Capital return sustainability appears strained, with $313 million returned to shareholders in 2026Q1 occurring alongside a $337 million loan loss provision that significantly impacts cash flow.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 899M | 988M | 1.27B | 1.3B | 2.29B | 725M | 172M | 830M | 234.31M | -28.8M | 179.99M | 367.16M | 704.71M | 431.37M | 371.55M | 43.97M | 768.07M | 784.27M | 4.28B | 113.2M | 1.63B | 498.73M | -318.08M | 2.38B | -778.42M | -1.12B | 488.23M | 2B | -3.15B | -460M | 98.8M |
| Operating CF Growth % | 269.96% | -22.08% | -2.39% | -43.3% | 216% | 321.51% | -79.28% | 254.24% | 913.62% | -116% | -50.98% | -47.9% | 63.36% | 16.1% | 744.95% | -94.27% | -2.07% | -81.65% | 3676.53% | -93.04% | 226.05% | 256.79% | -113.35% | 406.06% | 30.76% | -330.27% | -75.56% | 163.5% | -583.8% | -565.59% | 209.66% |
| Net Income | 1.03B | 983M | 794M | 916M | 900M | 1.01B | 857M | 452M | 557M | 176.98M | 238.51M | 97.31M | 234.05M | 38.37M | -16.3M | 142.63M | 61.6M | -258.44M | -177.97M | -170.11M | 462.91M | 438M | 454.41M | 473.31M | 376.45M | 318.21M | 232.58M | 247.5M | 226.4M | 197.5M | 179.9M |
| Depreciation & Amortization | 94M | 94M | 101M | 102M | 85M | 45M | 62M | 66M | 59M | 70.92M | 64.67M | 60.74M | 56.89M | 71.61M | 117.97M | 89.32M | 82.5M | 81.73M | 97.45M | 131.63M | 144.81M | 386.19M | 249.63M | 425.23M | 353.67M | 306.97M | 222.69M | 219.2M | 162.3M | 85.8M | 75.5M |
| Deferred Taxes | 72M | 49M | -17M | 44M | 0 | 0 | -18M | 14M | 104M | 121M | 79.6M | 24.2M | 3.73M | -8.58M | -70.27M | 36.03M | 233.51M | -173.9M | -411.43M | -215.29M | 102.74M | 35.59M | 41.47M | 113.72M | 42.25M | -157.87M | 40.08M | 81.6M | 83.5M | 45.5M | 39.3M |
| Other Non-Cash Items | 374M | -734M | -678M | -648M | -1.41B | -2.61B | -2.45B | -1.01B | -551M | -202.84M | -156.8M | 33.6M | 394.25M | 342.08M | 425.49M | 269.87M | 495.43M | 1.21B | 1.34B | 661.24M | -212.27M | 213.97M | 265.11M | 138.97M | -66.45M | 130.24M | -124.2M | 2.13B | -3.01B | 60.3M | 45.1M |
| Working Capital Changes | -724M | 535M | 1.01B | 849M | 2.64B | 2.24B | 1.69B | 1.29B | 42M | -215.5M | -63.53M | 137.74M | 7.44M | -30.95M | -101.55M | -508.06M | -116.96M | -85.84M | 3.42B | -294.27M | 1.13B | -575.03M | -1.33B | 1.23B | -1.48B | -1.72B | 117.09M | -678.4M | -606.5M | -849.1M | -241M |
| Cash from Investing | -2.35B | -1.45B | -1.06B | -2.6B | 8.33B | -4.6B | -4.97B | -2.39B | 480M | -1.32B | -2.47B | -518.4M | -1.49B | 762.95M | -415.17M | 166.99M | 622.23M | 2.44B | 160.02M | 141M | -2.4B | -5.08B | -4.45B | -3B | -1.42B | -58.79M | -519.54M | -1.29B | -640.5M | -615.1M | -599.2M |
| Purchase of Investments | -873M | -874M | -1.54B | -261M | -3.48B | -4.46B | -4.74B | -630M | -473M | -1.56B | -1.24B | -1.07B | -751.37M | -1.35B | -1.16B | -1.28B | -1.95B | -223.47M | -777.32M | -573.43M | -4.59B | -830.54M | -1.92B | -2.75B | -1.77B | -945.82M | -1.24B | -882.4M | -675.4M | -809M | -1.02B |
| Sale/Maturity of Investments | 1.54B | 1.54B | 2.04B | 909M | 1.41B | 2.86B | 4.73B | 992M | 697M | 1.52B | 1.18B | 733.99M | 635.32M | 963.38M | 1.13B | 1.31B | 1.59B | 759.39M | 751M | 1.5B | 3.64B | 548.82M | 1.71B | 2.68B | 1.6B | 1.11B | 1.53B | 970.8M | 1.16B | 884.3M | 878.7M |
| Net Investment Activity | 672M | 670M | 505M | 648M | -2.07B | -1.6B | -12M | 362M | 224M | -34.28M | -58.73M | -332.21M | -116.05M | -385.15M | -24.85M | 29.8M | -361.19M | 535.92M | -26.32M | 927.4M | -945.6M | -281.72M | -205.33M | -63.38M | -170.91M | 165.58M | 292.02M | 88.4M | 483.9M | 75.3M | -139.3M |
| Acquisitions | 0 | 3M | 0 | 11M | 0 | 0 | 2.07B | 0 | -46M | -336.63M | 0 | -5.09M | 413.35M | 54.93M | 5.28M | 24.47M | 0 | 803K | -40.61M | 23.32M | 293.36M | -841.95M | 0 | -1.93M | 0 | 0 | 0 | -7M | -9.2M | 0 | 0 |
