FIRST HORIZON CORP0000036966false00000369662023-07-192023-07-190000036966fhn:A625ParValueCommonCapitalStockMember2023-07-192023-07-190000036966fhn:DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesBMember2023-07-192023-07-190000036966fhn:DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesCMember2023-07-192023-07-190000036966fhn:DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesDMember2023-07-192023-07-190000036966fhn:DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesEMember2023-07-192023-07-190000036966fhn:DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesFMember2023-07-192023-07-19
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________________
FORM 8-K
_____________________________________
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
July 19, 2023
Date of Report (date of earliest event reported)
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | |
TN | 001-15185 | 62-0803242 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
| |
165 Madison Avenue | Memphis, | Tennessee | 38103 |
(Address of Principal Executive Offices) | (Zip Code) |
(Registrant's telephone number, including area code) (901) 523-4444
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
Title of Each Class | Trading Symbol(s) | Name of Exchange on which Registered |
$0.625 Par Value Common Capital Stock | FHN | New York Stock Exchange LLC |
Depositary Shares, each representing a 1/400th interest in | FHN PR B | New York Stock Exchange LLC |
a share of Non-Cumulative Perpetual Preferred Stock, Series B |
Depositary Shares, each representing a 1/400th interest in | FHN PR C | New York Stock Exchange LLC |
a share of Non-Cumulative Perpetual Preferred Stock, Series C |
Depositary Shares, each representing a 1/400th interest in | FHN PR D | New York Stock Exchange LLC |
a share of Non-Cumulative Perpetual Preferred Stock, Series D |
Depositary Shares, each representing a 1/4,000th interest in | FHN PR E | New York Stock Exchange LLC |
a share of Non-Cumulative Perpetual Preferred Stock, Series E |
Depositary Shares, each representing a 1/4,000th interest in | FHN PR F | New York Stock Exchange LLC |
a share of Non-Cumulative Perpetual Preferred Stock, Series F |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
ITEM 2.02. Results of Operations and Financial Condition.
ITEM 7.01. Regulation FD Disclosure.
Furnished as Exhibit 99.1 is a copy of the First Horizon Corporation (“FHN” or "First Horizon") Second Quarter 2023 Earnings Release, released today.
Furnished as Exhibit 99.2 is a copy of the Investor Slide Presentation for the quarter ended June 30, 2023, released today.
Exhibits 99.1 and 99.2 are furnished pursuant to Item 2.02, “Results of Operations and Financial Condition” and Item 7.01, “Regulation FD Disclosure.” The exhibits speak as of the date thereof and FHN does not assume any obligation to update in the future the information therein.
Use of Non-GAAP Measures and Regulatory Measures that are not GAAP in the Exhibits
Certain measures included in or furnished by this report are “non-GAAP,” meaning they are not presented in accordance with generally accepted accounting principles in the U.S. and also are not codified in U.S. banking regulations currently applicable to FHN. 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.
The non-GAAP measures presented in, with, or by this report are: fully taxable equivalent measures; pre-provision net revenue ("PPNR"); loans and leases, allowance for credit losses (“ACL”), and ratios excluding Loans to Mortgage Companies (“LMC”); return on average tangible common equity (“ROTCE”); tangible common equity (“TCE”) to tangible assets (“TA”); tangible book value ("TBV") per common share; common equity tier 1 capital ("CET1") net of unrealized losses; and various consolidated results and performance measures and ratios adjusted for notable items identified in the exhibits.
Reconciliations of non-GAAP to GAAP measures and presentation of the most comparable GAAP items are presented near the end (immediately before the Glossary) of Exhibit 99.1-Earnings Release and at the end of Exhibit 99.2-Investor Slide Presentation.
Presentation of regulatory measures, even those which are not GAAP, provide 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. Although not GAAP terms, these regulatory measures are not considered “non-GAAP” under U.S. financial reporting rules as long as their presentation conforms to regulatory standards. Regulatory measures used in this report include: CET1, generally defined as common equity less goodwill, other intangibles, and certain other required regulatory deductions; tier 1 capital, generally defined as the sum of core capital (including common equity and instruments that cannot be redeemed at the option of the holder) adjusted for certain items under risk based capital regulations; and risk weighted assets (“RWA”), which is a measure of total on- and off-balance sheet assets adjusted for credit and market risk, used to determine regulatory capital ratios.
Forward-Looking Statements
The exhibit contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements pertain to FHN's beliefs, plans, goals, expectations, and estimates. Forward-looking statements are not a representation of historical information, but instead pertain to future operations, strategies, financial results, or other developments. Forward-looking statements can be identified by the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “should,” “is likely,” “will,” “going forward,” and other expressions that indicate future events and trends. Forward-looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, operational, economic, and competitive uncertainties and contingencies, many of which are beyond FHN’s control, and many of which, with respect to future business decisions and actions (including acquisitions and divestitures), are subject to change and could cause FHN’s actual future results and outcomes to differ materially from those contemplated or implied by forward-looking statements or historical performance. Examples of uncertainties and contingencies include those mentioned: in the exhibit; in the forepart, and in Items 1, 1A, and 7, of FHN’s most recent Annual Report on Form 10-K, as amended; and in the forepart, and in Item 1A of Part II, of FHN’s Quarterly Report(s) on Form 10-Q filed this year. FHN assumes no obligation to update or revise any forward-looking statements that are made in this document or in any other statement, release, report, or filing from time to time. Throughout this presentation, numbers may not foot due to rounding, and references to EPS are fully diluted.
ITEM 9.01. Financial Statements and Exhibits.
(d)Exhibits
| | | | | | | | |
FIRST HORIZON CORPORATION | 2 | FORM 8-K CURRENT REPORT 4/18/2023 |
Each of the following Exhibits 99.1 and 99.2, furnished pursuant to Items 2.02 and 7.01, is not to be considered “filed” under the Securities Exchange Act of 1934, as amended (“Exchange Act”), and shall not be incorporated by reference into any of FHN’s previous or future filings under the Securities Act of 1933, as amended, or the Exchange Act.
| | | | | | | | |
Exhibit # | | Description |
| | |
99.1 | | | |
99.2 | | | |
104 | | | Cover Page Interactive Data File, formatted in Inline XBRL |
| | | | | | | | |
FIRST HORIZON CORPORATION | 3 | FORM 8-K CURRENT REPORT 4/18/2023 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| | | | | | | | | | | | | | | | | |
| | FIRST HORIZON CORPORATION | |
| | (Registrant) | |
| | | |
Date: | July 19, 2023 | By: | | /s/ Hope Dmuchowski | |
| | Hope Dmuchowski | |
| | Senior Executive Vice President—Chief Financial Officer |
| | (Duly Authorized Officer and Principal Financial Officer) |
| | | | | | | | |
FIRST HORIZON CORPORATION | 4 | FORM 8-K CURRENT REPORT 4/18/2023 |
First Horizon Corporation Reports Second Quarter 2023 Net Income Available to Common Shareholders of
$317 Million, or EPS of $0.56; $219 Million, or $0.39, on an Adjusted Basis*
Pre-provision net revenue up 86% from the prior year and up 18% on an adjusted basis*
Period end deposits increased $4.0 billion QoQ, or 6%, up 3% year-to-date with common equity tier 1 ratio of 11.1%
ROTCE of 21.1% and adjusted ROTCE of 14.6% with tangible book value per share of $11.50*
MEMPHIS, TN (July 19, 2023) – First Horizon Corporation (NYSE: FHN or “First Horizon”) today reported second quarter net income available to common shareholders ("NIAC") of $317 million, or earnings per share of $0.56, compared with first quarter 2023 NIAC of $243 million, or earnings per share of $0.43.
Second quarter 2023 results benefited from a net $98 million after-tax, or $0.17 per share, of notable items compared with a reduction of $16 million, or $0.03 per share, in first quarter 2023. Excluding notable items, adjusted second quarter 2023 NIAC of $219 million, or $0.39 per share, decreased from $259 million, or $0.45 per share in first quarter 2023.
“Our results this quarter reflect the continued strength, resilience, and momentum of our diversified business mix, the benefit of our attractive markets, and the dedication of our associates,“ said, Chairman, President and Chief Executive Officer Bryan Jordan. “Despite a challenging macroeconomic environment, we continued to serve our clients, growing period end loans by $2.3 billion and period end deposits by $4.0 billion, with over 32,000 new-to-bank clients bringing $3.5 billion in deposit balances.”
Jordan continued, “I thank our associates for their unwavering commitment to our clients, communities, and core values. We remain focused on delivering top quartile returns by executing on our strategic priorities, growing our core businesses, empowering our talent, and providing a best-in-class client experience."
Notable Items
| | | | | | | | | | | | | | | | | | | | | | | | |
Notable Items | | | | | | | | | | |
Quarterly, Unaudited ($s in millions, except per share data) | 2Q23 | | 1Q23 | | | 2Q22 | | | | |
Summary of Notable Items: | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Gain on merger termination | $ | 225 | | | $ | — | | | | $ | — | | | | | |
Gain on mortgage servicing rights (mortgage banking and title) | — | | | — | | | | 12 | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Net Merger/acquisition/transaction-related items | (30) | | | (21) | | | | (38) | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Other notable expenses | (65) | | | — | | | | (12) | | | | | |
| | | | | | | | | | |
Total Notable items (pre-tax) | 130 | | | (21) | | | | (38) | | | | | |
Total Notable items (after-tax) | 98 | | | (16) | | | | (29) | | | | | |
EPS impact of notable items | $ | 0.17 | | | $ | (0.03) | | | | $ | (0.05) | | | | | |
Numbers may not foot due to rounding. | | | | | | | | | | |
Second quarter pre-tax net notable items include a $225 million gain from merger agreement termination and merger-related costs of $30 million. Other notable items of $65 million reflect a $50 million contribution to the First Horizon Foundation and a $15 million impact tied to derivative valuation adjustments related to prior Visa Class-B share sales.
*ROTCE, PPNR, tangible book value per share, loans and leases excluding LMC, and "Adjusted" results are Non-GAAP Financial Measures; NII, Total Revenue, NIM and PPNR are presented on a fully taxable equivalent basis; References to loans include leases and EPS are based on diluted shares; Capital ratios are preliminary. See page 5 for information on our use of Non-GAAP measures and their reconciliation to GAAP beginning on page 21.
1
Second Quarter 2023 versus First Quarter 2023 Highlights
•Total revenue of $1.0 billion increased $172 million and adjusted revenue of $810 million decreased $53 million, or 6%, primarily due to a 8% decline in net interest income driven by a 50 bp reduction in NIM.
•Net interest income of $631 million decreased $57 million, or 8%, as the benefit of higher loan rates and loan balances were more than offset by higher funding costs.
•Noninterest income of $400 million increased $229 million due to a $225 million gain on termination and adjusted noninterest income of $175 million increased $4 million as higher deferred compensation and services charges and fees was partially offset by a reduction in fixed income.
•Noninterest expense of $555 million increased $77 million driven by $65 million of other notable items and $30 million of merger-related costs. Adjusted noninterest expense of $461 million increased $4 million largely as an increase in personnel expense and outside services were partially offset by a reduction in other noninterest expense.
•Provision expense of $50 million remained stable and reflects the impact of 3% loan growth excluding loans to mortgage companies ("LMC") and modest growth in net charge-offs.
•Average interest-earning assets of $75.3 billion increased $3.3 billion largely driven by a $1.9 billion increase in loans and a $1.6 billion increase in interest-bearing deposits with banks.
•Average loans increased $1.9 billion driven by a $1.2 billion increase in commercial loans with a $0.4 billion increase in LMC.
•Period-end loans increased $2.3 billion, or 4%, driven by a $1.4 billion increase in commercial and a $0.8 billion increase in consumer. Period-end commercial loans excluding LMC rose 2%.
•Period-end deposits of $65.4 billion increased $4.0 billion reflecting a $6.3 billion increase in interest-bearing deposits partially offset by a $2.3 billion decrease in noninterest-bearing.
•Average deposits of $61.4 billion decreased $0.8 billion, or 1%, driven by a $2.6 billion decrease in DDA and other noninterest-bearing deposits partially offset by a $1.8 billion increase in interest-bearing deposits. Total deposit costs of 173 basis points increased 62 basis points.
•Allowance for credit losses ("ACL") to loans ratio remained stable at 1.35% as of June 30, 2023. The ACL to nonperforming loans ratio of 206% increased from 189% at March 31, 2023.
•Net charge-offs of $23 million increased $7 million; nonperforming loans of $402 million decreased $21 million and the nonperforming loan ratio of 0.66% decreased from 0.72% at March 31, 2023.
•ROCE of 16.4%; ROTCE of 21.1%; Adjusted ROTCE of 14.6%; CET 1 ratio of 11.1%; and total capital ratio of 13.6%.
•Tangible book value per share of $11.50 at June 30, 2023 compared with $10.89 at March 31, 2023 and reflected a $0.50 increase tied to the Series G conversion to common stock and a $0.41 increase tied to adjusted NIAC net of change in intangibles.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SUMMARY RESULTS | | | | | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | 2Q23 Change vs. | | | | |
($s in millions, except per share and balance sheet data) | | 2Q23 | | 1Q23 | | 2Q22 | | 1Q23 | | 2Q22 | | | | |
| | | | | | | | $/bp | | % | | $/bp | | % | | | | |
Income Statement | | | | | | | | | | | | | | | | | | |
Interest income - taxable equivalent1 | | $ | 1,019 | | | $ | 923 | | | $ | 586 | | | $ | 96 | | | 10 | % | | $ | 433 | | | 74 | % | | | | |
Interest expense- taxable equivalent1 | | 385 | | | 232 | | | 41 | | | 153 | | | 66 | | | 344 | | | NM | | | | |
Net interest income- taxable equivalent | | 635 | | | 691 | | | 545 | | | (56) | | | (8) | | | 90 | | | 17 | | | | | |
Less: Taxable-equivalent adjustment | | 4 | | | 4 | | | 3 | | | — | | | — | | | 1 | | | 33 | | | | | |
Net interest income | | 631 | | | 688 | | | 542 | | | (57) | | | (8) | | | 89 | | | 16 | | | | | |
Noninterest income | | 400 | | | 171 | | | 201 | | | 229 | | | 134 | | | 199 | | | 99 | | | | | |
Total revenue | | 1,031 | | | 859 | | | 743 | | | 172 | | | 20 | | | 288 | | | 39 | | | | | |
Noninterest expense | | 555 | | | 478 | | | 489 | | | 77 | | | 16 | | | 66 | | | 13 | | | | | |
Pre-provision net revenue3 | | 475 | | | 381 | | | 255 | | | 94 | | | 25 | | | 220 | | | 86 | | | | | |
Provision for credit losses | | 50 | | | 50 | | | 30 | | | — | | | — | | | 20 | | | 67 | | | | | |
Income before income taxes | | 425 | | | 331 | | | 225 | | | 94 | | | 28 | | | 200 | | | 89 | | | | | |
Provision for income taxes | | 96 | | | 75 | | | 48 | | | 21 | | | 28 | | | 48 | | | 100 | | | | | |
Net income | | 329 | | | 256 | | | 177 | | | 73 | | | 29 | | | 152 | | | 86 | | | | | |
Net income attributable to noncontrolling interest | | 5 | | | 4 | | | 3 | | | 1 | | | 25 | | | 2 | | | 67 | | | | | |
Net income attributable to controlling interest | | 325 | | | 251 | | | 174 | | | 74 | | | 29 | | | 151 | | | 87 | | | | | |
Preferred stock dividends | | 8 | | | 8 | | | 8 | | | — | | | — | | | — | | | — | | | | | |
Net income available to common shareholders | | $ | 317 | | | $ | 243 | | | $ | 166 | | | $ | 74 | | | 30 | % | | $ | 151 | | | 91 | % | | | | |
| | | | | | | | | | | | | | | | | | |
Adjusted net income4 | | $ | 231 | | | $ | 271 | | | $ | 205 | | | $ | (40) | | | (15) | % | | $ | 26 | | | 13 | % | | | | |
Adjusted net income available to common shareholders4 | | $ | 219 | | | $ | 259 | | | $ | 195 | | | $ | (40) | | | (15) | % | | $ | 24 | | | 12 | % | | | | |
Common stock information | | | | | | | | | | | | | | | | | | |
EPS | | $ | 0.56 | | | $ | 0.43 | | | $ | 0.29 | | | $ | 0.13 | | | 30 | % | | $ | 0.27 | | | 92 | % | | | | |
Adjusted EPS4 | | $ | 0.39 | | | $ | 0.45 | | | $ | 0.34 | | | $ | (0.06) | | | (13) | % | | $ | 0.05 | | | 15 | % | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Diluted shares8 | | 561 | | | 572 | | | 569 | | | (11) | | | (2) | % | | (8) | | | (1) | % | | | | |
Key performance metrics | | | | | | | | | | | | | | | | | | |
Net interest margin | | 3.38 | % | | 3.88 | % | | 2.74 | % | | (50) | bp | | | | 64 | bp | | | | | | |
| | | | | | | | | | | | | | | | | | |
Efficiency ratio | | 53.87 | | | 55.65 | | | 65.76 | | | (178) | | | | | (1,189) | | | | | | | |
Adjusted efficiency ratio4 | | 56.90 | | | 52.95 | | | 59.79 | | | 395 | | | | | (289) | | | | | | | |
Effective income tax rate | | 22.63 | | | 22.71 | | | 21.30 | | | (8) | | | | | 133 | | | | | | | |
Return on average assets | | 1.60 | | | 1.32 | | | 0.82 | | | 28 | | | | | 78 | | | | | | | |
Adjusted return on average assets4 | | 1.13 | | | 1.40 | | | 0.95 | | | (27) | | | | | 18 | | | | | | | |
Return on average common equity (“ROCE") | | 16.4 | | | 13.3 | | | 9.1 | | | 306 | | | | | 728 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Return on average tangible common equity (“ROTCE”)4 | | 21.1 | | | 17.4 | | | 12.1 | | | 367 | | | | | 903 | | | | | | | |
Adjusted ROTCE4 | | 14.6 | | | 18.6 | | | 14.2 | | | (396) | | | | | 44 | | | | | | | |
Noninterest income as a % of total revenue | | 38.82 | | | 19.94 | | | 27.06 | | | 1,888 | | | | | 1,176 | | | | | | | |
Adjusted noninterest income as a % of total revenue4 | | 21.63 | % | | 19.85 | % | | 25.68 | % | | 178 | bp | | | | (405) | bp | | | | | | |
Balance Sheet (billions) | | | | | | | | | | | | | | | | | | |
Average loans | | $ | 59.9 | | | $ | 58.1 | | | $ | 55.6 | | | $ | 1.9 | | | 3 | % | | $ | 4.3 | | | 8 | % | | | | |
Average deposits | | 61.4 | | | 62.2 | | | 71.9 | | | (0.8) | | | (1) | | | (10.5) | | | (15) | | | | | |
Average assets | | 82.3 | | | 78.8 | | | 86.3 | | | 3.5 | | | 4 | | | (4.0) | | | (5) | | | | | |
Average common equity | | $ | 7.7 | | | $ | 7.4 | | | $ | 7.3 | | | $ | 0.3 | | | 5 | % | | $ | 0.4 | | | 6 | % | | | | |
Asset Quality Highlights | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Allowance for credit losses to loans and leases | | 1.35 | % | | 1.35 | % | | 1.24 | % | | (1) | bp | | | | 11 | bp | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net charge-off ratio | | 0.16 | | | 0.11 | | | 0.09 | | | 4 | | | | | 7 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Nonperforming loan and leases ratio | | 0.66 | % | | 0.72 | % | | 0.53 | % | | (6) | bp | | | | 13 | bp | | | | | | |
Capital Ratio Highlights (current quarter is an estimate) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 | | 11.1 | % | | 10.4 | % | | 9.8 | % | | 72 | bp | | | | 127 | bp | | | | | | |
Tier 1 | | 12.1 | | | 12.1 | | | 11.6 | | | (2) | | | | | 47 | | | | | | | |
Total Capital | | 13.6 | | | 13.6 | | | 13.0 | | | (3) | | | | | 62 | | | | | | | |
Tier 1 leverage | | 10.5 | % | | 10.7 | % | | 9.1 | % | | (17) | bp | | | | 140 | bp | | | | | | |
Numbers may not foot due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
See footnote disclosures on page 20.
