Annual Income Statements for First Horizon
This table shows First Horizon's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for First Horizon
This table shows First Horizon's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
912 |
184 |
184 |
213 |
-56 |
213 |
466 |
254 |
256 |
257 |
520 |
| Consolidated Net Income / (Loss) |
|
190 |
197 |
204 |
223 |
170 |
222 |
245 |
266 |
265 |
266 |
274 |
| Net Income / (Loss) Continuing Operations |
|
190 |
197 |
204 |
223 |
170 |
222 |
245 |
266 |
265 |
266 |
274 |
| Total Pre-Tax Income |
|
178 |
254 |
260 |
281 |
210 |
285 |
309 |
344 |
342 |
342 |
340 |
| Total Revenue |
|
800 |
819 |
815 |
827 |
729 |
812 |
830 |
889 |
888 |
862 |
887 |
| Net Interest Income / (Expense) |
|
617 |
625 |
629 |
627 |
630 |
631 |
641 |
674 |
676 |
667 |
676 |
| Total Interest Income |
|
1,085 |
1,073 |
1,093 |
1,119 |
1,067 |
1,014 |
1,044 |
1,077 |
1,051 |
1,004 |
1,030 |
| Loans and Leases Interest Income |
|
962 |
961 |
984 |
1,006 |
959 |
904 |
929 |
963 |
936 |
892 |
920 |
| Investment Securities Interest Income |
|
81 |
80 |
80 |
82 |
84 |
89 |
94 |
94 |
96 |
94 |
93 |
| Other Interest Income |
|
42 |
32 |
29 |
31 |
24 |
21 |
21 |
20 |
19 |
18 |
17 |
| Total Interest Expense |
|
468 |
448 |
464 |
492 |
437 |
383 |
403 |
403 |
375 |
337 |
354 |
| Deposits Interest Expense |
|
421 |
398 |
399 |
434 |
389 |
329 |
337 |
351 |
322 |
284 |
296 |
| Short-Term Borrowings Interest Expense |
|
27 |
28 |
41 |
35 |
26 |
29 |
38 |
28 |
26 |
28 |
33 |
| Long-Term Debt Interest Expense |
|
20 |
22 |
24 |
23 |
22 |
25 |
28 |
24 |
27 |
25 |
25 |
| Total Non-Interest Income |
|
183 |
194 |
186 |
200 |
99 |
181 |
189 |
215 |
212 |
195 |
211 |
| Trust Fees by Commissions |
|
58 |
55 |
56 |
57 |
56 |
52 |
54 |
56 |
58 |
56 |
57 |
| Other Service Charges |
|
93 |
87 |
89 |
95 |
86 |
80 |
85 |
102 |
95 |
87 |
93 |
| Other Non-Interest Income |
|
36 |
52 |
40 |
47 |
48 |
49 |
50 |
57 |
58 |
53 |
61 |
| Provision for Credit Losses |
|
50 |
50 |
55 |
35 |
10 |
40 |
30 |
-5.00 |
- |
15 |
15 |
| Total Non-Interest Expense |
|
572 |
515 |
500 |
511 |
509 |
487 |
491 |
550 |
546 |
505 |
532 |
| Salaries and Employee Benefits |
|
278 |
301 |
279 |
282 |
275 |
279 |
282 |
296 |
302 |
289 |
304 |
| Net Occupancy & Equipment Expense |
|
64 |
63 |
65 |
68 |
70 |
68 |
68 |
70 |
29 |
71 |
73 |
| Marketing Expense |
|
24 |
8.00 |
14 |
14 |
12 |
10 |
14 |
12 |
18 |
10 |
17 |
| Property & Liability Insurance Claims |
|
99 |
38 |
34 |
26 |
30 |
27 |
29 |
35 |
37 |
29 |
30 |
| Other Operating Expenses |
|
96 |
94 |
97 |
110 |
111 |
93 |
88 |
128 |
151 |
98 |
100 |
| Amortization Expense |
|
11 |
11 |
11 |
11 |
11 |
10 |
10 |
9.00 |
9.00 |
8.00 |
8.00 |
| Income Tax Expense |
|
-12 |
57 |
56 |
58 |
40 |
63 |
64 |
78 |
77 |
76 |
66 |
| Preferred Stock Dividends Declared |
|
8.00 |
8.00 |
15 |
5.00 |
9.00 |
5.00 |
8.00 |
8.00 |
5.00 |
5.00 |
10 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
6.00 |
5.00 |
5.00 |
5.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
| Basic Earnings per Share |
|
$0.31 |
$0.33 |
$0.34 |
$0.40 |
$0.30 |
$0.41 |
$0.46 |
$0.50 |
$0.52 |
$0.54 |
$0.55 |
| Weighted Average Basic Shares Outstanding |
|
548.41M |
554.98M |
543.98M |
534.22M |
540.32M |
517.12M |
508.13M |
504.86M |
505.13M |
480.31M |
474.84M |
| Diluted Earnings per Share |
|
$0.32 |
$0.33 |
$0.34 |
$0.40 |
$0.29 |
$0.41 |
$0.45 |
$0.50 |
$0.51 |
$0.53 |
$0.54 |
| Weighted Average Diluted Shares Outstanding |
|
561.73M |
557.87M |
547.09M |
537.97M |
544.29M |
523.42M |
513.61M |
510.35M |
511.11M |
486.87M |
480.10M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
558.81M |
546.87M |
535.89M |
530.14M |
521.77M |
507.23M |
507.75M |
492.39M |
483.19M |
474.62M |
473.78M |
Annual Cash Flow Statements for First Horizon
This table details how cash moves in and out of First Horizon's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-40 |
6.73 |
414 |
-47 |
-138 |
381 |
140 |
-245 |
188 |
-194 |
58 |
| Net Cash From Operating Activities |
|
367 |
180 |
-29 |
234 |
830 |
172 |
725 |
2,291 |
1,299 |
1,268 |
628 |
| Net Cash From Continuing Operating Activities |
|
367 |
180 |
-29 |
234 |
830 |
172 |
725 |
2,291 |
1,299 |
1,268 |
628 |
| Net Income / (Loss) Continuing Operations |
|
97 |
239 |
177 |
557 |
452 |
857 |
1,010 |
912 |
916 |
794 |
998 |
| Consolidated Net Income / (Loss) |
|
97 |
239 |
177 |
557 |
452 |
857 |
1,010 |
912 |
916 |
794 |
998 |
| Provision For Loan Losses |
|
9.00 |
-20 |
-20 |
8.00 |
45 |
503 |
-310 |
95 |
260 |
150 |
65 |
| Depreciation Expense |
|
55 |
59 |
35 |
47 |
44 |
52 |
61 |
59 |
55 |
55 |
56 |
| Amortization Expense |
|
5.25 |
5.20 |
36 |
12 |
22 |
10 |
-16 |
26 |
47 |
46 |
8.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
56 |
-37 |
-68 |
-494 |
-1,156 |
-1,250 |
-1,844 |
-921 |
-1,142 |
-788 |
-1,029 |
| Changes in Operating Assets and Liabilities, net |
|
144 |
-65 |
-189 |
104 |
1,423 |
- |
1,824 |
2,120 |
1,163 |
1,011 |
530 |
| Net Cash From Investing Activities |
|
-518 |
-2,466 |
-1,325 |
480 |
-2,390 |
-4,967 |
-4,601 |
8,333 |
-2,605 |
-1,058 |
-1,094 |
| Net Cash From Continuing Investing Activities |
|
-518 |
-2,466 |
-1,325 |
480 |
-2,390 |
-4,967 |
-4,601 |
8,333 |
-2,605 |
-1,058 |
-1,094 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-40 |
-63 |
-53 |
-48 |
-49 |
-58 |
-53 |
-28 |
-37 |
-44 |
-33 |
| Purchase of Investment Securities |
|
-2,298 |
-3,628 |
-2,825 |
-611 |
-3,387 |
-11,732 |
-931 |
-6,683 |
-3,564 |
-2,875 |
-2,521 |
| Sale of Property, Leasehold Improvements and Equipment |
|
41 |
11 |
3.42 |
30 |
20 |
12 |
42 |
18 |
1.00 |
8.00 |
3.00 |
| Sale and/or Maturity of Investments |
|
1,778 |
1,213 |
1,550 |
865 |
1,026 |
4,740 |
-3,678 |
15,026 |
979 |
1,853 |
1,457 |
| Net Cash From Financing Activities |
|
111 |
2,293 |
1,768 |
-761 |
1,422 |
5,176 |
4,016 |
-10,869 |
1,494 |
-404 |
524 |
| Net Cash From Continuing Financing Activities |
|
111 |
2,293 |
1,768 |
-761 |
1,422 |
5,176 |
4,016 |
-10,869 |
1,493 |