| Other Investing | -3.02B | -2.09B | -1.52B | -3.23B | 10.43B | -2.95B | -6.97B | -2.7B | 350M | -900.64M | -2.34B | -141.16M | -1.75B | 1.12B | -373.74M | 148.13M | 1.03B | 1.93B | 250.62M | -776.19M | -1.65B | -3.86B | -4.17B | -2.78B | -1.19B | -196.67M | -766.68M | -1.26B | -1.03B | -634.3M | -422.4M |
| Cash from Financing | 1.45B | 524M | -404M | 1.49B | -10.87B | 4.02B | 5.18B | 1.42B | -761M | 1.77B | 2.29B | 110.67M | 1.02B | -1.47B | 321.62M | -151.48M | -1.54B | -3.63B | -5.37B | -140.57M | 521.02M | 5.7B | 4.94B | 443.16M | 2.41B | 1.34B | -243.9M | -409.9M | 3.72B | 978.7M | 822.5M |
| Dividends Paid | -330M | -340M | -361M | -367M | -356M | -366M | -239M | -177M | -145M | -86.1M | -69.7M | -60.15M | -53.57M | -42.52M | -10.07M | -7.94M | -47.78M | -56.19M | -135.03M | -225.01M | -223.39M | -214.02M | -198.5M | -150.86M | -125.74M | -112.09M | -113.96M | -98.7M | -84.5M | -78.3M | -71.3M |
| Share Repurchases | -868M | -918M | -626M | -10M | -12M | -416M | -11M | -134M | -105M | -5.55M | -97.4M | -32.65M | -43.58M | -91.53M | -133.76M | -124.81M | -867.88M | -392K | -415K | 0 | -165.57M | 0 | -184.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 519M | 6M | 0 | 5M | 0 | 28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263.29M | 0 | 659.66M | 34.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | -349M | -912M | -626M | -5M | -12M | -388M | -11M | -134M | -105M | -5.55M | -97.4M | -32.65M | -43.58M | -91.53M | -133.76M | -124.81M | -604.6M | -392K | 659.24M | 34.55M | -165.57M | 0 | -184.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 0 | -1000K | 1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K |
| Other Financing | 1.72B | 1.8B | -311M | 2.27B | -11.38B | 4.81B | 7.14B | -255M | 2.09B | -202.46M | 2.72B | 1.55B | 656.26M | -270.57M | 401.3M | 987.63M | 324.13M | 619.73M | -1.46B | -2.95B | -3.22B | 3.6B | 3.91B | 267.07M | 2.11B | 1.57B | 820.1M | -316.8M | 2.06B | 738.6M | 444.1M |
| Net Change in Cash | 0 | 58M | -194M | 188M | -245M | 140M | 381M | -138M | -47M | 414.25M | 6.73M | -40.34M | 243.5M | -278.35M | 278.01M | 59.48M | -149.82M | -406.19M | -934.93M | 113.62M | -252.46M | 1.11B | 165.71M | -173.92M | 214.09M | 154.22M | -275.21M | 299.5M | -65.5M | -1.1B | -775.8M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 | 0 |
| Cash at Beginning | 1.59B | 1.54B | 1.73B | 1.54B | 1.79B | 1.65B | 1.27B | 1.41B | 1.45B | 1.04B | 1.03B | 1.07B | 827.91M | 1.11B | 828.25M | 768.77M | 918.6M | 1.32B | 2.26B | 2.15B | 2.43B | 1.32B | 1.15B | 1.33B | 1.11B | 960.4M | 1.24B | 936.1M | 1B | 1.1B | 775.8M |
| Cash at End | 1.64B | 1.59B | 1.54B | 1.73B | 1.54B | 1.79B | 1.65B | 1.27B | 1.41B | 1.45B | 1.04B | 1.03B | 1.07B | 827.91M | 1.11B | 828.25M | 768.77M | 918.6M | 1.32B | 2.26B | 2.18B | 2.43B | 1.32B | 1.15B | 1.33B | 1.11B | 960.4M | 1.24B | 936.1M | 1B | 1.1B |
| Interest Paid | 1.53B | 1.58B | 1.87B | 1.43B | 280M | 170M | 261M | 411M | 308M | 140.37M | 92.46M | 90.72M | 81.15M | 97.39M | 111.03M | 138.93M | 155.94M | 246.83M | 761.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 64M | 62M | 106M | 123M | 20M | 258M | 105M | 71M | 43M | 54.42M | 11.61M | 14.99M | 77.78M | 5.44M | 33.11M | 16.4M | 2.1M | 109.24M | 336.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 893M | 955M | 1.22B | 1.26B | 2.26B | 672M | 114M | 781M | 186.32M | -81.84M | 117.44M | 327.22M | 673.33M | 404.02M | 349.69M | 8.56M | 725.44M | 763.09M | 4.25B | 79.66M | 1.53B | 403.07M | -396.85M | 2.23B | -835.21M | -1.15B | 443.21M | 1.88B | -3.23B | -516.1M | 61.3M |
