Biggest changeMANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents Table 7.2 AVERAGE BALANCES, NET INTEREST INCOME AND YIELDS/RATES (Dollars in millions) 2024 2023 2022 Assets: Average Balance Interest Income/Expense Yield/Rate Average Balance Interest Income/Expense Yield/Rate Average Balance Interest Income/Expense Yield/Rate Loans and leases: Commercial loans and leases $ 47,429 $ 3,166 6.68 % $ 46,175 $ 2,958 6.41 % $ 43,691 $ 1,823 4.18 % Consumer loans 14,576 720 4.93 13,994 630 4.48 12,261 479 3.89 Total loans and leases 62,005 3,886 6.27 60,169 3,588 5.96 55,952 2,302 4.11 Loans held for sale 472 36 7.61 664 51 7.71 884 39 4.41 Investment securities 9,386 244 2.60 9,912 250 2.52 9,976 200 2.01 Trading securities 1,399 85 6.12 1,179 78 6.62 1,438 58 4.04 Federal funds sold 39 2 5.61 61 4 5.56 191 4 2.09 Securities purchased under agreements to resell 566 29 5.01 318 15 4.81 522 6 1.12 Interest-bearing deposits with banks 1,605 85 5.29 2,504 130 5.20 8,672 87 1.00 Total earning assets / Total interest income $ 75,472 $ 4,367 5.79 % $ 74,807 $ 4,116 5.50 % $ 77,635 $ 2,696 3.47 % Cash and due from banks 917 1,012 1,217 Goodwill and other intangible assets, net 1,674 1,720 1,777 Premises and equipment, net 580 596 636 Allowance for loan and lease losses (812) (740) (648) Other assets 3,991 4,288 3,600 Total assets $ 81,822 $ 81,683 $ 84,217 Liabilities and Shareholders' Equity: Interest-bearing deposits: Savings $ 25,941 $ 848 3.27 % $ 23,547 $ 679 2.88 % $ 24,292 $ 94 0.39 % Other interest-bearing deposits 16,215 449 2.77 15,300 351 2.30 15,641 72 0.47 Time deposits 7,224 323 4.47 6,095 236 3.87 2,963 18 0.60 Total interest-bearing deposits 49,380 1,620 3.28 44,942 1,266 2.82 42,896 184 0.43 Federal funds purchased 420 22 5.34 349 18 5.12 699 11 1.56 Securities sold under agreements to repurchase 1,720 66 3.83 1,426 52 3.66 881 7 0.77 Trading liabilities 555 24 4.22 301 12 4.16 480 12 2.56 Other short-term borrowings 781 42 5.38 2,688 140 5.19 229 5 2.26 Term borrowings 1,180 67 5.63 1,335 72 5.39 1,596 72 4.51 Total interest-bearing liabilities / Total interest expense $ 54,036 $ 1,841 3.41 % $ 51,041 $ 1,560 3.06 % $ 46,781 $ 291 0.62 % Noninterest-bearing deposits 16,297 19,341 26,851 Other liabilities 2,353 2,396 2,006 Total liabilities 72,686 72,778 75,638 Shareholders' equity 8,841 8,610 8,284 Noncontrolling interest 295 295 295 Total shareholders' equity 9,136 8,905 8,579 Total liabilities and shareholders' equity $ 81,822 $ 81,683 $ 84,217 Net earnings assets / Net interest income (TE) / Net interest spread $ 21,436 $ 2,526 2.38 % $ 23,766 $ 2,556 2.44 % $ 30,854 $ 2,405 2.85 % Taxable equivalent adjustment (15) 0.97 (16) 0.98 (13) 0.25 Net interest income / Net interest margin (a) $ 2,511 3.35 % $ 2,540 3.42 % $ 2,392 3.10 % (a) Calculated using total net interest income adjusted for FTE assuming a statutory federal income tax rate of 21%, and where applicable, state income taxes. 61 2024 FORM 10-K ANNUAL REPORT ITEM 7.
Biggest changeMANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents Table 7.2 AVERAGE BALANCES, NET INTEREST INCOME AND YIELDS/RATES (Dollars in millions) 2025 2024 2023 Assets: Average Balance Interest Income/Expense Yield/Rate Average Balance Interest Income/Expense Yield/Rate Average Balance Interest Income/Expense Yield/Rate Loans and leases: Commercial loans and leases $ 47,762 $ 2,964 6.21 % $ 47,429 $ 3,166 6.68 % $ 46,175 $ 2,958 6.41 % Consumer loans 14,848 745 5.01 14,576 720 4.93 13,994 630 4.48 Total loans and leases 62,610 3,709 5.92 62,005 3,886 6.27 60,169 3,588 5.96 Loans held for sale 497 34 6.79 472 36 7.61 664 51 7.71 Investment securities 9,295 284 3.06 9,386 244 2.60 9,912 250 2.52 Trading securities 1,619 92 5.66 1,399 85 6.12 1,179 78 6.62 Federal funds sold 8 — 4.73 39 2 5.61 61 4 5.56 Securities purchased under agreements to resell 658 27 4.12 566 29 5.01 318 15 4.81 Interest-bearing deposits with banks 1,254 54 4.32 1,605 85 5.29 2,504 130 5.20 Total earning assets / Total interest income $ 75,941 $ 4,200 5.53 % $ 75,472 $ 4,367 5.79 % $ 74,807 $ 4,116 5.50 % Cash and due from banks 878 917 1,012 Goodwill and other intangible assets, net 1,633 1,674 1,720 Premises and equipment, net 560 580 596 Allowance for loan and lease losses (809) (812) (740) Other assets 3,816 3,991 4,288 Total assets $ 82,019 $ 81,822 $ 81,683 Liabilities and shareholders' equity: Interest-bearing deposits: Savings $ 26,366 $ 704 2.67 % $ 25,941 $ 848 3.27 % $ 23,547 $ 679 2.88 % Other interest-bearing deposits 16,729 389 2.32 16,215 449 2.77 15,300 351 2.30 Time deposits 6,509 246 3.77 7,224 323 4.47 6,095 236 3.87 Total interest-bearing deposits 49,604 1,339 2.70 49,380 1,620 3.28 44,942 1,266 2.82 Federal funds purchased 801 34 4.32 420 22 5.34 349 18 5.12 Securities sold under agreements to repurchase 1,853 57 3.07 1,720 66 3.83 1,426 52 3.66 Trading liabilities 644 26 4.01 555 24 4.22 301 12 4.16 Other short-term borrowings 685 30 4.37 781 42 5.38 2,688 140 5.19 Term borrowings 1,386 78 5.65 1,180 67 5.63 1,335 72 5.39 Total interest-bearing liabilities / Total interest expense $ 54,973 $ 1,564 2.84 % $ 54,036 $ 1,841 3.41 % $ 51,041 $ 1,560 3.06 % Noninterest-bearing deposits 15,831 16,297 19,341 Other liabilities 2,073 2,353 2,396 Total liabilities 72,877 72,686 72,778 Shareholders' equity 8,847 8,841 8,610 Noncontrolling interest 295 295 295 Total shareholders' equity 9,142 9,136 8,905 Total liabilities and shareholders' equity $ 82,019 $ 81,822 $ 81,683 Net earning assets / Net interest income (TE) / Net interest spread $ 20,968 $ 2,636 2.69 % $ 21,436 $ 2,526 2.38 % $ 23,766 $ 2,556 2.44 % Taxable equivalent adjustment (14) 0.78 (15) 0.97 (16) 0.98 Net interest income / Net interest margin (a) $ 2,622 3.47 % $ 2,511 3.35 % $ 2,540 3.42 % (a) Calculated using total net interest income adjusted for FTE assuming a statutory federal income tax rate of 21% and, where applicable, state income taxes. 43 2025 FORM 10-K ANNUAL REPORT ITEM 7.