-404 |
524 |
| Net Change in Deposits |
|
1,555 |
2,706 |
-197 |
2,093 |
-253 |
7,143 |
4,919 |
-11,406 |
2,289 |
-201 |
1,894 |
| Issuance of Debt |
|
496 |
10 |
2,209 |
21 |
-396 |
-327 |
-183 |
382 |
43 |
900 |
344 |
| Repayment of Debt |
|
-1,843 |
-268 |
-147 |
-2,618 |
2,384 |
-1,529 |
- |
4.00 |
-450 |
-6.00 |
-366 |
| Repurchase of Preferred Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
-100 |
0.00 |
0.00 |
-100 |
-80 |
| Repurchase of Common Equity |
|
-33 |
-97 |
-5.55 |
-105 |
-134 |
-4.00 |
-416 |
-12 |
-10 |
-626 |
-918 |
| Payment of Dividends |
|
-72 |
-81 |
-98 |
-157 |
-188 |
-251 |
-377 |
-367 |
-384 |
-380 |
-356 |
| Other Financing Activities, Net |
|
7.22 |
22 |
6.13 |
5.00 |
9.00 |
0.00 |
28 |
36 |
5.00 |
9.00 |
6.00 |
| Cash Interest Paid |
|
91 |
92 |
140 |
308 |
411 |
261 |
170 |
280 |
1,428 |
1,869 |
1,584 |
| Cash Income Taxes Paid |
|
49 |
16 |
63 |
91 |
99 |
141 |
288 |
27 |
142 |
113 |
64 |
Quarterly Cash Flow Statements for First Horizon
This table details how cash moves in and out of First Horizon's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
293 |
-165 |
-110 |
580 |
-499 |
106 |
-128 |
171 |
-91 |
48 |
-15 |
| Net Cash From Operating Activities |
|
365 |
838 |
-150 |
389 |
191 |
349 |
83 |
-200 |
396 |
278 |
585 |
| Net Cash From Continuing Operating Activities |
|
365 |
838 |
-150 |
389 |
191 |
349 |
83 |
-200 |
396 |
278 |
585 |
| Net Income / (Loss) Continuing Operations |
|
189 |
197 |
204 |
223 |
170 |
222 |
245 |
265 |
266 |
266 |
275 |
| Consolidated Net Income / (Loss) |
|
189 |
197 |
204 |
223 |
170 |
222 |
245 |
265 |
266 |
266 |
275 |
| Provision For Loan Losses |
|
50 |
50 |
55 |
35 |
10 |
40 |
30 |
-5.00 |
- |
15 |
15 |
| Depreciation Expense |
|
14 |
14 |
13 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
13 |
| Amortization Expense |
|
-3.00 |
12 |
12 |
17 |
5.00 |
8.00 |
5.00 |
-8.00 |
3.00 |
8.00 |
6.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1,017 |
-270 |
-242 |
397 |
-673 |
-172 |
-119 |
-234 |
-506 |
-388 |
-450 |
| Changes in Operating Assets and Liabilities, net |
|
1,132 |
835 |
-192 |
-297 |
665 |
237 |
-92 |
-232 |
619 |
363 |
726 |
| Net Cash From Investing Activities |
|
1,228 |
-876 |
-408 |
482 |
-256 |
693 |
-776 |
-16 |
-995 |
-224 |
-753 |
| Net Cash From Continuing Investing Activities |
|
1,228 |
-876 |
-408 |
482 |
-256 |
693 |
-776 |
-16 |
-995 |
-224 |
-753 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-14 |
-10 |
-11 |
-6.00 |
-17 |
-9.00 |
-9.00 |
-8.00 |
-7.00 |
-8.00 |
-19 |
| Purchase of Investment Securities |
|
964 |
-509 |
-1,054 |
122 |
-1,434 |
88 |
-1,277 |
31 |
-1,363 |
-502 |
-996 |
| Sale and/or Maturity of Investments |
|
266 |
-361 |
656 |
363 |
1,195 |
614 |
507 |
-46 |
393 |
286 |
254 |
| Net Cash From Financing Activities |
|
-1,300 |
-127 |
448 |
-291 |
-434 |
-936 |
565 |
387 |
508 |
-6.00 |
153 |
| Net Cash From Continuing Financing Activities |
|
-1,300 |
-127 |
448 |
-291 |
-434 |
-936 |
565 |
387 |
508 |
-6.00 |
153 |
| Net Change in Deposits |
|
-1,237 |
-39 |
-947 |
1,780 |
-995 |
-1,373 |
1,368 |
-52 |
1,951 |
-995 |
1,588 |
| Issuance of Debt |
|
34 |
165 |
1,819 |
-1,927 |
794 |
892 |
-334 |
817 |
-1,031 |
914 |
-1,166 |
| Repayment of Debt |
|
- |
4.00 |
2.00 |
25 |
12 |
-1.00 |
-350 |
-22 |
7.00 |
-3.00 |
3.00 |
| Repurchase of Common Equity |
|
- |
-159 |
-228 |
-75 |
-164 |
-365 |
-28 |
-190 |
-335 |
-235 |
-121 |
| Payment of Dividends |
|
-97 |
-98 |
-99 |
-94 |
-89 |
-92 |
-91 |
-88 |
-85 |
-82 |
-95 |
| Other Financing Activities, Net |
|
- |
0.00 |
1.00 |
- |
8.00 |
3.00 |
- |
2.00 |
1.00 |
3.00 |
1.00 |
| Cash Interest Paid |
|
467 |
420 |
544 |
428 |
477 |
372 |
403 |
436 |
373 |
317 |
341 |
| Cash Income Taxes Paid |
|
5.00 |
3.00 |
89 |
7.00 |
14 |
4.00 |
23 |
4.00 |
33 |
6.00 |
39 |
Annual Balance Sheets for First Horizon
This table presents First Horizon's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
26,193 |
28,555 |
41,423 |
40,832 |
43,311 |
84,209 |
89,092 |
78,953 |
81,661 |
82,152 |
83,876 |
| Cash and Due from Banks |
|
301 |
373 |
639 |
781 |
634 |
1,203 |
1,147 |
1,061 |
1,012 |
906 |
961 |
| Federal Funds Sold |
|
114 |
51 |
87 |
238 |
633 |
445 |
641 |
482 |
719 |
631 |
634 |
| Interest Bearing Deposits at Other Banks |
|
603 |
1,060 |
1,186 |
1,278 |
482 |
8,351 |
14,907 |
1,384 |
1,328 |
1,538 |
1,125 |
| Trading Account Securities |
|
5,568 |
5,580 |
8,022 |
7,150 |
6,385 |
10,255 |
12,192 |
12,172 |
11,628 |
11,104 |
11,691 |
| Loans and Leases, Net of Allowance |
|
17,476 |
19,387 |
27,469 |
27,355 |
-200 |
58,232 |
0.00 |
58,102 |
61,292 |
62,565 |
64,156 |
| Loans and Leases |
|
17,687 |
19,590 |
27,659 |
27,536 |
- |
58,232 |
- |
58,102 |
61,292 |
62,565 |
64,156 |
| Premises and Equipment, Net |
|
276 |
289 |
532 |
494 |
455 |
759 |
665 |
612 |
590 |
574 |
544 |
| Goodwill |
|
191 |
191 |
1,387 |
1,433 |
1,433 |
1,511 |
1,511 |
1,511 |
1,510 |
1,510 |
1,510 |
| Intangible Assets |
|
26 |
21 |
184 |
155 |
131 |
354 |
298 |
234 |
186 |
143 |
105 |
| Other Assets |
|
1,637 |
1,602 |
1,917 |
1,949 |
33,358 |
3,099 |
57,731 |
3,395 |
3,396 |
3,181 |
3,150 |
| Total Liabilities & Shareholders' Equity |
|
26,193 |
28,555 |
41,423 |
40,832 |
43,311 |
84,209 |
89,092 |
78,953 |
81,661 |
82,152 |
83,876 |
| Total Liabilities |
|
23,553 |
25,850 |
36,843 |
36,047 |
38,235 |
75,902 |
80,598 |
70,406 |
72,370 |
73,041 |
74,734 |
| Non-Interest Bearing Deposits |
|
10,924 |
11,889 |
16,425 |
16,513 |
8,429 |
22,173 |
27,883 |
23,466 |
17,204 |
16,021 |
15,823 |
| Interest Bearing Deposits |
|
9,043 |
10,783 |
14,196 |
16,170 |
24,001 |
47,809 |
47,012 |
40,023 |
48,576 |
49,560 |
51,653 |
| Short-Term Debt |
|
499 |
557 |
3,332 |
887 |
3,518 |
2,198 |
2,124 |
2,506 |
2,549 |
3,400 |
3,254 |
| Long-Term Debt |
|
1,313 |
1,041 |
1,218 |
1,171 |
791 |
1,670 |
1,590 |
1,597 |
1,150 |
1,195 |
1,321 |
| Other Long-Term Liabilities |
|
1,310 |
1,166 |
1,273 |
1,049 |
1,496 |
2,052 |
1,989 |
2,814 |
2,891 |
2,865 |
2,683 |
