|
|
|
—
|
|
|
Loans, net of unearned income
|
||
On-balance sheet trust preferred securitization
|
|
37,532
|
|
|
76,642
|
|
|
(e)
|
||
Proprietary residential mortgage securitizations
|
|
1,524
|
|
|
—
|
|
|
Trading securities
|
||
Holdings of agency mortgage-backed securities (d)
|
|
4,842,630
|
|
|
—
|
|
|
(f)
|
||
Commercial loan troubled debt restructurings (g)
|
|
40,590
|
|
|
—
|
|
|
Loans, net of unearned income
|
||
Sale-leaseback transaction
|
|
16,327
|
|
|
—
|
|
|
(h)
|
||
Proprietary trust preferred issuances (i)
|
|
—
|
|
|
167,014
|
|
|
Term borrowings
|
(a)
|
Maximum loss exposure represents $75.6 million of current investments and $80.4 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 2020.
|
(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. Of the initial investment, $2.7 million was 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 $76.6 million classified as Term borrowings.
|
(f)
|
Includes $.5 billion classified as Trading securities and $4.4 billion classified as Securities available-for-sale.
|
(g)
|
Maximum loss exposure represents $38.2 million of current receivables and $2.3 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.
|
|
|
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
|
|
|
|
December 31, 2018
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Customer Interest Rate Contracts
|
|
$
|
2,271,448
|
|
|
$
|
18,744
|
|
|
$
|
27,768
|
|
Offsetting Upstream Interest Rate Contracts
|
|
2,271,448
|
|
|
4,014
|
|
|
9,041
|
|
|||
Option Contracts Purchased
|
|
20,000
|
|
|
25
|
|
|
—
|
|
|||
Forwards and Futures Purchased
|
|
4,684,177
|
|
|
28,304
|
|
|
181
|
|
|||
Forwards and Futures Sold
|
|
4,967,454
|
|
|
522
|
|
|
30,055
|
|
|
|
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
|
|
|
|
December 31, 2018
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Customer Interest Rate Contracts Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments and Hedged Items:
|
|
|
|
|
|
|
||||||
Customer Interest Rate Contracts
|
|
$
|
2,029,162
|
|
|
$
|
20,262
|
|
|
$
|
25,880
|
|
Offsetting Upstream Interest Rate Contracts
|
|
2,029,162
|
|
|
8,154
|
|
|
9,153
|
|
|||
Debt Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest Rate Swaps
|
|
$
|
900,000
|
|
|
$
|
127
|
|
|
$
|
6
|
|
Hedged Items:
|
|
|
|
|
|
|
||||||
Term Borrowings:
|
|
|
|
|
|
|
||||||
Par
|
|
N/A
|
|
|
N/A
|
|
|
$
|
900,000
|
|
||
Cumulative fair value hedging adjustments
|
|
N/A
|
|
|
N/A
|
|
|
(15,094
|
)
|
|||
Unamortized premium/(discount) and issuance costs
|
|
N/A
|
|
|
N/A
|
|
|
(2,295
|
)
|
|||
Total carrying value
|
|
N/A
|
|
|
N/A
|
|
|
$
|
882,611
|
|
|
|
Year Ended December 31
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
(Dollars in thousands)
|
|
Gains/(Losses)
|
|
Gains/(Losses)
|
|
Gains/(Losses)
|
||||||
Customer Interest Rate Contracts Hedging
|
|
|
|
|
||||||||
Hedging Instruments and Hedged Items:
|
|
|
|
|
|
|
||||||
Customer Interest Rate Contracts (a)
|
|
$
|
92,497
|
|
|
$
|
1,779
|
|
|
(10,703
|
)
|
|
Offsetting Upstream Interest Rate Contracts (a)
|
|
(92,497
|
)
|
|
(1,779
|
)
|
|
10,699
|
|
|||
Debt Hedging
|
|
|
|
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (b)
|
|
$
|
13,240
|
|
|
$
|
(1,648
|
)
|
|
$
|
(7,766
|
)
|
Hedged Items:
|
|
|
|
|
|
|
||||||
Term Borrowings (a) (c)
|
|
(13,234
|
)
|
|
1,622
|
|
|
7,582
|
|
(a)
|
Gains/losses included in All other expense within the Consolidated Statements of Income.
|
(b)
|
Gains/losses included in the Interest expense for 2019 and 2018, and All other expense for 2017 within the Consolidated Statement of Income.
|
(c)
|
Represents gains and losses attributable to changes in fair value due to interest rate risk as designated in ASC 815-20 hedging relationships.
|
|
|
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
|
|
|
|
December 31, 2018
|
||||||||||
(Dollars in thousands)
|
|
Notional
|
|
Assets
|
|
Liabilities
|
||||||
Cash Flow Hedges
|
|
|
|
|
|
|
||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest Rate Swaps
|
|
$
|
900,000
|
|
|
$
|
888
|
|
|
$
|
5
|
|
Hedged Items:
|
|
|
|
|
|
|
||||||
Variability in Cash Flows Related to Debt Instruments (Primarily Loans)
|
|
N/A
|
|
|
$
|
900,000
|
|
|
N/A
|
|
|
|
Year Ended December 31
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
(Dollars in thousands)
|
|
Gains/(Losses)
|
|
Gains/(Losses)
|
|
Gains/(Losses)
|
||||||
Cash Flow Hedges
|
|
|
|
|
||||||||
Hedging Instruments:
|
|
|
|
|
|
|
||||||
Interest Rate Swaps (a)
|
|
$
|
20,625
|
|
|
$
|
(5,502
|
)
|
|
$
|
(8,264
|
)
|
Gain/(loss) recognized in Other comprehensive income/(loss)
|
|
11,234
|
|
|
(6,284
|
)
|
|
(2,156
|
)
|
|||
Gain/(loss) reclassified from AOCI into Interest income
|
|
4,105
|
|
|
2,142
|
|
|
(2,945
|
)
|
(a)
|
Approximately $1.0 million of cumulative 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2019 (b)
|
|
$
|
162,344
|
|
|
$
|
—
|
|
|
$
|
162,344
|
|
|
$
|
(5,604
|
)
|
|
$
|
(143,334
|
)
|
|
$
|
13,406
|
|
December 31, 2018 (b)
|
|
52,562
|
|
|
—
|
|
|
52,562
|
|
|
(12,745
|
)
|
|
(39,637
|
)
|
|
180
|
|
(a)
|
Included in Derivative assets on the Consolidated Statements of Condition. As of December 31, 2019 and 2018, $20.8 million and $28.9 million, respectively, of derivative assets (primarily fixed income forward contracts) have been excluded from these tables because they are generally not subject to master netting or similar agreements.
|
(b)
|
Amounts are comprised entirely of interest rate derivative contracts.
|
|
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2019 (b)
|
|
$
|
24,431
|
|
|
$
|
—
|
|
|
$
|
24,431
|
|
|
$
|
(5,604
|
)
|
|
$
|
(18,689
|
)
|
|
$
|
138
|
|
December 31, 2018 (b)
|
|
71,853
|
|
|
—
|
|
|
71,853
|
|
|
(12,745
|
)
|
|
(54,773
|
)
|
|
4,335
|
|
(a)
|
Included in Derivative liabilities on the Consolidated Statements of Condition. As of December 31, 2019 and 2018, $43.0 million and $61.9 million, respectively, of derivative liabilities (primarily Visa-related derivatives and fixed income forward contracts) have been excluded from these tables because they are generally not subject to master netting or similar agreements.
|
(b)
|
Amounts are comprised entirely of interest rate derivative contracts.
|
|
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2019
|
|
$
|
586,629
|
|
|
$
|
—
|
|
|
$
|
586,629
|
|
|
$
|
(21,004
|
)
|
|
$
|
(562,702
|
)
|
|
$
|
2,923
|
|
2018
|
|
386,443
|
|
|
—
|
|
|
386,443
|
|
|
(261
|
)
|
|
(382,756
|
)
|
|
3,426
|
|
|
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2019
|
|
$
|
716,925
|
|
|
$
|
—
|
|
|
$
|
716,925
|
|
|
$
|
(21,004
|
)
|
|
$
|
(695,879
|
)
|
|
$
|
42
|
|
2018
|
|
762,592
|
|
|
—
|
|
|
762,592
|
|
|
(261
|
)
|
|
(762,322
|
)
|
|
9
|
|
|
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
|
|
|
|
|
|
|
|
||||||
|
December 31, 2018
|
||||||||||
(Dollars in thousands)
|
Overnight and
Continuous
|
|
Up to 30 Days
|
|
Total
|
||||||
Securities sold under agreements to repurchase:
|
|
|
|
|
|
||||||
U.S. treasuries
|
$
|
16,321
|
|
|
$
|
—
|
|
|
$
|
16,321
|
|
Government agency issued MBS
|
414,488
|
|
|
5,220
|
|
|
419,708
|
|
|||
Government agency issued CMO
|
36,688
|
|
|
—
|
|
|
36,688
|
|
|||
Government guaranteed loans (SBA and USDA)
|
289,875
|
|
|
—
|
|
|
289,875
|
|
|||
Total Securities sold under agreements to repurchase
|
$
|
757,372
|
|
|
$
|
5,220
|
|
|
$
|
762,592
|
|
•
|
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 prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
•
|
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.