Second Quarter 2023 versus First Quarter 2023
Net interest income
Net interest income of $631 million decreased $57 million as the benefit of higher rates and loan balances was more than offset by higher funding costs driven by increased competition. Net interest margin of 3.38% decreased 50 basis points largely as the benefit of higher rates and loan growth was more than offset by the impact of higher funding costs.
Noninterest income
Noninterest income of $400 million increased $229 million and adjusted noninterest income of $175 million increased $4 million largely driven by a $5 million increase in deferred compensation and a $4 million increase in service charges and fees. Fixed income average daily revenue of $348 thousand decreased 20% compared with $437 thousand in first quarter 2023 driven by continuing challenging market conditions.
Noninterest expense
Noninterest expense of $555 million increased $77 million and included a $74 million increase in notable items. Adjusted noninterest expense of $461 million increased $4 million largely as higher personnel and outside services expenses were partially offset by a reduction in other noninterest expense.
Loans and leases
Average loan and lease balances of $59.9 billion increased $1.9 billion largely reflecting a 3% increase in commercial. Commercial loan growth of $1.2 billion was driven by a $0.9 billion increase in C&I loans. Consumer loan growth increased $0.6 billion compared to the prior quarter, driven by a $0.7 billion increase in consumer real estate. Results reflect a $0.4 billion increase in LMC. Loan balances excluding LMC increased $1.5 billion compared to the prior quarter, driven by a $0.8 billion increase in commercial.
Period-end loans and leases of $61.3 billion increased $2.3 billion from first quarter 2023, reflecting a 3% increase in commercial and a 6% increase in consumer. Before the impact of LMC, period-end loans increased $1.6 billion, or 3%, driven by a $0.8 billion increase in consumer and a $0.8 billion increase in all other commercial loans.
Deposits
Period-end deposits of $65.4 billion increased $4.0 billion reflecting a $6.3 billion increase in interest-bearing deposits partially offset by a $2.3 billion decrease in noninterest-bearing. Average deposits of $61.4 billion decreased $0.8 billion, or 1%. Total deposit costs of 173 basis points increased 62 basis points with a 82 basis point increase in interest-bearing deposit costs.
Asset quality
Provision expense of $50 million remained stable and reflects the impact of 3% loan growth excluding LMC and modest growth in net charge-offs.
Net charge-offs of $23 million, or 16 basis points, compared with $16 million, or 11 basis points, in first quarter 2023.
Nonperforming loans of $402 million decreased $21 million. Second quarter 2023 ACL to nonperforming loans coverage ratio of 206% compared with 189% in first quarter 2023.
The ACL to loans ratio remained flat at 1.35% from first quarter 2023.
Capital
CET1 ratio of 11.1% in second quarter 2023 compared with 10.4% in first quarter 2023. Total capital ratio of 13.6% consistent with first quarter 2023.
Income taxes
Second quarter 2023 effective tax rate of 22.6% compared with 22.7% in first quarter 2023. On an adjusted basis, the effective tax rate of 21.6% in the second quarter 2023 decreased from 22.9% in first quarter 2023.
Forward-Looking Statements
This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements pertain to FHN's beliefs, plans, goals, expectations, and estimates. Forward-looking statements are not a representation of historical information, but instead pertain to future operations, strategies, financial results, or other developments. Forward-looking statements can be identified by the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “should,” “is likely,” “will,” “going forward,” and other expressions that indicate future events and trends.
Forward-looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, operational, economic, and competitive uncertainties and contingencies, many of which are beyond FHN’s control, and many of which, with respect to future business decisions and actions (including acquisitions and divestitures), are subject to change and could cause FHN’s actual future results and outcomes to differ materially from those contemplated or implied by forward-looking statements or historical performance. Examples of uncertainties and contingencies include those mentioned: in this document; in Items 2.02 and 7.01 of FHN’s Current Report on Form 8-K to which this document has been filed as an exhibit; in the forepart, and in Items 1, 1A, and 7, of FHN’s most recent Annual Report on Form 10-K, as amended; and in the forepart, and in Item 1A of Part II, of FHN’s Quarterly Report(s) on Form 10-Q filed this year.
FHN assumes no obligation to update or revise any forward-looking statements that are made in this document or in any other statement, release, report, or filing from time to time.
Use of Non-GAAP Measures and Regulatory Measures that are not GAAP
Certain measures included in this report are “non-GAAP,” meaning they are not presented in accordance with generally accepted accounting principles in the U.S. and also are not codified in U.S. banking regulations currently applicable to FHN. 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.
The non-GAAP measures presented in this earnings release are fully taxable equivalent measures, pre-provision net revenue ("PPNR"), Loans to Mortgage Companies ("LMC"), return on average tangible common equity (“ROTCE”), tangible common equity (“TCE”) to tangible assets (“TA”), tangible book value ("TBV") per common share, and various consolidated and segment results and performance measures and ratios adjusted for notable items.
Presentation of regulatory measures, even those which are not GAAP, provide 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. Although not GAAP terms, these regulatory measures are not considered “non-GAAP” under U.S. financial reporting rules as long as their presentation conforms to regulatory standards. Regulatory measures used in this financial supplement include: common equity tier 1 capital ("CET1"), generally defined as common equity less goodwill, other intangibles, and certain other required regulatory deductions; tier 1 capital, generally defined as the sum of core capital (including common equity and instruments that cannot be redeemed at the option of the holder) adjusted for certain items under risk based capital regulations; and risk-weighted assets, which is a measure of total on- and off-balance sheet assets adjusted for credit and market risk, used to determine regulatory capital ratios.
Refer to the tabular reconciliation of non-GAAP to GAAP measures and presentation of the most comparable GAAP items, beginning on page 21.
First Horizon Corp. (NYSE: FHN), with $85.1 billion in assets as of June 30, 2023, is a leading regional financial services company, dedicated to helping our clients, communities and associates unlock their full potential with capital and counsel. Headquartered in Memphis, TN, the banking subsidiary First Horizon Bank operates in 12 states across the southern U.S. The Company and its subsidiaries offer commercial, private banking, consumer, small business, wealth and trust management, retail brokerage, capital markets, fixed income, and mortgage banking services. First Horizon has been recognized as one of the nation's best employers by Fortune and Forbes magazines and a Top 10 Most Reputable U.S. Bank. More information is available at www.FirstHorizon.com.
Contact: Investor Relations - NRFlanders@firsthorizon.com
Media Relations - Beth.Ardoin@firsthorizon.com
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED INCOME STATEMENT | | | | | | | | | | | | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. | | | | | | |
($s in millions, except per share data) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | | | |
| | | | | | | | | | | $ | | % | | $ | | % | | | | | | | | |
Interest income - taxable equivalent1 | $ | 1,019 | | | $ | 923 | | | $ | 860 | | | $ | 737 | | | $ | 586 | | | $ | 96 | | | 10 | % | | $ | 433 | | | 74 | % | | | | | | | | |
Interest expense- taxable equivalent1 | 385 | | | 232 | | | 148 | | | 71 | | | 41 | | | 153 | | | 66 | | | 344 | | | NM | | | | | | | | |
Net interest income- taxable equivalent | 635 | | | 691 | | | 712 | | | 666 | | | 545 | | | (56) | | | (8) | | | 90 | | | 17 | | | | | | | | | |
Less: Taxable-equivalent adjustment | 4 | | | 4 | | | 4 | | | 4 | | | 3 | | | — | | | — | | | 1 | | | 33 | | | | | | | | | |
Net interest income | 631 | | | 688 | | | 709 | | | 662 | | | 542 | | | (57) | | | (8) | | | 89 | | | 16 | | | | | | | | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income | $ | 30 | | | 39 | | | 35 | | | 46 | | | 51 | | | (9) | | | (23) | | | (21) | | | (41) | | | | | | | | | |
Mortgage banking and title | 6 | | | 5 | | | 4 | | | 9 | | | 34 | | | 1 | | | 20 | | | (28) | | | (82) | | | | | | | | | |
Brokerage, trust, and insurance | 35 | | | 34 | | | 33 | | | 34 | | | 36 | | | 1 | | | 3 | | | (1) | | | (3) | | | | | | | | | |
Service charges and fees | 59 | | | 55 | | | 56 | | | 56 | | | 57 | | | 4 | | | 7 | | | 2 | | | 4 | | | | | | | | | |
Card and digital banking fees | 21 | | | 19 | | | 20 | | | 21 | | | 23 | | | 2 | | | 11 | | | (2) | | | (9) | | | | | | | | | |
Deferred compensation income | 8 | | | 3 | | | 7 | | | (3) | | | (17) | | | 5 | | | NM | | 25 | | | 147 | | | | | | | | | |
Gain on merger termination | 225 | | | — | | | — | | | — | | | — | | | 225 | | | NM | | 225 | | | NM | | | | | | | | |
Other noninterest income | 17 | | | 15 | | | 20 | | | 50 | | | 16 | | | 2 | | | 13 | | | 1 | | | 6 | | | | | | | | | |
Total noninterest income | 400 | | | 171 | | | 174 | | | 213 | | | 201 | | | 229 | | | 134 | | | 199 | | | 99 | | | | | | | | | |
Total revenue | 1,031 | | | 859 | | | 882 | | | 875 | | | 743 | | | 172 | | | 20 | | | 288 | | | 39 | | | | | | | | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Personnel expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | 191 | | | 188 | | | 178 | | | 186 | | | 190 | | | 3 | | | 2 | | | 1 | | | 1 | | | | | | | | | |
Incentives and commissions | 86 | | | 80 | | | 97 | | | 92 | | | 93 | | | 6 | | | 8 | | | (7) | | | (8) | | | | | | | | | |
Deferred compensation expense | 8 | | | 3 | | | 7 | | | (2) | | | (18) | | | 5 | | | NM | | 26 | | | 144 | | | | | | | | | |
Total personnel expense | 285 | | | 271 | | | 281 | | | 275 | | | 265 | | | 14 | | | 5 | | | 20 | | | 8 | | | | | | | | | |
Occupancy and equipment2 | 68 | | | 70 | | | 71 | | | 71 | | | 73 | | | (2) | | | (3) | | | (5) | | | (7) | | | | | | | | | |
Outside services | 71 | | | 66 | | | 70 | | | 66 | | | 70 | | | 5 | | | 8 | | | 1 | | | 1 | | | | | | | | | |
Amortization of intangible assets | 12 | | | 12 | | | 13 | | | 13 | | | 13 | | | — | | | — | | | (1) | | | (8) | | | | | | | | | |
Other noninterest expense | 119 | | | 59 | | | 69 | | | 44 | | | 68 | | | 60 | | | 102 | | | 51 | | | 75 | | | | | | | | | |
Total noninterest expense | 555 | | | 478 | | | 503 | | | 468 | | | 489 | | | 77 | | | 16 | | | 66 | | | 13 | | | | | | | | | |
Pre-provision net revenue3 | 475 | | | 381 | | | 379 | | | 406 | | | 255 | | | 94 | | | 25 | | | 220 | | | 86 | | | | | | | | | |
Provision for credit losses | 50 | | | 50 | | | 45 | | | 60 | | | 30 | | | — | | | — | | | 20 | | | 67 | | | | | | | | | |
Income before income taxes | 425 | | | 331 | | | 334 | | | 346 | | | 225 | | | 94 | | | 28 | | | 200 | | | 89 | | | | | | | | | |
Provision for income taxes | 96 | | | 75 | | | 64 | | | 78 | | | 48 | | | 21 | | | 28 | | | 48 | | | 100 | | | | | | | | | |
Net income | 329 | | | 256 | | | 270 | | | 268 | | | 177 | | | 73 | | | 29 | | | 152 | | | 86 | | | | | | | | | |
Net income attributable to noncontrolling interest | 5 | | | 4 | | | 4 | | | 3 | | | 3 | | | 1 | | | 25 | | | 2 | | | 67 | | | | | | | | | |
Net income attributable to controlling interest | 325 | | | 251 | | | 266 | | | 265 | | | 174 | | | 74 | | | 29 | | | 151 | | | 87 | | | | | | | | | |
Preferred stock dividends | 8 | | | 8 | | | 8 | | | 8 | | | 8 | | | — | | | — | | | — | | | — | | | | | | | | | |
Net income available to common shareholders | $ | 317 | | | $ | 243 | | | $ | 258 | | | $ | 257 | | | $ | 166 | | | $ | 74 | | | 30 | % | | $ | 151 | | | 91 | % | | | | | | | | |
Common Share Data | | | | | | | | | | | | | | | | | | | | | | | | | |
EPS | $ | 0.59 | | | $ | 0.45 | | | $ | 0.48 | | | $ | 0.48 | | | $ | 0.31 | | | $ | 0.14 | | | 31 | % | | $ | 0.28 | | | 90 | % | | | | | | | | |
Basic shares | 539 | | | 537 | | | 536 | | | 536 | | | 535 | | | 2 | | | — | | | 4 | | | 1 | | | | | | | | | |
Diluted EPS | $ | 0.56 | | | $ | 0.43 | | | $ | 0.45 | | | $ | 0.45 | | | $ | 0.29 | | | $ | 0.13 | | | 30 | | | $ | 0.27 | | | 92 | | | | | | | | | |
Diluted shares8 | 561 | | | 572 | | | 572 | | | 570 | | | 569 | | | (11) | | | (2) | % | | (8) | | | (1) | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Effective tax rate | 22.6 | % | | 22.7 | % | | 19.2 | % | | 22.6 | % | | 21.3 | % | | | | | | | | | | | | | | | | |
Numbers may not foot due to rounding. See footnote disclosures on page 20.
| | |
ADJUSTED5 FINANCIAL DATA - SEE NOTABLE ITEMS ON PAGE 9 |
Quarterly, Unaudited |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. | | | | | | |
($s in millions, except per share data) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | | | |
| | | | | | | | | | | $ | | % | | $ | | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income (FTE)1 | $ | 635 | | | $ | 691 | | | $ | 712 | | | $ | 666 | | | $ | 545 | | | $ | (56) | | | (8) | % | | $ | 90 | | | 17 | % | | | | | | | | |
Adjusted noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income | 30 | | | 39 | | | 35 | | | 46 | | | 51 | | | (9) | | | (23) | | | (21) | | | (41) | | | | | | | | | |
Adjusted mortgage banking and title | 6 | | | 5 | | | 4 | | | 9 | | | 22 | | | 1 | | | 20 | | | (16) | | | (73) | | | | | | | | | |
Brokerage, trust, and insurance | 35 | | | 34 | | | 33 | | | 34 | | | 36 | | | 1 | | | 3 | | | (1) | | | (3) | | | | | | | | | |
Service charges and fees | 59 | | | 55 | | | 56 | | | 56 | | | 57 | | | 4 | | | 7 | | | 2 | | | 4 | | | | | | | | | |
Card and digital banking fees | 21 | | | 19 | | | 20 | | | 21 | | | 23 | | | 2 | | | 11 | | | (2) | | | (9) | | | | | | | | | |
Deferred compensation income | 8 | | | 3 | | | 7 | | | (3) | | | (17) | | | 5 | | | NM | | 25 | | | 147 | | | | | | | | | |
Gain on merger termination | — | | | — | | | — | | | — | | | — | | | — | | | NM | | — | | | NM | | | | | | | | |
Adjusted other noninterest income | 17 | | | 15 | | | 20 | | | 18 | | | 15 | | | 2 | | | 13 | | | 2 | | | 13 | | | | | | | | | |
Adjusted total noninterest income | $ | 175 | | | $ | 171 | | | $ | 173 | | | $ | 181 | | | $ | 188 | | | $ | 4 | | | 2 | % | | $ | (13) | | | (7) | % | | | | | | | | |
Total revenue (FTE)1 | $ | 810 | | | $ | 863 | | | $ | 885 | | | $ | 847 | | | $ | 733 | | | $ | (53) | | | (6) | % | | $ | 77 | | | 11 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted personnel expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted salaries and benefits | $ | 187 | | | $ | 188 | | | $ | 178 | | | $ | 185 | | | $ | 190 | | | $ | (1) | | | (1) | % | | $ | (3) | | | (2) | % | | | | | | | | |
Adjusted Incentives and commissions | 65 | | | 64 | | | 70 | | | 68 | | | 71 | | | 1 | | | 2 | | | (6) | | | (8) | | | | | | | | | |
Adjusted deferred compensation expense | 8 | | | 3 | | | 7 | | | (2) | | | (18) | | | 5 | | | NM | | 26 | | | 144 | | | | | | | | | |
Adjusted total personnel expense | 260 | | | 255 | | | 254 | | | 251 | | | 244 | | | 5 | | | 2 | | | 16 | | | 7 | | | | | | | | | |
Adjusted occupancy and equipment2 | 68 | | | 70 | | | 71 | | | 70 | | | 72 | | | (2) | | | (3) | | | (4) | | | (6) | | | | | | | | | |
Adjusted outside services | 68 | | | 63 | | | 64 | | | 64 | | | 61 | | | 5 | | | 8 | | | 7 | | | 11 | | | | | | | | | |
Adjusted amortization of intangible assets | 12 | | | 12 | | | 12 | | | 12 | | | 12 | | | — | | | — | | | — | | | — | | | | | | | | | |
Adjusted other noninterest expense | 53 | | | 58 | | | 58 | | | 48 | | | 50 | | | (5) | | | (9) | | | 3 | | | 6 | | | | | | | | | |
Adjusted total noninterest expense | $ | 461 | | | $ | 457 | | | $ | 458 | | | $ | 444 | | | $ | 438 | | | $ | 4 | | | 1 | % | | $ | 23 | | | 5 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted pre-provision net revenue3 | $ | 349 | | | $ | 406 | | | $ | 428 | | | $ | 403 | | | $ | 295 | | | $ | (57) | | | (14) | % | | $ | 54 | | | 18 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for credit losses | $ | 50 | | | $ | 50 | | | $ | 45 | | | $ | 60 | | | $ | 30 | | | $ | — | | | — | % | | $ | 20 | | | 67 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net income available to common shareholders | $ | 219 | | | $ | 259 | | | $ | 293 | | | $ | 252 | | | $ | 195 | | | $ | (40) | | | (15) | % | | $ | 24 | | | 12 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted Common Share Data | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted diluted EPS | $ | 0.39 | | | $ | 0.45 | | | $ | 0.51 | | | $ | 0.44 | | | $ | 0.34 | | | $ | (0.06) | | | (13) | % | | $ | 0.05 | | | 15 | % | | | | | | | | |
Diluted shares8 | 561 | | | 572 | | | 572 | | | 570 | | | 569 | | | (11) | | | (2) | % | | (8) | | | (1) | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted effective tax rate | 21.6 | % | | 22.9 | % | | 19.8 | % | | 22.4 | % | | 21.7 | % | | | | | | | | | | | | | | | | |
Adjusted ROTCE | 14.6 | % | | 18.6 | % | | 21.7 | % | | 17.9 | % | | 14.2 | % | | | | | | | | | | | | | | | | |
Adjusted efficiency ratio | 56.9 | % | | 53.0 | % | | 51.7 | % | | 52.4 | % | | 59.8 | % | | | | | | | | | | | | | | | | |
Numbers may not foot due to rounding.
