FIRST HORIZON CORP
For the period ended Sep 30, 2025. Filed Nov 6, 2025.
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, 2025 · Filed Nov 6, 2025
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 $9.2 billion and $9.1 billion at September 30, 2025 and December 31, 2024, respectively. Significant changes included net income of $732 million and an increase of $279 million in AOCI, offset by
$583 million in common stock repurchases, $252 million in common and preferred dividends, and $80 million from the Series B 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, 2025 | December 31, 2024 |
|---|---|---|
| FHN shareholders’ equity | $8,949 | $8,816 |
| Modified CECL transitional amount (a) | — | 28 |
| FHN non-cumulative perpetual preferred stock | (349) | (426) |
| Common equity tier 1 before regulatory adjustments | $8,600 | $8,418 |
| Regulatory adjustments: | ||
| Disallowed goodwill and other intangibles | $(1,555) | $(1,578) |
| Net unrealized (gains) losses on securities available for sale | 557 | 782 |
| Net unrealized (gains) losses on pension and other postretirement plans | 246 | 252 |
| Net unrealized (gains) losses on cash flow hedges | 46 | 94 |
| Disallowed deferred tax assets | — | (1) |
| Common equity tier 1 | $7,894 | $7,967 |
| FHN non-cumulative perpetual preferred stock | 349 | 426 |
| Qualifying noncontrolling interest— First Horizon Bank preferred stock | 295 | 295 |
| Tier 1 capital | $8,538 | $8,688 |
| Tier 2 capital | 1,379 | 1,442 |
| Total regulatory capital | $9,917 | $10,130 |
| Risk-Weighted Assets | ||
| First Horizon Corporation | $72,008 | $71,108 |
| First Horizon Bank | 71,119 | 70,418 |
| Average Assets for Leverage | ||
| First Horizon Corporation | $81,552 | $81,645 |
| First Horizon Bank | 80,587 | 80,791 |
Table I.2.18
REGULATORY RATIOS & AMOUNTS
| September 30, 2025 · December 31, 2024 | |||||
|---|---|---|---|---|---|
| (Dollars in millions) · Ratio · Amount · Ratio · Amount | |||||
| First Horizon Corporation | 10.96% | $7,894 | 11.20% | $7,967 | |
| First Horizon Bank | 11.38 | 8,093 | 11.12 | 7,834 | |
| First Horizon Corporation | 11.86 | 8,538 | 12.22 | 8,688 | |
| First Horizon Bank | 11.79 | 8,388 | 11.54 | 8,129 | |
| Total | |||||
| First Horizon Corporation | 13.77 | 9,917 | 14.25 | 10,130 | |
| First Horizon Bank | 13.53 | 9,619 | 13.38 | 9,424 | |
| Tier 1 Leverage | |||||
| First Horizon Corporation | 10.47 | 8,538 | 10.64 | 8,688 | |
| First Horizon Bank | 10.41 | 8,388 | 10.06 | 8,129 | |
| Other Capital Ratios | |||||
| Total period-end equity to period-end assets | 11.11 | 11.09 | |||
| Tangible common equity to tangible assets (b) | 8.55 | 8.37 | |||
| 98 | 3Q25 FORM 10-Q REPORT |
PART I, ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A)
Table of Contents
(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 December 31, 2024, 25% of the full amount was phased out and not included in Common Equity Tier 1 capital.
(b)Tangible common equity to tangible assets is a non-GAAP measure and is 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 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, 2025, both FHN and First Horizon Bank had sufficient capital to qualify as well-capitalized
institutions and to meet the capital conservation buffer requirement. For December 31, 2024, capital ratios for both FHN and First Horizon Bank were 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 FHN, the risk-based regulatory capital and Tier 1 leverage ratios decreased at the end of third quarter 2025 relative to year-end 2024 primarily from the impact of common share repurchases and the Series B Preferred Stock redemption, partially offset by net income less dividends. For First Horizon Bank, the risk-based regulatory capital ratios increased from year-end 2024 largely from the impact of net income less dividends. The Tier 1 leverage ratio for First Horizon Bank increased from year-end 2024 largely from the impact of net income less dividends and a decrease in average assets.
For the remainder of 2025 and in 2026, capital ratios are expected to remain above well-capitalized standards plus the required capital conservation buffer.
Common Stock Purchase Programs
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 programs described below. FHN’s Board has not authorized a preferred stock purchase program.
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 $650 million January 2024 program. The October 2024 program was scheduled to expire on January 31, 2026. Purchases under this program could 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 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.
As of September 30, 2025, $688 million in purchases had been made life-to-date under the October 2024 program at an average price per share of $20.84, or $20.82 excluding commissions. Program purchases made during the quarter ended September 30, 2025 are summarized in the following table.
Table I.2.19
COMMON STOCK PURCHASES—OCTOBER 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 | 1,150 | $22.36 | 1,150 | $476,195 |
| August 1 to August 31 | 5,250 | 21.93 | 5,250 | 361,083 |
| September 1 to September 30 | 2,188 | 22.50 | 2,188 | 311,872 |
| Total | 8,588 | $22.13 | 8,588 |
| 99 | 3Q25 FORM 10-Q REPORT |
PART I, ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A)
Table of Contents
(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 2025 General Purchase Program
On October 27, 2025, FHN announced that its Board of Directors had approved a new $1.2 billion common share purchase program, effective immediately, to replace the October 2024 program discussed above. The new 2025 program is scheduled to expire on January 31, 2027. The October 2024 program discussed above, which had approximately $180 million of remaining authorization, was terminated effective the close of business on October 27, 2025. 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.
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, 2025 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 | 0.9 | $21.85 | N/A | N/A |
| August 1 to August 31 | 8.4 | 21.68 | N/A | N/A |
| September 1 to September 30 | 6.7 | 22.24 | N/A | N/A |
| Total | 16.0 | $21.92 | N/A |
| 100 | 3Q25 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.