|
|
|
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
|
|
|
|
December 31, 2018
|
||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Trading securities—fixed income:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
169,799
|
|
|
$
|
—
|
|
|
$
|
169,799
|
|
Government agency issued MBS
|
|
—
|
|
|
133,373
|
|
|
—
|
|
|
133,373
|
|
||||
Government agency issued CMO
|
|
—
|
|
|
330,456
|
|
|
—
|
|
|
330,456
|
|
||||
Other U.S. government agencies
|
|
—
|
|
|
76,733
|
|
|
—
|
|
|
76,733
|
|
||||
States and municipalities
|
|
—
|
|
|
54,234
|
|
|
—
|
|
|
54,234
|
|
||||
Corporates and other debt
|
|
—
|
|
|
682,068
|
|
|
—
|
|
|
682,068
|
|
||||
Equity, mutual funds, and other
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
(19
|
)
|
||||
Total trading securities—fixed income
|
|
—
|
|
|
1,446,644
|
|
|
—
|
|
|
1,446,644
|
|
||||
Trading securities—mortgage banking
|
|
—
|
|
|
—
|
|
|
1,524
|
|
|
1,524
|
|
||||
Loans held-for-sale (elected fair value)
|
|
—
|
|
|
—
|
|
|
16,273
|
|
|
16,273
|
|
||||
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
—
|
|
|
98
|
|
|
—
|
|
|
98
|
|
||||
Government agency issued MBS
|
|
—
|
|
|
2,420,106
|
|
|
—
|
|
|
2,420,106
|
|
||||
Government agency issued CMO
|
|
—
|
|
|
1,958,695
|
|
|
—
|
|
|
1,958,695
|
|
||||
Other U.S. government agencies
|
|
—
|
|
|
149,786
|
|
|
—
|
|
|
149,786
|
|
||||
States and municipalities
|
|
—
|
|
|
32,573
|
|
|
—
|
|
|
32,573
|
|
||||
Corporate and other debt
|
|
—
|
|
|
55,310
|
|
|
—
|
|
|
55,310
|
|
||||
Interest-only strips (elected fair value)
|
|
—
|
|
|
—
|
|
|
9,902
|
|
|
9,902
|
|
||||
Total securities available-for-sale
|
|
—
|
|
|
4,616,568
|
|
|
9,902
|
|
|
4,626,470
|
|
||||
Other assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deferred compensation mutual funds
|
|
37,771
|
|
|
—
|
|
|
—
|
|
|
37,771
|
|
||||
Equity, mutual funds, and other
|
|
22,248
|
|
|
—
|
|
|
—
|
|
|
22,248
|
|
||||
Derivatives, forwards and futures
|
|
28,826
|
|
|
—
|
|
|
—
|
|
|
28,826
|
|
||||
Derivatives, interest rate contracts
|
|
—
|
|
|
52,214
|
|
|
—
|
|
|
52,214
|
|
||||
Derivatives, other
|
|
—
|
|
|
435
|
|
|
—
|
|
|
435
|
|
||||
Total other assets
|
|
88,845
|
|
|
52,649
|
|
|
—
|
|
|
141,494
|
|
||||
Total assets
|
|
$
|
88,845
|
|
|
$
|
6,115,861
|
|
|
$
|
27,699
|
|
|
$
|
6,232,405
|
|
Trading liabilities—fixed income:
|
|
|
|
|
|
|
|
|
||||||||
U.S. treasuries
|
|
$
|
—
|
|
|
$
|
207,739
|
|
|
$
|
—
|
|
|
$
|
207,739
|
|
Other U.S. government agencies
|
|
—
|
|
|
98
|
|
|
—
|
|
|
98
|
|
||||
Corporates and other debt
|
|
—
|
|
|
127,543
|
|
|
—
|
|
|
127,543
|
|
||||
Total trading liabilities—fixed income
|
|
—
|
|
|
335,380
|
|
|
—
|
|
|
335,380
|
|
||||
Other liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Derivatives, forwards and futures
|
|
30,236
|
|
|
—
|
|
|
—
|
|
|
30,236
|
|
||||
Derivatives, interest rate contracts
|
|
—
|
|
|
71,853
|
|
|
—
|
|
|
71,853
|
|
||||
Derivatives, other
|
|
—
|
|
|
84
|
|
|
31,540
|
|
|
31,624
|
|
||||
Total other liabilities
|
|
30,236
|
|
|
71,937
|
|
|
31,540
|
|
|
133,713
|
|
||||
Total liabilities
|
|
$
|
30,236
|
|
|
$
|
407,317
|
|
|
$
|
31,540
|
|
|
$
|
469,093
|
|
|
|
Year Ended December 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
|
|
(285
|
)
|
|
(4,725
|
)
|
|
1,828
|
|
|
(3,946
|
)
|
|
||||
Purchases
|
|
—
|
|
|
86
|
|
|
10
|
|
|
—
|
|
|
||||
Sales
|
|
—
|
|
|
(47,469
|
)
|
|
—
|
|
|
—
|
|
|
||||
Settlements
|
|
(298
|
)
|
|
—
|
|
|
(4,078
|
)
|
|
12,691
|
|
|
||||
Net transfers into/(out of) Level 3
|
|
—
|
|
|
61,342
|
|
(b)
|
—
|
|
(d)
|
—
|
|
|
||||
Balance on December 31, 2019
|
|
$
|
941
|
|
|
$
|
19,136
|
|
|
$
|
14,033
|
|
|
$
|
(22,795
|
)
|
|
Net unrealized gains/(losses) included in net income
|
|
$
|
(66
|
)
|
(a)
|
$
|
(1,984
|
)
|
(c)
|
$
|
1,828
|
|
(a)
|
$
|
(3,946
|
)
|
(e)
|
|
|
Year Ended December 31, 2018
|
|
||||||||||||||
(Dollars in thousands)
|
|
Trading
securities
|
|
Interest-only strips- AFS
|
|
Loans held-
for-sale
|
|
Net derivative
liabilities
|
|
||||||||
Balance on January 1, 2018
|
|
$
|
2,151
|
|
|
$
|
1,270
|
|
|
$
|
18,926
|
|
|
$
|
(5,645
|
)
|
|
Total net gains/(losses) included in:
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
173
|
|
|
(398
|
)
|
|
1,239
|
|
|
(4,677
|
)
|
|
||||
Purchases
|
|
—
|
|
|
—
|
|
|
62
|
|
|
(28,100
|
)
|
(f)
|
||||
Sales
|
|
—
|
|
|
(16,840
|
)
|
|
—
|
|
|
—
|
|
|
||||
Settlements
|
|
(800
|
)
|
|
—
|
|
|
(3,598
|
)
|
|
6,882
|
|
|
||||
Net transfers into/(out of) Level 3
|
|
—
|
|
|
25,870
|
|
(b)
|
(356
|
)
|
(d)
|
—
|
|
|
||||
Balance on December 31, 2018
|
|
$
|
1,524
|
|
|
$
|
9,902
|
|
|
$
|
16,273
|
|
|
$
|
(31,540
|
)
|
|
Net unrealized gains/(losses) included in net income
|
|
$
|
6
|
|
(a)
|
$
|
(1,025
|
)
|
(c)
|
$
|
1,239
|
|
(a)
|
$
|
(4,677
|
)
|
(e)
|
|
|
Year Ended December 31, 2017
|
|
||||||||||||||
(Dollars in thousands)
|
|
Trading
securities
|
|
Interest-only strips- AFS
|
|
Loans held-
for-sale
|
|
Net derivative
liabilities
|
|
||||||||
Balance on January 1, 2017
|
|
$
|
2,573
|
|
|
$
|
—
|
|
|
$
|
21,924
|
|
|
$
|
(6,245
|
)
|
|
Total net gains/(losses) included in:
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
448
|
|
|
1,021
|
|
|
1,547
|
|
|
(596
|
)
|
|
||||
Purchases
|
|
—
|
|
|
1,413
|
|
|
168
|
|
|
—
|
|
|
||||
Sales
|
|
(5
|
)
|
|
(11,431
|
)
|
|
—
|
|
|
—
|
|
|
||||
Settlements
|
|
(865
|
)
|
|
—
|
|
|
(4,346
|
)
|
|
1,196
|
|
|
||||
Net transfers into/(out of) Level 3
|
|
—
|
|
|
10,267
|
|
(b)
|
(367
|
)
|
(d)
|
—
|
|
|
||||
Balance on December 31, 2017
|
|
$
|
2,151
|
|
|
$
|
1,270
|
|
|
$
|
18,926
|
|
|
$
|
(5,645
|
)
|
|
Net unrealized gains/(losses) included in net income
|
|
$
|
303
|
|
(a)
|
$
|
(171
|
)
|
(c)
|
$
|
1,547
|
|
(a)
|
$
|
(596
|
)
|
(e)
|
(a)
|
Primarily included in mortgage banking income on the Consolidated 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 Statements of Income.
|
(d)
|
Transfers out of loans held-for-sale level 3 measured on a recurring basis generally reflect movements into OREO (level 3 nonrecurring).
|
(e)
|
Included in Other expense.
|
(f)
|
Increase related to Visa-related derivatives, see Note 22-Derivatives.
|
|
|
Carrying value at December 31, 2019
|
|
Year Ended December 31, 2019
|
|||||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Net gains/(losses)
|
|||||||||||
Loans held-for-sale—SBAs and USDA
|
|
$
|
—
|
|
|
$
|
492,595
|
|
|
$
|
929
|
|
|
$
|
493,524
|
|
|
|
$
|
(1,817
|
)
|
Loans held-for-sale—first mortgages
|
|
—
|
|
|
—
|
|
|
516
|
|
|
516
|
|
|
|
32
|
|
|||||
Loans, net of unearned income (a)
|
|
—
|
|
|
—
|
|
|
42,208
|
|
|
42,208
|
|
|
|
(7,341
|
)
|
|||||
OREO (b)
|
|
—
|
|
|
—
|
|
|
15,660
|
|
|
15,660
|
|
|
|
(927
|
)
|
|||||
Other assets (c)
|
|
—
|
|
|
—
|
|
|
10,608
|
|
|
10,608
|
|
|
|
(1,809
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
$
|
(11,862
|
)
|
|
|
Carrying value at December 31, 2018
|
|
Year Ended December 31, 2018
|
|||||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Net gains/(losses)
|
|||||||||||
Loans held-for-sale—other consumer
|
|
$
|
—
|
|
|
$
|
18,712
|
|
|
$
|
—
|
|
|
$
|
18,712
|
|
|
|
$
|
(1,809
|
)
|
Loans held-for-sale—SBAs and USDA
|
|
—
|
|
|
577,280
|
|
|
1,011
|
|
|
578,291
|
|
|
|
(2,541
|
)
|
|||||
Loans held-for-sale—first mortgages
|
|
—
|
|
|
—
|
|
|
541
|
|
|
541
|
|
|
|
13
|
|
|||||
Loans, net of unearned income (a)
|
|
—
|
|
|
—
|
|
|
48,259
|
|
|
48,259
|
|
|
|
(841
|
)
|
|||||
OREO (b)
|
|
—
|
|
|
—
|
|
|
22,387
|
|
|
22,387
|
|
|
|
(2,599
|
)
|
|||||
Other assets (c)
|
|
—
|
|
|
—
|
|
|
8,845
|
|
|
8,845
|
|
|
|
(4,712
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
$
|
(12,489
|
)
|
|
|
Carrying value at December 31, 2017
|
|
Year Ended December 31, 2017
|
|||||||||||||||||
(Dollars in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Net gains/(losses)
|
|||||||||||
Loans held-for-sale—SBAs and USDA
|
|
$
|
—
|
|
|
$
|
465,504
|
|
|
$
|
1,473
|
|
|
$
|
466,977
|
|
|
|
$
|
(1,629
|
)
|
Loans held-for-sale—first mortgages
|
|
—
|
|
|
—
|
|
|
618
|
|
|
618
|
|
|
|
36
|
|
|||||
Loans, net of unearned income (a)
|
|
—
|
|
|
—
|
|
|
26,666
|
|
|
26,666
|
|
|
|
(1,687
|
)
|
|||||
OREO (b)
|
|
—
|
|
|
—
|
|
|
39,566
|
|
|
39,566
|
|
|
|
(996
|
)
|
|||||
Other assets (c)
|
|
—
|
|
|
—
|
|
|
26,521
|
|
|
26,521
|
|
|
|
(3,468
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
$
|
(7,744
|
)
|
(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.
|
(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
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
Values Utilized
|
||||
Level 3 Class
|
|
Fair Value at
December 31, 2018 |
|
Valuation Techniques
|
|
Unobservable Input
|
|
Range
|
|
Weighted Average (d)
|
||
Available-for-sale- securities SBA-interest only strips
|
|
$
|
9,902
|
|
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
11% - 12%
|
|
11%
|
|
|
|
|
|
|
Bond equivalent yield
|
|
14% - 15%
|
|
14%
|
||
Loans held-for-sale - residential real estate
|
|
16,815
|
|
|
Discounted cash flow
|
|
Prepayment speeds - First mortgage
|
|
2% - 10%
|
|
3%
|
|
|
|
|
|
|
|
Prepayment speeds - HELOC
|
|
5% - 12%
|
|
7.5%
|
||
|
|
|
|
|
|
Foreclosure losses
|
|
50% - 66%
|
|
63%
|
||
|
|
|
|
|
|
Loss severity trends - First mortgage
|
|
2% - 25% of UPB
|
|
17%
|
||
|
|
|
|
|
|
Loss severity trends - HELOC
|
|
50% - 100% of UPB
|
|
50%
|
||
Loans held-for-sale- unguaranteed interest in SBA loans
|
|
1,011
|
|
|
Discounted cash flow
|
|
Constant prepayment rate
|
|
8% - 12%
|
|
10%
|
|
|
|
|
|
|
|
|
Bond equivalent yield
|
|
9%
|
|
9%
|
|
Derivative liabilities, other
|
|
31,540
|
|
|
Discounted cash flow
|
|
Visa covered litigation resolution amount
|
|
$5.0 billion - $5.8 billion
|
|
$5.6 billion
|
|
|
|
|
|
|
|
Probability of resolution scenarios
|
|
10% - 25%
|
|
23%
|
||
|
|
|
|
|
|
Time until resolution
|
|
18 - 48 months
|
|
36 months
|
||
Loans, net of unearned
income (a) |
|
48,259
|
|
|
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)
|
|
22,387
|
|
|
Appraisals from comparable properties
|
|
Adjustment for value changes since appraisal
|
|
0% - 10% of appraisal
|
|
NM
|
|
Other assets (c)
|
|
8,845
|
|
|
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
|
|
|
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
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
|
December 31, 2018
|
||||||||||
(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
|
|
$
|
16,273
|
|
|
$
|
23,567
|
|
|
$
|
(7,294
|
)
|
Nonaccrual loans
|
|
4,536
|
|
|
8,128
|
|
|
(3,592
|
)
|
|||
Loans 90 days or more past due and still accruing
|
|
171
|
|
|
281
|
|
|
(110
|
)
|
|
Year Ended December 31
|
||||||||||
(Dollars in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Changes in fair value included in net income:
|
|
|
|
|
|
||||||
Mortgage banking noninterest income
|
|
|
|
|
|
||||||
Loans held-for-sale
|
$
|
1,828
|
|
|
$
|
1,239
|
|
|
$
|
1,547
|
|
|
|
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
|
|
5,987,125
|
|
|
—
|
|
|
—
|
|
|
6,153,016
|
|
|
6,153,016
|
|
|||||
Permanent mortgage
|
|
161,571
|
|
|
—
|
|
|
—
|
|
|
181,171
|
|
|
181,171
|
|
|||||
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 mutual funds
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Defined maturity deposits
|
|
$
|
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 value. Level 3 includes restricted investments in FHLB-Cincinnati stock of $76.0 million and FRB stock of $130.7 million.