See footnote disclosures on page 20.
| | |
NOTABLE ITEMS |
Quarterly, Unaudited |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
(In millions) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | | | |
Summary of Notable Items: | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Gain on merger termination | $ | 225 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | |
Gain on sale of title services business | — | | | — | | | 1 | | | 21 | | | — | | | | | |
Gain related to equity securities investments | — | | | — | | | — | | | 10 | | | — | | | | | |
Gain on sale of mortgage servicing rights | — | | | — | | | — | | | — | | | 12 | | | | | |
Net Merger/acquisition/transaction-related items | (30) | | | (21) | | | (36) | | | (24) | | | (38) | | | | | |
Other notable expenses* | (65) | | | — | | | (10) | | | — | | | (12) | | | | | |
Total notable items | 130 | | | (21) | | | (45) | | | 7 | | | (38) | | | | | |
EPS impact of notable items | $ | 0.17 | | | $ | (0.03) | | | $ | (0.06) | | | $ | 0.01 | | | $ | (0.05) | | | | | |
| | | | | | | | | | | | | |
Numbers may not foot due to rounding
* 2Q23 includes $50 million contribution to First Horizon Foundation; 2Q23, 4Q22 and 2Q22 includes $15 million, $10 million and $12 million, respectively of Visa derivative valuation expense.
| | |
IMPACT OF NOTABLE ITEMS: |
Quarterly, Unaudited |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
(In millions) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | | | | | | | | | | | |
Impacts of Notable Items: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Mortgage banking and title | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (12) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Gain on merger termination | (225) | | | — | | | — | | | — | | | — | | | | | | | | | | | | | |
Other noninterest income | — | | | — | | | (1) | | | (32) | | | — | | | | | | | | | | | | | |
Total noninterest income | $ | (225) | | | $ | — | | | $ | (1) | | | $ | (32) | | | $ | (13) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | |
Personnel expenses: | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | $ | (4) | | | $ | — | | | $ | — | | | $ | — | | | $ | 1 | | | | | | | | | | | | | |
Incentives and commissions | (21) | | | (16) | | | (27) | | | (24) | | | (22) | | | | | | | | | | | | | |
Deferred compensation expense | — | | | — | | | — | | | — | | | — | | | | | | | | | | | | | |
Total personnel expenses | (25) | | | (16) | | | (27) | | | (25) | | | (21) | | | | | | | | | | | | | |
Occupancy and equipment2 | — | | | — | | | — | | | (1) | | | (1) | | | | | | | | | | | | | |
Outside services | (4) | | | (3) | | | (6) | | | (2) | | | (9) | | | | | | | | | | | | | |
Amortization of intangible assets | — | | | — | | | (1) | | | (1) | | | (1) | | | | | | | | | | | | | |
Other noninterest expense | (66) | | | (2) | | | (11) | | | 4 | | | (18) | | | | | | | | | | | | | |
Total noninterest expense | $ | (95) | | | $ | (21) | | | $ | (46) | | | $ | (25) | | | $ | (50) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | $ | (130) | | | $ | 21 | | | $ | 45 | | | $ | (7) | | | $ | 38 | | | | | | | | | | | | | |
Provision for income taxes | (33) | | | 6 | | | 11 | | | (2) | | | 9 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Net income/(loss) available to common shareholders | $ | (98) | | | $ | 16 | | | $ | 34 | | | $ | (5) | | | $ | 29 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Numbers may not foot due to rounding
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FINANCIAL RATIOS | | | | | | | | | | | | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. | | | | | | |
| 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | 2Q22 | | | | | |
FINANCIAL RATIOS | | | | | | | | | | | $/bp | | % | | $/bp | | % | | | | | | | | |
Net interest margin | 3.38 | % | | 3.88 | % | | 3.89 | % | | 3.48 | % | | 2.74 | % | | (50) | bp | | | | 64 | bp | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets | 1.60 | % | | 1.32 | % | | 1.35 | % | | 1.29 | % | | 0.82 | % | | 28 | | | | | 78 | | | | | | | | | | | |
Adjusted return on average assets4 | 1.13 | % | | 1.40 | % | | 1.52 | % | | 1.27 | % | | 0.95 | % | | (27) | | | | | 18 | | | | | | | | | | | |
Return on average common equity (“ROCE”) | 16.40 | % | | 13.34 | % | | 14.42 | % | | 13.85 | % | | 9.12 | % | | 306 | | | | | 728 | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average tangible common equity (“ROTCE”)4 | 21.10 | % | | 17.43 | % | | 19.14 | % | | 18.23 | % | | 12.07 | % | | 367 | | | | | 903 | | | | | | | | | | | |
Adjusted ROTCE4 | 14.59 | % | | 18.55 | % | | 21.68 | % | | 17.89 | % | | 14.15 | % | | (396) | | | | | 44 | | | | | | | | | | | |
Noninterest income as a % of total revenue | 38.82 | % | | 19.94 | % | | 19.68 | % | | 24.30 | % | | 27.06 | % | | 1,888 | | | | | 1,176 | | | | | | | | | | | |
Adjusted noninterest income as a % of total revenue4 | 21.63 | % | | 19.85 | % | | 19.55 | % | | 21.37 | % | | 25.68 | % | | 178 | | | | | (405) | | | | | | | | | | | |
Efficiency ratio | 53.87 | % | | 55.65 | % | | 57.07 | % | | 53.56 | % | | 65.76 | % | | (178) | | | | | (1,189) | | | | | | | | | | | |
Adjusted efficiency ratio4 | 56.90 | % | | 52.95 | % | | 51.70 | % | | 52.42 | % | | 59.79 | % | | 395 | | | | | (289) | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
CAPITAL DATA | | | | | | | | | | | | | | | | | | | | | | | | | |
CET1 capital ratio* | 11.1 | % | | 10.4 | % | | 10.2 | % | | 9.9 | % | | 9.8 | % | | 72 | bp | | | | 127 | bp | | | | | | | | | | |
Tier 1 capital ratio* | 12.1 | % | | 12.1 | % | | 11.9 | % | | 11.7 | % | | 11.6 | % | | (2) | bp | | | | 47 | bp | | | | | | | | | | |
Total capital ratio* | 13.6 | % | | 13.6 | % | | 13.3 | % | | 13.1 | % | | 13.0 | % | | (3) | bp | | | | 62 | bp | | | | | | | | | | |
Tier 1 leverage ratio* | 10.5 | % | | 10.7 | % | | 10.4 | % | | 9.8 | % | | 9.1 | % | | (17) | bp | | | | 140 | bp | | | | | | | | | | |
Risk-weighted assets (“RWA”) (billions) | $ | 71.5 | | | $ | 69.5 | | | $ | 69.2 | | | $ | 68.6 | | | $ | 67.3 | | | $ | 2 | | | 3 | % | | $ | 4 | | | 6 | % | | | | | | | | |
Total equity to total assets | 10.53 | % | | 11.02 | % | | 10.83 | % | | 10.32 | % | | 10.04 | % | | (49) | bp | | | | 49 | bp | | | | | | | | | | |
Tangible common equity/tangible assets (“TCE/TA”)4 | 7.71 | % | | 7.41 | % | | 7.12 | % | | 6.64 | % | | 6.55 | % | | 30 | bp | | | | 116 | bp | | | | | | | | | | |
Period-end shares outstanding (millions)9 | 559 | | | 538 | | | 537 | | | 537 | | | 536 | | | 21 | | | 4 | % | | 23 | | | 4 | % | | | | | | | | |
Cash dividends declared per common share | $ | 0.15 | | | $ | 0.15 | | | $ | 0.15 | | | $ | 0.15 | | | $ | 0.15 | | | $ | — | | | — | % | | $ | — | | | — | % | | | | | | | | |
Book value per common share | $ | 14.58 | | | $ | 14.11 | | | $ | 13.48 | | | $ | 12.99 | | | $ | 13.50 | | | $ | 0.47 | | | 3 | % | | $ | 1.08 | | | 8 | % | | | | | | | | |
Tangible book value per common share4 | $ | 11.50 | | | $ | 10.89 | | | $ | 10.23 | | | $ | 9.72 | | | $ | 10.18 | | | $ | 0.61 | | | 6 | % | | $ | 1.32 | | | 13 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
SELECTED BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans-to-deposit ratio (period-end balances) | 93.68 | % | | 96.10 | % | | 91.51 | % | | 86.88 | % | | 80.13 | % | | (242) | bp | | | | 1,355 | bp | | | | | | | | | | |
Loans-to-deposit ratio (average balances) | 97.52 | % | | 93.33 | % | | 88.73 | % | | 82.99 | % | | 77.25 | % | | 419 | bp | | | | 2,027 | bp | | | | | | | | | | |
Full-time equivalent associates | 7,327 | | | 7,282 | | | 7,477 | | | 7,569 | | | 7,627 | | | 45 | | | 1 | % | | (300) | | | (4) | % | | | | | | | | |
Certain previously reported amounts have been reclassified to agree with current presentation.
*Current quarter is an estimate.
See footnote disclosures on page 20.
CONSOLIDATED PERIOD-END BALANCE SHEET
Quarterly, Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. |
(In millions) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | | 2Q22 |
| | | | | | | | | | | $ | | % | | | $ | | % | |
Assets: | | | | | | | | | | | | | | | | | | | |
Loans and leases: | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | $ | 33,116 | | | $ | 32,172 | | | $ | 31,780 | | | $ | 31,620 | | | $ | 31,276 | | | $ | 943 | | | 3 | % | | | $ | 1,840 | | | 6 | % | |
Commercial real estate | 13,891 | | | 13,397 | | | 13,228 | | | 13,021 | | | 12,942 | | | 493 | | | 4 | | | | 949 | | | 7 | | |
Total Commercial | 47,006 | | | 45,570 | | | 45,008 | | | 44,641 | | | 44,218 | | | 1,437 | | | 3 | | | | 2,788 | | | 6 | | |
Consumer real estate | 13,475 | | | 12,668 | | | 12,253 | | | 11,864 | | | 11,441 | | | 808 | | | 6 | | | | 2,035 | | | 18 | | |
Credit card and other5 | 813 | | | 807 | | | 840 | | | 849 | | | 870 | | | 6 | | | 1 | | | | (57) | | | (7) | | |
Total Consumer | 14,289 | | | 13,475 | | | 13,093 | | | 12,712 | | | 12,311 | | | 814 | | | 6 | | | | 1,978 | | | 16 | | |
Loans and leases, net of unearned income | 61,295 | | | 59,045 | | | 58,101 | | | 57,354 | | | 56,529 | | | 2,251 | | | 4 | | | | 4,767 | | | 8 | | |
Loans held for sale | 789 | | | 650 | | | 590 | | | 680 | | | 870 | | | 139 | | | 21 | | | | (81) | | | (9) | | |
Investment securities | 9,949 | | | 10,317 | | | 10,207 | | | 10,103 | | | 9,628 | | | (368) | | | (4) | | | | 321 | | | 3 | | |
Trading securities | 1,059 | | | 1,122 | | | 1,375 | | | 1,421 | | | 1,392 | | | (63) | | | (6) | | | | (333) | | | (24) | | |
Interest-bearing deposits with banks | 4,523 | | | 2,488 | | | 1,384 | | | 3,241 | | | 9,475 | | | 2,035 | | | 82 | | | | (4,952) | | | (52) | | |
Federal funds sold and securities purchased under agreements to resell | 282 | | | 309 | | | 482 | | | 690 | | | 712 | | | (27) | | | (9) | | | | (430) | | | (60) | | |
Total interest earning assets | 77,898 | | | 73,929 | | | 72,139 | | | 73,489 | | | 78,606 | | | 3,969 | | | 5 | | | | (708) | | | (1) | | |
Cash and due from banks | 1,137 | | | 987 | | | 1,061 | | | 1,193 | | | 1,133 | | | 150 | | | 15 | | | | 4 | | | — | | |
Goodwill and other intangible assets, net | 1,720 | | | 1,732 | | | 1,744 | | | 1,757 | | | 1,782 | | | (12) | | | (1) | | | | (62) | | | (3) | | |
Premises and equipment, net | 595 | | | 603 | | | 612 | | | 622 | | | 636 | | | (8) | | | (1) | | | | (41) | | | (7) | | |
Allowance for loan and lease losses | (737) | | | (715) | | | (685) | | | (664) | | | (624) | | | (22) | | | (3) | | | | (113) | | | (18) | | |
Other assets | 4,458 | | | 4,193 | | | 4,082 | | | 3,903 | | | 3,598 | | | 265 | | | 6 | | | | 860 | | | 24 | | |
Total assets | $ | 85,071 | | | $ | 80,729 | | | $ | 78,953 | | | $ | 80,299 | | | $ | 85,132 | | | $ | 4,342 | | | 5 | % | | | $ | (61) | | | — | % | |
| | | | | | | | | | | | | | | | | | | |
Liabilities and Shareholders' Equity: | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | |
Savings | $ | 23,733 | | | $ | 21,346 | | | $ | 21,971 | | | $ | 22,800 | | | $ | 24,376 | | | $ | 2,387 | | | 11 | % | | | $ | (643) | | | (3) | % | |
Time deposits | 8,279 | | | 3,777 | | | 2,887 | | | 2,671 | | | 2,888 | | | 4,502 | | | 119 | | | | 5,391 | | | NM | |
Other interest-bearing deposits | 14,620 | | | 15,184 | | | 15,165 | | | 14,730 | | | 16,172 | | | (564) | | | (4) | | | | (1,552) | | | (10) | | |
Total interest-bearing deposits | 46,632 | | | 40,306 | | | 40,023 | | | 40,202 | | | 43,436 | | | 6,326 | | | 16 | | | | 3,196 | | | 7 | | |
Trading liabilities | 174 | | | 144 | | | 335 | | | 383 | | | 394 | | | 30 | | | 21 | | | | (220) | | | (56) | | |
Short-term borrowings | 6,946 | | | 6,484 | | | 2,506 | | | 1,416 | | | 1,953 | | | 462 | | | 7 | | | | 4,993 | | | NM | |
Term borrowings | 1,156 | | | 1,605 | | | 1,597 | | | 1,597 | | | 1,599 | | | (449) | | | (28) | | | | (443) | | | (28) | | |
Total interest-bearing liabilities | 54,908 | | | 48,540 | | | 44,461 | | | 43,598 | | | 47,382 | | | 6,368 | | | 13 | | | | 7,526 | | | 16 | | |
Noninterest-bearing deposits | 18,801 | | | 21,134 | | | 23,466 | | | 25,813 | | | 27,114 | | | (2,333) | | | (11) | | | | (8,313) | | | (31) | | |
Other liabilities | 2,403 | | | 2,161 | | | 2,480 | | | 2,605 | | | 2,085 | | | 242 | | | 11 | | | | 318 | | | 15 | | |
Total liabilities | 76,112 | | | 71,835 | | | 70,406 | | | 72,016 | | | 76,581 | | | 4,277 | | | 6 | | | | (469) | | | (1) | | |
Shareholders' Equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock | 520 | | | 1,014 | | | 1,014 | | | 1,014 | | | 1,014 | | | (494) | | | (49) | | | | (494) | | | (49) | | |
Common stock | 349 | | | 336 | | | 336 | | | 335 | | | 335 | | | 13 | | | 4 | | | | 14 | | | 4 | | |
Capital surplus | 5,324 | | | 4,863 | | | 4,840 | | | 4,812 | | | 4,791 | | | 461 | | | 9 | | | | 533 | | | 11 | | |
Retained earnings | 3,830 | | | 3,595 | | | 3,430 | | | 3,254 | | | 3,079 | | | 235 | | | 7 | | | | 751 | | | 24 | | |
Accumulated other comprehensive loss, net | (1,359) | | | (1,208) | | | (1,367) | | | (1,427) | | | (963) | | | (151) | | | (12) | | | | (396) | | | (41) | | |
Combined shareholders' equity | 8,664 | | | 8,599 | | | 8,251 | | | 7,987 | | | 8,255 | | | 65 | | | 1 | | | | 409 | | | 5 | | |
Noncontrolling interest | 295 | | | 295 | | | 295 | | | 295 | | | 295 | | | — | | | — | | | | — | | | — | | |
Total shareholders' equity | 8,960 | | | 8,895 | | | 8,547 | | | 8,283 | | | 8,551 | | | 65 | | | 1 | | | | 409 | | | 5 | | |
Total liabilities and shareholders' equity | $ | 85,071 | | | $ | 80,729 | | | $ | 78,953 | | | $ | 80,299 | | | $ | 85,132 | | | $ | 4,342 | | | 5 | % | | | $ | (61) | | | — | % | |
Memo: | | | | | | | | | | | | | | | | | | | |
Total Deposits | $ | 65,433 | | | $ | 61,440 | | | $ | 63,489 | | | $ | 66,014 | | | $ | 70,550 | | | $ | 3,993 | | | 6 | % | | | $ | (5,117) | | | (7) | % | |
Unfunded Loan Commitments: | | | | | | | | | | | | | | | | | | | |
Commercial | $ | 22,084 | | | $ | 21,806 | | | $ | 22,833 | | | $ | 23,706 | | | $ | 23,251 | | | $ | 278 | | | 1 | % | | | $ | (1,168) | | | (5) | % | |
Consumer | $ | 4,400 | | | $ | 4,404 | | | $ | 4,329 | | | $ | 4,248 | | | $ | 3,972 | | | $ | (4) | | | — | % | | | $ | 428 | | | 11 | % | |
Numbers may not foot due to rounding. See footnote disclosures on page 20.