Policies and procedures are reviewed, revised and re-issued periodically at established review dates or earlier if changes in the economic environment, portfolio performance, the size of portfolio or industry concentrations, or regulatory guidance warrant an earlier review. Commercial Loan and Lease Portfolios FHN’s commercial loan approval process grants lending authority based upon job description, experience, and performance.
Policies and procedures are reviewed, revised, and re-issued periodically at established review dates or earlier if changes in the economic environment, portfolio performance, size of portfolio or industry concentrations, or regulatory guidance warrant an earlier review. Commercial Loan and Lease Portfolios FHN’s commercial loan approval process grants lending authority based upon job description, experience, and performance.
This portfolio contains loans, draws on lines, and letters of credit to commercial real estate developers for the construction and mini-permanent financing of income-producing real estate. Residential CRE loans include loans to residential builders and developers for the purpose of constructing single-family homes, condominiums, and town homes, and on a limited basis, for developing residential subdivisions.
This portfolio contains loans, draws on credit lines, and letters of credit to commercial real estate developers for the construction and mini-permanent financing of income-producing real estate. Residential CRE loans include loans to residential builders and developers for the purpose of constructing single-family homes, condominiums, and town homes, and on a limited basis, for developing residential subdivisions.
This committee reviews sources and uses of capital, key capital ratios, segment economic capital allocation methodologies, coordinates the annual enterprise-wide stress testing process, and considers other factors in monitoring and managing current capital levels, as well as potential future sources and uses of capital.
This committee reviews sources and uses of capital, key capital ratios, and segment economic capital allocation methodologies; coordinates the annual enterprise-wide stress testing process; and considers other factors in monitoring and managing current capital levels, as well as potential future sources and uses of capital.
The Chief Information Officer has substantial banking, IT, and related experience: had roles at FHN since 2009 related to IT and data systems culminating in CIO since 2020; prior to joining FHN, had roles at a large regional bank, including technology leader of the bank's electronic payments platform related to treasury management and enterprise IT architect; and, earned an MS in computer science as well as an MBA.
The Chief Information Officer has substantial banking, IT, and related experience: has held roles at FHN since 2009 related to IT and data systems, culminating in CIO in 2020; prior to joining FHN, had roles at a large regional bank, including technology leader of the bank's electronic payments platform related to treasury management and enterprise IT architect; and, earned an MS in computer science as well as an MBA.
While every circumstance is different, SAD will generally use forbearance agreements (generally 6-12 months) as an element of commercial loan workouts, which might include reduced interest rates, reduced payments, release of guarantor, term extensions or entering into short sale agreements. Principal forgiveness may be granted in specific workout circumstances.
While every circumstance is different, SAD will generally use forbearance agreements (generally 6-12 months) as an element of commercial loan workouts, which might include reduced interest rates, reduced payments, release of a guarantor, term extensions or entering into short sale agreements. Principal forgiveness may be granted in specific workout circumstances.
Each assessment considers any modified terms and is comprehensive to ensure appropriate assessment of expected credit losses. Consumer Loan Modifications FHN does not currently participate in any of the loan modification programs sponsored by the U.S. government for its portfolio loans, but does generally structure modified consumer loans using the parameters of the former Home Affordable Modification Program ("HAMP").
Each assessment considers any modified terms and is comprehensive to ensure appropriate assessment of expected credit losses. Consumer Loan Modifications FHN does not currently participate in any of the loan modification programs sponsored by the U.S. government for its portfolio loans, but does generally structure modified consumer loans using the parameters of the former Home Affordable Modification Program.
Accordingly, this is a highly subjective process and requires significant judgment since it is difficult to evaluate current and future economic conditions in relation to an overall credit cycle and estimate the timing and extent of loss events that are expected to occur prior to the end of a loan’s and lease's estimated life.
Accordingly, this is a highly subjective process and requires significant judgment since it is difficult to evaluate current and future economic conditions in relation to an overall credit cycle and estimate the timing and extent of loss events that are expected to occur prior to the end of a loan’s or lease's estimated life.