| Total Equity & Noncontrolling Interests |
|
2,640 |
2,705 |
4,580 |
4,785 |
5,076 |
8,307 |
8,494 |
8,547 |
9,291 |
9,111 |
9,142 |
| Total Preferred & Common Equity |
|
2,344 |
2,410 |
4,285 |
4,490 |
4,781 |
8,012 |
8,199 |
8,252 |
8,996 |
8,816 |
8,847 |
| Preferred Stock |
|
96 |
96 |
96 |
96 |
96 |
470 |
520 |
1,014 |
520 |
426 |
349 |
| Total Common Equity |
|
2,249 |
2,314 |
4,189 |
4,394 |
4,685 |
7,542 |
7,679 |
7,238 |
8,476 |
8,390 |
8,498 |
| Common Stock |
|
1,588 |
1,533 |
3,352 |
3,229 |
3,126 |
5,421 |
5,076 |
5,176 |
5,700 |
5,136 |
4,277 |
| Retained Earnings |
|
874 |
1,029 |
1,160 |
1,542 |
1,798 |
2,261 |
2,891 |
3,430 |
3,964 |
4,382 |
5,031 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-214 |
-248 |
-323 |
-377 |
-239 |
-140 |
-288 |
-1,368 |
-1,188 |
-1,128 |
-810 |
| Noncontrolling Interest |
|
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
Quarterly Balance Sheets for First Horizon
This table presents First Horizon's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
80,729 |
85,071 |
82,533 |
81,799 |
82,230 |
82,635 |
81,491 |
82,084 |
83,192 |
84,132 |
84,437 |
| Cash and Due from Banks |
|
987 |
1,137 |
1,022 |
749 |
969 |
1,028 |
915 |
988 |
912 |
889 |
1,034 |
| Federal Funds Sold |
|
309 |
282 |
416 |
817 |
487 |
1,008 |
728 |
527 |
774 |
754 |
594 |
| Interest Bearing Deposits at Other Banks |
|
2,488 |
4,523 |
1,917 |
1,885 |
1,452 |
1,286 |
1,164 |
911 |
1,228 |
1,116 |
1,158 |
| Trading Account Securities |
|
12,088 |
11,797 |
11,279 |
11,015 |
10,941 |
11,573 |
11,219 |
11,194 |
11,902 |
11,724 |
10,980 |
| Loans and Leases, Net of Allowance |
|
0.00 |
61,295 |
61,778 |
61,753 |
62,781 |
62,445 |
62,215 |
63,260 |
63,058 |
64,377 |
65,330 |
| Loans and Leases |
|
- |
61,295 |
61,778 |
61,753 |
62,781 |
62,445 |
62,215 |
63,260 |
63,058 |
64,377 |
65,330 |
| Premises and Equipment, Net |
|
603 |
595 |
590 |
586 |
584 |
572 |
569 |
561 |
553 |
539 |
545 |
| Goodwill |
|
1,511 |
1,511 |
1,511 |
1,510 |
1,510 |
1,510 |
1,510 |
1,510 |
1,510 |
1,510 |
1,510 |
| Intangible Assets |
|
222 |
210 |
198 |
175 |
165 |
154 |
133 |
123 |
114 |
97 |
89 |
| Other Assets |
|
62,521 |
3,721 |
3,822 |
3,309 |
3,341 |
3,059 |
3,038 |
3,010 |
3,141 |
3,126 |
3,197 |
| Total Liabilities & Shareholders' Equity |
|
80,729 |
85,071 |
82,533 |
81,799 |
82,230 |
82,635 |
81,491 |
82,084 |
83,192 |
84,132 |
84,437 |
| Total Liabilities |
|
71,834 |
76,111 |
73,740 |
72,626 |
73,275 |
73,319 |
72,447 |
72,827 |
73,948 |
74,667 |
74,974 |
| Non-Interest Bearing Deposits |
|
21,134 |
18,801 |
17,825 |
16,410 |
16,348 |
16,212 |
15,835 |
15,892 |
16,023 |
15,910 |
15,994 |
| Interest Bearing Deposits |
|
40,306 |
46,632 |
49,190 |
49,331 |
48,446 |
50,363 |
48,373 |
49,685 |
49,502 |
50,572 |
52,078 |
| Short-Term Debt |
|
6,484 |
6,946 |
2,507 |
2,703 |
4,515 |
2,585 |
3,795 |
3,461 |
4,271 |
4,168 |
3,003 |
| Long-Term Debt |
|
1,605 |
1,156 |
1,157 |
1,165 |
1,175 |
1,202 |
1,691 |
1,342 |
1,328 |
1,318 |
1,321 |
| Other Long-Term Liabilities |
|
2,305 |
2,576 |
3,061 |
3,017 |
2,791 |
2,957 |
2,753 |
2,447 |
2,824 |
2,699 |
2,578 |
| Total Equity & Noncontrolling Interests |
|
8,895 |
8,960 |
8,793 |
9,173 |
8,955 |
9,316 |
9,044 |
9,257 |
9,244 |
9,465 |
9,463 |
| Total Preferred & Common Equity |
|
8,600 |
8,665 |
8,498 |
8,878 |
8,660 |
9,021 |
8,749 |
8,962 |
8,949 |
9,170 |
9,168 |
| Preferred Stock |
|
1,014 |
520 |
520 |
520 |
426 |
426 |
426 |
426 |
349 |
741 |
682 |
| Total Common Equity |
|
7,586 |
8,145 |
7,978 |
8,358 |
8,234 |
8,595 |
8,323 |
8,536 |
8,600 |
8,429 |
8,486 |
| Common Stock |
|
5,199 |
5,674 |
5,686 |
5,557 |
5,343 |
5,280 |
4,789 |
4,777 |
4,601 |
4,056 |
3,949 |
| Retained Earnings |
|
3,595 |
3,830 |
3,874 |
4,072 |
4,172 |
4,304 |
4,517 |
4,671 |
4,848 |
5,205 |
5,383 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1,208 |
-1,359 |
-1,582 |
-1,271 |
-1,281 |
-989 |
-983 |
-912 |
-849 |
-832 |
-846 |
| Noncontrolling Interest |
|
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
295 |
Annual Metrics And Ratios for First Horizon
This table displays calculated financial ratios and metrics derived from First Horizon's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
492,394,106.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
492,394,106.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.57% |
9.43% |
3.98% |
45.81% |
-4.07% |
69.21% |
-2.66% |
4.46% |
8.11% |
-7.99% |
7.18% |
| EBITDA Growth |
|
-54.95% |
142.60% |
-7.37% |
103.53% |
-15.65% |
52.61% |
33.57% |
-6.40% |
-1.13% |
-10.08% |
21.52% |
| EBIT Growth |
|
-65.98% |
218.99% |
-10.56% |
131.16% |
-17.93% |
59.22% |
37.62% |
-9.74% |
-2.67% |
-10.90% |
27.36% |
| NOPAT Growth |
|
-58.42% |
145.10% |
-25.80% |
303.44% |
-36.69% |
89.60% |
17.85% |
-9.70% |
0.44% |
-13.32% |
25.69% |
| Net Income Growth |
|
-58.42% |
145.10% |
-25.80% |
214.72% |
-18.85% |
89.60% |
17.85% |
-9.70% |
0.44% |
-13.32% |
25.69% |
| EPS Growth |
|
-62.64% |
176.47% |
-30.85% |
153.85% |
-16.36% |
36.96% |
-7.94% |
-12.07% |
0.65% |
-11.69% |
37.50% |
| Operating Cash Flow Growth |
|
-47.87% |
-51.01% |
-116.00% |
912.56% |
254.70% |
-79.28% |
321.51% |
216.00% |
-43.30% |
-2.39% |
-50.47% |
| Free Cash Flow Firm Growth |
|
1,162.96% |
-54.23% |
-1,302.08% |
164.53% |
-169.63% |
7.50% |
150.54% |
-51.89% |
22.55% |
-86.46% |
1,165.38% |
| Invested Capital Growth |
|
-14.39% |
-3.33% |
112.19% |
-25.05% |
37.14% |
29.73% |
0.27% |
3.62% |
2.69% |
5.51% |
0.08% |
| Revenue Q/Q Growth |
|
1.76% |
1.65% |
4.36% |
1.96% |
4.59% |
11.16% |
-2.17% |
4.50% |
-2.28% |
-2.18% |
4.88% |
| EBITDA Q/Q Growth |
|
-4.45% |
7.02% |
-12.76% |
14.05% |
5.08% |
17.59% |
-2.35% |
4.19% |
-10.74% |
3.75% |
10.71% |
| EBIT Q/Q Growth |
|
-9.37% |
8.68% |
-15.38% |
16.12% |
5.94% |
18.16% |
-1.61% |
4.79% |
-12.08% |
3.29% |
11.50% |
| NOPAT Q/Q Growth |
|
-0.22% |
2.71% |
-37.48% |
75.29% |
-18.29% |
16.93% |
-1.66% |
4.71% |
-7.94% |
-2.46% |
10.52% |
| Net Income Q/Q Growth |
|
-0.22% |