|
|
|
December 31, 2018
|
||||||||||||||||||
|
|
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
|
|
$
|
16,415,381
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,438,272
|
|
|
$
|
16,438,272
|
|
Commercial real estate
|
|
3,999,559
|
|
|
—
|
|
|
—
|
|
|
3,997,736
|
|
|
3,997,736
|
|
|||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer real estate
|
|
6,223,077
|
|
|
—
|
|
|
—
|
|
|
6,194,066
|
|
|
6,194,066
|
|
|||||
Permanent mortgage
|
|
211,448
|
|
|
—
|
|
|
—
|
|
|
227,254
|
|
|
227,254
|
|
|||||
Credit card & other
|
|
505,643
|
|
|
—
|
|
|
—
|
|
|
507,001
|
|
|
507,001
|
|
|||||
Total loans, net of unearned income and allowance for loan losses
|
|
27,355,108
|
|
|
—
|
|
|
—
|
|
|
27,364,329
|
|
|
27,364,329
|
|
|||||
Short-term financial assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing cash
|
|
1,277,611
|
|
|
1,277,611
|
|
|
—
|
|
|
—
|
|
|
1,277,611
|
|
|||||
Federal funds sold
|
|
237,591
|
|
|
—
|
|
|
237,591
|
|
|
—
|
|
|
237,591
|
|
|||||
Securities purchased under agreements to resell
|
|
386,443
|
|
|
—
|
|
|
386,443
|
|
|
—
|
|
|
386,443
|
|
|||||
Total short-term financial assets
|
|
1,901,645
|
|
|
1,277,611
|
|
|
624,034
|
|
|
—
|
|
|
1,901,645
|
|
|||||
Trading securities (a)
|
|
1,448,168
|
|
|
—
|
|
|
1,446,644
|
|
|
1,524
|
|
|
1,448,168
|
|
|||||
Loans held-for-sale:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loans (elected fair value) (a)
|
|
16,273
|
|
|
—
|
|
|
—
|
|
|
16,273
|
|
|
16,273
|
|
|||||
USDA & SBA loans- LOCOM
|
|
578,291
|
|
|
—
|
|
|
582,476
|
|
|
1,015
|
|
|
583,491
|
|
|||||
Other consumer loans- LOCOM
|
|
25,134
|
|
|
—
|
|
|
6,422
|
|
|
18,712
|
|
|
25,134
|
|
|||||
Mortgage loans- LOCOM
|
|
59,451
|
|
|
—
|
|
|
—
|
|
|
59,451
|
|
|
59,451
|
|
|||||
Total loans held-for-sale
|
|
679,149
|
|
|
—
|
|
|
588,898
|
|
|
95,451
|
|
|
684,349
|
|
|||||
Securities available-for-sale (a)
|
|
4,626,470
|
|
|
—
|
|
|
4,616,568
|
|
|
9,902
|
|
|
4,626,470
|
|
|||||
Securities held-to-maturity
|
|
10,000
|
|
|
—
|
|
|
—
|
|
|
9,843
|
|
|
9,843
|
|
|||||
Derivative assets (a)
|
|
81,475
|
|
|
28,826
|
|
|
52,649
|
|
|
—
|
|
|
81,475
|
|
|||||
Other assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax credit investments
|
|
163,300
|
|
|
—
|
|
|
—
|
|
|
159,452
|
|
|
159,452
|
|
|||||
Deferred compensation mutual funds
|
|
37,771
|
|
|
37,771
|
|
|
—
|
|
|
—
|
|
|
37,771
|
|
|||||
Equity, mutual funds, and other (b)
|
|
240,780
|
|
|
22,248
|
|
|
—
|
|
|
218,532
|
|
|
240,780
|
|
|||||
Total other assets
|
|
441,851
|
|
|
60,019
|
|
|
—
|
|
|
377,984
|
|
|
438,003
|
|
|||||
Total assets
|
|
36,543,866
|
|
|
1,366,456
|
|
|
7,328,793
|
|
|
27,859,033
|
|
|
36,554,282
|
|
|||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Defined maturity deposits
|
|
$
|
4,105,777
|
|
|
$
|
—
|
|
|
$
|
4,082,822
|
|
|
$
|
—
|
|
|
$
|
4,082,822
|
|
Trading liabilities (a)
|
|
335,380
|
|
|
—
|
|
|
335,380
|
|
|
—
|
|
|
335,380
|
|
|||||
Short-term financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds purchased
|
|
$
|
256,567
|
|
|
$
|
—
|
|
|
$
|
256,567
|
|
|
$
|
—
|
|
|
$
|
256,567
|
|
Securities sold under agreements to repurchase
|
|
762,592
|
|
|
—
|
|
|
762,592
|
|
|
—
|
|
|
762,592
|
|
|||||
Other short-term borrowings
|
|
114,764
|
|
|
—
|
|
|
114,764
|
|
|
—
|
|
|
114,764
|
|
|||||
Total short-term financial liabilities
|
|
1,133,923
|
|
|
—
|
|
|
1,133,923
|
|
|
—
|
|
|
1,133,923
|
|
|||||
Term borrowings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate investment trust-preferred
|
|
46,168
|
|
|
—
|
|
|
—
|
|
|
47,000
|
|
|
47,000
|
|
|||||
Term borrowings—new market tax credit investment
|
|
2,699
|
|
|
—
|
|
|
—
|
|
|
2,664
|
|
|
2,664
|
|
|||||
Secured borrowings
|
|
19,588
|
|
|
—
|
|
|
—
|
|
|
19,588
|
|
|
19,588
|
|
|||||
Junior subordinated debentures
|
|
143,255
|
|
|
—
|
|
|
—
|
|
|
134,266
|
|
|
134,266
|
|
|||||
Other long term borrowings
|
|
959,253
|
|
|
—
|
|
|
960,483
|
|
|
—
|
|
|
960,483
|
|
|||||
Total term borrowings
|
|
1,170,963
|
|
|
—
|
|
|
960,483
|
|
|
203,518
|
|
|
1,164,001
|
|
|||||
Derivative liabilities (a)
|
|
133,713
|
|
|
30,236
|
|
|
71,937
|
|
|
31,540
|
|
|
133,713
|
|
|||||
Total liabilities
|
|
6,879,756
|
|
|
30,236
|
|
|
6,584,545
|
|
|
235,058
|
|
|
6,849,839
|
|
(a)
|
Classes are detailed in the recurring and nonrecurring measurement tables.
|
(b)
|
Level 1 primarity consists of mutual funds with readily determinable fair value. Level 3 includes restricted investments in FHLB-Cincinnati stock of $87.9 million and FRB stock of $130.7 million.
|
|
|
Contractual Amount
|
|
Fair Value
|
||||||||||||
(Dollars in thousands)
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||
Unfunded Commitments:
|
|
|
|
|
|
|
|
|
||||||||
Loan commitments
|
|
$
|
12,355,220
|
|
|
$
|
10,884,975
|
|
|
$
|
3,656
|
|
|
$
|
2,551
|
|
Standby and other commitments
|
|
459,268
|
|
|
446,958
|
|
|
5,513
|
|
|
5,043
|
|
•
|
Severance and other employee costs of $10.5 million primarily related to efficiency initiatives within corporate and bank services functions which are classified as Employee compensation, incentives and benefits within noninterest expense.
|
•
|
Expense of $16.0 million largely related to the identification of efficiency opportunities within the organization which is reflected in Professional fees.
|
•
|
Expense of $12.0 million related to costs associated with asset impairments which is reflected in Other expense.