In addition to being used in FHN’s daily market risk management process, the VaR and SVaR measures are also used by FHN in computing its regulatory market risk capital requirements in accordance with the Market Risk Capital rules. For additional information regarding FHN's capital adequacy refer to the Capital section of this MD&A.
In addition to being used in FHN’s daily market risk management process, the VaR and SVaR measures are used by FHN in computing its regulatory market risk capital requirements in accordance with the market risk capital rules. For additional information regarding FHN's capital adequacy refer to the Capital section of this MD&A.
Based on current analysis, FHN believes that its ability to realize the DTA is more likely than not. FHN monitors its DTA and the need for a valuation allowance on a quarterly basis. A significant adverse change in FHN’s taxable earnings outlook could result in the need for a valuation allowance.
Based on current analysis, FHN believes that its ability to realize the net DTA is more likely than not. FHN monitors its net DTA and the need for a valuation allowance on a quarterly basis. A significant adverse change in FHN’s taxable earnings outlook could result in the need for a valuation allowance.
However, maintaining adequate credit ratings on debt issues and preferred stock is critical to liquidity should FHN need to access funding from other sources, including from long-term debt issuances and certain brokered deposits, at an attractive rate.
However, maintaining adequate credit ratings on debt issuances and preferred stock is critical to liquidity should FHN need to access funding from other sources, including from long-term debt issuances and certain brokered deposits, at an attractive rate.
Purchases 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.
Purchases under the 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.
This portfolio primarily consists of consumer-related credits, including home equity and other personal consumer loans, credit card receivables, and automobile loans. The $124 million decrease was driven by net repayments. Allowance for Credit Losses The ACL is maintained at a level sufficient to provide appropriate reserves to absorb estimated future credit losses in accordance with GAAP.
This portfolio primarily consists of consumer-related credits, including home equity and other personal consumer loans, credit card receivables, and automobile loans. The $89 million decrease was driven by net repayments. Allowance for Credit Losses The ACL is maintained at a level sufficient to provide appropriate reserves to absorb estimated future credit losses in accordance with GAAP.
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents The following table presents the change in interest income and interest expense due to changes in both average volume and average rate.
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents The following table presents the changes in interest income and interest expense due to changes in both average rate and average volume.
Although other entities may use calculation methods that differ from those used by FHN for non-GAAP measures, FHN’s management believes such measures are relevant to understanding the capital position or financial results of FHN and its business segments. Non-GAAP measures are reported to FHN’s management and Board of Directors through various internal reports.
Although other entities may use calculation methods that differ from those used by FHN for non-GAAP measures, FHN’s management believes such measures are relevant to understanding the financial condition, capital position, and financial results of FHN and its business segments. Non-GAAP measures are reported to FHN’s management and Board of Directors through various internal reports.
From time to time, and if conditions are such that certain subsegments are uniquely affected by economic or market conditions or are experiencing greater deterioration than other components of the loan portfolio, management may determine the ALLL at a more granular level. Commercial loans are composed of C&I loans and leases and CRE loans.
From time to time, and if conditions are such that certain subsegments are uniquely affected by economic or market conditions or are experiencing greater deterioration than other components of the loan portfolio, management may determine the ALLL at a more granular level. Commercial loans are comprised of C&I loans and leases and CRE loans.
Within the HELOC and permanent mortgage installment loans in the consumer portfolio segment, troubled loans are typically modified by reducing the interest rate (in increments of 25 basis points to a minimum of 3%) and a possible maturity date extension of up to 30 years to reach an affordable housing debt-to-income ratio.
Within the HELOC and permanent mortgage installment loans in the consumer portfolio segment, troubled loans are typically modified by reducing the interest rate (in increments of 25 basis points to a minimum of 3%) and a possible maturity date extension of up to 30 years to reach an affordable housing expense-to-income ratio.
Refer to Note 11 - Preferred Stock to the Consolidated Financial Statements in Part II, Item 8 of this Report for additional information. As of December 31, 2024, First Horizon Bank and subsidiaries had outstanding preferred shares of $295 million, which are reflected as noncontrolling interest on the Consolidated Balance Sheets.
Refer to Note 11 - Preferred Stock to the Consolidated Financial Statements in Part II, Item 8 of this Report for additional information. As of December 31, 2025, First Horizon Bank and subsidiaries had outstanding preferred shares of $295 million, which are reflected as noncontrolling interest on the Consolidated Balance Sheets.
Derivatives In the normal course of business, FHN utilizes various financial instruments (including derivative contracts and credit-related agreements) to manage the risk of loss arising from adverse changes in the fair value of certain financial instruments generally caused by changes in interest rates, including FHN's securities inventory, certain term borrowings, and certain loans.
Use of Derivatives to Manage Interest Rate Risk In the normal course of business, FHN utilizes various financial instruments (including derivative contracts and credit-related agreements) to manage the risk of loss arising from adverse changes in the fair value of certain financial instruments generally caused by changes in interest rates, including FHN's securities inventory, certain term borrowings, and certain loans.
The income tax laws of the jurisdictions in which FHN operate are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities. In determining if a tax position should be recognized and in establishing a provision for income tax expense, FHN must make judgments and interpretations about the application of these inherently complex tax laws.
The income tax laws of the jurisdictions in which FHN operates are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities. In determining if a tax position should be recognized and in establishing a provision for income tax expense, FHN must make judgments and interpretations about the application of these inherently complex tax laws.
Based on a static balance sheet as of December 31, 2024, NII exposures over the next 12 months, assuming rate shocks of plus/minus 25 basis points, plus/minus 50 basis points, plus/minus 100 basis points, and plus/minus 200 basis points are estimated to have variances as shown in the table below.
Based on a static balance sheet as of December 31, 2025, NII exposures over the next 12 months, assuming rate shocks of plus/minus 25 basis points, plus/minus 50 basis points, plus/minus 100 basis points, and plus/minus 200 basis points are estimated to have variances as shown in the table below.
