First Horizon Corporation
Financial ServicesNYSE:FHN · New York Stock Exchange
+$0.10 today
Vol 2.68M · Avg 4.65M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$4.6B of revenue converted into $1.0B of net income for the selected period. Gross margin is 75.8% and net margin is 22.9%, showing how much revenue survives after costs and taxes. EPS is $2.00, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.0B +1.0% | $4.9B +4.7% | $4.7B +38.2% | $3.4B +8.1% | $3.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.6B -18.2% | $2.0B +9.4% | $1.8B +371.5% | $386.0M +364.4% | -$146.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.4B +13.9% | $2.9B +1.8% | $2.9B -4.3% | $3.0B -8.3% | $3.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 67.3% +7.7pp | 59.7% -1.7pp | 61.4% -27.3pp | 88.7% -15.9pp | 104.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.5B +13.8% | $1.3B -3.1% | $1.3B +8.5% | $1.2B -7.5% | $1.3B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.1B +6.9% | $1.9B +9.8% | $1.8B -5.3% | $1.9B -7.4% | $2.0B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $56.0M -44.6% | $101.0M -1.0% | $102.0M +20.0% | $85.0M +88.9% | $45.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.3B +20.9% | $1.1B -10.1% | $1.2B -1.1% | $1.2B -6.4% | $1.3B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.8% +4.4pp | 22.4% -3.7pp | 26.1% -10.4pp | 36.5% -5.7pp | 42.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.3B +27.5% | $1.0B -10.9% | $1.1B -2.7% | $1.2B -9.7% | $1.3B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 25.7% +5.3pp | 20.4% -3.6pp | 23.9% -10.1pp | 34.0% -6.7pp | 40.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $4.2B -3.8% | $4.4B +6.1% | $4.1B +52.8% | $2.7B +24.3% | $2.2B | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.6B -15.0% | $1.8B +18.0% | $1.6B +436.1% | $291.0M +77.4% | $164.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.3B +27.5% | $1.0B -10.9% | $1.1B -2.7% | $1.2B -9.7% | $1.3B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 25.7% +5.3pp | 20.4% -3.6pp | 23.9% -10.1pp | 34.0% -6.7pp | 40.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $282.0M +33.6% | $211.0M -0.5% | $212.0M -14.2% | $247.0M -9.9% | $274.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $983.0M +26.8% | $775.0M -13.6% | $897.0M -0.3% | $900.0M -9.9% | $999.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 19.7% +4.0pp | 15.7% -3.3pp | 19.0% -7.4pp | 26.4% -5.3pp | 31.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +38.0% | $1 -13.3% | $2 -2.5% | $2 -8.0% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +38.2% | $1 -11.7% | $2 +0.7% | $2 -12.1% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $491.0M -9.1% | $540.3M -1.4% | $548.0M +2.4% | $535.0M -2.1% | $546.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $496.0M -8.9% | $544.3M -3.1% | $561.7M -0.8% | $566.0M +2.7% | $551.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Banco Santander-Chile
NYSE:BSAC
$15.43B
Assurant, Inc.
NYSE:AIZ
$12.90B
Jefferies Financial Group Inc.
NYSE:JEF
$12.61B
Webster Financial Corporation
NYSE:WBS
$11.96B
Comerica Incorporated
CMA
$11.35B
American Financial Group, Inc.
NYSE:AFG
$11.09B
Wintrust Financial Corporation
NASDAQ:WTFC
$10.70B
SouthState Corporation
NYSE:SSB
$9.63B
Cullen/Frost Bankers, Inc.
NYSE:CFR
$9.26B
Grupo Financiero Galicia S.A.
NASDAQ:GGAL
$8.87B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FHN generate?
First Horizon Corporation (FHN) reported $4.99B of revenue in fiscal 2025.
Is FHN profitable?
First Horizon Corporation (FHN) reported $983.00M of net income, with a net margin of 19.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.