|
Dollars in thousands
|
|
Year Ended December 31, 2019
|
|||||
Employee compensation, incentives and benefits
|
|
$
|
10,503
|
|
|||
Professional fees
|
|
16,014
|
|
||||
Occupancy
|
|
818
|
|
||||
Other
|
|
12,484
|
|
||||
Total restructuring and repositioning charges
|
|
$
|
39,819
|
|
Statements of Condition
|
|
December 31
|
||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
||||
Assets:
|
|
|
|
|
||||
Cash
|
|
$
|
369,268
|
|
|
$
|
334,485
|
|
Notes receivable
|
|
2,716
|
|
|
2,888
|
|
||
Allowance for loan losses
|
|
—
|
|
|
(925
|
)
|
||
Investments in subsidiaries:
|
|
|
|
|
||||
Bank
|
|
5,038,909
|
|
|
4,741,105
|
|
||
Non-bank
|
|
17,892
|
|
|
20,281
|
|
||
Other assets
|
|
171,121
|
|
|
180,757
|
|
||
Total assets
|
|
$
|
5,599,906
|
|
|
$
|
5,278,591
|
|
Liabilities and equity:
|
|
|
|
|
||||
Accrued employee benefits and other liabilities
|
|
$
|
177,080
|
|
|
$
|
158,648
|
|
Term borrowings
|
|
642,249
|
|
|
629,994
|
|
||
Total liabilities
|
|
819,329
|
|
|
788,642
|
|
||
Total equity
|
|
4,780,577
|
|
|
4,489,949
|
|
||
Total liabilities and equity
|
|
$
|
5,599,906
|
|
|
$
|
5,278,591
|
|
Statements of Income
|
|
Year Ended December 31
|
||||||||||
(Dollars in thousands)
|
|
2019
|
|
2018
|
|
2017
|
||||||
Dividend income:
|
|
|
|
|
|
|
||||||
Bank
|
|
$
|
345,000
|
|
|
$
|
420,000
|
|
|
$
|
250,000
|
|
Non-bank
|
|
756
|
|
|
1,386
|
|
|
1,097
|
|
|||
Total dividend income
|
|
345,756
|
|
|
421,386
|
|
|
251,097
|
|
|||
Interest income
|
|
76
|
|
|
29
|
|
|
—
|
|
|||
Other income/(loss)
|
|
965
|
|
|
83
|
|
|
190
|
|
|||
Total income
|
|
346,797
|
|
|
421,498
|
|
|
251,287
|
|
|||
Provision/(provision credit) for loan losses
|
|
(925
|
)
|
|
—
|
|
|
—
|
|
|||
Interest expense:
|
|
|
|
|
|
|
||||||
Term borrowings
|
|
31,224
|
|
|
31,315
|
|
|
17,936
|
|
|||
Total interest expense
|
|
31,224
|
|
|
31,315
|
|
|
17,936
|
|
|||
Compensation, employee benefits and other expense
|
|
52,447
|
|
|
53,401
|
|
|
43,783
|
|
|||
Total expense
|
|
82,746
|
|
|
84,716
|
|
|
61,719
|
|
|||
Income/(loss) before income taxes
|
|
264,051
|
|
|
336,782
|
|
|
189,568
|
|
|||
Income tax(benefit)/expense
|
|
(19,285
|
)
|
|
(38,509
|
)
|
|
512
|
|
|||
Income/(loss) before equity in undistributed net income of subsidiaries
|
|
283,336
|
|
|
375,291
|
|
|
189,056
|
|
|||
Equity in undistributed net income/(loss) of subsidiaries:
|
|
|
|
|
|
|
||||||
Bank
|
|
160,257
|
|
|
170,939
|
|
|
(24,255
|
)
|
|||
Non-bank
|
|
(2,685
|
)
|
|
(1,188
|
)
|
|
714
|
|
|||
Net income/(loss) attributable to the controlling interest
|
|
$
|
440,908
|
|
|
$
|
545,042
|
|
|
$
|
165,515
|
|
Statements of Cash Flows
|
|
Year Ended December 31
|
||||||||||
(Dollars in thousands)
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|||
Operating activities:
|
|
|
|
|
|
|
|
|
|
|||
Net income/(loss)
|
|
$
|
440,908
|
|
|
$
|
545,042
|
|
|
$
|
165,515
|
|
Less undistributed net income/(loss) of subsidiaries
|
|
|
157,572
|
|
|
|
169,751
|
|
|
|
(23,541
|
)
|
Income/(loss) before undistributed net income of subsidiaries
|
|
|
283,336
|
|
|
|
375,291
|
|
|
|
189,056
|
|
Adjustments to reconcile income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|||
Depreciation, amortization, and other
|
|
|
(915
|
)
|
|
|
15
|
|
|
|
15
|
|
(Gain)/loss on securities
|
|
|
(317
|
)
|
|
|
(28
|
)
|
|
|
(109
|
)
|
Provision for deferred income taxes
|
|
|
3,648
|
|
|
|
3,212
|
|
|
|
7,727
|
|
Stock-based compensation expense
|
|
|
21,909
|
|
|
|
22,398
|
|
|
|
19,625
|
|
Net (increase)/decrease in interest receivable and other assets
|
|
|
10,170
|
|
|
|
18,214
|
|
|
|
8,605
|
|
Net (decrease)/increase in interest payable and other liabilities
|
|
|
17,736
|
|
|
|
(10,702
|
)
|
|
|
13,172
|
|
Total adjustments
|
|
|
52,231
|
|
|
|
33,109
|
|
|
|
49,035
|
|
Net cash provided/(used) by operating activities
|
|
|
335,567
|
|
|
|
408,400
|
|
|
|
238,091
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|||
Securities:
|
|
|
|
|
|
|
|
|
|
|||
Sales and prepayments
|
|
|
1,457
|
|
|
|
65
|
|
|
|
318
|
|
Premises and equipment:
|
|
|
|
|
|
|
|
|
|
|||
Sales/(purchases)
|
|
|
19
|
|
|
|
(43
|
)
|
|
|
7
|
|
Return on investment in subsidiary
|
|
|
164
|
|
|
|
1,597
|
|
|
|
1,871
|
|
Cash paid for business combination, net
|
|
|
—
|
|
|
|
(39,916
|
)
|
|
|
(126,149
|
)
|
Net cash provided/(used) by investing activities
|
|
|
1,640
|
|
|
|
(38,297
|
)
|
|
|
(123,953
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|||
Preferred stock:
|
|
|
|
|
|
|
|
|
|
|||
Cash dividends
|
|
|
(6,200
|
)
|
|
|
(6,200
|
)
|
|
|
(6,200
|
)
|
Common stock:
|
|
|
|
|
|
|
|
|
|
|||
Exercise of stock options
|
|
|
9,665
|
|
|
|
4,482
|
|
|
|
6,132
|
|
Cash dividends
|
|
|
(171,076
|
)
|
|
|
(138,706
|
)
|
|
|
(79,904
|
)
|
Repurchase of shares
|
|
|
(134,813
|
)
|
|
|
(104,768
|
)
|
|
|
(5,554
|
)
|
Term borrowings:
|
|
|
|
|
|
|
|
|
|
|||
Repayment of term borrowings
|
|
|
—
|
|
|
|
(45,364
|
)
|
|
|
—
|
|
Net cash (used)/provided by financing activities
|
|
|
(302,424
|
)
|
|
|
(290,556
|
)
|
|
|
(85,526
|
)
|
Net increase/(decrease) in cash and cash equivalents
|
|
|
34,783
|
|
|
|
79,547
|
|
|
|
28,612
|
|
Cash and cash equivalents at beginning of year
|
|
|
334,485
|
|
|
|
254,938
|
|
|
|
226,326
|
|
Cash and cash equivalents at end of year
|
|
$
|
369,268
|
|
|
$
|
334,485
|
|
|
$
|
254,938
|
|
Total interest paid
|
|
$
|
29,169
|
|
|
$
|
29,186
|
|
|
$
|
17,321
|
|
Income taxes received from subsidiaries
|
|
|
43,418
|
|
|
|
49,056
|
|
|
|
23,020
|
|
Evaluation of Disclosure Controls and Procedures
|
Reports on Internal Control over Financial Reporting
|
Changes in Internal Control over Financial Reporting
|
PART III
|
Item 10 Topics
|
Incorporated Disclosures
|
Directors and nominees for director of FHN, the Audit Committee of our Board of Directors, members of the Audit Committee, and audit committee financial experts
|
“Independence & Categorical Standards,” “Committee Charters & Committee Composition,” “The Audit Committee,” and “Vote Item 1-Election of Directors” in our 2020 Proxy Statement (excluding the Audit Committee Report and the statements regarding the existence and location of the Audit Committee’s charter)
|
Executive officers
|
“Executive Officers of the Registrant” in the Supplemental Part I Information following Item 4 of this Report
|
Compliance with Section 16(a) of the Securities Exchange Act of 1934
|
not applicable
|
Securities Authorized for Issuance under Equity Compensation Plans
|
•
|
Equity Compensation Plan (“ECP”)
|
•
|
1997 Employee Stock Option Plan (“1997 Plan”)
|
•
|
2002 and 1996 Bank Director and Advisory Board Member Deferral Plans (“Advisory Board Plans”)
|
•
|
2000 Non-employee Directors’ Deferred Compensation Stock Option Plan (“2000 Directors’ Plan”)
|
•
|
Capital Bank Financial Corp. 2013 Omnibus Compensation Plan; North American Financial Holdings 2010 Equity Incentive Plan; FNB United Corp. 2012 Incentive Plan; and FNB United Corp. 2003 Stock Incentive Plan (“CBF Plans”)
|
|
|
A
|
|
B
|
|
C
|
|
|
Plan Category
|
|
Number of Securities to be Issued upon Exercise of
Outstanding Options (1)
|
|
Weighted Average Exercise Price of Outstanding
Options (1)
|
|
Number of Securities
Remaining Available for Future Issuance Under Equity Compensation Plans (excluding securities reflected in Col. A) |
|
|
Equity Compensation Plans Approved by Shareowners
|
(2)
|
3,955,852 (3)
|
|
|
$ 14.010/shr
|
|
6,350,062
|
|
Equity Compensation Plans Not Approved by Shareowners
|
(4)
|
975,929 (4)
|
|
|
22.079/shr
|
|
-
|
(4)
|
Total
|
|
4,931,781
|
|
|
$ 15.606/shr
|
|
6,350,062
|
|
(1)
|
The numbers of shares covered by stock options and the related option prices have been adjusted proportionately to reflect the estimated economic effects of dividends distributed in common stock effective October 1, 2008 through January 1, 2011. The cumulative compound adjustment factor related to those dividends is 20.038%.
|
(2)
|
Consists of the 2000 Directors’ Plans, the ECP, and the CBF Plans. The 2000 Directors’ Plan was approved by shareowners in 2000, and has terminated. The ECP initially was approved by shareowners in 2003, and most recently was re-approved in 2016. The CBF Plans, as to which no new awards will be granted, were approved by shareholders of certain predecessor companies which, directly or indirectly, FHN has acquired.
|
(3)
|
Includes 775,188 outstanding options issued under terminated plans approved by shareowners, 45,436 of which directly or indirectly were issued in connection with non-employee director cash deferrals of approximately $0.3 million.
|
(4)
|
Consists of the 1997 Plan and the Advisory Board Plans, all of which have terminated. These outstanding options were issued directly or indirectly in connection with employee and advisory board cash deferrals of approximately $5.2 million.
|
Beneficial Ownership of Corporation Stock
|
Change in Control Arrangements
|
PART IV
|
Financial Statements and Related Reports
|
Financial Statement Schedules
|
Exhibits
|
Exh No
|
Description of Exhibit to this 10-K Report
|
Filed Here
|
Mngt Exh
|
Furn-ished
|
Incorporated by Reference to
|
||
Form
|
Exh No
|
Filing Date
|
|||||
|
Corporate Exhibits
|
|
|
|
|
|
|
2.1
|
Agreement and Plan of Merger, dated as of Nov. 3, 2019, by and between First Horizon National Corporation and IBERIABANK Corporation
|
|
|
|
8-K
|
2.1
|
11/7/2019
|
3.1
|
Restated Charter of First Horizon National Corporation
|
|
|
|
8-K
|
3.1
|
7/25/2018
|
3.2
|
Bylaws of First Horizon National Corporation, as amended and restated effective January 28, 2020
|
|
|
|
8-K
|
3.1
|
2/3/2020
|
4.1
|
Deposit Agreement, dated as of January 31, 2013, by and among FHN, Wells Fargo Bank, N.A., as depositary, and the holders from time to time of depositary receipts described therein
|
|
|
|
8-K
|
4.1
|
1/31/2013
|
4.2
|
Description of Registrant’s Securities Registered Pursuant to Section 12 of the Securities Exchange Act of 1934
|
X
|
|
|
|
|
|
4.3
|
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
|
|
|
|
|
|
|
|
Equity-Based Award Plans
|
|
|
|
|
|
|
10.1 (a)
|
Equity Compensation Plan (as amended and restated April 26, 2016)
|
|
X
|
|
Proxy 2016
|
App. A
|
3/14/2016
|
10.1 (b)
|
1997 Employee Stock Option Plan, as restated for amendments through December 15, 2008
|
|
X
|
|
10-Q
2Q09
|
10.2(d)
|
8/6/2009
|
10.1 (c)
|
2000 Non-Employee Directors’ Deferred Compensation Stock Option Plan, as restated for amendments through December 15, 2008
|
|
X
|
|
10-Q
2Q09
|
10.1(e)
|
8/6/2009
|
|
Performance-Based Equity Award Documents
|
|
|
|
|
|
|
10.2 (a)
|
Form of Grant Notice for Special Retention Stock Units [2016]
|
|
X
|
|
10-Q
1Q16
|
10.6
|
5/6/2016
|
10.2 (b)
|
Form of Grant Notice for Executive Performance Stock Units [2017]
|
|
X
|
|
10-Q
1Q17
|
10.1
|
5/8/2017
|
10.2 (c)
|
Form of Grant Notice for Executive Performance Stock Units [2018]
|
|
X
|
|
10-Q
1Q18
|
10.1
|
5/8/2018
|
10.2 (d)
|
Form of Grant Notice for Executive Performance Stock Units [2019]