See Note 16 - Contingencies and Other Disclosures to the Consolidated Financial Statements in Part II, Item 8 of this Report for more information. Contractual Obligations The following table sets forth contractual obligations representing required and potential cash outflows as of December 31, 2024.
See Note 16 - Contingencies and Other Disclosures to the Consolidated Financial Statements in Part II, Item 8 of this Report for more information. Contractual Obligations The following table sets forth contractual obligations representing required and potential cash outflows as of December 31, 2025.
Management’s estimates are based on their belief that future events will validate the current assumptions regarding the ultimate outcome of these exposures. However, there can be no assurance that future events, such as court decisions or decisions of arbitrators, will not differ from management’s assessments.
Management’s estimates are based on its belief that future events will validate the current assumptions regarding the ultimate outcome of these exposures. However, there can be no assurance that future events, such as court decisions or decisions of arbitrators, will not differ from management’s assessments.
The non-GAAP measures presented in this report are pre-provision net revenue, return on average tangible common equity, tangible common equity to tangible assets, and tangible book value per common share. Table 7.28 provides a reconciliation of non-GAAP items presented in this report to the most comparable GAAP presentation.
The non-GAAP measures presented in this report are pre-provision net revenue, return on average tangible common equity, tangible common equity to tangible assets, and tangible book value per common share. Table 7.33 provides a reconciliation of non-GAAP items presented in this report to the most comparable GAAP presentation.
Presentation of regulatory measures, even those which are not GAAP, provides a meaningful base for comparability to other financial institutions subject to the same regulations as FHN, as demonstrated by their use by banking regulators in reviewing capital adequacy of financial institutions.
Presentation of regulatory measures, even those which are not GAAP, provides a meaningful basis for comparability to other financial institutions subject to the same regulations as FHN, as demonstrated by their use by banking regulators in reviewing capital adequacy of financial institutions.
First Horizon Bank declared and paid preferred dividends in each quarter of 2024 and 2023. Additionally, First Horizon Bank declared preferred dividends in first quarter 2025, payable in April 2025. Payment of a dividend to shareholders of FHN is dependent on several factors which are considered by the Board.
First Horizon Bank declared and paid preferred dividends in each quarter of 2025 and 2024. Additionally, First Horizon Bank declared preferred dividends in first quarter 2026, payable in April 2026. Payment of a dividend to shareholders of FHN is dependent on several factors which are considered by the Board.
During the years ended December 31, 2024 and 2023, there were no days in which the regulatory-prescribed calculation reflected a loss in the trading inventory that exceeded the corresponding daily VaR measurement, resulting in zero backtesting exceptions.
During the years ended December 31, 2025 and 2024, there were no days in which the regulatory-prescribed calculation reflected a loss in the trading inventory that exceeded the corresponding daily VaR measurement, resulting in zero backtesting exceptions.
Table 7.23 INTEREST RATE SENSITIVITY Shifts in Interest Rates (in bps) % Change in Projected Net Interest Income -200 (4.7)% -100 (2.0)% -50 (0.9)% -25 (0.5)% +25 0.4% +50 0.7% +100 1.3% +200 2.2% A steepening yield curve scenario, where long-term rates increase by 50 basis points and short-term rates are static, results in a favorable NII variance of 0.2%.
Table 7.27 INTEREST RATE SENSITIVITY Shifts in Interest Rates (in bps) % Change in Projected Net Interest Income -200 (4.5)% -100 (2.3)% -50 (1.0)% -25 (0.5)% +25 0.5% +50 0.9% +100 1.6% +200 2.6% A steepening yield curve scenario, where long-term rates increase by 50 basis points and short-term rates are static, results in a favorable NII variance of 0.3%.
Consequently, the decision of whether FHN will pay future dividends and the amount of dividends will be affected by current operating results. FHN paid a cash dividend of $0.15 per common share on January 2, 2025.
Consequently, the decision of whether FHN will pay future dividends and the amount of dividends will be affected by current operating results. FHN paid a cash dividend of $0.15 per common share on January 2, 2026.
Non-GAAP Information Certain measures included in this report are “non-GAAP”, meaning they are not presented in accordance with U.S. GAAP and also are not codified in U.S. banking regulations currently applicable to FHN.
Non-GAAP Information Certain measures included in this report are “non-GAAP,” meaning they are not presented in accordance with U.S. GAAP and also are not codified in U.S. banking regulations currently applicable to FHN.
Capital ratios for both FHN and First Horizon Bank as of December 31, 2024 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 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.
The new October program is scheduled to expire on January 31, 2026. 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 new October 2025 program is scheduled to expire on January 31, 2027. 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.
These non-conforming loans are primarily sold to private companies that are unaffiliated with the GSEs on a servicing-released basis. For further detail, see Note 7 - Mortgage Banking Activity to the Consolidated Financial Statements in Part II, Item 8 of this Report . On December 31, 2024 and 2023, loans HFS were $551 million and $502 million, respectively.
These non-conforming loans are primarily sold to private companies that are unaffiliated with the GSEs on a servicing-released basis. For further detail, see Note 7 - Mortgage Banking Activity to the Consolidated Financial Statements in Part II, Item 8 of this Report . On December 31, 2025 and 2024, loans HFS were $406 million and $551 million, respectively.
A summary of those results was posted in the “Fixed Income - Stress Test Results” section on FHN’s investor relations website on July 30, 2024. Neither FHN’s stress test posting, nor any other material found on FHN’s website generally, is part of this report or incorporated herein.
A summary of FHN's results was posted in the “Fixed Income - Stress Test Results” section on FHN’s investor relations website on July 30, 2025. Neither FHN’s stress test posting, nor any other material found on FHN’s website generally, is part of this report or incorporated herein.
FHN placed the most weight on the Moody's Baseline scenario but included the S3 scenario to reflect the uncertainty of macroeconomic forecasts related to ongoing economic conditions. Due to the dynamic relationship of macroeconomic inputs in modeling calculations, quantifying the effects of changing individual inputs is highly challenging.