CONSOLIDATED AVERAGE BALANCE SHEET
Quarterly, Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. | | | | | | |
(In millions) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | | | |
| | | | | | | | | | | $ | | % | | $ | | % | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and leases: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | $ | 32,423 | | | $ | 31,558 | | | $ | 31,562 | | | $ | 31,120 | | | $ | 30,963 | | | $ | 865 | | | 3 | % | | $ | 1,461 | | | 5 | % | | | | | | | | |
Commercial real estate | 13,628 | | | 13,290 | | | 13,095 | | | 12,926 | | | 12,626 | | | 338 | | | 3 | | | 1,001 | | | 8 | | | | | | | | | |
Total Commercial | 46,051 | | | 44,848 | | | 44,657 | | | 44,046 | | | 43,589 | | | 1,203 | | | 3 | | | 2,462 | | | 6 | | | | | | | | | |
Consumer real estate | 13,058 | | | 12,401 | | | 12,049 | | | 11,633 | | | 11,120 | | | 658 | | | 5 | | | 1,938 | | | 17 | | | | | | | | | |
Credit card and other5 | 815 | | | 825 | | | 858 | | | 864 | | | 867 | | | (10) | | | (1) | | | (52) | | | (6) | | | | | | | | | |
Total Consumer | 13,873 | | | 13,226 | | | 12,907 | | | 12,496 | | | 11,987 | | | 647 | | | 5 | | | 1,886 | | | 16 | | | | | | | | | |
Loans and leases, net of unearned income | 59,924 | | | 58,074 | | | 57,564 | | | 56,543 | | | 55,576 | | | 1,850 | | | 3 | | | 4,348 | | | 8 | | | | | | | | | |
Loans held-for-sale | 731 | | | 596 | | | 597 | | | 761 | | | 1,027 | | | 135 | | | 23 | | | (296) | | | (29) | | | | | | | | | |
Investment securities | 10,192 | | | 10,263 | | | 10,132 | | | 10,315 | | | 9,781 | | | (71) | | | (1) | | | 411 | | | 4 | | | | | | | | | |
Trading securities | 1,110 | | | 1,284 | | | 1,311 | | | 1,342 | | | 1,509 | | | (174) | | | (14) | | | (399) | | | (26) | | | | | | | | | |
Interest-bearing deposits with banks | 3,110 | | | 1,468 | | | 2,618 | | | 6,341 | | | 10,989 | | | 1,642 | | | 112 | | | (7,879) | | | (72) | | | | | | | | | |
Federal funds sold and securities purchased under agreements to resell | 279 | | | 392 | | | 583 | | | 661 | | | 857 | | | (113) | | | (29) | | | (578) | | | (67) | | | | | | | | | |
Total interest earning assets | 75,346 | | | 72,076 | | | 72,805 | | | 75,963 | | | 79,739 | | | 3,270 | | | 5 | | | (4,393) | | | (6) | | | | | | | | | |
Cash and due from banks | 1,024 | | | 1,035 | | | 1,118 | | | 1,246 | | | 1,281 | | | (11) | | | (1) | | | (257) | | | (20) | | | | | | | | | |
Goodwill and other intangibles assets, net | 1,726 | | | 1,738 | | | 1,750 | | | 1,767 | | | 1,789 | | | (12) | | | (1) | | | (63) | | | (4) | | | | | | | | | |
Premises and equipment, net | 598 | | | 607 | | | 616 | | | 629 | | | 645 | | | (9) | | | (2) | | | (47) | | | (7) | | | | | | | | | |
Allowances for loan and lease losses | (728) | | | (692) | | | (675) | | | (639) | | | (621) | | | (36) | | | (5) | | | (107) | | | (17) | | | | | | | | | |
Other assets | 4,338 | | | 4,076 | | | 3,907 | | | 3,585 | | | 3,493 | | | 262 | | | 6 | | | 845 | | | 24 | | | | | | | | | |
Total assets | $ | 82,304 | | | $ | 78,841 | | | $ | 79,521 | | | $ | 82,551 | | | $ | 86,326 | | | $ | 3,463 | | | 4 | % | | $ | (4,022) | | | (5) | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and shareholders' equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings | $ | 21,542 | | | $ | 21,824 | | | $ | 22,477 | | | $ | 23,569 | | | $ | 24,841 | | | $ | (282) | | | (1) | % | | $ | (3,299) | | | (13) | % | | | | | | | | |
Time deposits | 5,520 | | | 3,336 | | | 2,720 | | | 2,759 | | | 3,040 | | | 2,184 | | | 65 | | | 2,480 | | | 82 | | | | | | | | | |
Other interest-bearing deposits | 14,719 | | | 14,790 | | | 14,658 | | | 15,102 | | | 16,273 | | | (71) | | | — | | | (1,554) | | | (10) | | | | | | | | | |
Total interest-bearing deposits | 41,781 | | | 39,950 | | | 39,855 | | | 41,431 | | | 44,154 | | | 1,831 | | | 5 | | | (2,373) | | | (5) | | | | | | | | | |
Trading liabilities | 216 | | | 324 | | | 353 | | | 372 | | | 585 | | | (108) | | | (33) | | | (369) | | | (63) | | | | | | | | | |
Short-term borrowings | 7,999 | | | 3,695 | | | 1,821 | | | 1,711 | | | 1,710 | | | 4,304 | | | 116 | | | 6,289 | | | NM | | | | | | | | |
Term borrowings | 1,428 | | | 1,602 | | | 1,597 | | | 1,598 | | | 1,597 | | | (174) | | | (11) | | | (169) | | | (11) | | | | | | | | | |
Total interest-bearing liabilities | 51,424 | | | 45,572 | | | 43,626 | | | 45,112 | | | 48,046 | | | 5,852 | | | 13 | | | 3,378 | | | 7 | | | | | | | | | |
Noninterest-bearing deposits | 19,664 | | | 22,274 | | | 25,021 | | | 26,701 | | | 27,791 | | | (2,610) | | | (12) | | | (8,127) | | | (29) | | | | | | | | | |
Other liabilities | 2,187 | | | 2,289 | | | 2,459 | | | 2,068 | | | 1,875 | | | (102) | | | (4) | | | 312 | | | 17 | | | | | | | | | |
Total liabilities | 73,275 | | | 70,134 | | | 71,106 | | | 73,882 | | | 77,712 | | | 3,141 | | | 4 | | | (4,437) | | | (6) | | | | | | | | | |
Shareholders' Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock | 986 | | | 1,014 | | | 1,014 | | | 1,014 | | | 1,014 | | | (28) | | | (3) | | | (28) | | | (3) | | | | | | | | | |
Common stock | 337 | | | 336 | | | 336 | | | 335 | | | 335 | | | 1 | | | — | | | 2 | | | 1 | | | | | | | | | |
Capital surplus | 4,891 | | | 4,851 | | | 4,826 | | | 4,802 | | | 4,778 | | | 40 | | | 1 | | | 113 | | | 2 | | | | | | | | | |
Retained earnings | 3,759 | | | 3,518 | | | 3,358 | | | 3,175 | | | 3,051 | | | 241 | | | 7 | | | 708 | | | 23 | | | | | | | | | |
Accumulated other comprehensive loss, net | (1,241) | | | (1,307) | | | (1,414) | | | (953) | | | (859) | | | 66 | | | 5 | | | (382) | | | (45) | | | | | | | | | |
Combined shareholders' equity | 8,734 | | | 8,411 | | | 8,119 | | | 8,373 | | | 8,318 | | | 323 | | | 4 | | | 416 | | | 5 | | | | | | | | | |
Noncontrolling interest | 295 | | | 295 | | | 295 | | | 295 | | | 295 | | | — | | | — | | | — | | | — | | | | | | | | | |
Total shareholders' equity | 9,029 | | | 8,707 | | | 8,415 | | | 8,669 | | | 8,614 | | | 322 | | | 4 | | | 415 | | | 5 | | | | | | | | | |
Total liabilities and shareholders' equity | $ | 82,304 | | | $ | 78,841 | | | $ | 79,521 | | | $ | 82,551 | | | $ | 86,326 | | | $ | 3,463 | | | 4 | % | | $ | (4,022) | | | (5) | % | | | | | | | | |
Memo: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Deposits | $ | 61,445 | | | $ | 62,224 | | | $ | 64,876 | | | $ | 68,133 | | | $ | 71,945 | | | $ | (779) | | | (1) | % | | $ | (10,500) | | | (15) | % | | | | | | | | |
Numbers may not foot due to rounding. See footnote disclosures on page 20.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES | | | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | 2Q23 Change vs. | | | | | | | | |
| 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | |
(In millions, except rates) | Income/Expense | Rate | | Income/Expense | Rate | | Income/Expense | Rate | | Income/Expense | Rate | | Income/Expense | Rate | | Income/Expense | | Income/Expense | | | | | | | | |
| | | | | | | | | | | | | | | | $ | % | | $ | % | | | | | | | | | |
Interest earning assets/Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and leases, net of unearned income: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | $ | 727 | | 6.34 | % | | $ | 668 | | 6.04 | % | | $ | 607 | | 5.40 | % | | $ | 496 | | 4.47 | % | | $ | 382 | | 3.52 | % | | $ | 59 | | 9 | % | | $ | 345 | | 90 | % | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | 153 | | 4.39 | | | 141 | | 4.26 | | | 134 | | 4.14 | | | 124 | | 3.94 | | | 112 | | 3.74 | | | 12 | | 9 | | | 41 | | 37 | | | | | | | | | | |
Loans and leases, net of unearned income | 880 | | 5.89 | | | 809 | | 5.64 | | | 742 | | 5.12 | | | 619 | | 4.35 | | | 494 | | 3.57 | | | 71 | | 9 | | | 386 | | 78 | | | | | | | | | | |
Loans held-for-sale | 14 | | 7.58 | | | 11 | | 7.08 | | | 9 | | 6.34 | | | 9 | | 4.91 | | | 10 | | 3.89 | | | 3 | | 27 | | | 4 | | 40 | | | | | | | | | | |
Investment securities | 63 | | 2.49 | | | 63 | | 2.45 | | | 61 | | 2.41 | | | 55 | | 2.14 | | | 46 | | 1.87 | | | — | | — | | | 17 | | 37 | | | | | | | | | | |
Trading securities | 19 | | 6.69 | | | 20 | | 6.21 | | | 19 | | 5.79 | | | 15 | | 4.55 | | | 13 | | 3.43 | | | (1) | | (5) | | | 6 | | 46 | | | | | | | | | | |
Interest-bearing deposits with banks | 40 | | 5.13 | | | 17 | | 4.60 | | | 24 | | 3.61 | | | 34 | | 2.15 | | | 22 | | 0.79 | | | 23 | | 135 | | | 18 | | 82 | | | | | | | | | | |
Federal funds sold and securities purchased under agreements | 3 | | 4.85 | | | 4 | | 4.35 | | | 5 | | 3.48 | | | 2 | | 2.04 | | | 1 | | 0.66 | | | (1) | | (25) | | | 2 | | NM | | | | | | | | | |
Interest income | $ | 1,019 | | 5.42 | % | | $ | 923 | | 5.18 | % | | $ | 860 | | 4.70 | % | | $ | 737 | | 3.86 | % | | $ | 586 | | 2.95 | % | | $ | 96 | | 10 | % | | $ | 433 | | 74 | % | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing liabilities/Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings | $ | 141 | | 2.63 | % | | $ | 96 | | 1.79 | % | | $ | 67 | | 1.19 | % | | $ | 18 | | 0.31 | % | | $ | 5 | | 0.08 | % | | $ | 45 | | 47 | % | | $ | 136 | | NM | | | | | | | | | |
Time deposits | 49 | | 3.56 | | | 16 | | 1.96 | | | 6 | | 0.90 | | | 2 | | 0.50 | | | 4 | | 0.50 | | | 33 | | NM | | 45 | | NM | | | | | | | | | |
Other interest-bearing deposits | 75 | | 2.06 | | | 58 | | 1.59 | | | 39 | | 1.05 | | | 21 | | 0.56 | | | 9 | | 0.22 | | | 17 | | 29 | | | 66 | | NM | | | | | | | | | |
Total interest-bearing deposits | 265 | | 2.55 | | | 171 | | 1.73 | | | 112 | | 1.12 | | | 42 | | 0.41 | | | 18 | | 0.16 | | | 94 | | 55 | | | 247 | | NM | | | | | | | | | |
Trading liabilities | 2 | | 3.82 | | | 3 | | 3.83 | | | 3 | | 3.59 | | | 3 | | 3.03 | | | 4 | | 2.52 | | | (1) | | (33) | | | (2) | | (50) | | | | | | | | | | |
Short-term borrowings | 99 | | 4.94 | | | 38 | | 4.16 | | | 13 | | 2.85 | | | 7 | | 2.22 | | | 2 | | 0.58 | | | 61 | | NM | | 97 | | NM | | | | | | | | | |
Term borrowings | 19 | | 5.21 | | | 20 | | 4.98 | | | 19 | | 4.81 | | | 18 | | 4.57 | | | 17 | | 4.38 | | | (1) | | (5) | | | 2 | | 12 | | | | | | | | | | |
Interest expense | 385 | | 3.00 | | | 232 | | 2.06 | | | 148 | | 1.35 | | | 71 | | 0.63 | | | 41 | | 0.34 | | | 153 | | 66 | | | 344 | | NM | | | | | | | | | |
Net interest income - tax equivalent basis | 635 | | 2.42 | | | 691 | | 3.11 | | | 712 | | 3.35 | | | 666 | | 3.23 | | | 545 | | 2.61 | | | (56) | | (8) | | | 90 | | 17 | | | | | | | | | | |
Fully taxable equivalent adjustment | (4) | | 0.96 | | | (4) | | 0.76 | | | (4) | | 0.54 | | | (4) | | 0.25 | | | (3) | | 0.13 | | | — | | — | | | (1) | | (33) | | | | | | | | | | |
Net interest income | $ | 631 | | 3.38 | % | | $ | 688 | | 3.88 | % | | $ | 709 | | 3.89 | % | | $ | 662 | | 3.48 | % | | $ | 542 | | 2.74 | % | | $ | (57) | | (8) | % | | $ | 89 | | 16 | % | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Memo: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total loan yield | | 5.89 | % | | | 5.64 | % | | | 5.12 | % | | | 4.35 | % | | | 3.57 | % | | | | | | | | | | | | | | | |
Total deposit cost | | 1.73 | % | | | 1.11 | % | | | 0.69 | % | | | 0.25 | % | | | 0.10 | % | | | | | | | | | | | | | | | |
Total funding cost | | 2.17 | % | | | 1.38 | % | | | 0.85 | % | | | 0.39 | % | | | 0.22 | % | | | | | | | | | | | | | | | |
Net interest income and yields are adjusted to a fully taxable equivalent (“FTE”) basis assuming a statutory federal income tax of 21 percent and, where applicable, state income taxes.
Earning assets yields are expressed net of unearned income.
Loan yields include loan fees, cash basis interest income, and loans on nonaccrual status.
Numbers may not foot due to rounding.
See footnote disclosures on page 20.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL") | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | As of | | 2Q23 change vs. | |
(In millions, except ratio data) | | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | |
| | | | | | | | | | | | $ | | % | | $ | | % | |
Nonperforming loans and leases | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | $ | 184 | | | $ | 204 | | | $ | 153 | | | $ | 116 | | | $ | 129 | | | $ | (20) | | | (10) | % | | $ | 55 | | | 42 | % | |
Commercial real estate | | 73 | | | 63 | | | 9 | | | 10 | | | 11 | | | 10 | | | 15 | | | 62 | | | NM | |
Consumer real estate | | 144 | | | 155 | | | 152 | | | 163 | | | 159 | | | (11) | | | (7) | | | (15) | | | (9) | | |
Credit card and other | | 2 | | | 2 | | | 2 | | | 3 | | | 3 | | | — | | | 3 | | | — | | | (13) | | |
Total nonperforming loans and leases | | $ | 402 | | | $ | 424 | | | $ | 316 | | | $ | 292 | | | $ | 301 | | | $ | (21) | | | (5) | % | | $ | 102 | | | 34 | % | |
| | | | | | | | | | | | | | | | | | | |
Asset Quality Ratio | | | | | | | | | | | | | | | | | | | |
Nonperforming loans and leases to loans and leases | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | 0.55 | % | | 0.63 | % | | 0.48 | % | | 0.37 | % | | 0.41 | % | | | | | | | | | |
Commercial real estate | | 0.52 | | | 0.47 | | | 0.07 | | | 0.08 | | | 0.08 | | | | | | | | | | |
Consumer real estate | | 1.07 | | | 1.22 | | | 1.24 | | | 1.37 | | | 1.39 | | | | | | | | | | |
Credit card and other | | 0.27 | | | 0.29 | | | 0.27 | | | 0.31 | | | 0.29 | | | | | | | | | | |
Total nonperforming loans and leases to loans and leases | | 0.66 | % | | 0.72 | % | | 0.54 | % | | 0.51 | % | | 0.53 | % | | | | | | | | | |
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | As of | | 2Q23 change vs. | |
(In millions) | | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | |
| | | | | | | | | | | | $ | | % | | $ | | % | |
Loans and leases 90 days or more past due and accruing | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | $ | 1 | | | $ | — | | | $ | 11 | | | $ | 1 | | | $ | 1 | | | $ | 1 | | | 148 | % | | $ | — | | | 73 | % | |
Commercial real estate | | — | | | — | | | — | | | — | | | — | | | — | | | NM | | — | | | NM | |
Consumer real estate | | 8 | | | 7 | | | 18 | | | 17 | | | 14 | | | 1 | | | 17 | | | (6) | | | (43) | | |
Credit card and other | | 5 | | | 5 | | | 3 | | | 6 | | | 3 | | | — | | | 4 | | | 2 | | | 72 | | |
Total loans and leases 90 days or more past due and accruing | | $ | 14 | | | $ | 12 | | | $ | 33 | | | $ | 24 | | | $ | 17 | | | $ | 2 | | | 13 | % | | $ | (3) | | | (20) | % | |
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET CHARGE-OFFS (RECOVERIES) |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | As of | | 2Q23 change vs. | |
(In millions, except ratio data) | | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | |
Charge-off, Recoveries and Related Ratios | | | | | | | | | | | | $ | | % | | $ | | % | |
Gross Charge-offs | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | $ | 19 | | | $ | 14 | | | $ | 24 | | | $ | 13 | | | $ | 12 | | | $ | 5 | | | 35 | % | | $ | 7 | | | 55 | % | |
Commercial real estate | | 8 | | | 2 | | | — | | | 1 | | | — | | | 6 | | | NM | | 8 | | | NM | |
Consumer real estate | | 1 | | | 1 | | | 1 | | | 1 | | | 2 | | | — | | | (8) | | | (2) | | | (69) | | |
Credit card and other | | 5 | | | 5 | | | 7 | | | 7 | | | 7 | | | (1) | | | (12) | | | (2) | | | (31) | | |
Total gross charge-offs | | $ | 33 | | | $ | 22 | | | $ | 32 | | | $ | 21 | | | $ | 21 | | | $ | 11 | | | 48 | % | | $ | 11 | | | 54 | % | |
Gross Recoveries | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | $ | (5) | | | $ | (2) | | | $ | (3) | | | $ | (2) | | | $ | (1) | | | $ | (2) | | | (104) | % | | $ | (4) | | | NM | |
Commercial real estate | | (1) | | | — | | | — | | | — | | | (1) | | | — | | | NM | | — | | | 20 | | |
Consumer real estate | | (3) | | | (2) | | | (2) | | | (6) | | | (6) | | | — | | | (16) | | | 3 | | | 52 | | |
Credit card and other | | (1) | | | (1) | | | (1) | | | (1) | | | (1) | | | — | | | 3 | | | — | | | — | | |
Total gross recoveries | | $ | (9) | | | $ | (6) | | | $ | (6) | | | $ | (9) | | | $ | (9) | | | $ | (3) | | | (53) | % | | $ | (1) | | | (7) | % | |
Net Charge-offs (Recoveries) | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | $ | 14 | | | $ | 12 | | | $ | 21 | | | $ | 11 | | | $ | 11 | | | $ | 2 | | | 21 | % | | $ | 3 | | | 28 | % | |
Commercial real estate | | 8 | | | 2 | | | — | | | — | | | (1) | | | 6 | | | NM | | 8 | | | NM | |
Consumer real estate | | (2) | | | (2) | | | (2) | | | (5) | | | (3) | | | — | | | (29) | | | 1 | | | 40 | | |
Credit card and other | | 3 | | | 4 | | | 6 | | | 5 | | | 5 | | | (1) | | | (14) | | | (2) | | | (38) | | |
Total net charge-offs | | $ | 23 | | | $ | 16 | | | $ | 26 | | | $ | 12 | | | $ | 12 | | | $ | 7 | | | 47 | % | | $ | 11 | | | 88 | % | |
| | | | | | | | | | | | | | | | | | | |
Annualized Net Charge-off (Recovery) Rates | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | 0.18 | % | | 0.15 | % | | 0.27 | % | | 0.14 | % | | 0.14 | % | | | | | | | | | |
Commercial real estate | | 0.23 | | | 0.05 | | | — | | | 0.01 | | | (0.03) | | | | | | | | | | |
Consumer real estate | | (0.06) | | | (0.05) | | | (0.05) | | | (0.17) | | | (0.12) | | | | | | | | | | |
Credit card and other | | 1.65 | | | 1.93 | | | 2.76 | | | 2.46 | | | 2.49 | | | | | | | | | | |