|
|
X
|
|
10-Q
1Q19
|
10.1
|
5/8/2019
|
|
Stock Option Award Documents
|
|
|
|
|
|
|
10.3 (a)
|
Form of Agreement To Defer Receipt Of Shares Following Option Exercise
|
|
X
|
|
10-Q
2Q17
|
10.1
|
8/8/2017
|
10.3 (b)
|
Form of Stock Option Grant Notice, incorporated by reference to Exhibit 10.5(e) to FHN’s 2004 Annual Report on Form 10-K
|
|
X
|
|
10-K
2004
|
10.5(e)
|
3/14/2005
|
10.3 (c)
|
First Tennessee Stock Option Enhancement Program
|
|
X
|
|
10-K
2006
|
10.5(o)
|
2/28/2007
|
10.3 (d)
|
Form of Executive Stock Option Grant Notice [2013]
|
|
X
|
|
10-Q 1Q13
|
10.2
|
5/8/2013
|
10.3 (e)
|
Form of Grant Notice for Executive Stock Options [2014]
|
|
X
|
|
10-Q 1Q14
|
10.3
|
5/8/2014
|
10.3 (f)
|
Form of Grant Notice for Executive Stock Options [2015]
|
|
X
|
|
10-Q 1Q15
|
10.2
|
5/7/2015
|
10.3 (g)
|
Form of Grant Notice for Executive Stock Options [2016]
|
|
X
|
|
10-Q 1Q16
|
10.2
|
5/6/2016
|
10.3 (h)
|
Form of Grant Notice for Special Retention Stock Options [2016]
|
|
X
|
|
10-Q 1Q16
|
10.5
|
5/6/2016
|
10.3 (i)
|
Form of Grant Notice for Executive Stock Options [2017]
|
|
X
|
|
10-Q 1Q17
|
10.2
|
5/8/2017
|
10.3 (j)
|
Form of Grant Notice for Executive Stock Options [2018]
|
|
X
|
|
10-Q 1Q18
|
10.2
|
5/8/2018
|
10.3 (k)
|
Form of Grant Notice for Executive Stock Options [2019]
|
|
X
|
|
10-Q 1Q19
|
10.2
|
5/8/2019
|
|
Other Equity-Based Award Documents
|
|
|
|
|
|
|
10.4 (a)
|
Form of Grant Notice for Executive Retention Restricted Stock Units [2016]
|
|
X
|
|
10-Q 1Q16
|
10.4
|
5/6/2016
|
10.4 (b)
|
Form of Grant Notice for Executive Restricted Stock Units [2017]
|
|
X
|
|
10-Q 1Q17
|
10.3
|
5/8/2017
|
10.4 (c)
|
Form of Grant Notice for Executive Restricted Stock Units [2018]
|
|
X
|
|
10-Q 1Q18
|
10.3
|
5/8/2018
|
10.4 (d)
|
Form of Grant Notice for Executive Restricted Stock Units [2019]
|
|
X
|
|
10-Q 1Q19
|
10.3
|
5/8/2019
|
10.4 (e)
|
Form of Grant Notice for Special Executive Restricted Stock: IBKC Merger Closing Incentive Award [2019]
|
X
|
X
|
|
|
|
|
10.4 (f)
|
Sections of Director Policy pertaining to compensation [revised April 2019]
|
|
X
|
|
10-Q 1Q19
|
10.4
|
5/8/2019
|
|
Management Cash Incentive Plan Documents
|
|
|
|
|
|
|
10.5 (a)
|
Management Incentive Plan (as amended and restated April 26, 2016)
|
|
X
|
|
Proxy 2016
|
App B
|
3/14/2016
|
10.5 (b)
|
Portions of FTN Financial Incentive Compensation Plan (as amended and restated October 2017) applicable to the annual bonus opportunity of the President-FHN Financial under the Management Incentive Plan; this exhibit applies to that bonus opportunity pursuant to FHN's bylaws, the charter of the Board's Compensation Committee, and action by the Committee taken on July 18, 2006
|
|
X
|
|
10-Q 3Q17
|
10.2
|
11/7/2017
|
|
Other Exhibits relating to Employment, Retirement, Severance, or Separation
|
|
|
|
|
|
|
10.6 (a)
|
February 2007 form of change-in-control severance agreement between FHN and its executive officers
|
|
X
|
|
8-K
|
10.7 (a2)
|
2/26/2007
|
10.6 (b)
|
Form of Amendment to February 2007 form of change-in-control severance agreement between FHN and its executive officers
|
|
X
|
|
10-Q
3Q07
|
10.7 (a4)
|
11/7/2007
|
10.6 (c)
|
October 2007 form of change-in-control severance agreement between FHN and its executive officers
|
|
X
|
|
10-Q
3Q07
|
10.7 (a5)
|
11/7/2007
|
10.6 (d)
|
Form of Change in Control Severance Agreement offered to executive officers on or after November 14, 2008
|
|
X
|
|
8-K
|
10.2
|
11/24/2008
|
10.6 (e)
|
Form of Pension Restoration Plan (amended and restated as of January 1, 2008)
|
|
X
|
|
10-Q 3Q07
|
10.7(e)
|
11/7/2007
|
10.6 (f)
|
Form of Amendment to Pension Restoration Plan
|
|
X
|
|
10-K
2009
|
10.7 (d2)
|
2/26/2010
|
10.6 (g)
|
Form of Amendment No. 3 to Pension Restoration Plan
|
|
X
|
|
10-Q 3Q11
|
10.2
|
11/8/2011
|
10.6 (h)
|
Form of First Horizon National Corporation Savings Restoration Plan
|
|
X
|
|
8-K
|
10.1
|
7/17/2012
|
10.6 (i)
|
Letter agreement, dated as of November 3, 2019, by and between First Horizon National Corporation and D. Bryan Jordan
|
|
X
|
|
8-K
|
10.1
|
11/7/2019
|
10.6 (j)
|
Form of Retention Agreement
|
|
X
|
|
8-K
|
10.2
|
11/7/2019
|
|
Documents Related to Other Deferral Plans and Programs
|
|
|
|
|
|
|
10.7 (a)
|
Directors and Executives Deferred Compensation Plan [originally adopted 1985], as amended and restated [2017], with forms of deferral agreement and 2007 addendum to deferral agreement
|
|
X
|
|
10-Q 2Q17
|
10.4
|
8/8/2017
|
10.7 (b)
|
Form of Amendment to Directors and Executives Deferred Compensation Plan
|
|
X
|
|
10-Q 3Q07
|
10.1 (a3)
|
11/7/2007
|
10.7 (c)
|
Rate Applicable to Participating Directors and Officers Under the Directors and Executives Deferred Compensation Plan
|
|
X
|
|
10-Q 3Q19
|
10.1
|
11/8/2019
|
10.7 (d)
|
Schedule of Deferral Agreements [Non-Employee Directors, 1995]
|
|
X
|
|
10-K
2018
|
10.7(d)
|
2/28/2019
|
10.7 (e)
|
Form of First Horizon National Corporation Deferred Compensation Plan as Amended and Restated [formerly known as First Tennessee National Corporation Nonqualified Deferred Compensation Plan]
|
|
X
|
|
10-Q 3Q07
|
10.1(c)
|
11/7/2007
|
10.7 (f)
|
Form of FHN Financial Deferred Compensation Plan Amended and Restated Effective January 1, 2008
|
|
X
|
|
10-Q 3Q07
|
10.1(j)
|
11/7/2007
|
10.7 (g)
|
Form of Deferred Compensation Agreement used under FHN’s Equity Compensation Plan and First Tennessee National Corporation Non-Qualified Deferred Compensation Plan, along with form of Salary, Commission, and Annual Bonus Deferral Programs Overview, form of Deferred Stock Option (“DSO”) Program Summary, and description of share receipt deferral feature
|
|
X
|
|
8-K
|
10(z)
|
1/3/2005
|
|
Other Exhibits related to Management or Directors
|
|
|
|
|
|
|
10.8 (a)
|
Survivor Benefits Plan, as amended and restated July 18, 2006
|
|
X
|
|
10-Q 3Q06
|
10.8
|
11/8/2006
|
10.8 (b)
|
Other Compensation and Benefit Arrangements for Non-employee Directors
|
X
|
X
|
|
|
|
|
10.8 (c)
|
Description of Long-Term Disability Program
|
|
X
|
|
10-Q 2Q17
|
10.2
|
8/8/2017
|
10.8 (d)
|
Form of Indemnity Agreement with directors and executive officers [2004 form]
|
|
X
|
|
10-Q 2Q17
|
10.3
|
8/8/2017
|
10.8 (e)
|
Form of amendment to 2004 form of Indemnity Agreement with directors and executive officers
|
|
X
|
|
8-K
|
10.4
|
4/28/2008
|
10.8 (f)
|
Form of Indemnity Agreement with directors and executive officers (April 2008 revision)
|
|
X
|
|
8-K
|
10.5
|
4/28/2008
|
10.8 (g)
|
List of Certain Benefits Available to Executive Officers
|
X
|
X
|
|
|
|
|
10.8 (h)
|
Description of 2020 Salary Rates for 2019 Named Executive Officers
|
X
|
X
|
|
|
|
|
|
Other Exhibits
|
|
|
|
|
|
|
14
|
Code of Ethics for Senior Financial Officers
|
|
|
|
10-K
2008
|
14
|
2/26/2009
|
21
|
Subsidiaries of First Horizon National Corporation
|
X
|
|
|
|
|
|
23
|
Accountant’s Consents
|
X
|
|
|
|
|
|
24
|
Power of Attorney
|
X
|
|
|
|
|
|
31(a)
|
Rule 13a-14(a) Certifications of CEO (pursuant to Section 302 of Sarbanes-Oxley Act of 2002)
|
X
|
|
|
|
|
|
31(b)
|
Rule 13a-14(a) Certifications of CFO (pursuant to Section 302 of Sarbanes-Oxley Act of 2002)
|
X
|
|
|
|
|
|
32(a)
|
18 USC 1350 Certifications of CEO (pursuant to Section 906 of Sarbanes-Oxley Act of 2002)
|
X
|
|
X
|
|
|
|
32(b)
|
18 USC 1350 Certifications of CFO (pursuant to Section 906 of Sarbanes-Oxley Act of 2002)
|
X
|
|
X
|
|
|
|
99.1
|
Letter agreement, dated as of November 3, 2019, by and between First Horizon National Corporation and Daryl G. Byrd
|
|
|
|
8-K
|
99.1
|
11/7/2019
|
|
XBRL Exhibits
|
|
|
|
|
|
|
101
|
The following financial information from First Horizon National Corporation’s Annual Report on Form 10-K for the year ended December 31, 2019, formatted in Inline XBRL:
(i) Consolidated Statements of Condition at December 31, 2019 and 2018
(ii) Consolidated Statements of Income for the Years Ended December 31, 2019, 2018, and 2017
(iii)Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2019, 2018, and 2017
(iv)Consolidated Statements of Equity for the Years Ended December 31, 2019, 2018, and 2017
(v)Consolidated Statements of Cash Flows for the Years Ended December 31, 2019, 2018, and 2017
(vi)Notes to the Consolidated Financial Statements
|
X
|
|
|
|
|
|
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
|
X
|
|
|
|
|
|
101. SCH
|
Inline XBRL Taxonomy Extension Schema
|
X
|
|
|
|
|
|
101. CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase
|
X
|
|
|
|
|
|
101. DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase
|
X
|
|
|
|
|
|
101. LAB
|
Inline XBRL Taxonomy Extension Label Linkbase
|
X
|
|
|
|
|
|
101. PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase
|
X
|
|
|
|
|
|
104
|
Cover Page Interactive Data File, formatted in Inline XBRL (included in Exhibit 101)
|
X
|
|
|
|
|
|
SIGNATURES
|
|
|
FIRST HORIZON NATIONAL CORPORATION
|
||
|
|
|
|
|
Date: February 27, 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)
|
Signature*
|
Title
|
Date
|
Signature*
|
Title
|
Date
|
D. Bryan Jordan
D. Bryan Jordan
|
President, Chief Executive Officer, Chairman of the Board, and a Director (principal executive officer)
|
February 27, 2020
|
William C. Losch III
William C. Losch III
|
Executive Vice President and Chief Financial Officer (principal financial officer)
|
February 27, 2020
|
Jeff L. Fleming
Jeff L. Fleming
|
Executive Vice President and Chief Accounting Officer (principal accounting officer)
|
February 27, 2020
|
Kenneth A. Burdick
Kenneth A. Burdick
|
Director
|
February 27, 2020
|
John C. Compton
John C. Compton
|
Director
|
February 27, 2020
|
Wendy P. Davidson
Wendy P. Davidson
|
Director
|
February 27, 2020
|
Mark A. Emkes
Mark A. Emkes
|
Director
|
February 27, 2020
|
Peter N. Foss
Peter N. Foss
|
Director
|
February 27, 2020
|
Corydon J. Gilchrist
Corydon J. Gilchrist
|
Director
|
February 27, 2020
|
Scott M. Niswonger
Scott M. Niswonger
|
Director
|
February 27, 2020
|
Vicki R. Palmer
Vicki R. Palmer
|
Director
|
February 27, 2020
|
Colin V. Reed
Colin V. Reed
|
Director
|
February 27, 2020
|
Cecelia D. Stewart
Cecelia D. Stewart
|
Director
|
February 27, 2020
|
Rajesh Subramaniam
Rajesh Subramaniam
|
Director
|
February 27, 2020
|
R. Eugene Taylor
R. Eugene Taylor
|
Director
|
February 27, 2020
|
Luke Yancy III
Luke Yancy III
|
Director
|
February 27, 2020
|
|
*By: /s/ Clyde A. Billings, Jr.
|
February 27, 2020
|
|
|
|
|
Clyde A. Billings, Jr.
|
|
|
|
|
As Attorney-in-Fact
|
|
|
Exhibit 4.2
DESCRIPTION
OF REGISTRANT’S SECURITIES
REGISTERED PURSUANT TO SECTION 12 OF
THE SECURITIES EXCHANGE ACT OF 1934
At December 31, 2019, First Horizon National Corporation (“FHN”) had two classes of securities registered under Section 12 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”): (1) FHN’s common stock, par value $0.625 per share (“Common Stock”); and (2) FHN’s depositary shares, each representing a 1/4,000th interest in a share of FHN’s Non-Cumulative Perpetual Preferred Stock, Series A (“Series A Depositary Shares”).