FHN placed the most weight on the Moody's Baseline scenario but included the S1 and S3 scenarios to reflect the uncertainty of macroeconomic forecasts related to ongoing economic conditions. Due to the dynamic relationship of macroeconomic inputs in modeling calculations, quantifying the effects of changing individual inputs is highly challenging.
As of December 31, 2024, both FHN and First Horizon Bank had sufficient capital to qualify as well-capitalized institutions and to meet the capital conservation buffer requirement.
As of December 31, 2025, both FHN and First Horizon Bank had sufficient capital to qualify as well-capitalized institutions and to meet the capital conservation buffer requirement.
See Note 2 - Investment Securities to the Consolidated Financial Statements in Part II, Item 8 of this Report for more information about the securities portfolio. The following table presents an analysis of the amortized cost, remaining contractual maturities, and weighted-average yields by contractual maturity for the debt securities portfolio. 67 2024 FORM 10-K ANNUAL REPORT ITEM 7.
See Note 2 - Investment Securities to the Consolidated Financial Statements in Part II, Item 8 of this Report for more information about the securities portfolio. The following table presents an analysis of the amortized cost, remaining contractual maturities, and weighted-average yields by contractual maturity for the debt securities portfolio. 48 2025 FORM 10-K ANNUAL REPORT ITEM 7.
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 December 31, 2024 are summarized in the following table. 85 2024 FORM 10-K ANNUAL REPORT ITEM 7.
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 December 31, 2025 are summarized in the following table. 66 2025 FORM 10-K ANNUAL REPORT ITEM 7.
Generally, performance of this portfolio is affected by life events that affect borrowers’ finances, the level of unemployment, and home prices. As of December 31, 2024 and 2023, FHN had held-to-maturity consumer mortgage loans secured by real estate totaling $26 million and $29 million, respectively, that were in the process of foreclosure.
Generally, performance of this portfolio is affected by life events that affect borrowers’ finances, the level of unemployment, and home prices. As of December 31, 2025 and 2024, FHN had held-to-maturity consumer mortgage loans secured by real estate totaling $27 million and $26 million, respectively, that were in the process of foreclosure.
For any period, First Horizon Bank’s "retained net income" generally is equal to First Horizon Bank’s regulatory net income reduced by the preferred and common dividends declared by First Horizon Bank. Applying the dividend restrictions imposed under applicable federal and state rules as outlined above, the Bank’s total amount available for dividends was $374 million as of January 1, 2025.
For any period, First Horizon Bank’s "retained net income" generally is equal to First Horizon Bank’s regulatory net income reduced by the preferred and common dividends declared by First Horizon Bank. Applying the dividend restrictions imposed under applicable federal and state rules as outlined above, the Bank’s total amount available for dividends was $88 million as of January 1, 2026.
Internal Audit and CAS are independent third line functions within First Horizon for the purpose of providing unfettered objective assurance. The Internal Audit function reports to the Chief Audit Executive, who is appointed by and reports functionally to the Audit Committee of the Board and administratively to the CEO.
Internal Audit and CAS are independent third line functions within FHN for the purpose of providing unfettered objective assurance. The Internal Audit function reports to the Chief Audit Executive, who is appointed by and reports functionally to the Audit Committee of the Board and administratively to the CEO.
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents The following table provides detail of the contractual maturities of loans and leases at December 31, 2024.
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents The following table provides detail of the contractual maturities of loans and leases at December 31, 2025.
As of December 31, 2024, available liquidity sources included cash, incremental borrowing capacity at the FHLB, access to Federal Reserve Bank borrowings through the discount window, and unencumbered securities. Additional sources of liquidity included dealer and commercial customer repurchase agreements, access to the overnight and term Federal Funds markets, brokered deposits, loan sales, and syndications.
As of December 31, 2025, available liquidity sources included cash, incremental borrowing capacity at the FHLB, access to Federal Reserve Bank borrowings through the discount window, and unencumbered securities. Additional sources of liquidity included dealer and commercial customer repurchase agreements, access to Federal Funds markets, brokered deposits, loan sales, and syndications.
There is considerable uncertainty as to whether the SEC's Climate Disclosure Rules will be implemented as adopted, both because the SEC has suspended effectiveness of those rules while legal challenges are pending and because the shifts in the executive and legislative branches of government could lead the SEC to withdraw or significantly alter those rules.
There is considerable uncertainty as to whether these rules will be implemented as adopted, both because the SEC has suspended effectiveness of those rules while legal challenges are pending and because shifts in executive and legislative branches of government could lead the SEC to withdraw or significantly alter those rules.
FHN believes that the principal assumptions underlying the accounting estimates made by management include: (1) the commercial loan portfolio has been properly risk graded based on information about borrowers in specific industries and specific issues with respect to single borrowers; (2) borrower-specific information made available to FHN is current and accurate; (3) the loan portfolio has been segmented properly and individual loans have similar credit risk characteristics and will behave similarly; (4) the lives for loan portfolio pools have been estimated properly, including consideration of expected prepayments; (5) the economic forecasts utilized and associated weighting selected by management in the modeling of expected credit losses are reflective of future economic conditions; (6) entity-specific historical loss information has been properly assessed for all loan portfolio segments as the initial basis for estimating expected credit losses; (7) the reasonable and supportable periods for loan portfolio segments have been properly determined; (8) the reversion methodologies and timeframes for migration from the reasonable and supportable period to the use of historical loss rates are reasonable; (9) expected recoveries of prior charge off amounts have been properly estimated; and (10) qualitative adjustments to modeled loss results 100 2024 FORM 10-K ANNUAL REPORT ITEM 7.
FHN believes that the principal assumptions underlying the accounting estimates made by management include: (1) the commercial loan portfolio has been properly risk graded based on information about borrowers in specific industries and specific issues with respect to single borrowers; (2) borrower-specific information made available to FHN is current and accurate; (3) the loan portfolio has been segmented properly and individual loans have similar credit risk characteristics and will behave similarly; (4) the lives for loan portfolio pools have been estimated properly, including consideration of expected prepayments; (5) the economic forecasts utilized and associated weighting selected by management in the modeling of expected credit losses are reflective of future economic conditions; (6) entity-specific historical loss information has been properly assessed for all loan portfolio segments as the initial basis for estimating expected credit losses; (7) the reasonable and supportable periods for loan portfolio segments have been properly determined; (8) the reversion methodologies and timeframes for migration from the reasonable and supportable period to the use of historical loss rates are reasonable; (9) expected recoveries of prior charge-off amounts have been properly estimated; and (10) qualitative adjustments to modeled loss results reasonably reflect expected future credit losses as of the date of the financial statements.
(b) Variances are computed on a line-by-line basis and are non-additive. (c) Reflects taxable-equivalent adjustments, using the statutory federal income tax rate of 21%, and where applicable, state income taxes. 62 2024 FORM 10-K ANNUAL REPORT ITEM 7.
(b) Variances are computed on a line-by-line basis and are non-additive. (c) Reflects taxable-equivalent adjustments, using the statutory federal income tax rate of 21% and, where applicable, state income taxes. 44 2025 FORM 10-K ANNUAL REPORT ITEM 7.
Loans to mortgage companies and borrowers in the finance and insurance industry were 21% and 18% of FHN’s C&I loan portfolio as of December 31, 2024 and 2023, respectively, and as a result could be affected by items that uniquely impact the financial services industry.
Loans to mortgage companies and borrowers in the finance and insurance industry were 25% and 21% of FHN’s C&I loan portfolio as of December 31, 2025 and 2024, respectively, and as a result could be affected by items that uniquely impact the financial services industry.
Table 7.22 SCHEDULE OF RISKS INCLUDED IN VaR As of December 31, 2024 As of December 31, 2023 (Dollars in millions) 1-day 10-day 1-day 10-day Interest rate risk $ 1 $ 2 $ 1 $ 2 Credit spread risk — 1 1 1 The potential risk of loss reflected by FHN’s VaR measures assumes the trading securities inventory is static.
Table 7.26 SCHEDULE OF RISKS INCLUDED IN VaR As of December 31, 2025 As of December 31, 2024 (Dollars in millions) 1-day 10-day 1-day 10-day Interest rate risk $ 1 $ 2 $ 1 $ 2 Credit spread risk — 1 — 1 The potential risk of loss reflected by FHN’s VaR measures assumes the trading securities inventory is static.
In accordance with FHN’s interpretation of regulatory guidance, FHN may block future draws on accounts in order to mitigate risk of loss to FHN. Credit Card and Other The credit card and other consumer loan portfolio totaled $669 million as of December 31, 2024 and $793 million as of December 31, 2023.
In accordance with FHN’s interpretation of regulatory guidance, FHN may block future draws on accounts in order to mitigate risk of loss to FHN. Credit Card and Other The credit card and other consumer loan portfolio totaled $580 million as of December 31, 2025 and $669 million as of December 31, 2024.
Results of these tests indicate that both FHN and First Horizon Bank would be able to maintain capital well in excess of Basel III Adequately Capitalized standards under the hypothetical severe global recession of the 2024 CCAR Severely Adverse scenario.
Results of these tests indicate that both FHN and First Horizon Bank would be able to maintain capital well in excess of Basel III Adequately Capitalized standards under the hypothetical severe global recession of the 2025 DFAST Severely Adverse scenario.
(b) Subject to market haircuts on collateral. Generally, a primary source of funding for a bank is core deposits from the bank's client base. The period-end loans-to-deposits ratio was 95% and 93% as of December 31, 2024 and 2023, respectively. FHN may also use unsecured short-term borrowings as a source of liquidity.
(b) Subject to market haircuts on collateral. Generally, a primary source of funding for a bank is core deposits from the bank's client base. The period-end loans-to-deposits ratio was 95% as of both December 31, 2025 and 2024. FHN may also use unsecured short-term borrowings as a source of liquidity.
Consumer loans may also be modified through court-imposed principal reductions in bankruptcy proceedings, which FHN is required to honor unless a borrower reaffirms the related debt. 80 2024 FORM 10-K ANNUAL REPORT ITEM 7.
Consumer loans may also be modified through court-imposed principal reductions in bankruptcy proceedings, which FHN is required to honor unless a borrower reaffirms the related debt. 61 2025 FORM 10-K ANNUAL REPORT ITEM 7.
For purposes of this disclosure, industries are determined based on the NAICS industry codes used by Federal statistical agencies in classifying business establishments for the collection, analysis, and publication of statistical data related to the U.S. business economy.
For purposes of this disclosure, industries are determined based on the North American Industry Classification System ("NAICS") industry codes used by Federal statistical agencies in classifying business establishments for the collection, analysis, and publication of statistical data related to the U.S. business economy.
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. 82 2024 FORM 10-K ANNUAL REPORT ITEM 7.
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. 63 2025 FORM 10-K ANNUAL REPORT ITEM 7.
Curve steepening - assumes an instantaneous steepening of the interest rate yield curve through a 88 2024 FORM 10-K ANNUAL REPORT ITEM 7. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents decrease in short-term rates and an increase in long-term rates.
Curve steepening - assumes an instantaneous steepening of the interest rate yield curve through a decrease in short-term rates and an increase in long- 69 2025 FORM 10-K ANNUAL REPORT ITEM 7. MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents term rates.
Due to the sensitivity of the ALLL determination to macroeconomic forecasts, changes in those forecasts can result in materially different results between reporting periods. In the determination of the ALLL as of December 31, 2024, FHN utilized Moody's Baseline and S3 (adverse) scenarios for the calculation of the ALLL.
Due to the sensitivity of the ALLL determination to macroeconomic forecasts, changes in those forecasts can result in materially different results between reporting periods. In the determination of the ALLL as of December 31, 2025, FHN utilized Moody's Baseline, S1 (upside) and S3 (adverse) scenarios for the calculation of the ALLL.