2.71% |
-37.48% |
36.75% |
4.54% |
16.93% |
-1.66% |
4.71% |
-7.94% |
-2.46% |
10.52% |
| EPS Q/Q Growth |
|
0.00% |
3.30% |
-41.96% |
48.65% |
5.34% |
23.53% |
-15.94% |
3.38% |
-7.78% |
-2.16% |
13.33% |
| Operating Cash Flow Q/Q Growth |
|
12.46% |
267.36% |
-121.98% |
54.32% |
-23.25% |
207.79% |
-28.43% |
-6.22% |
38.34% |
-12.07% |
48.46% |
| Free Cash Flow Firm Q/Q Growth |
|
-37.49% |
215.86% |
-450.54% |
354.67% |
-111.35% |
20.96% |
-13.82% |
-75.47% |
446.99% |
-53.57% |
217.92% |
| Invested Capital Q/Q Growth |
|
0.08% |
-14.18% |
48.66% |
-11.44% |
1.25% |
-2.19% |
-1.08% |
11.99% |
4.28% |
4.60% |
-7.59% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
14.43% |
31.99% |
28.50% |
39.78% |
34.98% |
31.55% |
43.29% |
38.79% |
35.48% |
34.67% |
39.31% |
| EBIT Margin |
|
9.24% |
26.95% |
23.18% |
36.75% |
31.44% |
29.58% |
41.82% |
36.14% |
32.54% |
31.50% |
37.44% |
| Profit (Net Income) Margin |
|
8.31% |
18.61% |
13.28% |
28.67% |
24.25% |
27.17% |
32.90% |
28.44% |
26.42% |
24.89% |
29.19% |
| Tax Burden Percent |
|
89.89% |
69.07% |
57.30% |
78.01% |
77.13% |
91.85% |
78.66% |
78.69% |
81.21% |
79.01% |
77.97% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
10.11% |
30.93% |
42.70% |
0.00% |
22.87% |
8.15% |
21.34% |
21.31% |
18.79% |
21.00% |
22.03% |
| Return on Invested Capital (ROIC) |
|
2.02% |
5.45% |
2.63% |
8.94% |
5.57% |
7.95% |
8.28% |
7.34% |
7.15% |
5.95% |
7.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.02% |
5.45% |
2.63% |
4.19% |
5.57% |
7.95% |
8.28% |
7.34% |
7.15% |
5.95% |
7.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.71% |
3.48% |
2.22% |
2.95% |
3.60% |
4.86% |
3.74% |
3.37% |
3.13% |
2.68% |
3.66% |
| Return on Equity (ROE) |
|
3.73% |
8.93% |
4.86% |
11.89% |
9.17% |
12.81% |
12.02% |
10.70% |
10.27% |
8.63% |
10.94% |
| Cash Return on Invested Capital (CROIC) |
|
17.52% |
8.84% |
-69.24% |
37.58% |
-25.75% |
-17.93% |
8.01% |
3.78% |
4.49% |
0.58% |
7.20% |
| Operating Return on Assets (OROA) |
|
0.42% |
1.26% |
0.88% |
1.74% |
1.39% |
1.46% |
1.48% |
1.38% |
1.40% |
1.23% |
1.54% |
| Return on Assets (ROA) |
|
0.38% |
0.87% |
0.51% |
1.35% |
1.07% |
1.34% |
1.17% |
1.09% |
1.14% |
0.97% |
1.20% |
| Return on Common Equity (ROCE) |
|
3.17% |
7.62% |
4.34% |
10.90% |
8.44% |
11.70% |
10.89% |
9.37% |
9.05% |
7.91% |
10.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.15% |
9.90% |
4.13% |
12.41% |
9.45% |
10.70% |
12.32% |
11.05% |
10.18% |
9.01% |
11.28% |
| Net Operating Profit after Tax (NOPAT) |
|
97 |
239 |
177 |
714 |
452 |
857 |
1,010 |
912 |
916 |
794 |
998 |
| NOPAT Margin |
|
8.31% |
18.61% |
13.28% |
36.75% |
24.25% |
27.17% |
32.90% |
28.44% |
26.42% |
24.89% |
29.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
4.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
55.68% |
55.05% |
55.13% |
44.42% |
47.69% |
40.11% |
49.22% |
44.00% |
41.04% |
45.49% |
42.35% |
| Operating Expenses to Revenue |
|
89.99% |
72.20% |
76.82% |
62.84% |
66.15% |
54.47% |
68.27% |
60.90% |
59.97% |
63.79% |
60.66% |
| Earnings before Interest and Taxes (EBIT) |
|
108 |
345 |
309 |
714 |
586 |
933 |
1,284 |
1,159 |
1,128 |
1,005 |
1,280 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
169 |
410 |
380 |
773 |
652 |
995 |
1,329 |
1,244 |
1,230 |
1,106 |
1,344 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.11 |
1.50 |
0.85 |
0.76 |
0.89 |
0.80 |
1.02 |
1.66 |
0.89 |
1.26 |
1.38 |
| Price to Tangible Book Value (P/TBV) |
|
1.23 |
1.65 |
1.36 |
1.19 |
1.34 |
1.07 |
1.34 |
2.18 |
1.11 |
1.57 |
1.71 |
| Price to Revenue (P/Rev) |
|
2.12 |
2.71 |
2.67 |
1.71 |
2.24 |
1.92 |
2.56 |
3.74 |
2.18 |
3.32 |
3.44 |
| Price to Earnings (P/E) |
|
31.23 |
15.75 |
22.35 |
6.18 |
9.60 |
7.38 |
8.16 |
13.81 |
4.37 |
14.35 |
12.31 |
| Dividend Yield |
|
2.26% |
1.88% |
2.83% |
4.67% |
4.17% |
5.48% |
4.14% |
2.69% |
4.44% |
3.00% |
2.51% |
| Earnings Yield |
|
3.20% |
6.35% |
4.48% |
16.18% |
10.42% |
13.54% |
12.26% |
7.24% |
22.89% |
6.97% |
8.12% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.93 |
0.72 |
0.51 |
0.76 |
0.06 |
0.00 |
1.14 |
0.69 |
0.94 |
1.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.14 |
3.11 |
4.94 |
1.79 |
3.82 |
0.22 |
0.00 |
4.51 |
2.60 |
4.02 |
4.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
21.73 |
9.71 |
17.35 |
4.51 |
10.93 |
0.71 |
0.00 |
11.64 |
7.33 |
11.60 |
10.62 |
| Enterprise Value to EBIT (EV/EBIT) |
|
33.93 |
11.53 |
21.33 |
4.88 |
12.16 |
0.75 |
0.00 |
12.49 |
7.99 |
12.77 |
11.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
37.74 |
16.70 |
37.23 |
4.88 |
15.77 |
0.82 |
0.00 |
15.87 |
9.84 |
16.16 |
14.30 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.00 |
22.13 |
0.00 |
14.89 |
8.59 |
4.09 |
0.00 |
6.32 |
6.94 |
10.12 |
22.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.35 |
10.29 |
0.00 |
1.16 |
0.00 |
0.00 |
0.00 |
30.80 |
15.65 |
164.50 |
14.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.69 |
0.59 |
0.99 |
0.43 |
0.85 |
0.47 |
0.44 |
0.48 |
0.40 |
0.50 |
0.50 |
| Long-Term Debt to Equity |
|
0.50 |
0.38 |
0.27 |
0.24 |
0.16 |
0.20 |
0.19 |
0.19 |
0.12 |
0.13 |
0.14 |
| Financial Leverage |
|
0.85 |
0.64 |
0.84 |
0.71 |
0.65 |
0.61 |
0.45 |
0.46 |
0.44 |
0.45 |
0.50 |
| Leverage Ratio |
|
9.93 |
10.24 |
9.61 |
8.78 |
8.53 |
9.53 |
10.31 |
9.86 |
9.00 |
8.90 |
9.10 |
| Compound Leverage Factor |
|
9.93 |
10.24 |
9.61 |
8.78 |
8.53 |
9.53 |
10.31 |
9.86 |
9.00 |
8.90 |
9.10 |
| Debt to Total Capital |
|
40.70% |
37.13% |
49.83% |
30.07% |
45.91% |
31.77% |
30.42% |
32.43% |
28.48% |
33.53% |
33.35% |
| Short-Term Debt to Total Capital |
|
11.21% |
12.95% |
36.49% |
12.96% |
37.49% |
18.05% |
17.40% |
19.81% |
19.62% |
24.81% |
23.72% |
| Long-Term Debt to Total Capital |
|
29.49% |
24.18% |
13.34% |
17.11% |
8.43% |
13.72% |
13.02% |
12.62% |
8.85% |
8.72% |
9.63% |
| Preferred Equity to Total Capital |
|
2.15% |
2.22% |
1.05% |
1.40% |
1.02% |
3.86% |
4.26% |
8.02% |
4.00% |
3.11% |
2.54% |
| Noncontrolling Interests to Total Capital |