The description of securities in this exhibit is a summary and does not purport to be complete. It is subject to and qualified in its entirety by reference to FHN’s Restated Charter (the “Charter”) and FHN’s Bylaws (the “Bylaws”), each of which is an exhibit (3.1 and 3.2, respectively) to FHN’s Annual Report on Form 10-K for the year ended December 31, 2019. FHN’s Charter and Bylaws are subject to, and governed by, the laws of Tennessee, including especially the Tennessee Business Corporation Act, Title 48 of the Tennessee Code, chapters 11 through 27. In addition, the description of FHN’s Series A Depositary Shares is subject to and qualified in its entirety by reference to a Deposit Agreement, dated as of January 31, 2013 (the “Series A Deposit Agreement”), by and among FHN, Wells Fargo Bank, N.A., as depositary (the “Series A Depositary”), and the holders from time to time of depositary receipts described therein, which also is an exhibit (4.1) to FHN’s Annual Report on Form 10-K.
Authorized Capital Stock
At December 31, 2019, FHN’s authorized capital shares consist of 400,000,000 shares of Common Stock, and 5,000,000 shares of series preferred stock without par value (“Preferred Stock”).
FHN’s Board of Directors is authorized to create one or more series of Preferred Stock from the amount authorized and, for each series, to fix the powers (including voting power), designations, preferences, and relative, participating, optional, or other special rights along with any qualifications, limitations, or restrictions. At December 31, 2019, only one series has been designated, consisting of 1,000 shares of Non-Cumulative Perpetual Preferred Stock, Series A, liquidation preference $100,000 per share (the “Series A Preferred Stock”).
The outstanding shares of FHN’s Common Stock and Preferred Stock are fully paid and nonassessable.
Description of Common Stock
Voting Rights
Holders of Common Stock are entitled to one vote per share on all matters voted on by the stockholders, including the election of directors. FHN’s Common Stock does not have cumulative voting rights.
Dividend Rights
Subject to the rights of holders of outstanding shares of Preferred Stock, the holders of Common Stock are entitled to receive dividends, if any, as may be declared from time to time by FHN’s Board of Directors in its discretion out of funds legally available for the payment of dividends.
The Series A Preferred Stock limits FHN’s ability to declare or pay dividends on, or purchase, redeem or otherwise acquire, shares of Common Stock in the event that FHN does not declare and pay (or set aside)
Exh 4.2 | 1 |
|
dividends on the Series A Preferred Stock. See “Description of Series A Depositary Shares and Series A Preferred Stock” below.
Liquidation Rights
Subject to any preferential rights of outstanding shares of Preferred Stock, holders of Common Stock will share ratably in all assets legally available for distribution to FHN’s common stockholders in the event of dissolution.
Other Rights and Preferences
FHN’s Common Stock has no sinking fund or redemption provisions, and no preemptive, conversion, or exchange rights.
Listing
FHN’s Common Stock is listed on the New York Stock Exchange LLC under the symbol FHN.
Description of Series A Depositary Shares and Series A Preferred Stock
Relationship of Depositary Shares to Preferred Stock
All 1,000 designated shares of Series A Preferred Stock have been issued and are held by the Series A Depositary under the Series A Deposit Agreement. The Series A Depositary has issued 4,000,000 Series A Depositary Shares, which are evidenced by depositary receipts. Each Series A Depositary Share represents a 1/4,000th ownership interest in one share of Series A Preferred Stock held by the Series A Depositary. The holders of the Series A Depositary Shares, pro-rata through the Series A Depositary, may exercise, receive, and enjoy all the rights of the underlying Series A Preferred Stock.
The number of designated shares of Series A Preferred Stock may be increased by action of FHN’s Board without the consent of the current holder of Series A Preferred Stock or the holders of the Series A Depositary Shares.
Ranking
With respect to the payment of dividends and distributions of assets upon any liquidation, dissolution or winding-up, the Series A Preferred Stock ranks:
• | senior to FHN’s Common Stock and all other junior stock; |
• | senior to or on a parity with each other series of preferred stock FHN may issue (except for any senior series that may be issued upon the requisite vote or consent of the holders of at least a two-thirds of the shares of the Series A Preferred Stock at the time outstanding and entitled to vote) with respect to the payment of dividends and distributions of assets upon any liquidation, dissolution or winding-up; and |
• | junior to all existing and future indebtedness and other non-equity claims on us. |
Voting Rights
The Series A Preferred Stock has no voting rights, except as required by Tennessee law and except for the following:
1. | Election of Two Directors if Dividends are Missed. If FHN fails to declare and pay six quarterly dividends, whether or not consecutive, the number of FHN’s directors will increase by two, and the holders of Series A Preferred Stock (along with any other series of Preferred Stock with voting parity rights) will be entitled to elect the two additional directors. The election right will |
Exh 4.2 | 2 |
|
end if FHN pays, in full, at least four consecutive quarterly dividends on the Series A Preferred Stock (along with any other series of Preferred Stock with voting parity rights) after the last missed quarter. | ||
2. | Approval Required In Certain Situations. The affirmative vote of the holders of at least two-thirds of all of the shares of Series A Preferred Stock at the time outstanding and entitled to vote, voting separately as a class, is required to: (a) authorize or increase the authorized amount of, or issue shares of, any class or series of FHN’s capital stock ranking senior to the Series A Preferred Stock with respect to payment of dividends or as to distributions upon FHN’s liquidation, dissolution, or winding-up, or issue any obligation or security convertible into or evidencing the right to purchase, any such class or series of FHN’s capital stock; (b) amend the provisions of our Charter or restated bylaws so as to materially and adversely affect the special powers, preferences, privileges or rights of the Series A Preferred Stock, taken as a whole; or (c) consummate a binding share-exchange or reclassification involving the Series A Preferred Stock, or a merger or consolidation of us with or into another entity, unless the shares of the Series A Preferred Stock (i) remain outstanding or (ii) are converted into or exchanged for preference securities of the surviving entity or any entity controlling such surviving entity and such new preference securities have terms that are not materially less favorable than those of the Series A Preferred Stock. |
Each holder of the Series A Preferred Stock will have one vote per share on any matter on which holders of the Series A Preferred Stock are entitled to vote, including any action by written consent. Whether the vote or consent of a majority or other portion of the Series A Preferred Stock and any voting parity stock has been cast or given on any matter will be determined by reference to the respective liquidation preference amounts of the Series A Preferred Stock and voting parity stock voted or covered by the consent.
Whenever the Series A Preferred Stock is entitled to vote, the Series A Depositary is required to notify holders of Series A Depositary Shares. Depositary Share holders may instruct the Series A Depositary to vote in proportion to the Depositary Shares held. The Series A Depositary may not vote in respect of Series A Depositary Shares as to which voting instructions are not given.
Dividend Rights
The holder of Series A Preferred Stock is entitled to receive dividends, if any, as may be declared from time to time by FHN’s Board of Directors in its discretion out of funds legally available for the payment of dividends. Any such dividends are payable in arrears on each January 10, April 10, July 10 and October 10, commencing April 10, 2013, at an annual rate of 6.20% of the liquidation preference amount. As mentioned below, the liquidation preference amount is $100,000 per share of Series A Preferred Stock (or $25 per Series A Depositary Share). Accordingly, the dollar amount of the dividend is $6,200 per share of Series A Preferred Stock (or $1.55 per Series A Depositary Share). Dividends on the Series A Preferred Stock are not cumulative; if FHN’s Board of Directors fails to declare a quarterly dividend, FHN has no obligation to pay dividends for that quarterly period at any future time.
No dividend may be declared or paid on the Common Stock unless the full amount for the Series A Preferred Stock, for the most recent quarterly period, has been declared and paid (or set aside for payment).
The Series A Depositary is required to distribute, pro-rata, all dividends it receives to the holders of Series A Depositary Shares, subject to applicable taxes and other governmental charges which FHN or the Series A Depositary is required to withhold or remit.
Exh 4.2 | 3 |
|
Maturity and Redemption
The Series A Preferred Stock is perpetual. It has no maturity date, no mandatory redemption date, and no sinking fund requirement or process.
The holder of the shares of Series A Preferred Stock has no right to require purchase or redemption of those shares. Holders of Series A Depositary Shares similarly have no right to require purchase or redemption of those shares.
FHN may, at its option, redeem the Series A Preferred Stock (i) in whole or in part, from time to time, on any dividend payment date on or after April 10, 2018, or (ii) in whole, but not in part, at any time within 90 days following certain “Regulatory Capital Events” defined in FHN’s Charter, in either case at a redemption price equal to $100,000 per share (equivalent to $25 per Series A Depositary Share), plus the per share amount of any declared and unpaid dividends. Redemption of the Series A Preferred Stock would result in a corresponding redemption of Depositary Shares.
Liquidation Rights
If FHN voluntarily or involuntarily liquidates, dissolves or winds up its affairs, holders of the Series A Preferred Stock will be entitled to receive an amount per share (the “total liquidation amount”) equal to the liquidation preference of $100,000 per share (equivalent to $25 per Depositary Share), plus any declared and unpaid dividends (but not including any undeclared dividends). The holder of the Series A Preferred Stock will be entitled to receive the total liquidation amount out of assets available for distribution to shareholders, after payment or provision for payment of our debts and other liabilities to creditors and subject to the rights of holders of any securities ranking senior to the Series A Preferred Stock with respect to distributions but before any distribution of assets is made to holders of Common Stock or any other shares ranking junior to the Series A Preferred Stock.
The Series A Preferred Stock may be fully subordinate to interests held by the U.S. government in the event of a receivership, insolvency, liquidation, or similar proceeding, including a proceeding under the “orderly liquidation authority” provisions of U.S. law.
If FHN’s assets are sufficient to pay part of, but not the total, liquidation amount to the holder of Series A Preferred Stock and all holders of any parity shares, the amounts paid to the holders of the Series A Preferred Stock and to such parity share holders will be paid pro rata in accordance with the respective total liquidation amounts.
Series A Preferred Stock is non-participating. If the applicable liquidation preference amounts have been paid in full to all holders of Series A Preferred Stock and of parity shares, the holders of Common Stock or any other shares ranking, as to such distribution, junior to the Series A Preferred Stock will be entitled to receive all of our remaining assets according to their respective rights and preferences, and the Series A Preferred Stock will not be entitled to participate in any such distribution.
For purposes of the liquidation rights, neither FHN’s sale, lease, exchange or transfer of all or substantially all of its property and assets, nor FHN’s consolidation, merger or other business combination with or into any other entity, will constitute a liquidation, dissolution, or winding-up of FHN’s affairs.
Other Rights and Preferences
FHN’s Series A Preferred Stock has no preemptive, conversion, or exchange rights.
Exh 4.2 | 4 |
|
Listing
Series A Depositary Shares are listed on the New York Stock Exchange LLC under the trading symbol FHN PR A. The Series A Preferred Stock is not listed on any exchange, and is not registered under the Securities Exchange Act of 1934.
Charter and Bylaw Provisions which Might Operate to Deter a Change in Control Event
FHN’s Charter contains certain provisions which might discourage or delay attempts to gain control of FHN. Those Charter provisions include:
1. | providing that only the Board of Directors may fill any newly created directorships resulting from an increase in the number of directors (by means of amending the Bylaws); |
2. | providing that only the Board of Directors may fill vacancies on the Board, including those caused by an increase in the size of the board, except for vacancies on the board resulting from a director’s removal (which shareholders may choose to fill); |
3. | providing that shareholders may remove a director only for cause by the affirmative vote of at least a majority of the voting power of all outstanding voting stock; |
4. | requiring the affirmative vote by holders of at least 80% of the voting power of all outstanding voting stock in order for FHN’s shareholders (a) to make, amend, or repeal any Bylaw provision, and (b) to adopt any Charter provision which is inconsistent with any Bylaw provision; and |
5. | requiring the affirmative vote by holders of at least 80% of the voting power of all outstanding voting stock to alter any of the above provisions. |
FHN’s Bylaws contain certain provisions which might have a similar effect. Those Bylaw provisions include:
1. | authorizing only the board of directors or FHN’s Chairman of the Board to call a special meeting of shareholders; |
2. | requiring timely notice before a shareholder may nominate a director or propose other business to be presented at a shareholders’ meeting; |
3. | requiring timely notice and adherence to certain procedures and restrictions before a shareholder’s nomination of a director may be included in FHN’s proxy materials; and |
4. | requiring the affirmative vote by holders of at least 80% of the voting power of all outstanding voting stock in order for FHN’s shareholders to make, amend, or repeal any Bylaw provision. |
In addition, in certain instances, the ability of FHN’s Board to issue authorized but unissued shares of common stock or preferred stock may have an anti-takeover effect.
This summary does not include the effects of laws and regulations which might, and in some cases would, significantly restrict the ability of anyone to gain control of FHN. The most significant of those are embodied in federal laws regulating control of banks and bank holding companies, and related regulations of the Board of Governors of the Federal Reserve.
Exh 4.2 | 5 |
Exhibit 10.4(e)
GRANT NOTICE
Special Executive Restricted Stock:
IBKC Merger Closing Incentive Award
[Recipient Name]
You have been granted an award of shares of Restricted Stock (“RS”) of First Horizon National Corporation (“FHNC”):
Amount of Award: | shares of Restricted Stock | Grant Date: | November 25, 2019 |
Governing Plan: | Equity Compensation Plan | Vesting Date: | The first anniversary of the legal closing of FHNC’s merger with IBERIABANK Corporation |
This RS award is your “Closing Incentive Award” granted pursuant to Section 3 of the letter agreement dated November 3, 2019, between you and FHNC (your “Letter Agreement”). In accordance with your Letter Agreement, the number of shares covered by this Award was determined by dividing the total dollar value of your grant, as provided in Section 3 of your Letter Agreement, by the volume weighted average price per share of FHNC common stock measured over the period of ten trading days ended November 15, 2019, which was the last trading day before November 18, 2019. If any provision of this Grant Notice is inconsistent with your Letter Agreement, the terms of your Letter Agreement will control. The provisions of Section 3 and Exhibit A of your Letter Agreement are incorporated herein, as are all other provisions of your Letter Agreement related to the grant, administration, payment, forfeiture, or other disposition of this RS award.
This RS award is granted under the Governing Plan specified above, and, subject to your Letter Agreement, is governed by the terms and conditions of that Plan and by policies, practices, and procedures (“Procedures”) of the Compensation Committee (that administers the Governing Plan) that are in effect from time to time during the vesting period. Also, this award is subject to the terms and restrictions of FHNC’s Compensation Recovery Policy (“Policy”) as in effect during the vesting period. Amendments to any of those documents after the Grant Date may apply to this award, if consistent with your Letter Agreement and applicable law.
This RS award is subject to possible reduction or forfeiture in advance of vesting in accordance with the Governing Plan, the Procedures, the Policy, and your Letter Agreement.
Except as otherwise provided in this Grant Notice, forfeiture generally will occur immediately upon termination of employment—you must remain continuously employed by FHNC or one of its subsidiaries through the close of business on the Vesting Date. However, in accordance with your Letter Agreement, forfeiture will not occur, and vesting will accelerate, if your employment is terminated by FHNC (or a subsidiary, as applicable) other than for Cause, as defined (for purposes of
this paragraph) in the change in control severance agreement between you and FHNC. Your RS award may be suspended pending any investigation of, or any determinations associated with, the circumstances of any such termination. The Procedures provide for full or partial non-forfeiture of awards in cases of death, disability, or retirement; however, in accordance with your Letter Agreement, none of those standard provisions applies to this RS award.
In accordance with your Letter Agreement, this RS award will be forfeited in full if the IBKC Merger is abandoned by the parties before legal closing, or if the IBKC Merger Agreement is terminated before legal closing of the Merger, in either case for any reason. “IBKC Merger” means FHNC’s proposed merger with IBERIABANK Corporation under their Agreement and Plan of Merger dated as of November 3, 2019, as it may be amended from time to time (“IBKC Merger Agreement”). Legal closing of the IBKC Merger occurs when articles of merger (or the legal equivalent) are filed by FHNC and IBERIABANK Corporation with appropriate state offices in Tennessee and Louisiana, respectively, and, by their terms or by action of government officials, become fully and unconditionally effective for all legal purposes under the corporation laws of those states. For the avoidance of doubt, this RS award is not a Section 10 Award under the Governing Plan.
This RS award is subject to forfeiture (before vesting) or repayment and recovery in full by FHNC (after vesting) if you materially violate the provisions of Exhibit A contained in your Letter Agreement. You will not be found to have materially violated the provisions of Exhibit A of your Letter Agreement until you have been provided with written notice setting forth in reasonable detail the determination of material violation, and such basis has not been cured within 30 days, and you have been delivered a resolution duly adopted by the vote of not less than three-quarters of FHNC’s board of directors that you were guilty of such material violation and specifying the particulars in detail.
By accepting this RS award, you acknowledge that FHNC may reduce or offset other amounts owed to you, including but not limited to wages, bonuses, or
1
commissions owed, among other things, to satisfy any repayment obligation.
The Compensation Committee or FHNC’s Board of Directors, as applicable, reserves the right, in its sole and absolute discretion, to waive forfeiture or accelerate vesting in whole or part. You have no right to any waiver or acceleration. If a request for a waiver were granted, only the shares not covered by the waiver would forfeit.
RS shares are non-transferable. Your RS shares will be held by FHNC until vesting. You may vote your RS shares prior to vesting.
FHNC will accrue dividends declared upon your RS shares during the vesting period and pay them pro-rata (if applicable) at vesting. No interest will accrue on cash dividends. Stock splits and stock dividends will result in a proportionate adjustment to the RS award as provided in the Governing Plan and Procedures. If RS shares are forfeited, any related accrued dividends are forfeited also.
Vesting is a taxable event for you. Your withholding and other taxes will depend upon FHNC’s stock value on the Vesting Date and the amount of dividend equivalents paid to you. As of the Grant Date, the Procedures
provide that FHNC will withhold shares and cash at vesting in the amount necessary to cover your withholding taxes; however, the Procedures may be changed at any time. You are not permitted to make any election in accordance with Section 83(b) of the Internal Revenue Code of 1986, as amended, to include in your gross income for federal income tax purposes the value of this award this year. If you make a Section 83(b) election, this award will forfeit.
Questions about your RS award?
Important information concerning the Governing Plan and this RS award is contained in a prospectus. Copies of the current prospectus (including all applicable supplements) are delivered separately, and you may request a copy of the Governing Plan or prospectus at any time. If you have questions about your RS award or need a copy of the Governing Plan, related prospectus, or current Procedures, please contact Fidelity Investment’s Executive Relationship Officer at 800-823-0217. For all your personal stock incentive information, you may view your award and other information on Fidelity’s website at www.NetBenefits.com.
2
Exhibit 10.8(b)
OTHER COMPENSATION AND BENEFIT
ARRANGEMENTS FOR NON-EMPLOYEE DIRECTORS |
The principal compensation arrangements and practices for First Horizon National Corporation’s non-employee directors generally are governed by the company’s Director Policy. Relevant portions of the Director Policy are filed as a separate exhibit. The company reimburses its directors for their expenses incurred in attending meetings. The company does not consider this to be compensatory. In addition, the following benefits have been approved by the Board as additional compensation to all or specified non-employee directors for service as a director:
1) | a personal account executive | |
2) | a no-fee personal checking account for the director and his or her spouse | |
3) | a no-fee VISA card | |
4) | no fee for a safe deposit box | |
5) | no fee for traveler’s checks and cashier’s checks | |
6) | if the Board has authorized a stock repurchase program, the repurchase of shares of the company’s common stock at the day’s volume-weighted average price with no payment of any fees or commissions if the repurchase of the director’s shares is otherwise permissible under the repurchase program that has been authorized | |
7) | use of tickets or other rights acquired by the company or any of its subsidiaries to attend events, dinners or other functions to enhance business, marketing, or community relations; provided that the aggregate value of such tickets or rights used in any year shall not exceed $5,000 per director. |
Directors who are officers of the company are not separately compensated for their services as directors.
Exhibit 10.8(g)
LIST OF CERTAIN BENEFITS AVAILABLE
TO CERTAIN EXECUTIVE OFFICERS |
(As in effect December 31, 2019)
The following benefits are available to some or all executive officers (among other persons), but not to all full-time employees of FHN.
1) | If the Board has authorized a stock repurchase program, an executive may request the repurchase of shares of FHN at the day’s volume-weighted average price with no payment of any fees or commissions if the repurchase of the shares is otherwise permissible under the authorized program. |
2) | FHN’s regular disability insurance program is available to employees generally. Employees above a certain grade level, including executive officers, are offered an additional benefit. Executive officers who choose the additional coverage pay the premiums with after-tax dollars. |
3) | FHN makes available or pays for tax preparation, tax consulting, estate planning, and financial counseling services for executive officers. If a preferred provider is used, FHN will pay the annual counseling fee (approximately $17,000 for 2019) per person as well as general engagement fees and expenses which are not applied on a per person basis. If an executive chooses to use another provider, FHN will reimburse actual costs up to the following limits: $15,000 per year for the CEO; and $5,000 per year for other executives. |
4) | On occasion spouses of certain employees, including executive officers, are asked by FHN, for business reasons, to accompany the employee on a business trip or function. In those cases FHN may pay the travel, accommodation, and other expenses of the spouse incidental to the trip or function, some or all of which can result in taxable income for the employee. On occasion FHN may provide or pay for a memento, gift, or other gratuity that the employee or spouse receives in connection with the business trip or function. |
5) | FHN provides a relocation benefit to a wide range of employees, including executive officers, under varying circumstances and subject to certain constraints. The benefit may be in the form of an allowance or a reimbursement of actual expenses, and includes a tax gross up feature. |
6) | FHN requires the Chief Executive Officer to participate in an executive health program selected by FHN. The program provides substantially enhanced ongoing health screening and related services. FHN pays the expenses associated with attendance, including program fees and incidental expenses such as lodging, meals, and air travel. The program primarily performs screening and diagnostic functions. Accordingly, any treatments that might be recommended as a result of the program generally would be paid in the ordinary course through the health insurance plan selected by the Officer under FHN’s broad-based employee health benefit program. |
Exhibit 10.8(h)
DESCRIPTION
OF 2020 SALARY RATES
FOR 2019 NAMED EXECUTIVE OFFICERS
Annualized salary rates for the executive officers of the First Horizon National Corporation (the “Company”) who are expected to be named in the executive compensation disclosures of the Company’s 2020 proxy statement in relation to fiscal year 2019 (“2019 Named Executive Officers”) currently are:
Officer Name | 2020 Salary Rate | |||||
D. Bryan Jordan | $ | 1,000,000 | ||||
William C. (B.J.) Losch III | 550,000 | |||||
Michael E. Kisber | 600,000 | |||||
David T. Popwell | 580,000 | |||||
Susan L. Springfield | 420,000 |
The annualized rates shown above are those in effect on the date this exhibit is filed with the Company’s Annual Report on Form 10-K. Salary rates generally continue in effect until they are changed.