Total loans and leases | | 0.16 | % | | 0.11 | % | | 0.18 | % | | 0.08 | % | | 0.09 | % | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS | |
Quarterly, Unaudited | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | As of | | 2Q23 Change vs. | |
(In millions) | | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | |
Summary of Changes in the Components of the Allowance For Credit Losses | | | | | | | | | | | | $ | | % | | $ | | % | |
Allowance for loan and lease losses - beginning | | $ | 715 | | | $ | 685 | | | $ | 664 | | | $ | 624 | | | $ | 622 | | | $ | 30 | | | 4 | % | | $ | 93 | | | 15 | % | |
Cumulative effect of change in accounting principle: | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | — | | | 1 | | | — | | | — | | | — | | | (1) | | | (100) | | | — | | | NM | |
Commercial real estate | | — | | | — | | | — | | | — | | | — | | | — | | | (100) | | | — | | | NM | |
Consumer real estate | | — | | | (7) | | | — | | | — | | | — | | | 7 | | | 100 | | | — | | | NM | |
Credit card and other | | — | | | — | | | — | | | — | | | — | | | — | | | 100 | | | — | | | NM | |
Total cumulative effect of change in accounting principles | | — | | | (6) | | | — | | | — | | | — | | | 6 | | | 100 | | | — | | | NM | |
Allowance for loan and lease losses - beginning, adjusted | | $ | 715 | | | $ | 679 | | | $ | 664 | | | $ | 624 | | | $ | 622 | | | $ | 36 | | | 5 | % | | $ | 93 | | | 15 | % | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | (19) | | | (14) | | | (24) | | | (13) | | | (12) | | | (5) | | | (35) | | | (7) | | | (55) | | |
Commercial real estate | | (8) | | | (2) | | | — | | | (1) | | | — | | | (6) | | | NM | | (8) | | | NM | |
Consumer real estate | | (1) | | | (1) | | | (1) | | | (1) | | | (2) | | | — | | | 8 | | | 2 | | | 69 | | |
Credit card and other | | (5) | | | (5) | | | (7) | | | (7) | | | (7) | | | 1 | | | 12 | | | 2 | | | 31 | | |
Total charge-offs | | (33) | | | (22) | | | (32) | | | (21) | | | (21) | | | (11) | | | (48) | | | (12) | | | (55) | | |
Recoveries: | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | 5 | | | 2 | | | 3 | | | 2 | | | 1 | | | 2 | | | 104 | | | 4 | | | NM | |
Commercial real estate | | 1 | | | — | | | — | | | — | | | 1 | | | — | | | NM | | — | | | (20) | | |
Consumer real estate | | 3 | | | 2 | | | 2 | | | 6 | | | 6 | | | — | | | 16 | | | (3) | | | (53) | | |
Credit card and other | | 1 | | | 1 | | | 1 | | | 1 | | | 1 | | | — | | | (3) | | | — | | | — | | |
Total Recoveries | | 9 | | | 6 | | | 6 | | | 9 | | | 9 | | | 3 | | | 56 | | | — | | | 3 | | |
Provision for loan and lease losses: | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | 15 | | | 27 | | | 35 | | | 32 | | | (2) | | | (12) | | | (43) | | | 18 | | | NM | |
Commercial real estate | | 16 | | | 6 | | | (2) | | | 8 | | | (12) | | | 11 | | | NM | | 28 | | | NM | |
Consumer real estate | | 10 | | | 15 | | | 5 | | | 5 | | | 16 | | | (5) | | | (33) | | | (7) | | | (36) | | |
Credit card and other | | 3 | | | 4 | | | 9 | | | 7 | | | 12 | | | (1) | | | (25) | | | (9) | | | (75) | | |
Total provision for loan and lease losses: | | 45 | | | 52 | | | 46 | | | 52 | | | 14 | | | (7) | | | (13) | | | 31 | | | NM | |
Allowance for loan and lease losses - ending | | $ | 737 | | | $ | 715 | | | $ | 685 | | | $ | 664 | | | $ | 624 | | | $ | 22 | | | 3 | % | | $ | 113 | | | 18 | % | |
| | | | | | | | | | | | | | | | | | | |
Reserve for unfunded commitments - beginning | | $ | 85 | | | $ | 87 | | | $ | 88 | | | $ | 80 | | | $ | 64 | | | $ | (2) | | | (3) | % | | $ | 21 | | | 32 | % | |
Cumulative effect of change in accounting principle | | — | | | — | | | — | | | — | | | — | | | — | | | NM | | — | | | NM | |
Acquired reserve for unfunded commitments | | — | | | — | | | — | | | — | | | — | | | — | | | NM | | — | | | NM | |
Provision for unfunded commitments | | 5 | | | (2) | | | (1) | | | 8 | | | 16 | | | 7 | | | NM | | (11) | | | (69) | | |
Reserve for unfunded commitments - ending | | $ | 90 | | | $ | 85 | | | $ | 87 | | | $ | 88 | | | $ | 80 | | | $ | 5 | | | 5 | % | | $ | 10 | | | 12 | % | |
Total allowance for credit losses- ending | | $ | 827 | | | $ | 800 | | | $ | 771 | | | $ | 752 | | | $ | 704 | | | $ | 27 | | | 3 | % | | $ | 123 | | | 17 | % | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED ASSET QUALITY RATIOS - ALLOWANCE FOR LOAN AND LEASE LOSSES | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | |
| | | |
| | As of | |
| | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | |
| | | | | | | | | | | |
Allowance for loans and lease losses to loans and leases | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | 0.98 | % | | 1.01 | % | | 0.97 | % | | 0.93 | % | | 0.88 | % | |
Commercial real estate | | 1.14 | % | | 1.12 | % | | 1.10 | % | | 1.14 | % | | 1.09 | % | |
Consumer real estate | | 1.64 | % | | 1.65 | % | | 1.63 | % | | 1.63 | % | | 1.60 | % | |
Credit card and other | | 3.79 | % | | 3.86 | % | | 3.72 | % | | 3.32 | % | | 3.01 | % | |
Total allowance for loans and lease losses to loans and leases | | 1.20 | % | | 1.21 | % | | 1.18 | % | | 1.16 | % | | 1.10 | % | |
Allowance for loans and lease losses to nonperforming loans and leases | | | | | | | | | | | |
Commercial, financial, and industrial (C&I) | | 177 | % | | 159 | % | | 202 | % | | 253 | % | | 213 | % | |
Commercial real estate | | 219 | % | | 238 | % | | 1,554 | % | | 1,422 | % | | 1,331 | % | |
Consumer real estate | | 154 | % | | 135 | % | | 131 | % | | 119 | % | | 115 | % | |
Credit card and other | | 1,384 | % | | 1,439 | % | | 1,364 | % | | 1,070 | % | | 1,021 | % | |
Total allowance for loans and lease losses to nonperforming loans and leases | | 183 | % | | 169 | % | | 217 | % | | 228 | % | | 207 | % | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
REGIONAL BANKING
Quarterly, Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. | | | | |
| 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | |
| | | | | | | | | | | $/bp | | % | | $/bp | | % | | | | | | | | |
Income Statement (millions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | $ | 612 | | | $ | 586 | | | $ | 544 | | | $ | 518 | | | $ | 465 | | | $ | 26 | | | 4 | % | | $ | 147 | | | 32 | % | | | | | | | | |
Noninterest income | 109 | | | 107 | | | 107 | | | 110 | | | 114 | | | 2 | | | 2 | | | (5) | | | (4) | | | | | | | | | |
Total revenue | 721 | | | 693 | | | 650 | | | 627 | | | 579 | | | 28 | | | 4 | | | 142 | | | 25 | | | | | | | | | |
Noninterest expense | 321 | | | 320 | | | 321 | | | 302 | | | 299 | | | 1 | | | — | | | 22 | | | 7 | | | | | | | | | |
Pre-provision net revenue3 | 399 | | | 373 | | | 330 | | | 326 | | | 280 | | | 26 | | | 7 | | | 119 | | | 43 | | | | | | | | | |
Provision for credit losses | 43 | | | 41 | | | 30 | | | 43 | | | 52 | | | 2 | | | 5 | | | (9) | | | (17) | | | | | | | | |
Income before income tax expense | 356 | | | 331 | | | 300 | | | 283 | | | 228 | | | 25 | | | 8 | | | 128 | | | 56 | | | | | | | | | |
Income tax expense | 84 | | | 78 | | | 70 | | | 66 | | | 53 | | | 6 | | | 8 | | | 31 | | | 58 | | | | | | | | | |
Net income | $ | 272 | | | $ | 253 | | | $ | 229 | | | $ | 216 | | | $ | 175 | | | $ | 19 | | | 8 | % | | $ | 97 | | | 55 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Average Balances (billions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans and leases | $ | 42.9 | | | $ | 41.8 | | | $ | 41.1 | | | $ | 40.1 | | | $ | 39.2 | | | $ | 1.1 | | | 3 | % | | $ | 3.7 | | | 9 | % | | | | | | | | |
Interest-earning assets | 42.9 | | | 41.8 | | | 41.1 | | | 40.1 | | | 39.2 | | | 1.1 | | | 3 | | | 3.7 | | | 9 | | | | | | | | | |
Total assets | 45.6 | | | 44.5 | | | 43.8 | | | 42.8 | | | 41.9 | | | 1.1 | | | 2 | | | 3.7 | | | 9 | | | | | | | | | |
Total deposits | 55.9 | | | 57.8 | | | 59.6 | | | 61.9 | | | 64.5 | | | (1.9) | | | (3) | | | (8.6) | | | (13) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Key Metrics | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin6 | 5.75 | % | | 5.71 | % | | 5.27 | % | | 5.15 | % | | 4.78 | % | | 4 | bp | | | | 97 | bp | | | | | | | | | | |
Efficiency ratio | 44.59 | % | | 46.21 | % | | 49.30 | % | | 48.11 | % | | 51.67 | % | | (162) | bp | | | | (708) | bp | | | | | | | | | | |
Loans-to-deposits ratio (period-end balances) | 74.98 | % | | 73.95 | % | | 70.81 | % | | 66.77 | % | | 62.77 | % | | 103 | bp | | | | 1,221 | bp | | | | | | | | | | |
Loans-to-deposits ratio (average-end balances) | 76.72 | % | | 72.39 | % | | 69.02 | % | | 64.78 | % | | 60.75 | % | | 433 | bp | | | | 1,597 | bp | | | | | | | | | | |
Return on average assets (annualized) | 2.39 | % | | 2.31 | % | | 2.08 | % | | 2.01 | % | | 1.67 | % | | 8 | bp | | | | 72 | bp | | | | | | | | | | |
Return on allocated equity7 | 29.55 | % | | 27.96 | % | | 25.21 | % | | 24.14 | % | | 19.84 | % | | 159 | bp | | | | 971 | bp | | | | | | | | | | |
Financial center locations | 417 | | | 417 | | | 417 | | | 417 | | | 417 | | | — | | | — | % | | — | | | — | % | | | | | | | | |
Numbers may not add to total due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
See footnote disclosures on page 20.
Regional Banking segment: Offers financial products and services, including traditional lending and deposit taking, to consumer and commercial customers primarily in the southern and southeastern U.S. and other selected markets. Regional Banking also provides investment, wealth management, financial planning, trust and asset management services for consumer customers.
SPECIALTY BANKING
Quarterly, Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 2Q23 Change vs. | | | | |
| 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | |
| | | | | | | | | | | $/bp | | % | | $/bp | | % | | | | | | | | |
Income Statement (millions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | $ | 130 | | | $ | 125 | | | $ | 134 | | | $ | 138 | | | $ | 141 | | | $ | 5 | | | 4 | % | | $ | (11) | | | (8) | % | | | | | | | | |
Noninterest income | 48 | | | 53 | | | 47 | | | 64 | | | 96 | | | (5) | | | (9) | | | (48) | | | (50) | | | | | | | | | |
Total revenue | 177 | | | 179 | | | 181 | | | 203 | | | 237 | | | (2) | | | (1) | | | (60) | | | (25) | | | | | | | | | |
Noninterest expense | 88 | | | 93 | | | 93 | | | 105 | | | 114 | | | (5) | | | (5) | | | (26) | | | (23) | | | | | | | | | |
Pre-provision net revenue3 | 89 | | | 86 | | | 87 | | | 97 | | | 122 | | | 3 | | | 3 | | | (33) | | | (27) | | | | | | | | | |
Provision for credit losses | 10 | | | 10 | | | 18 | | | 17 | | | (18) | | | — | | | — | | | 28 | | | NM | | | | | | | | |
Income before income tax expense | 79 | | | 76 | | | 70 | | | 80 | | | 141 | | | 3 | | | 4 | | | (62) | | | (44) | | | | | | | | | |
Income tax expense | 19 | | | 18 | | | 17 | | | 19 | | | 34 | | | 1 | | | 6 | | | (15) | | | (44) | | | | | | | | | |
Net income | $ | 60 | | | $ | 57 | | | $ | 53 | | | $ | 61 | | | $ | 106 | | | $ | 3 | | | 5 | % | | $ | (46) | | | (43) | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Average Balances (billions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans and leases | $ | 16.5 | | | $ | 15.8 | | | $ | 15.9 | | | $ | 15.9 | | | $ | 15.8 | | | $ | 0.7 | | | 5 | % | | $ | 0.7 | | | 4 | % | | | | | | | | |
Interest-earning assets | 18.7 | | | 18.1 | | | 18.4 | | | 18.6 | | | 19.1 | | | 0.6 | | | 3 | | | (0.4) | | | (2) | | | | | | | | | |
Total assets | 20.0 | | | 19.4 | | | 19.6 | | | 19.7 | | | 20.2 | | | 0.6 | | | 3 | | | (0.2) | | | (1) | | | | | | | | | |
Total deposits | 3.1 | | | 3.6 | | | 4.3 | | | 5.2 | | | 6.3 | | | (0.5) | | | (14) | | | (3.2) | | | (51) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Key Metrics | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income product average daily revenue (thousands) | $ | 348 | | | $ | 437 | | | $ | 403 | | | $ | 524 | | | $ | 612 | | | $ | (89) | | | (20) | % | | $ | (264) | | | (43) | % | | | | | | | | |
Net interest margin6 | 2.77 | % | | 2.80 | % | | 2.89 | % | | 2.96 | % | | 2.96 | % | | (3) | bp | | | | (19) | bp | | | | | | | | | | |
Efficiency ratio | 49.60 | % | | 52.19 | % | | 51.69 | % | | 52.03 | % | | 48.32 | % | | (259) | bp | | | | 128 | bp | | | | | | | | | | |
Loans-to-deposits ratio (period-end balances) | 559 | % | | 504 | % | | 426 | % | | 378 | % | | 268 | % | | 5,500 | bp | | | | 29,085 | bp | | | | | | | | | | |
Loans-to-deposits ratio (average-end balances) | 537 | % | | 440 | % | | 370 | % | | 307 | % | | 250 | % | | 9,700 | bp | | | | 28,666 | bp | | | | | | | | | | |
Return on average assets (annualized) | 1.20 | % | | 1.20 | % | | 1.06 | % | | 1.22 | % | | 2.11 | % | | — | bp | | | | (91) | bp | | | | | | | | | | |
Return on allocated equity7 | 14.92 | % | | 14.69 | % | | 13.05 | % | | 14.74 | % | | 25.76 | % | | 23 | bp | | | | (1,084) | bp | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Numbers may not add to total due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
See footnote disclosures on page 20.
Specialty Banking segment: Consists of lines of business that deliver product offerings and services with specialized industry knowledge. Specialty Banking’s lines of business include asset-based lending, mortgage warehouse lending, commercial real estate, franchise finance, correspondent banking, equipment finance, mortgage, and title insurance (prior to July 2022). In addition to traditional lending and deposit taking, Specialty Banking also delivers treasury management solutions, loan syndications, and international banking. Additionally, Specialty Banking has a line of business focused on fixed income securities sales, trading, underwriting, and strategies for institutional clients in the U.S. and abroad, as well as loan sales, portfolio advisory services, and derivative sales.
CORPORATE
Quarterly, Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2Q23 Change vs. | | | | | | |
| 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | 1Q23 | | 2Q22 | | | | | | |
| | | | | | | | | | | $ | | % | | $ | | % | | | | | | | | |
Income Statement (millions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income/(expense) | $ | (111) | | | $ | (24) | | | $ | 31 | | | $ | 6 | | | $ | (64) | | | $ | (87) | | | NM | | $ | (47) | | | (73) | % | | | | | | | | |
Noninterest income | 244 | | | 11 | | | 21 | | | 39 | | | (8) | | | 233 | | | NM | | 252 | | | NM | | | | | | | | |
Total revenues | 133 | | | (13) | | | 52 | | | 45 | | | (72) | | | 146 | | | NM | | 205 | | | NM | | | | | | | | |
Noninterest expense | 146 | | | 64 | | | 90 | | | 61 | | | 75 | | | 82 | | | 126 | | | 71 | | | 95 | | | | | | | | | |
Pre-provision net revenue3 | (13) | | | (77) | | | (38) | | | (17) | | | (147) | | | 64 | | | 83 | | | 134 | | | 91 | | | | | | | | | |
Provision for credit losses | (4) | | | (1) | | | (3) | | | — | | | (4) | | | (3) | | | NM | | — | | | — | | | | | | | | | |
Income before income tax expense | (10) | | | (76) | | | (35) | | | (17) | | | (144) | | | 66 | | | 87 | | | 134 | | | 93 | | | | | | | | | |
Income tax expense (benefit) | (7) | | | (21) | | | (23) | | | (8) | | | (40) | | | 14 | | | 67 | | | 33 | | | 83 | | | | | | | | | |
Net income/(loss) | $ | (3) | | | $ | (55) | | | $ | (12) | | | $ | (9) | | | $ | (104) | | | $ | 52 | | | 95 | % | | $ | 101 | | | 97 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Average Balance Sheet (billions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing assets | $ | 13.7 | | | $ | 12.1 | | | $ | 13.3 | | | $ | 17.3 | | | $ | 21.5 | | | $ | 1.6 | | | 13 | % | | $ | (7.8) | | | (36) | % | | | | | | | | |
Total assets | 16.7 | | | 14.9 | | | 16.0 | | | 20.0 | | | 24.1 | | | 1.8 | | | 12 | | | (7.4) | | | (31) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Numbers may not add to total due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
Corporate segment: Consists primarily of corporate support functions including risk management, audit, accounting, finance, executive office, and corporate communications. Shared support services such as human resources, properties, technology, credit risk and bank operations are allocated to the activities of Regional Banking, Specialty Banking, and Corporate. Additionally, the Corporate segment includes centralized management of capital and funding to support the business activities of the company including management of wholesale funding, liquidity, and capital management and allocation. Finally, the Corporate segment includes the revenue and expense associated with run-off businesses such as pre-2009 mortgage banking elements, run-off consumer and trust preferred loan portfolios, and other exited businesses.
FOOTNOTES
1 Taxable equivalent interest income and interest expense are non-GAAP measures and reconcile to net interest income (GAAP) in the table.
2 Occupancy and Equipment expense includes Computer Software Expense.
3 Pre-provision net revenue is a non-GAAP measure and is reconciled to income before income taxes (GAAP) in the table.
4 Represents a non-GAAP measure and is reconciled to the nearest GAAP measure in the non-GAAP to GAAP reconciliations beginning on page 21.
