XML 56 R36.htm IDEA: XBRL DOCUMENT
v3.8.0.1

Acquisitions and Divestitures (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2017
Business Combinations [Abstract] |
Schedule of recognized assets acquired and liabilities assumed | The following schedule details acquired assets and liabilities and consideration paid, as well as adjustments to record the assets and liabilities at their estimated fair values as of November 30, 2017:
|  | Capital Bank Financial Corporation
|  | Purchase Accounting/
|  | As |  | Fair Value |  |
|  | Acquired |  | Adjustments |  | As recorded
(Dollars in thousands) |  | (unaudited) |  | (unaudited) |  | by FHN
Assets: |  |  |  |  |  |
Cash and cash equivalents |  | $ | 205,999 |  |  | $ | — |  |  | $ | 205,999 |
Trading securities |  | 4,758 |  |  | (4,758 | ) | (a) | — |
Loans held-for-sale |  | — |  |  | 134,003 |  |  | 134,003 |
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 | ) |  | 7,275,677 |
Allowance for loan losses |  | (45,711 | ) |  | 45,711 |  |  | — |
CBF Goodwill |  | 231,292 |  |  | (231,292 | ) |  | — |
Other intangible assets |  | 24,498 |  |  | 119,302 |  |  | 143,800 |
Premises and equipment |  | 196,298 |  |  | 37,054 |  |  | 233,352 |
OREO |  | 43,077 |  |  | (9,149 | ) |  | 33,928 |
Other assets |  | 617,232 |  |  | 41,320 |  | (b) | 658,552 |
Total assets acquired |  | $ | 10,068,908 |  |  | $ | (190,204 | ) |  | $ | 9,878,704 |
Liabilities: |  |  |  |  |  |
Deposits |  | $ | 8,141,593 |  |  | $ | (849 | ) |  | $ | 8,140,744 |
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 |  |  | 64,286 |
Total liabilities assumed |  | 8,738,129 |  |  | 71,125 |  |  | 8,809,254 |
Net assets acquired |  | $ | 1,330,779 |  |  | $ | (261,329 | ) |  | 1,069,450 |
Consideration paid: |  |  |  |  |  |
Equity |  |  |  |  |  | (1,792,759 | )
Cash |  |  |  |  |  | (423,592 | )
Total consideration paid |  |  |  |  |  | (2,216,351 | )
Goodwill |  |  |  |  |  | $ | 1,146,901 |
(a) Amount represents a conformity adjustment to align with FHN presentation. (b) Amount primarily relates to a net deferred tax asset recorded for the effects of the purchase accounting adjustments. The following schedule details acquired assets and liabilities and consideration paid, as well as adjustments to record the assets and liabilities at their estimated fair values as of October 2, 2015:
|  | TrustAtlantic Financial Corporation
|  | Purchase Accounting/
|  | As |  | Fair Value |  |
|  | Acquired |  | Adjustments |  | As recorded
(Dollars in thousands) |  | (unaudited) |  | (unaudited) |  | by FHN
Assets: |  |  |  |  |  |
Cash and cash equivalents |  | $ | 18,801 |  |  | $ | — |  |  | $ | 18,801 |
Securities available-for-sale |  | 73,822 |  |  | (10 | ) |  | 73,812 |
Loans, net of unearned income |  | 298,050 |  |  | (16,106 | ) |  | 281,944 |
Allowance for loan losses |  | (4,639 | ) |  | 4,639 |  |  | — |
Core deposit intangible |  | 84 |  |  | 1,866 |  |  | 1,950 |
TAF Goodwill |  | 3,721 |  |  | (3,721 | ) |  | — |
Premises and equipment, net |  | 2,353 |  |  | 1,214 |  |  | 3,567 |
OREO |  | 1,018 |  |  | (95 | ) |  | 923 |
Deferred tax asset |  | 2,940 |  |  | 4,262 |  |  | 7,202 |
Other assets |  | 10,638 |  |  | 1,135 |  |  | 11,773 |
Total assets acquired |  | $ | 406,788 |  |  | $ | (6,816 | ) |  | $ | 399,972 |
Liabilities: |  |  |  |  |  |
Deposits |  | $ | 342,788 |  |  | $ | 1,300 |  |  | $ | 344,088 |
Other liabilities |  | 3,173 |  |  | 1,407 |  |  | 4,580 |
Total liabilities assumed |  | 345,961 |  |  | 2,707 |  |  | 348,668 |
Net assets acquired |  | $ | 60,827 |  |  | $ | (9,523 | ) |  | 51,304 |
Consideration paid: |  |  |  |  |  |
Equity consideration |  |  |  |  |  | (72,791 | )
Cash |  |  |  |  |  | (23,888 | )
Total consideration paid |  |  |  |  |  | (96,679 | )
Goodwill |  |  |  |  |  | $ | 45,375 |
The following schedule details acquired assets and liabilities and consideration paid, as well as adjustments to record the assets and liabilities at their estimated fair values as of April 3, 2017:
|  | 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 |
Schedule of business acquisition pro forma information | The following table presents financial information regarding the former CBF operations included in FHN's Consolidated Statements of Income from the date of acquisition (November 30, 2017) through December 31, 2017. Additionally, the table presents unaudited proforma information as if the acquisition of CBF had occurred on January 1, 2016:
| 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 |
(a) Net income available to common shareholders is not meaningful for actual CBF results from the acquisition date through December 31, 2017 because of the effect of tax reform.
Schedule of merger and integration expense | Total CBF merger and integration expenses recognized in 2017 are presented in the table below:
(Dollars in thousands) |
Professional fees (a) | $ | 28,151 |
Employee compensation, incentives and benefits (b) | 17,077 |
Contract employment and outsourcing (c) | 1,270 |
Miscellaneous expense (d) | 1,291 |
All other expense (e) | 8,959 |
Total | $ | 56,748 |
(a) Primarily comprised of fees for investment bankers, legal, accounting, and merger consultants. (b) Primarily comprised of fees for change in control, severance, and retention. (c) Primarily relates to fees for temporary assistance for merger and integration activities. (d) Consists of fees for operations services, travel and entertainment, communications and courier, advertising and public relations, computer software, equipment rentals, deprecation, and maintenance, supplies, and occupancy. (e) Primarily relates to asset impairments related to the integration and other miscellaneous expenses.

X
- Definition Merger And Integration Expense [Table Text Block] + References No definition available. + Details
Name: | fhn_MergerAndIntegrationExpenseTableTextBlock
Namespace Prefix: | fhn_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=84161108&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration