FHN · First Horizon Corp

$24.73 +0.70 (+2.89%)

S&P 400 member Russell 1000 member Rebalance outlook locked

Market Cap

$11.35B

473.78M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue

$3.42B +7.2%

FY2025

Net Income

$982M +26.7%

FY2025

Diluted EPS

$1.87 +37.5%

FY2025

Operating Cash Flow

$628M -50.5%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009	FY2008
Revenue	+2.2%	—	+11.4%	$3.53B	$3.42B	$3.19B	$3.47B	$3.21B	—	—	$1.82B	$1.94B	$1.33B	$1.27B	$1.16B	$1.15B	$1.17B	$1.28B	$1.44B	$1.39B	$1.13B	$1.28B
Interest & Dividend Income	+25.7%	+18.0%	+5.0%	$1.73B	—	—	—	—	—	—	$1.62B	$1.55B	$989.93M	$817.91M	$736.41M	$709.25M	$732.05M	$798.95M	$832.44M	$880.29M	$992.94M	$1.61B
Net Interest Income	+3.1%	+9.5%	+14.9%	$2.69B	$2.62B	$2.51B	$2.54B	$2.39B	$1.99B	$1.66B	$1.21B	$1.22B	$842.31M	$729.08M	$653.72M	$627.72M	$637.37M	$688.67M	$700.83M	$730.84M	$776.47M	$895.08M
Noninterest Income	-0.7%	-11.8%	+4.4%	$833M	$797M	$679M	$927M	$815M	$1.08B	$1.49B	$654M	$723M	$490.22M	$552.44M	$517.33M	$550.04M	$584.58M	$671.33M	$786.01M	$932.73M	$1.23B	$1.47B
Amortization of Intangibles	-9.3%	-1.0%	+21.9%	$34M	$38M	$44M	$47M	$51M	$56M	$40M	$25M	$26M	$8.73M	$5.2M	$5.25M	$4.17M	$3.91M	$3.91M	$4.02M	$4.15M	$4.35M	$8.23M
Depreciation & Amortization	-9.0%	+6.8%	+0.5%	$65M	$64M	$101M	$102M	$85M	$45M	$46M	$65M	$59M	$70.92M	$64.67M	$60.74M	$56.89M	$71.61M	$117.97M	$89.32M	$82.5M	—	—
Restructuring Charges	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	$7.01M	$5.3M	$24.86M	—	—	—	—
Interest Expense	+75.2%	+46.0%	+34.2%	$1.47B	$1.56B	$1.84B	$1.56B	$291M	$164M	$236M	$414M	$326M	$147.62M	$88.83M	$82.69M	$81.53M	$94.68M	$110.29M	$131.61M	$149.45M	$216.47M	$711.64M
Interest Income	+16.0%	+17.1%	—	$4.16B	$4.19B	$4.35B	$4.1B	$2.68B	$2.16B	$1.9B	$1.62B	$1.55B	—	—	—	—	—	—	—	—	—	—
Investment Income (Loss)	-66.5%	-50.6%	—	—	—	—	—	—	—	—	—	$52K	$592K	$1.34M	$1.38M	$2.87M	$1.76M	$693K	$36.16M	—	—	—
Pretax Income	+3.4%	+6.5%	+28.0%	$1.37B	$1.28B	$1.01B	$1.13B	$1.16B	$1.28B	$933M	$586M	$714.11M	$308.87M	$345.32M	$108.25M	$318.23M	$18.43M	-$101.71M	$149.85M	$51.75M	-$405.95M	-$328.84M
Income Tax	+4.5%	+30.0%	+38.4%	$297M	$282M	$211M	$212M	$247M	$274M	$76M	$134M	$157M	$131.89M	$106.81M	$10.94M	$84.19M	-$19.39M	-$85.26M	$15.84M	-$21.18M	-$170.72M	-$154.41M
Net Income	+2.9%	+3.1%	+27.6%	$1.05B	$982M	$775M	$897M	$900M	$999M	$845M	$441M	$545M	$165.52M	$227.05M	$85.88M	$222.52M	$26.9M	-$27.76M	$131.2M	$50.2M	-$269.84M	-$191.99M
Net Margin	—	—	—	—	28.72%	24.29%	25.87%	28.06%	—	—	24.27%	28.15%	12.42%	17.87%	7.39%	19.34%	2.31%	-2.17%	9.09%	3.6%	-23.86%	-14.96%
Net Income Attributable to Noncontrolling Interests	+10.1%	+5.9%	+3.4%	$16M	$16M	$19M	$19M	$12M	$11M	$12M	$11M	$12M	$11.47M	$11.47M	$11.43M	$11.53M	$11.47M	$11.46M	$11.43M	$11.4M	$11.4M	$14.02M
Net Income Available to Common Stockholders	+3.3%	+3.1%	+28.2%	$1.03B	$956M	$738M	$865M	$868M	$962M	$822M	$435M	$539M	$159.32M	$220.85M	$79.68M	$216.32M	$21.07M	-$27.76M	$131.2M	-$57.77M	-$329.42M	-$199.4M
Comprehensive Income	—	+6.6%	+36.0%	$1.12B	$1.3B	$835M	$1.08B	-$180M	$851M	$944M	$578M	$492M	$147.89M	$193.58M	$59.93M	$184.28M	$23.24M	-$43.95M	$128.59M	$36.86M	—	—
EPS (Basic) USD/shares	+5.3%	-0.1%	+18.7%	$2.11	$1.89	$1.37	$1.58	$1.62	$1.76	$1.90	$1.39	$1.66	$0.66	$0.95	$0.34	$0.92	$0.09	-$0.11	$0.50	-$0.25	-$1.41	-$0.96
EPS (Diluted) USD/shares	+6.9%	-0.2%	+18.6%	$2.08	$1.87	$1.36	$1.54	$1.53	$1.74	$1.89	$1.38	$1.65	$0.65	$0.94	$0.34	$0.91	$0.09	-$0.11	$0.50	-$0.25	-$1.41	-$0.96
Shares Outstanding (Basic Avg) shares	-1.9%	+3.2%	+8.0%	—	505.13M	540.32M	548.41M	535.03M	546.35M	432.13M	313.64M	324.38M	241.44M	232.7M	234.19M	235M	237.97M	248.35M	260.57M	235.7M	234.43M	206.68M
Shares Outstanding (Diluted Avg) shares	-3.3%	+3.3%	+8.0%	—	511.11M	544.29M	561.73M	566M	551.24M	433.72M	315.66M	327.45M	244.45M	235.29M	236.27M	236.74M	239.79M	248.35M	262.86M	235.7M	234.43M	206.68M

Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $2.68B in buybacks, $2.59B in dividends.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue

—

Peer median 11.74×

EV/EBIT

—

P/E (TTM)

11.52×

Peer median 12.50×

Peer medians compare against the 116 similar-size Banks - Regional companies (of 285 listed).

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component	FY2025	FY2024	FY2023	FY2022
Commercial Consumer And Wealth Segment	$3,033,000,000	$2,992,000,000	$2,931,000,000	$2,742,000,000
Wholesale Segment	$489,000,000	$424,000,000	$351,000,000	$512,000,000
Corporate	-$103,000,000	-$226,000,000	$185,000,000	-$47,000,000

By Product & Service (USD)

Component	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Underwriting Portfolio Advisory and Other Noninterest Income	$40,000,000	$42,000,000	$42,000,000	$43,000,000	$44,000,000	$39,000,000	$34,000,000	$29,000,000

Key facts CIK 36966 CUSIP 320517105 13F (30d) 477 filings 456 filers Visit website Investor relations