FIRST HORIZON CORP
For the period ended Sep 30, 2024. Filed Nov 7, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 7, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Capital
PART I, ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A)
Table of Contents
Capital
Management’s objectives are to provide capital sufficient to cover the risks inherent in FHN’s businesses, to maintain excess capital to well-capitalized standards, and to ensure ready access to the capital markets.
Total equity was $9.3 billion at both September 30, 2024 and December 31, 2023. Significant changes included net income of $624 million and an increase of $199 million in AOCI, offset by $462 million in common stock repurchases, $270 million in common and preferred
dividends, and $100 million from the Series D Preferred Stock redemption.
The following tables provide a reconciliation of shareholders’ equity from the Consolidated Balance Sheets to Common Equity Tier 1, Tier 1 and Total Regulatory Capital as well as certain selected capital ratios:
Table I.2.17
REGULATORY CAPITAL DATA
| (Dollars in millions) | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Shareholders’ equity | $9,021 | $8,996 |
| Modified CECL transitional amount (a) | 28 | 57 |
| FHN non-cumulative perpetual preferred stock | (426) | (520) |
| Common equity tier 1 before regulatory adjustments | $8,623 | $8,533 |
| Regulatory adjustments: | ||
| Disallowed goodwill and other intangibles | (1,588) | (1,617) |
| Net unrealized (gains) losses on securities available for sale | 669 | 836 |
| Net unrealized (gains) losses on pension and other postretirement plans | 266 | 273 |
| Net unrealized (gains) losses on cash flow hedges | 54 | 79 |
| Common equity tier 1 | $8,024 | $8,104 |
| FHN non-cumulative perpetual preferred stock | 426 | 426 |
| Qualifying noncontrolling interest— First Horizon Bank preferred stock | 295 | 295 |
| Tier 1 capital | $8,745 | $8,825 |
| Tier 2 capital | 1,176 | 1,097 |
| Total regulatory capital | $9,921 | $9,922 |
| Risk-Weighted Assets | ||
| First Horizon Corporation | $71,463 | $71,074 |
| First Horizon Bank | 70,730 | 70,635 |
| Average Assets for Leverage | ||
| First Horizon Corporation | 82,138 | 82,540 |
| First Horizon Bank | 81,302 | 81,898 |
| 97 | 3Q24 FORM 10-Q REPORT |
PART I, ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A)
Table of Contents
Table I.2.18
REGULATORY RATIOS & AMOUNTS
| September 30, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| Ratio · Amount · Ratio · Amount | |||||
| First Horizon Corporation | 11.23% | $8,024 | 11.40% | $8,104 | |
| First Horizon Bank | 11.23 | 7,943 | 11.40 | 8,055 | |
| First Horizon Corporation | 12.24 | 8,745 | 12.42 | 8,825 | |
| First Horizon Bank | 11.65 | 8,238 | 11.82 | 8,350 | |
| Total | |||||
| First Horizon Corporation | 13.88 | 9,921 | 13.96 | 9,922 | |
| First Horizon Bank | 13.10 | 9,268 | 13.17 | 9,303 | |
| Tier 1 Leverage | |||||
| First Horizon Corporation | 10.65 | 8,745 | 10.69 | 8,825 | |
| First Horizon Bank | 10.13 | 8,238 | 10.20 | 8,350 | |
| Other Capital Ratios | |||||
| Total period-end equity to period-end assets | 11.27 | 11.38 | |||
| Tangible common equity to tangible assets (b) | 8.56 | 8.48 | |||
| Adjusted tangible common equity to risk-weighted assets (b) | 10.63 | 10.72 | |||
(a)The modified CECL transitional amount includes the impact to retained earnings from the initial adoption of CECL plus 25% of the change in the adjusted allowance for credit losses since FHN’s initial adoption of CECL through December 31, 2021. For September 30, 2024 and December 31, 2023, 25% and 50%, respectively, of the full amount is phased out and not included in Common Equity Tier 1 capital.
(b)Tangible common equity to tangible assets and adjusted tangible common equity to risk-weighted assets are non-GAAP measures and are reconciled to total equity to total assets (GAAP) in the Non-GAAP to GAAP Reconciliation - Table I.2.26.
Banking regulators define minimum capital ratios for bank holding companies and their bank subsidiaries. Based on the capital rules and definitions prescribed by the banking regulators, should any depository institution’s capital ratios decline below predetermined levels, it would become subject to a series of increasingly restrictive regulatory actions.
The system categorizes a depository institution’s capital position into one of five categories ranging from well-capitalized to critically under-capitalized. For an institution the size of FHN to qualify as well-capitalized, Common Equity Tier 1, Tier 1 Capital, Total Capital, and Leverage capital ratios must be at least 6.50%, 8.00%, 10.00%, and 5.00%, respectively. Furthermore, a capital conservation buffer of 50 basis points above these levels must be maintained on the Common Equity Tier 1, Tier 1 Capital and Total Capital ratios to avoid restrictions on dividends, share repurchases and certain discretionary bonuses.
As of September 30, 2024, both FHN and First Horizon Bank had sufficient capital to qualify as well-capitalized institutions and to meet the capital conservation buffer
requirement. Capital ratios for both FHN and First Horizon Bank are calculated under the final rule issued by the banking regulators in 2020 to delay the effects of CECL on regulatory capital for two years, followed by a three-year transition period.
For both FHN and First Horizon Bank, the risk-based regulatory capital ratios decreased at the end of third quarter 2024 relative to year-end 2023 primarily from the impact of common share repurchases and an increase in risk-weighted assets. The Tier 1 Leverage ratio for FHN and First Horizon Bank decreased from year-end 2023 largely as a result of common share repurchases. The Series D Preferred Stock redemption in second quarter 2024 did not impact FHN's regulatory capital ratios as it did not qualify as Tier 1 capital because the earliest redemption date was less than five years from the issuance date.
For the remainder of 2024 and in 2025, capital ratios are expected to remain above well-capitalized standards plus the required capital conservation buffer.
Common Stock Purchases
FHN may purchase shares of its common stock from time to time, subject to legal and regulatory restrictions. FHN's Board has authorized the common stock purchase program described below. FHN’s Board has not authorized a preferred stock purchase program.
January 2024 General Purchase Program
On January 23, 2024, FHN announced that its Board of Directors had approved a $650 million common share purchase program that was scheduled to expire on January 31, 2025. Purchases could be made in the open market or through privately negotiated transactions,
| 98 | 3Q24 FORM 10-Q REPORT |
PART I, ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A)
Table of Contents
including under Rule 10b5-1 plans as well as accelerated share repurchase and other structured transactions. The timing and exact amount of common share repurchases were at the discretion of senior management and were subject to various factors, including FHN's capital position, financial performance, expected capital impacts of strategic initiatives, market conditions, business conditions, and regulatory considerations. Absent a Rule 10b5-1 plan, FHN did not intend to purchase shares under this program during blackout periods when senior
executives were prohibited from purchasing FHN stock on the open market.
As of September 30, 2024, $441 million in purchases had been made life-to-date under the 2024 program at an average price per share of $15.03, or $15.01 excluding commissions. Program purchases made during the quarter ended September 30, 2024 are summarized in the following table.
Table I.2.19
COMMON STOCK PURCHASES—JANUARY 2024 PROGRAM
| (Dollar values and volume in thousands, except per share data) | Total numberof sharespurchased | Average pricepaid per share (a) | Total number ofshares purchasedas part of publiclyannounced programs | Maximum approximate dollar value that may yet be purchased under the programs |
|---|---|---|---|---|
| July 1 to July 31 | 990 | $16.64 | 990 | $267,264 |
| August 1 to August 31 | 3,245 | 15.56 | 3,245 | 216,781 |
| September 1 to September 30 | 501 | 15.69 | 501 | 208,921 |
| Total | 4,736 | $15.80 | 4,736 |
(a) Represents total costs including commissions paid. Average price paid does not reflect the one percent excise tax charged on public company share repurchases.
October 2024 General Purchase Program
On October 29, 2024, FHN announced that its Board of Directors had approved a new $1.0 billion common share purchase program to replace the January 2024 program discussed above. The new October program is scheduled to expire on January 31, 2026. The January 2024 program discussed above was terminated effective the close of business on October 29, 2024. Purchases under the new program may be made in the open market or through privately negotiated transactions, including under Rule 10b5-1 plans as well as accelerated share repurchase and other structured transactions. The timing and exact amount of common share repurchases are at the discretion of senior management and are subject to various factors, including FHN's capital position, financial performance, expected capital impacts of strategic initiatives, market conditions, business conditions, and
regulatory considerations. Absent a Rule 10b5-1 plan, FHN does not purchase shares under this program during blackout periods when senior executives are prohibited from purchasing FHN stock on the open market.
Stock Award Purchases
As authorized by the Board's Compensation Committee, FHN makes automatic stock purchases by withholding stock-based award shares to cover tax obligations associated with those awards. Those limited, off-market purchases are not associated with an announced purchase program and are made any time an associated tax obligation arises, whether or not a blackout period is in effect. Tax withholding purchases made during the quarter ended September 30, 2024 are summarized in the following table.
Table I.2.20
COMMON STOCK PURCHASES—TAX WITHHOLDING FOR STOCK AWARDS
| (Dollar values and volume in thousands, except per share data) | Total numberof sharespurchased | Average pricepaid per share | Total number ofshares purchasedas part of publiclyannounced programs | Maximum number of shares that may yet be purchased under the programs |
|---|---|---|---|---|
| July 1 to July 31 | 0.1 | $15.77 | N/A | N/A |
| August 1 to August 31 | 3.4 | 14.75 | N/A | N/A |
| September 1 to September 30 | 3.2 | 15.73 | N/A | N/A |
| Total | 6.7 | $15.23 | N/A |
| 99 | 3Q24 FORM 10-Q REPORT |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.