5 Credit card and other includes an insignificant amount of commercial credit card balances.
6 Net interest margin is computed using total NII adjusted for FTE assuming a statutory federal income tax rate of 21 percent, and, where applicable state taxes.
7 Segment equity is allocated based on an internal allocation methodology.
8 2Q23 includes 19.7 million share impact of Series G convertible securities issued in connection with TD transaction based on the final conversion rate; all other periods include 27.5 million shares based on the original maximum conversion rate..
9 2Q23 increase driven by the conversion of Series G convertible securities issued in connection with TD transaction.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
($s in millions, except per share data) | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | | | | |
| | | | | | | | | | | | | | |
Tangible Common Equity (Non-GAAP) | | | | | | | | | | | | | | |
(A) Total equity (GAAP) | $ | 8,960 | | | $ | 8,895 | | | $ | 8,547 | | | $ | 8,283 | | | $ | 8,551 | | | | | | |
Less: Noncontrolling interest (a) | 295 | | | 295 | | | 295 | | | 295 | | | 295 | | | | | | |
Less: Preferred stock (a) | 520 | | | 1,014 | | | 1,014 | | | 1,014 | | | 1,014 | | | | | | |
(B) Total common equity | $ | 8,144 | | | $ | 7,586 | | | $ | 7,238 | | | $ | 6,974 | | | $ | 7,242 | | | | | | |
Less: Intangible assets (GAAP) (b) | 1,720 | | | 1,732 | | | 1,744 | | | 1,757 | | | 1,782 | | | | | | |
(C) Tangible common equity (Non-GAAP) | $ | 6,424 | | | $ | 5,853 | | | $ | 5,494 | | | $ | 5,217 | | | $ | 5,459 | | | | | | |
| | | | | | | | | | | | | | |
Tangible Assets (Non-GAAP) | | | | | | | | | | | | | | |
(D) Total assets (GAAP) | $ | 85,071 | | | $ | 80,729 | | | $ | 78,953 | | | $ | 80,299 | | | $ | 85,132 | | | | | | |
Less: Intangible assets (GAAP) (b) | 1,720 | | | 1,732 | | | 1,744 | | | 1,757 | | | 1,782 | | | | | | |
(E) Tangible assets (Non-GAAP) | $ | 83,351 | | | $ | 78,997 | | | $ | 77,209 | | | $ | 78,542 | | | $ | 83,350 | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Period-end Shares Outstanding | | | | | | | | | | | | | | |
(F) Period-end shares outstanding | 559 | | | 538 | | | 537 | | | 537 | | | 536 | | | | | | |
| | | | | | | | | | | | | | |
Ratios | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(A)/(D) Total equity to total assets (GAAP) | 10.53 | % | | 11.02 | % | | 10.83 | % | | 10.32 | % | | 10.04 | % | | | | | |
(C)/(E) Tangible common equity to tangible assets (“TCE/TA”) (Non-GAAP) | 7.71 | % | | 7.41 | % | | 7.12 | % | | 6.64 | % | | 6.55 | % | | | | | |
(B)/(F) Book value per common share (GAAP) | $ | 14.58 | | | $ | 14.11 | | | $ | 13.48 | | | $ | 12.99 | | | $ | 13.50 | | | | | | |
(C)/(F) Tangible book value per common share (Non-GAAP) | $ | 11.50 | | | $ | 10.89 | | | $ | 10.23 | | | $ | 9.72 | | | $ | 10.18 | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(a) Included in Total equity on the Consolidated Balance Sheet.
(b) Includes goodwill and other intangible assets, net of amortization.
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION | | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
($s in millions, except per share data) | | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | | | | |
| | | | | | | | | | | | | | | |
Adjusted Diluted EPS | | | | | | | | | | | | | | | |
Net income available to common shareholders ("NIAC") (GAAP) | a | $ | 317 | | | $ | 243 | | | $ | 258 | | | $ | 257 | | | $ | 166 | | | | | | |
Plus Tax effected notable items (Non-GAAP) (a) | | $ | (98) | | | $ | 16 | | | $ | 34 | | | $ | (5) | | | $ | 29 | | | | | | |
Adjusted net income available to common shareholders (Non-GAAP) | b | $ | 219 | | | $ | 259 | | | $ | 293 | | | $ | 252 | | | $ | 195 | | | | | | |
| | | | | | | | | | | | | | | |
Diluted Shares (GAAP)8 | c | 561 | | | 572 | | | 572 | | | 570 | | | 569 | | | | | | |
| | | | | | | | | | | | | | | |
Diluted EPS (GAAP) | a/c | $ | 0.56 | | | $ | 0.43 | | | $ | 0.45 | | | $ | 0.45 | | | $ | 0.29 | | | | | | |
Adjusted diluted EPS (Non-GAAP) | b/c | $ | 0.39 | | | $ | 0.45 | | | $ | 0.51 | | | $ | 0.44 | | | $ | 0.34 | | | | | | |
| | | | | | | | | | | | | | | |
Adjusted Net Income ("NI") and Adjusted Return on Assets ("ROA") | | | | | | | | | | | | | | | |
Net Income ("NI") (GAAP) | | $ | 329 | | | $ | 256 | | | $ | 270 | | | $ | 268 | | | $ | 177 | | | | | | |
Plus Tax effected notable items (Non-GAAP) (a) | | $ | (98) | | | $ | 16 | | | $ | 34 | | | $ | (5) | | | $ | 29 | | | | | | |
Adjusted NI (Non-GAAP) | | $ | 231 | | | $ | 271 | | | $ | 304 | | | $ | 263 | | | $ | 206 | | | | | | |
| | | | | | | | | | | | | | | |
NI (annualized) (GAAP) | d | $ | 1,320 | | | $ | 1,037 | | | $ | 1,070 | | | $ | 1,063 | | | $ | 709 | | | | | | |
Adjusted NI (annualized) (Non-GAAP) | e | $ | 928 | | | $ | 1,100 | | | $ | 1,206 | | | $ | 1,045 | | | $ | 823 | | | | | | |
| | | | | | | | | | | | | | | |
Average assets (GAAP) | f | $ | 82,304 | | | $ | 78,841 | | | $ | 79,521 | | | $ | 82,551 | | | $ | 86,326 | | | | | | |
| | | | | | | | | | | | | | | |
ROA (GAAP) | d/f | 1.60 | % | | 1.32 | % | | 1.35 | % | | 1.29 | % | | 0.82 | % | | | | | |
Adjusted ROA (Non-GAAP) | e/f | 1.13 | % | | 1.40 | % | | 1.52 | % | | 1.27 | % | | 0.95 | % | | | | | |
| | | | | | | | | | | | | | | |
Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Net income available to common shareholders ("NIAC") (annualized) (GAAP) | g | $ | 1,270 | | | $ | 987 | | | $ | 1,025 | | | $ | 1,020 | | | $ | 666 | | | | | | |
Adjusted Net income available to common shareholders (annualized) (Non-GAAP) | h | $ | 878 | | | $ | 1,050 | | | $ | 1,161 | | | $ | 1,001 | | | $ | 781 | | | | | | |
| | | | | | | | | | | | | | | |
Average Common Equity (GAAP) | i | $ | 7,747 | | | $ | 7,398 | | | $ | 7,106 | | | $ | 7,360 | | | $ | 7,305 | | | | | | |
Intangible Assets (GAAP) (b) | | 1,726 | | | 1,738 | | | 1,750 | | | 1,767 | | | 1,789 | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Adjusted Average Tangible Common Equity (Non-GAAP) | j | $ | 6,021 | | | $ | 5,659 | | | $ | 5,356 | | | $ | 5,593 | | | $ | 5,516 | | | | | | |
| | | | | | | | | | | | | | | |
ROCE (GAAP) | g/i | 16.40 | % | | 13.34 | % | | 14.42 | % | | 13.85 | % | | 9.12 | % | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
ROTCE (Non-GAAP) | g/j | 21.10 | % | | 17.43 | % | | 19.14 | % | | 18.23 | % | | 12.07 | % | | | | | |
Adjusted ROTCE (Non-GAAP) | h/j | 14.59 | % | | 18.55 | % | | 21.68 | % | | 17.89 | % | | 14.15 | % | | | | | |
(a) Amounts adjusted for notable items as detailed on page 9.
(b) Includes goodwill and other intangible assets, net of amortization.
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION | | | | | | | | | | | | | | | |
Quarterly, Unaudited | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
(In millions) | | 2Q23 | | 1Q23 | | 4Q22 | | 3Q22 | | 2Q22 | | | | | |
| | | | | | | | | | | | | | | |
Adjusted Noninterest Income as a % of Total Revenue | | | | | | | | | | | | | | | |
Noninterest income (GAAP) | k | $ | 400 | | | $ | 171 | | | $ | 174 | | | $ | 213 | | | $ | 201 | | | | | | |
Plus notable items (GAAP) (a) | | (225) | | | — | | | (1) | | | (32) | | | (13) | | | | | | |
Adjusted noninterest income (Non-GAAP) | l | $ | 175 | | | $ | 171 | | | $ | 173 | | | $ | 181 | | | $ | 188 | | | | | | |
| | | | | | | | | | | | | | | |
Revenue (GAAP) | m | $ | 1,031 | | | $ | 859 | | | $ | 882 | | | $ | 875 | | | $ | 743 | | | | | | |
Taxable-equivalent adjustment | | 4 | | | 4 | | | 4 | | | 4 | | | 3 | | | | | | |
Revenue- Taxable-equivalent (Non-GAAP) | | 1,035 | | | 863 | | | 886 | | | 878 | | | 746 | | | | | | |
Plus notable items (GAAP) (a) | | (225) | | | — | | | (1) | | | (32) | | | (13) | | | | | | |
Adjusted revenue (Non-GAAP) | n | $ | 810 | | | $ | 863 | | | $ | 885 | | | $ | 847 | | | $ | 733 | | | | | | |
| | | | | | | | | | | | | | | |
Noninterest income as a % of total revenue (GAAP) | k/m | 38.82 | % | | 19.94 | % | | 19.68 | % | | 24.30 | % | | 27.06 | % | | | | | |
Adjusted noninterest income as a % of total revenue (Non-GAAP) | l/n | 21.63 | % | | 19.85 | % | | 19.55 | % | | 21.37 | % | | 25.68 | % | | | | | |
| | | | | | | | | | | | | | | |
Adjusted Efficiency Ratio | | | | | | | | | | | | | | | |
Noninterest expense (GAAP) | o | $ | 555 | | | $ | 478 | | | $ | 503 | | | $ | 468 | | | $ | 489 | | | | | | |
Plus notable items (GAAP) (a) | | (95) | | | (21) | | | (46) | | | (25) | | | (50) | | | | | | |
Adjusted noninterest expense (Non-GAAP) | p | $ | 461 | | | $ | 457 | | | $ | 458 | | | $ | 444 | | | $ | 438 | | | | | | |
| | | | | | | | | | | | | | | |
Revenue (GAAP) | q | $ | 1,031 | | | $ | 859 | | | $ | 882 | | | $ | 875 | | | $ | 743 | | | | | | |
Taxable-equivalent adjustment | | 4 | | | 4 | | | 4 | | | 4 | | | 3 | | | | | | |
Revenue- Taxable-equivalent (Non-GAAP) | | 1,035 | | | 863 | | | 886 | | | 878 | | | 746 | | | | | | |
Plus notable items (GAAP) (a) | | (225) | | | — | | | (1) | | | (32) | | | (13) | | | | | | |
Adjusted revenue (Non-GAAP) | r | $ | 810 | | | $ | 863 | | | $ | 885 | | | $ | 847 | | | $ | 733 | | | | | | |
| | | | | | | | | | | | | | | |
Efficiency ratio (GAAP) | o/q | 53.87 | % | | 55.65 | % | | 57.07 | % | | 53.56 | % | | 65.76 | % | | | | | |
Adjusted efficiency ratio (Non-GAAP) | p/r | 56.90 | % | | 52.95 | % | | 51.70 | % | | 52.42 | % | | 59.79 | % | | | | | |
(a) Amounts adjusted for notable items as detailed on page 9.
(b) Includes goodwill and other intangible assets, net of amortization.
Numbers may not foot due to rounding.
| | | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION |
Quarterly, Unaudited |
| | | | | | |
($s in millions) |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | Period-end | | Average |
($s in millions) | | 2Q23 | | 1Q23 | | 2Q23 vs. 1Q23 | | 2Q23 | | 1Q23 | | 2Q23 vs. 1Q23 |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Loans excluding LMC | | | | | | | | | | | | | | | | |
Total Loans (GAAP) | | $ | 61,295 | | | $ | 59,045 | | | $ | 2,250 | | | 4 | % | | $ | 59,924 | | | $ | 58,074 | | | $ | 1,850 | | | 3 | % |
LMC (GAAP) | | 2,691 | | 2,040 | | 651 | | | 32 | % | | 2,262 | | 1,875 | | 388 | | | 21 | % |
Total Loans excl. LMC (Non-GAAP) | | 58,604 | | | 57,005 | | | 1,599 | | | 3 | % | | 57,662 | | | 56,199 | | | 1,463 | | | 3 | % |
Total Consumer (GAAP) | | 14,289 | | 13,475 | | 814 | | | 6 | % | | 13,873 | | 13,226 | | 647 | | | 5 | % |
Total Commercial excl. LMC (Non-GAAP) | | 44,315 | | | 43,530 | | | 785 | | | 2 | % | | 43,789 | | | 42,973 | | | 816 | | | 2 | % |
Total CRE (GAAP) | | $ | 13,891 | | | $ | 13,397 | | | $ | 494 | | | 4 | % | | $ | 13,628 | | | $ | 13,290 | | | $ | 338 | | | 3 | % |
Total C&I excl. LMC (Non-GAAP) | | $ | 30,424 | | | $ | 30,133 | | | $ | 291 | | | 1 | % | | $ | 30,161 | | | $ | 29,683 | | | $ | 478 | | | 2 | % |
Numbers may not foot due to rounding.
Common Equity Tier 1 Ratio: Ratio consisting of common equity adjusted for certain unrealized gains/(losses) on available-for-sale securities, less disallowed portions of goodwill, other intangibles, and deferred tax assets as well as certain other regulatory deductions divided by risk-weighted assets.
Fully Taxable Equivalent (“FTE”): Reflects the amount of tax-exempt income adjusted to a level that would yield the same after-tax income had that income been subject to taxation.
Tier 1 Capital Ratio: Ratio consisting of shareholders’ equity adjusted for certain unrealized gains/(losses) on available-for-sale securities, plus qualifying portions of noncontrolling interests, less disallowed portions of goodwill, other intangible assets, and deferred tax assets as well as certain other regulatory deductions divided by risk-weighted assets.
Return on Average Assets: Ratio is annualized net income to average total assets.
Return on Average Common Equity: Ratio is annualized net income available to common shareholders to average common equity.
Return on Average Tangible Common Equity: Ratio is annualized net income available to common shareholders to average tangible common equity.
Noninterest Income as a Percentage of Total Revenue: Ratio is noninterest income to total revenue - taxable equivalent.
Efficiency Ratio: Ratio is noninterest expense to total revenue - taxable equivalent .
Leverage Ratio: Ratio is tier 1 capital to average assets for leverage.
| | | | | | | | | | | | | | |
Asset Quality - Consolidated Key Ratios |
Nonperforming loans and leases ("NPL") %: Ratio is nonaccruing loans and leases in the loan portfolio to total period-end loans and leases.
Net charge-offs %: Ratio is annualized net charge-offs to total average loans and leases.
Allowance / loans and leases: Ratio is allowance for loan and lease losses to total period-end loans and leases.
Allowance / Nonperforming loans and leases: Ratio is allowance for loan and lease losses to nonperforming loans and leases in the loan portfolio.
Allowance / charge-offs: Ratio is allowance for loan and lease losses to annualized net charge-offs.
Regional Banking segment: Offers financial products and services, including traditional lending and deposit taking, to consumer and commercial customers primarily in the southern and southeastern U.S. and other selected markets. Regional Banking also provides investment, wealth management, financial planning, trust and asset management services for consumer customers.
Specialty Banking segment: Consists of lines of business that deliver product offerings and services with specialized industry knowledge. Specialty Banking’s lines of business include asset-based lending, mortgage warehouse lending, commercial real estate, franchise finance, correspondent banking, equipment finance, mortgage, and title insurance (prior to July 2022). In addition to traditional lending and deposit taking, Specialty Banking also delivers treasury management solutions, loan syndications, and international banking. Additionally, Specialty Banking has a line of business focused on fixed income securities sales, trading, underwriting, and strategies for institutional clients in the U.S. and abroad, as well as loan sales, portfolio advisory services, and derivative sales.
Corporate segment: Consists primarily of corporate support functions including risk management, audit, accounting, finance, executive office, and corporate communications. Shared support services such as human resources, properties, technology, credit risk and bank operations are allocated to the activities of Regional Banking, Specialty Banking, and Corporate. Additionally, the Corporate segment includes centralized management of capital and funding to support the business activities of the company including management of wholesale funding, liquidity, and capital management and allocation. Finally, the Corporate segment includes the revenue and expense associated with run-off businesses such as pre-2009 mortgage banking elements, run-off consumer and trust preferred loan portfolios, and other exited businesses.
Second Quarter 2023 Earnings July 19, 2023
2 Disclaimers Non-GAAP Information Certain measures included in this document are “non-GAAP,” meaning they are not presented in accordance with generally accepted accounting principles in the U.S. and also are not codified in U.S. banking regulations currently applicable to FHN. FHN’s management believes such measures, even though not always comparable to non-GAAP measures used by other financial institutions, are relevant to understanding the financial condition, capital position, and financial results of FHN and its business segments. The non-GAAP measures presented in this document are listed, and are reconciled to the most comparable GAAP presentation, in the non-GAAP reconciliation table(s) appearing in the Appendix. In addition, presentation of regulatory measures, even those which are not GAAP, provide a meaningful base for comparability to other financial institutions subject to the same regulations as FHN. Although not GAAP terms, these regulatory measures are not considered “non-GAAP” under U.S. financial reporting rules as long as their presentation conforms to regulatory standards. Regulatory measures used in this document include: common equity tier 1 capital, generally defined as common equity less goodwill, other intangibles, and certain other required regulatory deductions; tier 1 capital, generally defined as the sum of core capital (including common equity and instruments that cannot be redeemed at the option of the holder) adjusted for certain items under risk based capital regulations; and risk-weighted assets, which is a measure of total on- and off-balance sheet assets adjusted for credit and market risk, used to determine regulatory capital ratios. Forward-Looking Statements This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements pertain to FHN's beliefs, plans, goals, expectations, and estimates. Forward-looking statements are not a representation of historical information, but instead pertain to future operations, strategies, financial results, or other developments. Forward- looking statements can be identified by the words “believe,” “expect,” “anticipate,” “intend,” “estimate,” “should,” “is likely,” “will,” “going forward,” and other expressions that indicate future events and trends. Forward-looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, operational, economic, and competitive uncertainties and contingencies, many of which are beyond FHN’s control, and many of which, with respect to future business decisions and actions (including acquisitions and divestitures), are subject to change and could cause FHN’s actual future results and outcomes to differ materially from those contemplated or implied by forward-looking statements or historical performance. Examples of uncertainties and contingencies include those mentioned: in this document; in Items 2.02 and 7.01 of FHN’s Current Report on Form 8-K to which this document has been filed as an exhibit; in the forepart, and in Items 1, 1A, and 7, of FHN’s most recent Annual Report on Form 10-K, as amended; and in the forepart, and in Item 1A of Part II, of FHN’s Quarterly Report(s) on Form 10-Q filed this year. FHN assumes no obligation to update or revise any forward-looking statements that are made in this document or in any other statement, release, report, or filing from time to time. Throughout this presentation, numbers may not foot due to rounding, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases.
3 2Q23 GAAP financial summary1 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted.22Q23 includes 19.7 million share impact of Series G convertible securities issued in connection with TD transaction based on the final conversion rate; all other periods include 27.5 million shares based on the original maximum conversion rate. Reported 2Q23 Change vs. $s in millions except per share data 2Q23 1Q23 4Q22 3Q22 2Q22 1Q23 2Q22 $/bps % $/bps % Net interest income $ 631 $ 688 $ 709 $ 662 $ 542 $ (57) (8) % $ 89 16 % Fee income 400 171 174 213 201 229 134 % 199 99 % Total revenue 1,031 859 882 875 743 172 20 % 288 39 % Expense 555 478 503 468 489 77 16 % 66 13 % Pre-provision net revenue (PPNR) 475 381 379 406 255 94 25 % 220 86 % Provision for credit losses 50 50 45 60 30 — — % 20 67 % Pre-tax income 425 331 334 346 225 94 28 % 200 89 % Income tax expense 96 75 64 78 48 21 28 % 48 100 % Net income 329 256 270 268 177 73 29 % 152 86 % Non-controlling interest 5 4 4 3 3 1 25 % 2 67 % Preferred dividends 8 8 8 8 8 — — % — — % Net income available to common shareholders (NIAC) $ 317 $ 243 $ 258 $ 257 $ 166 $ 74 30 % $ 151 91 % $s in billions Avg loans $ 59.9 $ 58.1 $ 57.6 $ 56.5 $ 55.6 $ 1.9 3 % $ 4.3 8 % Period-end loans $ 61.3 $ 59.0 $ 58.1 $ 57.4 $ 56.5 $ 2.3 4 % $ 4.8 8 % Avg deposits $ 61.4 $ 62.2 $ 64.9 $ 68.1 $ 71.9 $ (0.8) (1) % $ (10.5) (15) % Period-end deposits $ 65.4 $ 61.4 $ 63.5 $ 66.0 $ 70.6 $ 4.0 6 % $ (5.1) (7) % Key performance metrics Net interest margin (NIM) 3.38 % 3.88 % 3.89 % 3.48 % 2.74 % (50) bps 64 bps Loan to deposit ratio (avg.) 97.5 % 93.3 % 88.7 % 83.0 % 77.3 % 419 bps 2,027 bps ROCE 16.4 % 13.3 % 14.4 % 13.9 % 9.1 % 306 bps 728 bps ROTCE 21.1 % 17.4 % 19.1 % 18.2 % 12.1 % 367 bps 903 bps ROA 1.6 % 1.3 % 1.4 % 1.3 % 0.8 % 28 bps 78 bps Efficiency ratio 53.9 % 55.7 % 57.1 % 53.6 % 65.8 % (178) bps (1,189) bps FTEs 7,327 7,282 7,477 7,569 7,627 45 1 % (300) (4) % CET1 ratio 11.1 % 10.4 % 10.2 % 9.9 % 9.8 % 72 bps 127 bps Effective tax rate 22.6 % 22.7 % 19.2 % 22.6 % 21.3 % (8) bps 133 bps Per common share Diluted EPS $ 0.56 $ 0.43 $ 0.45 $ 0.45 $ 0.29 $ 0.13 30 % $ 0.27 92 % Tangible book value per share $ 11.50 $ 10.89 $ 10.23 $ 9.72 $ 10.18 $ 0.61 6 % $ 1.32 13 % Avg. diluted shares outstanding2 561 572 572 570 569 (11) (2) % (8) (1) %
4 Table of contents 2Q23 key messages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5 2Q23 adjusted financial highlights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6 2Q23 notable items . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7 NII and NIM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8 Total deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9 Total loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 Adjusted fee income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11 Adjusted expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 Asset quality . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13 Capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14 FY23 guidance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15 Strategic focus . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16 Appendix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
5 • Deposits increased $4.0 billion QoQ, or 6%, up 3% year-to-date • Continuing to support clients with loan growth across footprint • Period end loan-to-deposit (LDR) ratio improved to 94% from 96% • Strong capital position, which supported 4% PE loan growth • TBVPS increased 6% driven by a $0.50 increase tied to the Series G conversion and $0.39 from adjusted NIAC • Credit remains strong with NPLs declining $21 million • Adjusted pre-tax pre-provision of $349 million, up 18% year-over-year • Strong net interest margin reflects benefit of asset sensitivity over the cycle, despite recent competitive pressure on funding costs • Fees and expenses stable, excluding the impact of deferred comp Strong results driven by stable, diversified business mix1 Reflects 2Q23 vs. 1Q23 results. 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. Earnings Strength and Solid Returns Capital and Credit Quality Liquidity and Period End Balance Sheet Adj. EPS Adj. ROTCE NIM Adj. Efficiency $0.39 14.6% 3.38% 56.9% CET1 TBV NCO% 11.1% $11.50 0.16% Deposit Growth Loan Growth LDR 6% 4% 94%
6 • Adjusted EPS of $0.39 vs. $0.45 – Adjusted ROTCE of 14.6% – TBV per share of $11.50 • Total revenue down $53 million, or 6% • NII down $56 million, or 8%, reflecting increased funding costs partially offset by higher loan rates and 3% loan growth • Adjusted fee income and expense relatively flat, excluding impact of deferred compensation • Provision expense of $50 million remained stable and reflects the impact of 4% period end loan growth 2Q23 adjusted financial highlights1 2Q23 Change vs. $s in millions except per share data 2Q23 1Q23 2Q22 1Q23 2Q22 $/bps % $/bps % Net Interest Income (FTE) $ 635 $ 691 $ 545 $ (56) (8) % $ 90 17 % Fee income 175 171 188 4 2 % (13) (7) % Total revenue (FTE) 810 863 733 (53) (6) % 77 11 % Expense 461 457 438 4 1 % 23 5 % Pre-provision net revenue 349 406 295 (57) (14) % 54 18 % Provision for credit losses 50 50 30 — — % 20 67 % Net charge-offs 23 16 12 7 47 % 11 88 % Reserve build/(release) 27 34 18 (7) (22) % 9 52 % Net income available to common $ 219 $ 259 $ 195 $ (40) (15) % $ 24 12 % Key performance metrics Net interest margin 3.38 % 3.88 % 2.74 % (50) bps 64 bps Fee income as a % of total revenue 21.6 % 19.9 % 25.7 % 178 bps (405) bps Efficiency ratio 56.9 % 53.0 % 59.8 % 395 bps (289) bps ROTCE 14.6 % 18.6 % 14.2 % (396) bps 44 bps Diluted EPS $ 0.39 $ 0.45 $ 0.34 $ (0.06) (13) % $ 0.05 15 % Diluted shares2 561 572 569 (11) (2) % (8) (1) % TBV per share $ 11.50 $ 10.89 $ 10.18 $ 0.61 6 % $ 1.32 13 % Effective tax rate 21.6 % 22.9 % 21.7 % (130) bps (10) bps Continued earnings strength with momentum in loans & deposits despite industry headwinds 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted.22Q23 includes 19.7 million share impact of Series G convertible securities issued in connection with TD transaction based on the final conversion rate; all other periods include 27.5 million shares based on the original maximum conversion rate. 2Q23 vs. 1Q23 Highlights
7 2Q23 notable items1 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. 2Q23 Merger-related items Noninterest income: Gain on merger termination $ (225) Total noninterest income $ 225 Noninterest expense: Salaries and benefits $ 4 Incentives and commissions 21 Outside services 4 Other noninterest expense 1 Total noninterest expense 30 2Q23 Total merger-related notable items $ (30) 2Q23 Other notable items Noninterest expense: Other noninterest expense 65 2Q23 Total other notable items $ (65) 2Q23 Total notable items 130 Tax impact of 2Q23 notable items (33) After-tax impact of 2Q23 notable items $ 98 EPS impact of 2Q23 notable items $ 0.17 ($s in millions, except per share data) GAAP results impacted by $0.17 per share net benefit from notable items • $225 million gain on merger agreement termination • Merger-related expense of $30 million, primarily driven by retention payments and outside services from legal and professional services • Other notable items of $65 million – $50 million contribution to First Horizon Foundation – $15 million tied to derivative valuation adjustments related to prior Visa Class-B share sales • Series G Preferred Stock previously issued to TD under the terminated merger agreement was converted to FHN common stock in June 2023 • Conversion occurred at the rate of 4,000 FHN common shares per Series G preferred share resulting in 19.7 million additional outstanding FHN period end common shares • 2Q23 diluted shares include 19.7 million share impact of Series G Preferred Stock based on the final conversion rate; 2Q22 - 1Q23 includes 27.5 million shares based on the original maximum conversion rate Pre-Tax Notable Items Series G Preferred Stock Conversion Notable Items
8 NII trends reflect increased funding costs & macroeconomic environment1 $545 $666 $712 $691 $635 2.74% 3.48% 3.89% 3.88% 3.38% Reported NII Reported NIM 2Q22 3Q22 4Q22 1Q23 2Q23 ($s in millions) FTE NII and NIM Trends 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. • Net interest margin remains strong, despite moderating from cyclical highs • Net interest income – Higher funding costs driven by increased competition and the dissipating deposit beta lag – Benefit of 3% average loan growth – Higher short term rates and widening credit spreads drove improvement in loan yields • Successful deposit campaign and a higher Fed Funds rate drove a 82 basis point increase in interest-bearing deposit costs from 1.73% to 2.55% – Average Fed Funds Effective Rate of 5.0% vs. 4.5% in 1Q23 – Strong results from the promotional campaign, including $5.8 billion of new deposits from new-to- bank clients and existing customers – Cumulative interest-bearing deposit beta of 50% • Loan spreads on new production expanded ~50bps from 4Q22 levels 2Q23 vs. 1Q23 $s in millions NII NIM 1Q23 Reported $ 691 3.88 % Loan Rates & Spreads 46 0.24 % Loan Volumes & Mix 20 0.01 % Days 5 — % Investment Securities & Other 2 0.02 % Deposit & Funding Volume (63) (0.42) % Deposit Rates (65) (0.34) % 2Q23 Reported $ 635 3.38 % Successful deposit campaign accelerated deposit betas and improved funding profile 2Q23 vs. 1Q23 Highlights
9 $70.5 $66.0 $63.5 $61.4 $65.4 $43.4 $40.2 $40.0 $40.3 $46.6 $27.1 $25.8 $23.5 $21.1 $18.8 Interest-bearing deposits Noninterest-bearing deposits (DDA) 2Q22 3Q22 4Q22 1Q23 2Q23 Attractive deposit and pricing profile1 Period end deposit trends • Period-end deposits of $65.4 billion increased $4.0 billion, or 6% – $782 million of additional customer balances migrated from deposits into collateralized repo sweep product • Period end loan-to-deposit ratio of 94% improved 242 bps – Liquidity profile enhanced by smaller relative securities portfolio vs. peers • Successful deposit outreach and marketing campaign drove new-to-bank client growth, as well as relationship deepening among existing customers – Grew client base by 4%; acquired over 32,000 new-to-bank clients bringing $3.5 billion in balances – ~19,000 of existing clients participated in the deepening promotion ◦ Average balance increase of ~37% ◦ Added a total of $2.3 billion in new-to-bank balances – Capitalized on #1 market share in TN, which contributed ~20% of new balances, with the remaining ~80% distributed across the southeastern footprint • Proactive client outreach program included over 50,000 outbound calls to new and existing clients 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. Net deposit growth of $4 billion reflects continued positive momentum 2Q23 vs. 1Q23 Highlights ($s in billions)
10 • Average loans of $59.9 billion up $1.9 billion, or 3% – Growth in attractive markets, including Nashville, Atlanta, and Texas – CRE growth driven by fund-ups from existing loans, primarily multi-family – LMC increased $388 million, up from seasonal lows – Core loan yields expanded 27 bps • Asset sensitive profile reflected in loan composition of 67% floating vs 33% fixed rate • Period-end loans of $61.3 billion up $2.3 billion or 4% – $1.6 billion, or 3%, increase in loans before the impact of LMC – CRE growth included $514 million of fund-ups on existing loans, while total commitments are relatively stable – LMC increased $651 million • Period end unfunded commitments increased 1% • Period end line utilization of 42%2 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted.2Utilization rates exclude Loans to Mortgage Companies. $55.6B $56.5B $57.6B $58.1B $59.9B Commercial and Industrial (C&I) excl. LMC Commercial real estate (CRE) Consumer real estate Credit card and other Loans to mortgage companies (LMC) 2Q22 3Q22 4Q22 1Q23 2Q23 Average loan trends 21% 2% 50% 23% 5% 2Q22 3Q22 4Q22 1Q23 2Q23 Yields 3.57% 4.35% 5.12% 5.64% 5.89% Core yields 3.43% 4.26% 5.07% 5.58% 5.85% Avg 1M SOFR 0.92% 2.42% 3.88% 4.61% 5.04% Diversified portfolio across attractive geographic footprint1 51% 23% 21% 1% 4% Average loans up 3% QoQ 50% 23% 22% 1% 4% 51% 23% 21% 1% 3% 2Q23 vs. 1Q23 Highlights 6% 2% 20% 49% 23%
11 • Adjusted fee income up $4 million, or 2%, driven by deferred compensation increase of $5 million, which is largely offset in noninterest expense • Fixed income decreased $9 million with ADR down 20% driven by continued challenging market conditions • Service charges and fees up $4 million driven by higher deposit transactions, cash management fees, and seasonal factors • Mortgage banking fees increased $1 million from higher volume and gain on sale spreads – Mix shift from secondary to portfolio as customers shift from fixed rate to ARMs • Other noninterest income up $2 million primarily driven by FHLB and Fed stock dividends Adjusted fee income stable despite declines in countercyclical1 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. 2Q23 Change vs. $s in millions 2Q23 1Q23 4Q22 3Q22 2Q22 1Q23 2Q22 $/bps % $/bps % Fixed income $ 30 $ 39 $ 35 $ 46 $ 51 $(9) (23) % $(21) (41) % Service charges and fees 59 55 56 56 57 4 7 % 2 4 % Mortgage banking & title 6 5 4 9 22 1 20 % (16) (73) % Brokerage, trust, and insurance 35 34 33 34 36 1 3 % (1) (3) % Card and digital banking fees 21 19 20 21 23 2 11 % (2) (9) % Deferred compensation income 8 3 7 (3) (17) 5 NM 25 147 % Other noninterest income 17 15 20 18 15 2 13 % 2 13 % Total fee income $ 175 $ 171 $ 173 $ 181 $ 188 $4 2 % $(13) (7) % Key Metrics Fixed Income Average Daily Revenue (ADR) $ 0.3 $ 0.4 $ 0.4 $ 0.5 $ 0.6 $ (0.1) (20) % $ (0.3) (43) % Higher banking fees offset the decrease in fixed income 2Q23 vs. 1Q23 Highlights
12 Expenses flat excluding deferred compensation1 • Adjusted expense of $461 million up $4 million driven by a $5 million increase in deferred compensation which is largely offset in noninterest income • Personnel expense flat excluding the impact of deferred compensation • Outside services up $5 million, partially attributable to increase in advertising related to new-to-bank deposit campaign and brand awareness initiatives • Other expense declines driven by lower franchise & realty tax expense and fraud losses 2Q23 Change vs. $s in millions 2Q23 1Q23 4Q22 3Q22 2Q22 1Q23 2Q22 $/bps % $/bps % Salaries and benefits $ 187 $ 188 $ 178 $ 185 $ 190 $ (1) (1) % $ (3) (2) % Incentives and commissions 65 64 70 68 71 1 2 % (6) (8) % Deferred compensation expense 8 3 7 (2) (18) 5 NM 26 144 % Total personnel expense 260 255 254 251 244 5 2 % 16 7 % Occupancy and equipment 68 70 71 70 72 (2) (3) % (4) (6) % Outside services 68 63 64 64 61 5 8 % 7 11 % Amortization of intangible assets 12 12 12 12 12 — — % — — % Other noninterest expense 53 58 58 48 50 (5) (9) % 3 6 % Total noninterest expense $ 461 $ 457 $ 458 $ 444 $ 438 $ 4 1 % $ 23 5 % Full-time equivalent associates 7,327 7,282 7,477 7,569 7,627 45 1 % (300) (4) % 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted.2Occupancy and Equipment expense includes Computer Software Expense. Results reflect continued expense discipline 2 2Q23 vs. 1Q23 Highlights
13 Continued strong credit quality 1Net charge-off % is annualized and as % of average loans. $704 $752 $771 $800 $827 1.24% 1.31% 1.33% 1.35% 1.35% ACL ACL/Loans 2Q22 3Q22 4Q22 1Q23 2Q23 Allowance for credit losses (ACL) Non-performing loans (NPLs) $301 $292 $316 $424 $402 0.53% 0.51% 0.54% 0.72% 0.66% NPLs $ NPLs % 2Q22 3Q22 4Q22 1Q23 2Q23 • Net charge-offs of $23 million increased $7 million • Provision expense of $50 million flat with 1Q23 – ~$27 million reserve build reflects the impact of 3% loan growth ex. LMC and continued macroeconomic uncertainty • NPL ratio of 66 bps down 6 bps • ACL coverage ratio remained stable at 1.35% • Disciplined lending leads to strong charge-off performance across multiple credit cycles 1 $12 $12 $26 $16 $23 0.09% 0.08% 0.18% 0.11% 0.16% NCOs NCO% 2Q22 3Q22 4Q22 1Q23 2Q23 Reserve build reflects the impact of loan growth and revised macroeconomic outlook 2Q23 vs. 1Q23 Highlights ($s in millions) Net charge-offs
14 2Q22 3Q22 4Q22 1Q23 2Q23 CET1 ratio Tier 1 capital ratio Total capital ratio 2Q22 3Q22 4Q22 1Q23 2Q23 Strong capital position1 Capital levels 11.6% 13.0% 13.1% 11.7% 13.3% 11.9% 13.6% 12.1% 13.6% 12.1% $10.89 $0.50 $0.41 $0.30 $(0.07) $(0.15) $(0.27) $(0.11) $11.50 1Q23 actual Series G Conv. Adjusted NIAC Net of Change in Intangibles Termination Fee Foundation Cont. Common Div AFS Securities & Cash Flow Hedges MTM Other 2Q23 actual • CET1 ratio remained strong at 11.1% as the benefit of Series G conversion, adjusted NIAC, and merger termination fee was partially offset by a reduction tied to growth in loans and unfunded commitments, and by common dividends • CET1 net of unrealized losses of 9.3% above regulatory capital threshold of 7.0% • TBVPS of $11.50 increased 6% driven by a $0.50 increase tied to the Series G conversion to common stock and a $0.41 increase tied to adjusted NIAC net of change in intangibles • Total capital of 13.6% flat with 1Q23 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. 2CET1 impact of available for sale (AFS) and held to maturity (HTM) unrealized losses are presented on an after-tax basis. 3Loan FV impact represents the difference between book value and estimated fair value of loans and leases as of March 31, 2023 as disclosed in FHN’s 10-Q filing. 4Other includes other notable items and equity compensation. Tangible book value per share4 9.8% 9.9% 10.2% 10.4% 11.1% 2Q23 vs. 1Q23 Highlights 11.1% (1.3)% (0.2)% 9.5% (0.2)% 9.3% 2Q23 CET1 Estimate AFS Impact HTM Impact Pro Forma Loan FV Impact Pro Forma incl. Loan FV Impact 2Q23 CET1 net of unrealized losses2,3 Lower exposure to unrealized losses due to smaller portfolio and moderate effective duration
15 FY2023 Outlook Earnings Drivers FY22 Adjusted Baseline1 FY23 Adjusted Expectations Comments Average Loans $56 billion Up 3% – 5% Growth rate moderating in 2H23 Net Interest Income (FTE) $2,405 million Up 6% – 9% Assumes 0.25% rate hike in July; DDA balances return to pre-pandemic levels Noninterest Income2 $765 million Down 6% – 10% Modest improvement in fixed income in 2H23 Noninterest Expense2 $1,795 million Up 6% – 8% Increased investment in technology, marketing, and personnel Net Charge-Offs 11 bps 15 bps – 25 bps Modest normalization from very benign levels Tax Rate 21.5% 20% – 22% Timing of discrete items impacts quarterly rate CET1 Ratio 10.2% 11.25% – 11.75% Low single-digit RWA growth from 1Q23; ~565 million average diluted shares - no share buybacks 1Adjusted measures are non-GAAP and are reconciled in the appendix. 2Variability in Deferred Compensation may impact growth rates in noninterest income and noninterest expense but should have an offsetting and immaterial impact on pretax income.