Exhibit 21
SUBSIDIARIES |
The following are lists of consolidated subsidiaries of First Horizon National Corporation (“FHNC”) and of First Horizon Bank (“Bank”) at December 31, 2019. Each consolidated subsidiary is 100% owned by FHNC directly or indirectly, except as described below in note (1) to FHNC’s table and note (2) to the Bank’s table, and all are included in the Consolidated Financial Statements.
DIRECTLY OWNED CONSOLIDATED SUBSIDIARIES OF FHNC
Entity |
Type of
Ownership by FHNC |
Jurisdiction of
Incorporation or Organization |
First Horizon Bank (1) | Direct | Tennessee |
CB Trustee, LLC | Direct | North Carolina |
First Horizon Merger Sub, LLC | Direct | Tennessee |
First Horizon Community Development Fund, LLC | Direct | Tennessee |
Martin & Company, Inc. | Direct | Tennessee |
(1) | At December 31, 2019, 300,000 shares of non-voting preferred stock issued by this subsidiary are outstanding and are not owned by FHNC. That preferred stock has an aggregate liquidation preference amount of $300,000,000 and is not participating with the common stock in the event of liquidation. At December 31, 2019, this subsidiary and its divisions did business in certain jurisdictions under the following names: First Horizon, First Tennessee Bank, Capital Bank, First Horizon Home Loans, First Tennessee Home Loans, First Horizon Equity Lending, FHN Financial, FHN Financial Capital Markets, FHN Financial Portfolio Advisors, FHN Financial Municipal Advisors, First Horizon Advisors, FTB Advisors, First Horizon Commercial Mortgage Banking, PMC Real Estate Capital, Franchise Finance, First Horizon Franchise Finance, and First Tennessee Franchise Finance. |
CONSOLIDATED SUBSIDIARIES OF THE BANK
Subsidiary of the Bank |
Type of
Ownership by the Bank |
Jurisdiction of
Incorporation or Organization |
C1 Trustee, Inc. | Direct | North Carolina |
Capital Financial Leasing, LLC | Direct | Delaware |
CBSA Legacy, LLC | Direct | North Carolina |
FBSA 1, LLC (1) | Direct | Florida |
FBSA 2, LLC (1) | Direct | Florida |
First Horizon Asset Securities, Inc. | Direct | Delaware |
First Horizon Community Development Enterprises, LLC | Direct | Tennessee |
First Horizon CDE 1, LLC | Direct | Tennessee |
First Horizon CDE 2, LLC | Direct | Tennessee |
Exhibit 21 – 1
|
First Horizon CDE 3, LLC | Direct | Tennessee |
First Horizon Insurance Agency, Inc. | Direct | Georgia |
FHIS, Inc. | Direct | Tennessee |
First Horizon Community Investment Group, Inc. | Direct | Tennessee |
CC Community Development Holdings, Inc. | Indirect | Tennessee |
First Tennessee New Markets Corporation | Direct | Tennessee |
FT Building, LLC | Direct | Tennessee |
FT Leasing, Inc. | Direct | Tennessee |
First Horizon Advisors, Inc. | Direct | Tennessee |
First Horizon Insurance Services, Inc. | Direct | Tennessee |
FHN Financial Main Street Advisors, LLC | Direct | Nevada |
FHN Financial Capital Assets Corp. | Direct | Tennessee |
FHN Financial Securities Corp. | Direct | Tennessee |
FTB QOF I, Inc. | Direct | Tennessee |
FTB QOF II, Inc. | Direct | Tennessee |
FTB QOF III, Inc. | Direct | Tennessee |
FTB QOF IV, Inc. | Direct | Tennessee |
FTRE Holding, LLC | Direct | Delaware |
First Horizon TE I, LLC | Indirect | Delaware |
First Horizon Preferred Funding IV, Inc. | Indirect | Maryland |
FTB Securities Investment II, LLC | Indirect | Delaware |
First Horizon Preferred Funding III, Inc. | Indirect | Delaware |
First Horizon Preferred Funding II, Inc. | Indirect | Delaware |
FT Real Estate Securities Company, Inc. | Indirect | Delaware |
First Horizon Preferred Funding, Inc. | Indirect | Delaware |
Hickory Venture Capital Corporation | Direct | Alabama |
JPO, Inc. | Direct | Tennessee |
MBSA 1, LLC (1) | Direct | Florida |
Orion Real Estate, LLC | Direct | North Carolina |
Southern Community, LLC | Direct | North Carolina |
(1) | Expected to be dissolved in 2020. |
Exhibit 21 – 2
|
SELECTED NON-CONSOLIDATED ENTITIES
The following are selected entities affiliated with FHNC and the Bank which were not consolidated with FHNC or the Bank at December 31, 2019.
Name |
Jurisdiction of
Incorporation or Organization |
Capital Bank Statutory Trust III | Connecticut |
Civitas Statutory Trust I | Delaware |
FNB United Statutory Trust I | Connecticut |
FNB United Statutory Trust II | Delaware |
GreenBank Capital Trust I | Delaware |
Greene County Capital Trust II | Delaware |
Southern Community Capital Trust III | Delaware |
TIBFL Statutory Trust III | Delaware |
VCS Management, LLC | North Carolina |
Exhibit 21 – 3
Exhibit 23
Consent of Independent Registered Public Accounting Firm
The Board of Directors
First Horizon National Corporation:
We consent to the incorporation by reference in the registration statement No. 333-229338 on Form S-3, registration statement No. 333-235757 on Form S-4, registration statement No. 333-219052 on Form S-4 (including post-effective amendment No. 1 thereto on Form S-8), and registration statements Nos. 333-16225, 333-16227, 333-70075, 333-91137, 333-92145, 333-56052, 333-73440, 333-73442, 333-108738, 333-108750, 333-109862, 333-123404, 333-124297, 333-124299, 333-133635, 333-156614, 333-166818, 333-181162, 333-211120, and 333-212850 on Forms S-8 of First Horizon National Corporation of our reports dated February 27, 2020, with respect to the consolidated statements of condition of First Horizon National Corporation as of December 31, 2019 and 2018, and the related consolidated statements of income, comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2019, and the related notes (collectively, the “consolidated financial statements”), and the effectiveness of internal control over financial reporting as of December 31, 2019, which reports appear in the December 31, 2019 annual report on Form 10-K of First Horizon National Corporation.
/s/ KPMG LLP
Memphis, Tennessee
February 27, 2020
Exhibit 24
POWER OF ATTORNEY |
KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below does hereby constitute and appoint WILLIAM C. LOSCH III, JEFF L. FLEMING, CLYDE A. BILLINGS, JR., and DANE P. SMITH, jointly and each of them severally, his or her true and lawful attorney-in-fact and agent, with full power of substitution and re-substitution, for him or her and in his or her name, place, and stead, in any and all capacities, to execute and sign the Annual Report on Form 10-K for the fiscal year ended December 31, 2019 to be filed with the Securities and Exchange Commission (the “SEC”) pursuant to the provisions of the Securities Exchange Act of 1934 by First Horizon National Corporation and, further, to execute and sign any and all amendments thereto and to file the same, with all exhibits thereto and other documents in connection therewith, with the SEC, granting unto said attorneys-in-fact and agents, and each of them, or their or his or her substitute or substitutes, full power and authority to do and perform each and every act and thing requisite or necessary to be done in and about the premises, as fully to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all the acts that said attorneys-in-fact and agents, or any of them, or their or his or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
Signature | Title | Date |
/s/ D. Bryan Jordan
D. Bryan Jordan |
Chairman
of the Board,
President, and Chief Executive Officer and Director (principal executive officer) |
February 27, 2020 |
/s/ William C. Losch III
William C. Losch III |
Executive
Vice President and Chief
Financial Officer (principal financial officer) |
February 27, 2020 |
/s/ Jeff L. Fleming
Jeff L. Fleming |
Executive
Vice President and Chief
Accounting Officer (principal accounting officer) |
February 27, 2020 |
/s/ Kenneth A. Burdick
Kenneth A. Burdick |
Director | February 27, 2020 |
/s/ John C. Compton
John C. Compton |
Director | February 27, 2020 |
Exhibit 24 – 1
|
Signature | Title | Date |
/s/ Wendy P. Davidson
Wendy P. Davidson |
Director | February 27, 2020 |
/s/ Mark A. Emkes
Mark A. Emkes |
Director | February 27, 2020 |
/s/ Peter N. Foss
Peter N. Foss |
Director | February 27, 2020 |
/s/ Corydon J. Gilchrist
Corydon J. Gilchrist |
Director | February 27, 2020 |
/s/ Scott M. Niswonger
Scott M. Niswonger |
Director | February 27, 2020 |
/s/ Vicki R. Palmer
Vicki R. Palmer |
Director | February 27, 2020 |
/s/ Colin V. Reed
Colin V. Reed |
Director | February 27, 2020 |
/s/ Cecelia D. Stewart
Cecelia D. Stewart |
Director | February 27, 2020 |
/s/ Rajesh Subramaniam
Rajesh Subramaniam |
Director | February 27, 2020 |
/s/ R. Eugene Taylor
R. Eugene Taylor |
Director | February 27, 2020 |
/s/ Luke Yancy III
Luke Yancy III |
Director | February 27, 2020 |
Exhibit 24 – 2
Exhibit 31(a)
FIRST HORIZON NATIONAL CORPORATION
RULE 13a-14(a) CERTIFICATIONS OF CEO
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
(ANNUAL REPORT)
CERTIFICATIONS
I, D. Bryan Jordan, certify that:
1. | I have reviewed this annual report on Form 10-K 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: February 27, 2020
/s/ D. Bryan Jordan | |
D. Bryan Jordan | |
Chairman of the Board, President and Chief Executive Officer |
Exhibit 31(b)
FIRST HORIZON NATIONAL CORPORATION
RULE 13a-14(a) CERTIFICATIONS OF CFO
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
(ANNUAL REPORT)
CERTIFICATIONS
I, William C. Losch III, certify that:
1. | I have reviewed this annual report on Form 10-K 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: February 27, 2020
/s/ William C. Losch III | |
William C. Losch III | |
Executive Vice President and Chief Financial Officer |
Exhibit 32(a)
CERTIFICATION OF PERIODIC REPORT
18 USC 1350 CERTIFICATIONS OF CEO
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
As Codified at 18 U.S.C. Section 1350
I, the undersigned D. Bryan Jordan, Chairman of the Board, President and Chief Executive Officer of First Horizon National Corporation (“Corporation”), hereby certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, as follows:
1. | The Corporation’s Annual Report on Form 10-K for the year ended December 31, 2019, (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. |
Dated: February 27, 2020
/s/ D. Bryan Jordan | |
D. Bryan Jordan | |
Chairman of the Board, President and Chief Executive Officer |
Exhibit 32(b)
CERTIFICATION OF PERIODIC REPORT
18 USC 1350 CERTIFICATIONS OF CFO
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
As Codified at 18 U.S.C. Section 1350
I, the undersigned William C. Losch III, Executive Vice President and Chief Financial Officer of First Horizon National Corporation (“Corporation”), hereby certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, as follows:
1. | The Corporation’s Annual Report on Form 10-K for the year ended December 31, 2019, (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. |
Dated: February 27, 2020
/s/ William C. Losch III | |
William C. Losch III | |
Executive Vice President and Chief Financial Officer |