|
6.64% |
6.87% |
3.24% |
4.32% |
3.14% |
2.42% |
2.42% |
2.33% |
2.27% |
2.15% |
2.15% |
| Common Equity to Total Capital |
|
50.51% |
53.78% |
45.88% |
64.21% |
49.92% |
61.95% |
62.90% |
57.22% |
65.25% |
61.21% |
61.95% |
| Debt to EBITDA |
|
10.72 |
3.90 |
11.98 |
2.66 |
6.61 |
3.89 |
2.79 |
3.30 |
3.01 |
4.15 |
3.40 |
| Net Debt to EBITDA |
|
4.70 |
0.28 |
6.95 |
-0.31 |
3.93 |
-6.16 |
-9.77 |
0.95 |
0.52 |
1.37 |
1.38 |
| Long-Term Debt to EBITDA |
|
7.77 |
2.54 |
3.21 |
1.51 |
1.21 |
1.68 |
1.20 |
1.28 |
0.94 |
1.08 |
0.98 |
| Debt to NOPAT |
|
18.62 |
6.70 |
25.71 |
2.88 |
9.53 |
4.51 |
3.68 |
4.50 |
4.04 |
5.79 |
4.58 |
| Net Debt to NOPAT |
|
8.16 |
0.48 |
14.90 |
-0.33 |
5.66 |
-7.15 |
-12.85 |
1.29 |
0.70 |
1.91 |
1.86 |
| Long-Term Debt to NOPAT |
|
13.49 |
4.36 |
6.88 |
1.64 |
1.75 |
1.95 |
1.57 |
1.75 |
1.26 |
1.51 |
1.32 |
| Noncontrolling Interest Sharing Ratio |
|
14.98% |
14.63% |
10.74% |
8.35% |
7.93% |
8.64% |
9.40% |
12.46% |
11.91% |
8.35% |
7.48% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
845 |
387 |
-4,650 |
3,001 |
-2,090 |
-1,933 |
977 |
470 |
576 |
78 |
987 |
| Operating Cash Flow to CapEx |
|
0.00% |
351.83% |
-58.03% |
1,300.00% |
2,862.07% |
373.91% |
6,590.91% |
22,910.00% |
3,608.33% |
3,522.22% |
2,093.33% |
| Free Cash Flow to Firm to Interest Expense |
|
10.22 |
4.36 |
-31.50 |
9.21 |
-5.05 |
-8.19 |
5.96 |
1.62 |
0.37 |
0.04 |
0.63 |
| Operating Cash Flow to Interest Expense |
|
4.44 |
2.03 |
-0.20 |
0.72 |
2.00 |
0.73 |
4.42 |
7.87 |
0.83 |
0.69 |
0.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.46 |
1.45 |
-0.53 |
0.66 |
1.93 |
0.53 |
4.35 |
7.84 |
0.81 |
0.67 |
0.38 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.05 |
0.04 |
0.05 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
4.05 |
4.54 |
3.24 |
3.79 |
3.93 |
5.20 |
4.31 |
5.02 |
5.77 |
5.48 |
6.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,451 |
4,303 |
9,130 |
6,843 |
9,385 |
12,175 |
12,208 |
12,650 |
12,990 |
13,706 |
13,717 |
| Invested Capital Turnover |
|
0.24 |
0.29 |
0.20 |
0.24 |
0.23 |
0.29 |
0.25 |
0.26 |
0.27 |
0.24 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
-748 |
-148 |
4,827 |
-2,287 |
2,542 |
2,790 |
33 |
442 |
340 |
716 |
11 |
| Enterprise Value (EV) |
|
3,673 |
3,983 |
6,589 |
3,483 |
7,126 |
704 |
-4,320 |
14,475 |
9,013 |
12,831 |
14,267 |
| Market Capitalization |
|
2,488 |
3,478 |
3,560 |
3,331 |
4,175 |
6,070 |
7,846 |
11,990 |
7,558 |
10,590 |
11,768 |
| Book Value per Share |
|
$9.60 |
$9.92 |
$17.89 |
$13.57 |
$15.06 |
$13.59 |
$14.20 |
$13.48 |
$15.17 |
$15.83 |
$17.26 |
| Tangible Book Value per Share |
|
$8.67 |
$9.01 |
$11.18 |
$8.66 |
$10.03 |
$10.23 |
$10.86 |
$10.23 |
$12.13 |
$12.71 |
$13.98 |
| Total Capital |
|
4,451 |
4,303 |
9,130 |
6,843 |
9,385 |
12,175 |
12,208 |
12,650 |
12,990 |
13,706 |
13,717 |
| Total Debt |
|
1,812 |
1,598 |
4,550 |
2,058 |
4,309 |
3,868 |
3,714 |
4,103 |
3,699 |
4,595 |
4,575 |
| Total Long-Term Debt |
|
1,313 |
1,041 |
1,218 |
1,171 |
791 |
1,670 |
1,590 |
1,597 |
1,150 |
1,195 |
1,321 |
| Net Debt |
|
794 |
114 |
2,638 |
-239 |
2,560 |
-6,131 |
-12,981 |
1,176 |
640 |
1,520 |
1,855 |
| Capital Expenditures (CapEx) |
|
-1.20 |
51 |
50 |
18 |
29 |
46 |
11 |
10 |
36 |
36 |
30 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
157 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
1,812 |
1,598 |
4,550 |
2,058 |
4,309 |
3,868 |
3,714 |
4,103 |
3,699 |
4,595 |
4,575 |
| Total Depreciation and Amortization (D&A) |
|
61 |
65 |
71 |
59 |
66 |
62 |
45 |
85 |
102 |
101 |
64 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.34 |
$0.95 |
$0.66 |
$1.66 |
$1.39 |
$1.90 |
$1.76 |
$1.62 |
$1.58 |
$1.37 |
$1.89 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
234.19M |
232.70M |
241.44M |
324.38M |
313.64M |
432.13M |
546.35M |
535.03M |
548.41M |
540.32M |
505.13M |
| Adjusted Diluted Earnings per Share |
|
$0.34 |
$0.94 |
$0.65 |
$1.65 |
$1.38 |
$1.89 |
$1.74 |
$1.53 |
$1.54 |
$1.36 |
$1.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
236.27M |
235.29M |
244.45M |
327.45M |
315.66M |
433.95M |
551.24M |
566.00M |
561.73M |
544.29M |
511.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.39 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
237.75M |
233.68M |
326.83M |
318.23M |
311.60M |
555.47M |
533.63M |
537.34M |
558.81M |
521.77M |
483.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
97 |
239 |
177 |
500 |
470 |
863 |
1,037 |
912 |
916 |
794 |
998 |
| Normalized NOPAT Margin |
|
8.31% |
18.61% |
13.28% |
25.72% |
25.20% |
27.38% |
33.77% |
28.44% |
26.42% |
24.89% |
29.19% |
| Pre Tax Income Margin |
|
9.24% |
26.95% |
23.18% |
36.75% |
31.44% |
29.58% |
41.82% |
36.14% |
32.54% |
31.50% |
37.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.31 |
3.89 |
2.09 |
2.19 |
1.42 |
3.95 |
7.83 |
3.98 |
0.72 |
0.55 |
0.82 |
| NOPAT to Interest Expense |
|
1.18 |
2.69 |
1.20 |
2.19 |
1.09 |
3.63 |
6.16 |
3.13 |
0.59 |
0.43 |
0.64 |
| EBIT Less CapEx to Interest Expense |
|
1.32 |
3.31 |
1.76 |
2.14 |
1.35 |
3.76 |
7.76 |
3.95 |
0.70 |
0.53 |
0.80 |
| NOPAT Less CapEx to Interest Expense |
|
1.19 |
2.11 |
0.86 |
2.14 |
1.02 |
3.44 |
6.09 |
3.10 |
0.56 |
0.41 |
0.62 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
73.69% |
34.02% |
55.11% |
28.19% |
41.59% |
29.29% |
37.33% |
40.24% |
41.92% |
47.86% |
35.67% |
| Augmented Payout Ratio |
|
107.24% |
74.85% |
58.25% |
47.04% |
71.24% |
29.76% |
78.51% |
41.56% |
43.01% |
126.70% |
127.66% |
Quarterly Metrics And Ratios for First Horizon
This table displays calculated financial ratios and metrics derived from First Horizon's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
492,394,106.00 |
483,188,645.00 |
474,617,813.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
492,394,106.00 |
483,188,645.00 |
474,617,813.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.54 |
0.55 |
0.58 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.19% |
-4.66% |
-20.87% |
6.30% |
-8.88% |
-0.85% |
1.84% |
7.50% |
21.81% |
6.16% |
6.87% |
| EBITDA Growth |
|
-43.92% |
-22.44% |
-37.50% |
39.29% |
21.16% |
9.64% |
15.09% |
12.18% |
56.77% |
18.57% |
9.45% |
| EBIT Growth |
|
-46.55% |
-23.26% |
-38.82% |
44.85% |
17.98% |
12.20% |
18.85% |
22.42% |
62.86% |
20.00% |
10.03% |
| NOPAT Growth |
|
-29.37% |
-22.75% |
-37.99% |
57.04% |
-10.53% |
12.69% |
20.10% |
19.28% |
55.88% |
19.82% |
11.84% |
| Net Income Growth |
|
-29.37% |
-22.75% |
-37.99% |
57.04% |
-10.53% |
12.69% |
20.10% |
19.28% |
55.88% |
19.82% |
11.84% |
| EPS Growth |
|
-28.89% |
-23.26% |
-39.29% |
73.91% |
-9.38% |
24.24% |
32.35% |
25.00% |
75.86% |
29.27% |
20.00% |
| Operating Cash Flow Growth |
|
7,200.00% |
1,314.49% |
-149.18% |
-44.27% |
-47.67% |
-58.35% |
155.33% |
-151.41% |
107.33% |
-20.34% |
604.82% |
| Free Cash Flow Firm Growth |
|
13.29% |
187.66% |
156.61% |
58.49% |
-264.00% |
-130.60% |
-68.33% |
-248.46% |
146.52% |
87.77% |
-34.10% |
| Invested Capital Growth |
|
2.69% |
-23.22% |
-14.17% |
5.19% |
5.51% |
11.42% |
-3.99% |
13.28% |
0.08% |
2.90% |
-1.94% |
| Revenue Q/Q Growth |
|
2.83% |
2.38% |
-0.49% |
1.47% |
-11.85% |
11.39% |
2.22% |
7.11% |
-0.11% |
-2.93% |
2.90% |
| EBITDA Q/Q Growth |
|
-15.63% |
48.15% |
1.79% |
9.47% |
-26.60% |
34.06% |
6.84% |
6.71% |
2.57% |
1.39% |
-1.37% |
| EBIT Q/Q Growth |
|
-8.25% |
42.70% |
2.36% |
8.08% |
-25.27% |
35.71% |
8.42% |
11.33% |
-0.58% |
0.00% |
-0.58% |
| NOPAT Q/Q Growth |
|
33.80% |
3.68% |
3.55% |
9.31% |
-23.77% |
30.59% |
10.36% |
8.57% |
-0.38% |
0.38% |
3.01% |
| Net Income Q/Q Growth |
|
33.80% |
3.68% |
3.55% |
9.31% |
-23.77% |
30.59% |
10.36% |
8.57% |
-0.38% |
0.38% |
3.01% |
| EPS Q/Q Growth |
|
39.13% |
3.13% |
3.03% |
17.65% |
-27.50% |
41.38% |
9.76% |
11.11% |
2.00% |
3.92% |
1.89% |
| Operating Cash Flow Q/Q Growth |
|
-47.71% |
129.59% |
-117.90% |
359.33% |
-50.90% |
82.72% |
-76.22% |
-340.96% |
298.00% |
-29.80% |
110.43% |
| Free Cash Flow Firm Q/Q Growth |
|
85.28% |
2,860.00% |
-36.69% |
-116.14% |
-29.08% |
-132.05% |
165.51% |
-277.59% |
117.23% |
-161.02% |
452.90% |
| Invested Capital Q/Q Growth |
|
4.28% |
0.39% |
12.30% |
-10.53% |
4.60% |
6.01% |
-3.23% |
5.57% |
-7.59% |
9.00% |
-7.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
23.63% |
34.19% |
34.97% |
37.73% |
31.41% |
37.81% |
39.52% |
39.37% |
40.43% |
42.23% |
40.47% |
| EBIT Margin |
|
22.25% |
31.01% |
31.90% |
33.98% |
28.81% |
35.10% |
37.23% |
38.70% |
38.51% |
39.68% |
38.33% |
| Profit (Net Income) Margin |
|
23.75% |
24.05% |
25.03% |
26.96% |
23.32% |
27.34% |
29.52% |
29.92% |
29.84% |
30.86% |
30.89% |
| Tax Burden Percent |
|
106.74% |
77.56% |
78.46% |
79.36% |
80.95% |
77.89% |
79.29% |
77.33% |
77.49% |
77.78% |
80.59% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-6.74% |
22.44% |
21.54% |
20.64% |
19.05% |
22.11% |
20.71% |
22.67% |
22.51% |
22.22% |
19.41% |
| Return on Invested Capital (ROIC) |
|
6.42% |
5.49% |
5.07% |
6.88% |
5.57% |
6.31% |
6.58% |
6.98% |
7.44% |
7.26% |
7.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.42% |
5.49% |
5.07% |
6.88% |
5.57% |
6.31% |
6.58% |
6.98% |
7.44% |
7.26% |
7.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.81% |
3.63% |
3.90% |
2.83% |
2.51% |
3.24% |
3.79% |
3.53% |
3.74% |
4.31% |
3.81% |
| Return on Equity (ROE) |
|
9.23% |
9.12% |
8.98% |
9.71% |
8.08% |
9.55% |
10.37% |
10.51% |
11.18% |
11.57% |
11.64% |
| Cash Return on Invested Capital (CROIC) |
|
4.49% |
31.98% |
19.87% |
1.31% |
0.58% |
-4.86% |
10.07% |
-5.99% |
7.20% |
4.21% |
9.65% |
| Operating Return on Assets (OROA) |
|
0.96% |
1.31% |
1.23% |
1.34% |
1.12% |
1.37% |
1.45% |
1.52% |
1.59% |
1.66% |
1.62% |
| Return on Assets (ROA) |
|
1.03% |
1.01% |
0.96% |
1.06% |
0.91% |
1.07% |
1.15% |
1.18% |
1.23% |
1.29% |
1.31% |
| Return on Common Equity (ROCE) |
|
8.13% |
8.05% |
8.21% |
8.89% |
7.41% |
8.75% |
9.55% |
9.74% |
10.34% |
10.47% |
10.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.66% |
8.46% |
9.02% |
0.00% |
9.36% |
9.60% |
10.09% |
0.00% |
11.36% |
11.68% |
| Net Operating Profit after Tax (NOPAT) |
|
190 |
197 |
204 |
223 |
170 |
222 |
245 |
266 |
265 |
266 |
274 |
| NOPAT Margin |
|
23.75% |
24.05% |
25.03% |
26.96% |
23.32% |
27.34% |
29.52% |
29.92% |
29.84% |
30.86% |
30.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
45.75% |
45.42% |
43.93% |
44.01% |
48.97% |
43.97% |
43.86% |
42.52% |
39.30% |
42.92% |
44.42% |
| Operating Expenses to Revenue |
|
71.50% |
62.88% |
61.35% |
61.79% |
69.82% |
59.98% |
59.16% |
61.87% |
61.49% |
58.58% |
59.98% |
| Earnings before Interest and Taxes (EBIT) |
|
178 |
254 |
260 |
281 |
210 |
285 |
309 |
344 |
342 |
342 |
340 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
189 |
280 |
285 |
312 |
229 |
307 |
328 |
350 |
359 |
364 |
359 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.89 |
0.99 |
1.02 |
0.95 |
1.26 |
1.22 |
1.25 |
1.33 |
1.38 |
1.30 |
1.43 |
| Price to Tangible Book Value (P/TBV) |
|
1.11 |
1.24 |
1.28 |
1.18 |
1.57 |
1.52 |
1.55 |
1.65 |
1.71 |
1.61 |
1.77 |
| Price to Revenue (P/Rev) |
|
2.18 |
2.42 |
2.62 |
2.51 |
3.32 |
3.18 |
3.34 |
3.52 |
3.44 |
3.17 |
3.45 |
| Price to Earnings (P/E) |
|
4.37 |
4.97 |
5.47 |
4.80 |
14.35 |
13.21 |
13.09 |
13.40 |
12.31 |
11.00 |
11.55 |
| Dividend Yield |
|
4.44% |
4.04% |
3.90% |
3.92% |
3.00% |
3.09% |
2.85% |
2.65% |
2.51% |
2.72% |
2.50% |
| Earnings Yield |
|
22.89% |
20.12% |
18.29% |
20.82% |
6.97% |
7.57% |
7.64% |
7.47% |
8.12% |
9.09% |
8.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.69 |
0.73 |
0.81 |
0.72 |
0.94 |
0.93 |
0.98 |
1.00 |
1.04 |
0.99 |
1.07 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.60 |
2.78 |
3.71 |
2.88 |
4.02 |
4.25 |
4.31 |
4.54 |
4.17 |
4.25 |
4.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.33 |
8.30 |
12.18 |
8.80 |
11.60 |
11.94 |
11.72 |
12.20 |
10.62 |
10.54 |
10.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.99 |
9.07 |
13.44 |
9.64 |
12.77 |
13.06 |
12.70 |
12.90 |
11.15 |
11.04 |