TPRM engages the IT Risk and Control Team to perform cybersecurity assessments for new vendors during onboarding, re-assessments of existing vendors on a risk-based cadence, and continuous monitoring of critical third parties. Board Oversight The Board's Risk Committee oversees all risk management functions for the enterprise, including operational risk, IT risk, and cybersecurity risk.
Among other responsibilities, TPRM engages the IT Risk and Control Team to perform cybersecurity assessments for new vendors during onboarding, re-assessments of existing vendors on a risk-based cadence, and continuous monitoring of critical third parties. Board Oversight The Board's Risk Committee oversees all risk management functions for the enterprise, including operational risk, which encompasses cybersecurity risk.
(b) Weighted average yields were calculated using amortized cost on a fully taxable equivalent basis, assuming a 24% tax rate where applicable. Loans and Leases Period-end loans and leases increased $1.3 billion, or 2%, to $62.6 billion as of December 31, 2024.
(b) Weighted average yields were calculated using amortized cost on a fully taxable equivalent basis, assuming a 24.5% tax rate where applicable. Loans and Leases Period-end loans and leases increased $1.6 billion, or 3%, to $64.2 billion as of December 31, 2025.
HELOCs comprised $2.1 billion and $2.2 billion of the consumer real estate portfolio for December 31, 2024 and 2023, respectively. FHN’s HELOCs typically have a 5 or 10 year draw period followed by a 10 or 20 year repayment period, respectively.
HELOCs comprised $2.2 billion and $2.1 billion of the consumer real estate portfolio as of December 31, 2025 and 2024, respectively. FHN’s HELOCs typically have a 5- or 10- year draw period followed by a 10- or 20- year repayment period, respectively.
During the draw period, a borrower is able to draw on the line and is only required to make interest payments. The line is frozen if a borrower becomes past due on payments. Once the draw period has concluded, the line is closed and the borrower is required to make both principal and interest payments monthly until the loan matures.
During the draw period, a borrower is able to draw on the line and is only required to make interest payments. The line is restricted if a borrower becomes past due on payments. Once the draw period has ended, the line is closed, and the borrower is required to make both principal and interest payments monthly until the loan matures.
The timing and exact amount of common share repurchases 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.
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.
A few new requirements would apply to banks, like FHN, with assets over $50 billion, but by far the main impacts would fall on banks greater than $100 billion in assets. The proposals touch upon many regulatory requirements, including debt and equity capital requirements, credit risk standards, and asset risk-weighting.
A few new requirements would apply to banks, like FHN, with assets over $50 billion, but by far the main impacts would fall on banks greater than $100 billion in assets. The proposals touch upon many regulatory requirements, including debt and equity capital requirements, credit risk standards, and asset risk-weighting. The increased requirements also would entail additional compliance costs.
For smaller commercial credits, generally $5 million or less, and income-producing CRE credits greater than $10 million to non-professional real estate developers and smaller professional real estate investors/developers, FHN utilizes a centralized underwriting unit in order to originate and grade these credits more efficiently and consistently.
For smaller commercial credits, generally $5 million or less, and income-producing CRE credits greater than $10 million to non-professional real estate developers and smaller professional real estate investors/developers, FHN utilizes two underwriting units in order to originate and grade these credits more efficiently and consistently.
Loans to borrowers in the real estate and rental and leasing industry were 12% of FHN's C&I portfolio as of both December 31, 2024 and 2023. As of December 31, 2024, FHN did not have any other concentrations of C&I loans in any single industry of 10% or more of total loans.
Loans to borrowers in the real estate and rental and leasing industry were 11% and 12% of FHN's C&I portfolio as of December 31, 2025 and 2024, respectively. As of December 31, 2025, FHN did not have any other concentrations of C&I loans in any single industry of 10% or more of total loans.
In addition to the baseline liquidity reports, robust stress testing of assumptions and funds availability are periodically reviewed. FHN maintains a contingency funding plan that may be executed should unexpected difficulties arise in accessing funding that affects FHN, the industry, or both.
In addition to the baseline liquidity reports, stress testing of assumptions and funds availability is periodically conducted. FHN maintains a contingency funding plan that may be executed should unexpected difficulties arise in accessing funding that affects FHN, the industry, or both.
A summary of FHN's VaR and SVaR measures for 1-day and 10-day time horizons is presented in the following table. 87 2024 FORM 10-K ANNUAL REPORT ITEM 7.
A summary of FHN's VaR and SVaR measures for 1-day and 10-day time horizons is presented in the following table. 68 2025 FORM 10-K ANNUAL REPORT ITEM 7.
The following table provides a reconciliation of non-GAAP items presented in this MD&A to the most comparable GAAP presentation. 102 2024 FORM 10-K ANNUAL REPORT ITEM 7.
The following table provides a reconciliation of non-GAAP items presented in this MD&A to the most comparable GAAP presentation. 82 2025 FORM 10-K ANNUAL REPORT ITEM 7.
(b) Includes goodwill and other intangible assets, net of amortization. 103 2024 FORM 10-K ANNUAL REPORT ITEM 7A. QUANTITATIVE & QUALITATIVE DISCLOSURES ABOUT MARKET RISK Table of Contents
(b) Includes goodwill and other intangible assets, net of amortization. 83 2025 FORM 10-K ANNUAL REPORT ITEM 7A. QUANTITATIVE & QUALITATIVE DISCLOSURES ABOUT MARKET RISK Table of Contents
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents Table 7.21 VaR & SVaR MEASURES Year Ended December 31, 2024 As of December 31, 2024 (Dollars in millions) Mean High Low 1-day VaR $ 3 $ 4 $ 2 $ 2 SVaR 7 9 4 6 10-day VaR 8 12 4 4 SVaR 32 43 21 31 Year Ended December 31, 2023 As of December 31, 2023 (Dollars in millions) Mean High Low 1-day VaR $ 3 $ 4 $ 2 $ 3 SVaR 6 8 3 6 10-day VaR 8 11 4 10 SVaR 24 34 12 28 FHN’s overall VaR measure includes both interest rate risk and credit spread risk.