16 Diversified business model with highly attractive geographic footprint provides opportunity to deliver outperformance through a variety of economic cycles Strategic focus on delivering enhanced shareholder value 1 Strong balance sheet and prudent risk management to drive increased capital efficiency and returns 2 Client-centric model committed to serving as trusted advisor through Capital + Counsel as a core differentiator3 Disciplined execution of strategy and continuous improvement mindset to further enhance efficiency and productivity 4 Investing in the well-being of associates and communities is central to our purpose5
APPENDIX 17
18Numbers may not foot due to rounding. 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies and/or loans under the federal PPP are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted.2Other includes other notable items and equity compensation. 2Q23 CET1 Walkforward1,2 10.4% 0.7% 0.3% 0.2% (0.1)% (0.1)% (0.1)% (0.3)% 11.1% 1Q23 Actual CET1 Series G Conversion Adjusted NIAC Termination Fee Foundation Contribution Other Common Dividend Higher Loan Balances & Unfunded Commitments 2Q23 Estimate
19 6% 4% 4% 3% 2% 2% 1% 1% Multi- family Retail Industrial Office (non- med) Hospitality Medical office Other Land + residential • Disciplined risk management practice and underwriting standards across CRE portfolio • $8 million of net charge offs from CRE in the total portfolio – Driven by a single relationship in other – $0 of net charge-offs in office portfolio • Granular CRE loan book with less than 6% property type concentration across the total loan portfolio • Continued strong asset quality with 98.5% of CRE graded pass 1Adjusted financial measures, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies and/or loans under the federal PPP are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. Diversified, high credit quality CRE portfolio Geographically diverse portfolio with minimal concentration across property types 2Q23 Highlights 26% 12% 11% 11% 11% 10% 9% 9% FL TX NC All Other Other South Eastern GA TN LA PE CRE by Property TypePE CRE by State Composition (% of total loans)
20 TN, 37% FL, 19% NC, 12% LA, 12% AL, 4% TX, 3% GA, 2% AR, 2% All other states, 4% Specialty Bank, 5% Well-diversified and stable funding mix1 • Stable, cost-effective deposits from a diverse commercial and consumer client base across 12-state footprint and specialty lines of business • Commercial deposits of $36.2 billion, or 55% and consumer of $29.2 billion, or 45% • Attractive lower-cost deposit base with 29% DDA 68% of 2Q23 deposits insured or collateralized All data as of June 30, 2023. 1Adjusted financial measures, core NII, core NIM, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies and/or loans under the federal PPP are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. 68% of deposits insured or collateralized 2Q23 diversified deposit mix by product 29% 36% 13% 22% Demand deposit accounts Savings Time deposits Other interest-bearing deposits 2Q23 deposits by state ($s in billions) $39.9 61% $21.1 32% $4.5 7% Insured Uninsured & uncollateralized Collateralized
21 $9.8 $10.3 $10.1 $10.3 $10.2 1.87% 2.14% 2.41% 2.45% 2.49% Average AFS Securities Average HTM Securities Average Yield 2Q22 3Q22 4Q22 1Q23 2Q23 Investment portfolio1 • Portfolio represents ~12% of total assets • Effective duration of 5.2 years • Low reliance on HTM designation at ~13% of total portfolio • 94% U.S. Government or Agency-backed by GSEs • Total unrealized losses of $1.4B vs $1.3B in 1Q23 1Adjusted financial measures, core NII, core NIM, TBV per share, ROTCE, fully taxable equivalent measures, PPNR, and loans and leases, ACL and ratios excluding Loans to Mortgage Companies and/or loans under the federal PPP are Non-GAAP and are reconciled to GAAP measures in the appendix. Throughout this presentation, references to EPS are fully diluted, 2Q23 capital ratios are estimates, and unless otherwise noted, references to loans reflect average balances and include leases. Throughout this presentation references to NII, Total Revenue, Net Interest Margin and PPNR are presented on a fully taxable equivalent basis unless otherwise noted. 2Calculated based on period end market values. 3Estimated as of 6/30/23; includes maturities and projected calls 2Q23 Highlights Prudently managed to support liquidity and IRR Steady principal cash flows3 $293 $237 $242 $232 2Q23 3Q23 4Q23 1Q24 Investment portfolio ($ in billions) 2Q22 3Q22 4Q22 1Q23 2Q23 % of total assets 11% 12% 13% 13% 12% Total unrealized losses (pre-tax) $(1.0) $(1.5) $(1.4) $(1.3) $(1.4) Effective duration (years) 5.4 5.3 5.3 5.2 5.2 Unencumbered securities / total securities2 39% 52% 45% 44% 35% ($s in billions) ($s in millions) Agency MBS 44% Agency CMBS 23% Agency CMO 14% U.S. Agencies & Treasury 12% States & Municipalities 6% 2Q23 investment portfolio composition2
22 Notable Items ($s in millions except per share data) *2Q23 includes $50 million contribution to First Horizon Foundation; 2Q23, 4Q22 and 2Q22 includes $15 million, $10 million and $12 million, respectively of Visa derivative valuation expense. (In millions) 2Q23 1Q23 4Q22 3Q22 2Q22 Summary of Notable Items: Gain on merger termination $ 225 $ — $ — $ — $ — Gain on sale of title services business — — 1 21 — Gain related to equity securities investments — — — 10 — Gain on sale of mortgage servicing rights — — — — 12 Net Merger/acquisition/transaction-related items (30) (21) (36) (24) (38) Other notable expenses* (65) — (10) — (12) Total notable items 130 (21) (45) 7 (38) EPS impact of notable items $ 0.17 $ (0.03) $ (0.06) $ 0.01 $ (0.05) (In millions) 2022 Summary of Notable Items: IBKC Branch sale gain (other noninterest income) $ 1 Gain on sale of title services business 22 Gain related to equity securities investments 16 Gain on sale of mortgage servicing rights 12 Merger related expenses (136) Other notable expenses* (22) Total notable items (107) EPS impact of notable items $ (0.15)
23 Reconciliation to GAAP financials Slides in this presentation use Non-GAAP information. That information is not presented according to generally accepted accounting principles (GAAP) and is reconciled to GAAP information below. (a) Included in Total equity on the Consolidated Balance Sheet. (b) Includes goodwill and other intangible assets, net of amortization. Numbers may not foot due to rounding. CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION Quarterly, Unaudited ($s in millions, except per share data) 2Q23 1Q23 4Q22 3Q22 2Q22 Tangible Common Equity (Non-GAAP) (A) Total equity (GAAP) $ 8,960 $ 8,895 $ 8,547 $ 8,283 $ 8,551 Less: Noncontrolling interest (a) 295 295 295 295 295 Less: Preferred stock (a) 520 1,014 1,014 1,014 1,014 (B) Total common equity $ 8,144 $ 7,586 $ 7,238 $ 6,974 $ 7,242 Less: Intangible assets (GAAP) (b) 1,720 1,732 1,744 1,757 1,782 (C) Tangible common equity (Non-GAAP) $ 6,424 $ 5,853 $ 5,494 $ 5,217 $ 5,459 Tangible Assets (Non-GAAP) (D) Total assets (GAAP) $ 85,071 $ 80,729 $ 78,953 $ 80,299 $ 85,132 Less: Intangible assets (GAAP) (b) 1,720 1,732 1,744 1,757 1,782 (E) Tangible assets (Non-GAAP) $ 83,351 $ 78,997 $ 77,209 $ 78,542 $ 83,350 Period-end Shares Outstanding (F) Period-end shares outstanding 559 538 537 537 536 Ratios (A)/(D) Total equity to total assets (GAAP) 10.53 % 11.02 % 10.83 % 10.32 % 10.04 % (C)/(E) Tangible common equity to tangible assets (“TCE/TA”) (Non-GAAP) 7.71 % 7.41 % 7.12 % 6.64 % 6.55 % (B)/(F) Book value per common share (GAAP) $ 14.58 $ 14.11 $ 13.48 $ 12.99 $ 13.50 (C)/(F) Tangible book value per common share (Non-GAAP) $ 11.50 $ 10.89 $ 10.23 $ 9.72 $ 10.18
24 Reconciliation to GAAP financials Slides in this presentation use Non-GAAP information. That information is not presented according to generally accepted accounting principles (GAAP) and is reconciled to GAAP information below. CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION Quarterly, Unaudited ($s in millions, except per share data) 2Q23 1Q23 4Q22 3Q22 2Q22 Adjusted Diluted EPS Net income available to common shareholders ("NIAC") (GAAP) a $ 317 $ 243 $ 258 $ 257 $ 166 Plus Tax effected notable items (Non-GAAP) (a) (98) 16 34 (5) 29 Adjusted net income available to common shareholders (Non-GAAP) b $ 219 $ 259 $ 293 $ 252 $ 195 Diluted Shares (GAAP)8 c 561 572 572 570 569 Diluted EPS (GAAP) a/c $ 0.56 $ 0.43 $ 0.45 $ 0.45 $ 0.29 Adjusted diluted EPS (Non-GAAP) b/c $ 0.39 $ 0.45 $ 0.51 $ 0.44 $ 0.34 Adjusted Net Income ("NI") and Adjusted Return on Assets ("ROA") Net Income ("NI") (GAAP) $ 329 $ 256 $ 270 $ 268 $ 177 Plus Tax effected notable items (Non-GAAP) (a) (98) 16 34 (5) 29 Adjusted NI (Non-GAAP) $ 231 $ 271 $ 304 $ 263 $ 206 NI (annualized) (GAAP) d $ 1,320 $ 1,037 $ 1,070 $ 1,063 $ 709 Adjusted NI (annualized) (Non-GAAP) e $ 928 $ 1,100 $ 1,206 $ 1,045 $ 823 Average assets (GAAP) f $ 82,304 $ 78,841 $ 79,521 $ 82,551 $ 86,326 ROA (GAAP) d/f 1.60 % 1.32 % 1.35 % 1.29 % 0.82 % Adjusted ROA (Non-GAAP) e/f 1.13 % 1.40 % 1.52 % 1.27 % 0.95 % Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE Net income available to common shareholders ("NIAC") (annualized) (GAAP) g $ 1,270 $ 987 $ 1,025 $ 1,020 $ 666 Adjusted Net income available to common shareholders (annualized) (Non-GAAP) h $ 878 $ 1,050 $ 1,161 $ 1,001 $ 781 Average Common Equity (GAAP) i $ 7,747 $ 7,398 $ 7,106 $ 7,360 $ 7,305 Intangible Assets (GAAP) (b) 1,726 1,738 1,750 1,767 1,789 Average Tangible Common Equity (Non-GAAP) j $ 6,021 $ 5,659 $ 5,356 $ 5,593 $ 5,516 Equity Adjustment (Non-GAAP) — — — — — Adjusted Average Tangible Common Equity (Non-GAAP) k $ 6,021 $ 5,659 $ 5,356 $ 5,593 $ 5,516 ROCE (GAAP) g/i 16.40 % 13.34 % 14.42 % 13.85 % 9.12 % ROTCE (Non-GAAP) g/j 21.10 % 17.43 % 19.14 % 18.23 % 12.07 % Adjusted ROTCE (Non-GAAP) h/k 14.59 % 18.55 % 21.68 % 17.89 % 14.15 % (a) Amounts adjusted for notable items as detailed on page 22 (b) Includes goodwill and other intangible assets, net of amortization. Numbers may not foot due to rounding
25 Reconciliation to GAAP financials Slides in this presentation use Non-GAAP information. That information is not presented according to generally accepted accounting principles (GAAP) and is reconciled to GAAP information below. CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION Quarterly, Unaudited (In millions) 2Q23 1Q23 4Q22 3Q22 2Q22 Adjusted Noninterest Income as a % of Total Revenue Noninterest income (GAAP) k $ 400 $ 171 $ 174 $ 213 $ 201 Plus notable items (GAAP) (a) (225) — (1) (32) (13) Adjusted noninterest income (Non-GAAP) l $ 175 $ 171 $ 173 $ 181 $ 188 Revenue (GAAP) m $ 1,031 $ 859 $ 882 $ 875 $ 743 Taxable-equivalent adjustment 4 4 4 4 3 Revenue- Taxable-equivalent (Non-GAAP) 1,035 863 886 878 746 Plus notable items (GAAP) (a) (225) — (1) (32) (13) Adjusted revenue (Non-GAAP) n $ 810 $ 863 $ 885 $ 847 $ 733 Noninterest income as a % of total revenue (GAAP) k/m 38.82 % 19.94 % 19.68 % 24.30 % 27.06 % Adjusted noninterest income as a % of total revenue (Non-GAAP) l/n 21.63 % 19.85 % 19.55 % 21.37 % 25.68 % Adjusted Efficiency Ratio Noninterest expense (GAAP) o $ 555 $ 478 $ 503 $ 468 $ 489 Plus notable items (GAAP) (a) (95) (21) (46) (25) (50) Adjusted noninterest expense (Non-GAAP) p $ 461 $ 457 $ 458 $ 444 $ 438 Revenue (GAAP) q $ 1,031 $ 859 $ 882 $ 875 $ 743 Taxable-equivalent adjustment 4 4 4 4 3 Revenue- Taxable-equivalent (Non-GAAP) 1,035 863 886 878 746 Plus notable items (GAAP) (a) (225) — (1) (32) (13) Adjusted revenue (Non-GAAP) r $ 810 $ 863 $ 885 $ 847 $ 733 Efficiency ratio (GAAP) o/q 53.87 % 55.65 % 57.07 % 53.56 % 65.76 % Adjusted efficiency ratio (Non-GAAP) p/r 56.90 % 52.95 % 51.70 % 52.42 % 59.79 % (a) Amounts adjusted for notable items as detailed on page 22 (b) Includes goodwill and other intangible assets, net of amortization. Numbers may not foot due to rounding
26 Reconciliation to GAAP financials Slides in this presentation use Non-GAAP information. That information is not presented according to generally accepted accounting principles (GAAP) and is reconciled to GAAP information below. Numbers may not foot due to rounding Period-end Average ($s in millions) 2Q23 1Q23 2Q23 vs. 1Q23 2Q23 1Q23 2Q23 vs. 1Q23 Loans excluding LMC Total Loans (GAAP) $ 61,295 $ 59,045 $ 2,250 4 % $ 59,924 $ 58,074 $ 1,850 3 % LMC (GAAP) 2,691 2,040 651 32 % 2,262 1,875 388 21 % Total Loans excl. LMC (Non-GAAP) 58,604 57,005 1,599 3 % 57,662 56,199 1,463 3 % Total Consumer (GAAP) 14,289 13,475 814 6 % 13,873 13,226 647 5 % Total Commercial excl. LMC (Non-GAAP) 44,315 43,530 785 2 % 43,789 42,973 816 2 % Total CRE (GAAP) 13,891 13,397 494 4 % 13,628 13,290 338 3 % Total C& I excl. LMC (Non-GAAP) $ 30,424 $ 30,133 $ 291 1 % $ 30,161 $ 29,683 $ 478 2 % FY 2022 Adjusted Results (In millions) 2022 Net interest income (GAAP) $ 2,392 Taxable-equivalent adjustment 13 Net interest income - taxable-equivalent (Non-GAAP) $ 2,405 Noninterest income (GAAP) $ 816 Plus notable items (GAAP) (a) (51) Adjusted noninterest income (Non-GAAP) $ 765 Noninterest expensee (GAAP) $ 1,953 Plus notable items (GAAP) (a) (158) Adjusted noninterest expense (Non-GAAP) $ 1,795
v3.23.2
Cover
|
Jul. 19, 2023 |
Document Information [Line Items] |
|
Document Type |
8-K
|
Document Period End Date |
Jul. 19, 2023
|
Entity Registrant Name |
FIRST HORIZON CORP
|
Entity Incorporation, State or Country Code |
TN
|
Entity File Number |
001-15185
|
Entity Tax Identification Number |
62-0803242
|
Entity Address, Address Line One |
165 Madison Avenue
|
Entity Address, City or Town |
Memphis,
|
Entity Address, State or Province |
TN
|
Entity Address, Postal Zip Code |
38103
|
City Area Code |
901
|
Local Phone Number |
523-4444
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Entity Emerging Growth Company |
false
|
Entity Central Index Key |
0000036966
|
Amendment Flag |
false
|
$0.625 Par Value Common Capital Stock |
|
Document Information [Line Items] |
|
Title of 12(b) Security |
$0.625 Par Value Common Capital Stock
|
Trading Symbol |
FHN
|
Security Exchange Name |
NYSE
|
Depository Shares, each representing a 1/4,000th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series B |
|
Document Information [Line Items] |
|
Title of 12(b) Security |
Depositary Shares, each representing a 1/400th interest in
|
Trading Symbol |
FHN PR B
|
Security Exchange Name |
NYSE
|
Depository Shares, each representing a 1/4,000th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series C |
|
Document Information [Line Items] |
|
Title of 12(b) Security |
Depositary Shares, each representing a 1/400th interest in
|
Trading Symbol |
FHN PR C
|
Security Exchange Name |
NYSE
|
Depository Shares, each representing a 1/4,000th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series D |
|
Document Information [Line Items] |
|
Title of 12(b) Security |
Depositary Shares, each representing a 1/400th interest in
|
Trading Symbol |
FHN PR D
|
Security Exchange Name |
NYSE
|
Depository Shares, each representing a 1/4,000th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series E |
|
Document Information [Line Items] |
|
Title of 12(b) Security |
Depositary Shares, each representing a 1/4,000th interest in
|
Trading Symbol |
FHN PR E
|
Security Exchange Name |
NYSE
|
Depository Shares, each representing a 1/4,000th interest in a share of Non-Cumulative Perpetual Preferred Stock, Series F |
|
Document Information [Line Items] |
|
Title of 12(b) Security |
Depositary Shares, each representing a 1/4,000th interest in
|
Trading Symbol |
FHN PR F
|
Security Exchange Name |
NYSE
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=fhn_A625ParValueCommonCapitalStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=fhn_DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=fhn_DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesCMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=fhn_DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesDMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=fhn_DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesEMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=fhn_DepositorySharesEachRepresentingA14000thInterestInAShareOfNonCumulativePerpetualPreferredStockSeriesFMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
Grafico Azioni First Horizon (NYSE:FHN-F)
Storico
Da Ago 2024 a Set 2024
Grafico Azioni First Horizon (NYSE:FHN-F)
Storico
Da Set 2023 a Set 2024