10.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.84 |
11.11 |
16.25 |
11.52 |
16.16 |
16.52 |
16.02 |
16.40 |
14.30 |
14.17 |
13.71 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.94 |
4.32 |
6.80 |
6.51 |
10.12 |
17.37 |
13.62 |
35.01 |
22.72 |
26.50 |
13.87 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.65 |
1.99 |
3.78 |
55.83 |
164.50 |
0.00 |
9.54 |
0.00 |
14.46 |
23.77 |
10.93 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.42 |
0.64 |
0.41 |
0.50 |
0.61 |
0.52 |
0.61 |
0.50 |
0.58 |
0.46 |
| Long-Term Debt to Equity |
|
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
0.19 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
| Financial Leverage |
|
0.44 |
0.66 |
0.77 |
0.41 |
0.45 |
0.51 |
0.58 |
0.51 |
0.50 |
0.59 |
0.49 |
| Leverage Ratio |
|
9.00 |
9.00 |
9.34 |
9.12 |
8.90 |
8.96 |
9.02 |
8.93 |
9.10 |
8.95 |
8.90 |
| Compound Leverage Factor |
|
9.00 |
9.00 |
9.34 |
9.12 |
8.90 |
8.96 |
9.02 |
8.93 |
9.10 |
8.95 |
8.90 |
| Debt to Total Capital |
|
28.48% |
29.66% |
38.85% |
28.90% |
33.53% |
37.76% |
34.16% |
37.72% |
33.35% |
36.69% |
31.36% |
| Short-Term Debt to Total Capital |
|
19.62% |
20.73% |
30.83% |
19.73% |
24.81% |
26.12% |
24.62% |
28.77% |
23.72% |
27.88% |
21.78% |
| Long-Term Debt to Total Capital |
|
8.85% |
8.93% |
8.02% |
9.17% |
8.72% |
11.64% |
9.54% |
8.95% |
9.63% |
8.82% |
9.58% |
| Preferred Equity to Total Capital |
|
4.00% |
3.99% |
2.91% |
3.25% |
3.11% |
2.93% |
3.03% |
2.35% |
2.54% |
4.96% |
4.95% |
| Noncontrolling Interests to Total Capital |
|
2.27% |
2.26% |
2.01% |
2.25% |
2.15% |
2.03% |
2.10% |
1.99% |
2.15% |
1.97% |
2.14% |
| Common Equity to Total Capital |
|
65.25% |
64.09% |
56.22% |
65.60% |
61.21% |
57.28% |
60.71% |
57.94% |
61.95% |
56.38% |
61.55% |
| Debt to EBITDA |
|
3.01 |
3.37 |
5.82 |
3.55 |
4.15 |
4.84 |
4.08 |
4.61 |
3.40 |
3.92 |
3.02 |
| Net Debt to EBITDA |
|
0.52 |
0.36 |
2.84 |
0.44 |
1.37 |
2.36 |
2.02 |
2.21 |
1.38 |
1.95 |
1.07 |
| Long-Term Debt to EBITDA |
|
0.94 |
1.01 |
1.20 |
1.13 |
1.08 |
1.49 |
1.14 |
1.09 |
0.98 |
0.94 |
0.92 |
| Debt to NOPAT |
|
4.04 |
4.51 |
7.76 |
4.65 |
5.79 |
6.70 |
5.58 |
6.20 |
4.58 |
5.26 |
4.04 |
| Net Debt to NOPAT |
|
0.70 |
0.49 |
3.80 |
0.57 |
1.91 |
3.27 |
2.76 |
2.97 |
1.86 |
2.62 |
1.44 |
| Long-Term Debt to NOPAT |
|
1.26 |
1.36 |
1.60 |
1.48 |
1.51 |
2.06 |
1.56 |
1.47 |
1.32 |
1.26 |
1.23 |
| Noncontrolling Interest Sharing Ratio |
|
11.91% |
11.76% |
8.57% |
8.48% |
8.35% |
8.43% |
7.92% |
7.35% |
7.48% |
9.49% |
9.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-150 |
4,140 |
2,621 |
-423 |
-546 |
-1,267 |
830 |
-1,474 |
254 |
-155 |
547 |
| Operating Cash Flow to CapEx |
|
2,807.69% |
8,380.00% |
-1,363.64% |
6,483.33% |
1,123.53% |
3,877.78% |
922.22% |
-2,500.00% |
5,657.14% |
3,475.00% |
3,078.95% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.32 |
9.24 |
5.65 |
-0.86 |
-1.25 |
-3.31 |
2.06 |
-3.66 |
0.68 |
-0.46 |
1.55 |
| Operating Cash Flow to Interest Expense |
|
0.78 |
1.87 |
-0.32 |
0.79 |
0.44 |
0.91 |
0.21 |
-0.50 |
1.06 |
0.82 |
1.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.75 |
1.85 |
-0.35 |
0.78 |
0.40 |
0.89 |
0.18 |
-0.52 |
1.04 |
0.80 |
1.60 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
5.77 |
5.76 |
5.45 |
5.61 |
5.48 |
5.51 |
5.59 |
5.80 |
6.12 |
6.26 |
6.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12,990 |
13,041 |
14,645 |
13,103 |
13,706 |
14,530 |
14,060 |
14,843 |
13,717 |
14,951 |
13,787 |
| Invested Capital Turnover |
|
0.27 |
0.23 |
0.20 |
0.26 |
0.24 |
0.23 |
0.22 |
0.23 |
0.25 |
0.24 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
340 |
-3,943 |
-2,417 |
646 |
716 |
1,489 |
-585 |
1,740 |
11 |
421 |
-273 |
| Enterprise Value (EV) |
|
9,013 |
9,536 |
11,912 |
9,380 |
12,831 |
13,533 |
13,780 |
14,809 |
14,267 |
14,760 |
14,684 |
| Market Capitalization |
|
7,558 |
8,304 |
8,409 |
8,194 |
10,590 |
10,133 |
10,682 |
11,480 |
11,768 |
10,997 |
12,169 |
| Book Value per Share |
|
$15.17 |
$15.06 |
$15.06 |
$16.04 |
$15.83 |
$15.95 |
$16.83 |
$16.94 |
$17.26 |
$17.44 |
$17.88 |
| Tangible Book Value per Share |
|
$12.13 |
$12.02 |
$11.99 |
$12.93 |
$12.71 |
$12.80 |
$13.61 |
$13.74 |
$13.98 |
$14.12 |
$14.51 |
| Total Capital |
|
12,990 |
13,041 |
14,645 |
13,103 |
13,706 |
14,530 |
14,060 |
14,843 |
13,717 |
14,951 |
13,787 |
| Total Debt |
|
3,699 |
3,868 |
5,690 |
3,787 |
4,595 |
5,486 |
4,803 |
5,599 |
4,575 |
5,486 |
4,324 |
| Total Long-Term Debt |
|
1,150 |
1,165 |
1,175 |
1,202 |
1,195 |
1,691 |
1,342 |
1,328 |
1,321 |
1,318 |
1,321 |
| Net Debt |
|
640 |
417 |
2,782 |
465 |
1,520 |
2,679 |
2,377 |
2,685 |
1,855 |
2,727 |
1,538 |
| Capital Expenditures (CapEx) |
|
13 |
10 |
11 |
6.00 |
17 |
9.00 |
9.00 |
8.00 |
7.00 |
8.00 |
19 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
3,699 |
3,868 |
5,690 |
3,787 |
4,595 |
5,486 |
4,803 |
5,599 |
4,575 |
5,486 |
4,324 |
| Total Depreciation and Amortization (D&A) |
|
11 |
26 |
25 |
31 |
19 |
22 |
19 |
6.00 |
17 |
22 |
19 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.31 |
$0.33 |
$0.34 |
$0.40 |
$0.30 |
$0.41 |
$0.46 |
$0.50 |
$0.52 |
$0.54 |
$0.55 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
548.41M |
554.98M |
543.98M |
534.22M |
540.32M |
517.12M |
508.13M |
504.86M |
505.13M |
480.31M |
474.84M |
| Adjusted Diluted Earnings per Share |
|
$0.32 |
$0.33 |
$0.34 |
$0.40 |
$0.29 |
$0.41 |
$0.45 |
$0.50 |
$0.51 |
$0.53 |
$0.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
561.73M |
557.87M |
547.09M |
537.97M |
544.29M |
523.42M |
513.61M |
510.35M |
511.11M |
486.87M |
480.10M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
558.81M |
546.87M |
535.89M |
530.14M |
521.77M |
507.23M |
507.75M |
492.39M |
483.19M |
474.62M |
473.78M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
125 |
197 |
204 |
223 |
170 |
222 |
245 |
266 |
265 |
266 |
274 |
| Normalized NOPAT Margin |
|
15.58% |
24.05% |
25.03% |
26.96% |
23.32% |
27.34% |
29.52% |
29.92% |
29.84% |
30.86% |
30.89% |
| Pre Tax Income Margin |
|