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents Table 7.25 VaR & SVaR MEASURES Year Ended December 31, 2025 As of December 31, 2025 (Dollars in millions) Mean High Low 1-day VaR $ 2 $ 3 $ 1 $ 2 SVaR 7 9 6 7 10-day VaR 6 8 3 7 SVaR 37 47 28 37 Year Ended December 31, 2024 As of December 31, 2024 (Dollars in millions) Mean High Low 1-day VaR $ 3 $ 4 $ 2 $ 2 SVaR 7 9 4 6 10-day VaR 8 12 4 4 SVaR 32 43 21 31 FHN’s overall VaR measure includes both interest rate risk and credit spread risk.
Pricing of C&I loans is based upon tenor and the determined credit risk specific to the individual borrower. Historically, the majority of these loans typically have variable rates tied to SOFR, as the primary replacement index for LIBOR, or prime rate of interest plus or minus the appropriate margin.
Pricing of C&I loans is based upon tenor and the determined credit risk specific to the individual borrower. Historically, the majority of these loans typically have variable rates tied to SOFR or Prime Rate of interest plus or minus the appropriate margin.
These hypothetical calculations resulted in a 3% reduction and 29% increase, respectively, in ALLL in comparison to the ALLL recorded as of December 31, 2024, inclusive of qualitative adjustments that are affected by the weighting of forecast scenarios.
These hypothetical calculations resulted in a 7% reduction and 31% increase, respectively, in ALLL in comparison to the ALLL recorded as of December 31, 2025, inclusive of qualitative adjustments that are affected by the weighting of forecast scenarios.
Inherent drivers of operational risk include the following: • Business Resilience Risk • Fraud Risk • Physical Security Risk • Financial Reporting and Recording Risk • Technology Risk • Cybersecurity Risk • Model Risk • Third Party Risk Management, measurement, and reporting of operational risk are overseen by the Operational Risk Committee which includes key representatives from the business segments and support functions.
Categories of operational risk typically include the following: • Business Resilience Risk • Business Process Risk • Fraud Risk • Physical Security Risk • Financial Reporting and Recording Risk • Technology Risk • Cybersecurity Risk • Model Risk • Third Party Risk Management, measurement, and reporting of operational risks are overseen by the Operational Risk Committee which includes key representatives from the business segments and support functions.
ALCO and the Board of Directors have adopted a Liquidity Policy of which the objective is to ensure that FHN meets its cash and collateral obligations promptly, in a cost-effective manner and with the highest degree of reliability.
ALCO and the Board of Directors have adopted a Liquidity Policy with the objective of ensuring that FHN meets its cash and collateral obligations promptly, in a cost-effective manner, and with the highest degree of reliability.
Average price paid does not reflect the one percent excise tax charged on public company share repurchases. 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.
(b) Represents total costs including commissions paid. Average price paid does not reflect the one percent excise tax charged on public company share repurchases. Tax Withholding for Stock Awards 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.
Preferred stock Ba1 A rating is not a recommendation to buy, sell, or hold securities and is subject to revision or withdrawal at any time and should be evaluated independently of any other rating. (a) Last change in ratings was on May 14, 2015. Outlook changed to stable ("Stable") and ratings affirmed on June 25, 2024.
Preferred stock Ba1 A rating is not a recommendation to buy, sell, or hold securities and is subject to revision or withdrawal at any time and should be evaluated independently of any other rating. (a) Last change in ratings was on May 14, 2015. Outlook changed to positive ("Positive") on June 11, 2025.
FHN income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimate of current and future taxes to be paid. Income tax expense consists of both current and deferred taxes.
FHN's income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best estimates of current and future taxes to be paid. Income tax expense consists of both current and deferred taxes.
FHN has a written Computer Security Incident Response Plan ("CSIRP") outlining FHN's incident response and communication processes. FHN's Chief Information Security Officer or certain other managers have the authority to initiate the execution of the CSIRP if an incident occurs.
MANAGEMENT'S DISCUSSION & ANALYSIS (MD&A) Table of Contents FHN has a written Computer Security Incident Response Plan ("CSIRP") outlining FHN's incident response and communication processes. FHN's Chief Information Security Officer or certain other managers have the authority to initiate the execution of the CSIRP if an incident occurs.
FHN’s credit ratings are also referenced in various respects in agreements with certain derivative counterparties as discussed in Note 21 - Derivatives to the Consolidated Financial Statements in Part II, Item 8 of this Report. The following table provides FHN’s most recent credit ratings. 95 2024 FORM 10-K ANNUAL REPORT ITEM 7.
FHN’s credit ratings are also referenced in various respects in agreements with certain derivative counterparties as discussed in Note 21 - Derivatives to the Consolidated Financial Statements in Part II, Item 8 of this Report. The following table provides FHN’s most recent credit ratings.
Each occurrence is unique to the borrower and is evaluated separately. See Note 1 - Significant Accounting Policies, Note 3 - Loans and Leases and Note 4 - Allowance for Credit Losses to the Consolidated Financial Statements in Part II, Item 8 of this Report for further discussion regarding troubled loan modifications.
See Note 1 - Significant Accounting Policies, Note 3 - Loans and Leases and Note 4 - Allowance for Credit Losses to the Consolidated Financial Statements in Part II, Item 8 of this Report for further discussion regarding troubled loan modifications.
For additional information regarding the ACL, see Notes 1 and 4 to the Consolidated Financial Statements in Part II, Item 8 of this Report. The ALLL increased to $815 million as of December 31, 2024, or 1.30% of total loans and leases, compared to $773 million, or 1.26% of total loans and leases, at the end of 2023.
For additional information regarding the ACL, see Notes 1 and 4 to the Consolidated Financial Statements in Part II, Item 8 of this Report. The ALLL decreased to $738 million as of December 31, 2025, or 1.15% of total loans and leases, compared to $815 million, or 1.30% of total loans and leases, at the end of 2024.