22.25% |
31.01% |
31.90% |
33.98% |
28.81% |
35.10% |
37.23% |
38.70% |
38.51% |
39.68% |
38.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.38 |
0.57 |
0.56 |
0.57 |
0.48 |
0.74 |
0.77 |
0.85 |
0.91 |
1.01 |
0.96 |
| NOPAT to Interest Expense |
|
0.41 |
0.44 |
0.44 |
0.45 |
0.39 |
0.58 |
0.61 |
0.66 |
0.71 |
0.79 |
0.77 |
| EBIT Less CapEx to Interest Expense |
|
0.35 |
0.54 |
0.54 |
0.56 |
0.44 |
0.72 |
0.74 |
0.83 |
0.89 |
0.99 |
0.91 |
| NOPAT Less CapEx to Interest Expense |
|
0.38 |
0.42 |
0.42 |
0.44 |
0.35 |
0.56 |
0.59 |
0.64 |
0.69 |
0.77 |
0.72 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
41.92% |
45.10% |
53.21% |
47.67% |
47.86% |
45.67% |
42.56% |
39.87% |
35.67% |
33.21% |
32.68% |
| Augmented Payout Ratio |
|
43.01% |
64.34% |
106.00% |
104.42% |
126.70% |
147.25% |
116.05% |
122.59% |
127.66% |
108.83% |
114.94% |
Key Financial Trends
First Horizon’s financial statements show a banking business that has strengthened its earnings and loan base since 2022, although results remain sensitive to funding costs, deposit trends and balance-sheet liquidity. The latest data covers the quarter ended June 30, 2026.
- Earnings have improved. Consolidated net income increased to $274 million in Q2 2026 from $204 million in Q2 2024 and $245 million in Q2 2025. Reported diluted EPS was $0.54 in Q2 2026, compared with $0.34 in Q2 2024 and $0.45 in Q2 2025.
- Net interest income has remained resilient. Net interest income was $676 million in Q2 2026, up from $629 million in Q2 2024 and $641 million in Q2 2025. This suggests First Horizon has maintained its core banking spread despite elevated funding costs.
- The loan portfolio has expanded. Loans and leases increased to $65.3 billion at June 30, 2026, from $62.8 billion two years earlier and $61.8 billion at September 30, 2022. Continued loan growth can support future interest income if credit quality remains stable.
- Credit-loss provisions have declined substantially. The provision for credit losses fell to $15 million in Q2 2026 from $30 million in Q2 2025 and $55 million in Q2 2024. The lower provision contributed directly to the improvement in pretax income, although investors should confirm that the decline reflects stable credit performance rather than overly optimistic provisioning.
- Operating cash flow rebounded sharply. Net cash from operating activities rose to $585 million in Q2 2026 from $83 million in Q2 2025 and negative $150 million in Q2 2024. The latest result was helped by a $726 million favorable change in operating assets and liabilities.
- Capital returns remain meaningful. First Horizon repurchased $121 million of common stock and paid $95 million in dividends during Q2 2026. These distributions may support per-share value and shareholder income, provided capital levels remain comfortably above regulatory requirements.
- Common equity and retained earnings have grown over the longer term. Total common equity was $8.5 billion at June 30, 2026, up from $7.0 billion at September 30, 2022. Retained earnings also increased to $5.4 billion from $3.3 billion over the same period.
- Deposits have recovered from 2023 lows but the mix has changed. Total deposits reached approximately $68.1 billion in Q2 2026, compared with $65.4 billion in Q2 2024 and $65.0 billion in Q3 2022. However, non-interest-bearing deposits declined to $16.0 billion from $25.8 billion in Q3 2022, while interest-bearing deposits increased to $52.1 billion, potentially raising funding costs.
- Liquidity and securities activity remain significant. First Horizon held $1.0 billion of cash, $594 million of federal funds sold and $1.2 billion of interest-bearing deposits at other banks at the end of Q2 2026. The bank also recorded a $753 million investing cash outflow, primarily from purchasing $996 million of investment securities.
- Non-interest expenses are rising faster than revenue recently. Q2 2026 non-interest expense increased to $532 million from $491 million in Q2 2025, while total revenue rose from $830 million to $887 million. Salaries and employee benefits increased 5.3% year over year, and occupancy and equipment expense rose 7.4%, which could limit operating leverage.
- Funding costs remain elevated. Interest expense was $354 million in Q2 2026, including $296 million of deposit interest expense. Although total interest expense declined from $403 million in Q2 2024, it increased from $337 million in Q1 2026, highlighting the ongoing sensitivity of earnings to deposit pricing and interest rates.
- Debt reliance is higher than in 2022. Short-term debt stood at $3.0 billion at June 30, 2026, more than double the $1.4 billion reported at September 30, 2022. While short-term debt has declined from the $6.9 billion recorded in Q2 2023, reliance on wholesale funding can increase liquidity and refinancing risk.
- Accumulated other comprehensive losses remain a drag on reported equity. Accumulated other comprehensive income was negative $846 million in Q2 2026. Although this is an improvement from the negative $1.6 billion recorded in Q3 2023, unrealized losses can continue to pressure tangible capital and book-value metrics.
- The supplied Q2 2026 income statement contains a material inconsistency. It reports consolidated net income of $274 million, but also lists $520 million of net income attributable to common shareholders, which does not reconcile after preferred dividends and noncontrolling interest. Investors should rely on the company’s filed statements or later restatements before using the common-income figure for valuation.
Overall, First Horizon’s recent trend is generally constructive: loan balances, operating cash flow and consolidated earnings have improved, while credit-loss provisions have fallen. The main risks are rising operating costs, a more expensive deposit mix, increased short-term debt and the need to verify the latest common-shareholder income data.
09/03/26 05:03 PM ETAI Generated. May Contain Errors.