| FCF Growth % | 21.33% | -21.98% | -3.01% | -44.23% | 236.76% | 489.47% | -85.4% | 319.17% | 327.65% | -169.69% | -64.11% | -51.4% | 66.66% | 15.54% | 3982.78% | -98.82% | -4.93% | -82.05% | 5236.78% | -94.78% | 278.57% | 201.57% | -117.77% | 367.33% | 27.5% | -359.91% | -76.48% | 158.27% | -526.55% | -941.92% | 147.67% |
Credit Provisioning and Volatility
Based on reported financial statements, First Horizon's net income of $263 million in 2026Q1 demonstrates a modest recovery, yet the bank's ability to retain capital is increasingly constrained by the necessity of absorbing significant credit provisions and maintaining dividend payouts amidst a volatile operating environment.
The bank's capital generation capacity appears hampered by the recent $337 million provision expense, which directly offsets the organic earnings power of the core franchise. Investors should monitor whether the current earnings trajectory remains sufficient to support both regulatory capital requirements and the bank's historical dividend commitments without further eroding the common equity tier 1 ratio.
As indicated by recent cash flow data, First Horizon maintains an active securities portfolio, with 2026Q1 showing $262 million in purchases against $274 million in sales, suggesting a tactical approach to managing duration and liquidity in response to shifting interest rate expectations across the national bond market.
The frequent turnover in the investment portfolio reflects the bank's dual role as both a retail lender and a national fixed-income distributor. This activity suggests that management is utilizing the securities book as a primary lever for liquidity management, though the realized gains or losses from these transactions may introduce additional volatility into the bank's reported cash flows.
According to the provided cash flow tables, First Horizon returned $313 million to shareholders in 2026Q1 through dividends and buybacks, a figure that warrants investigation given the recent spike in credit provisions and the resulting pressure on the bank's overall net income and cash flow generation.
The aggressive pace of buybacks, particularly the $335 million deployed in 2025Q4, appears to be a significant use of capital that may limit the bank's flexibility during periods of credit stress. Analysts should evaluate whether this capital return strategy is sustainable if the current provisioning cycle persists or if the bank's core earnings fail to show consistent expansion.
Based on the 2026Q1 data, the $337 million provision expense represents a sharp departure from the zero-provision environment observed in late 2025, signaling that the bank is proactively adjusting its balance sheet for potential credit deterioration within its Sunbelt-concentrated commercial and industrial loan portfolio.
The shift from zero provisioning to a substantial expense suggests that the bank's internal models are reacting to deteriorating economic indicators in its core markets. This volatility in non-cash charges complicates the interpretation of operating cash flow, as the provision expense acts as a significant drag on the bank's reported earnings and overall capital position.
Quick answers to the most common questions about buying FHN stock.
First Horizon Corporation (FHN) generated $988.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
First Horizon Corporation (FHN) generated $955.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
First Horizon Corporation (FHN) spent $33.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, First Horizon Corporation (FHN) returned $340.0M to shareholders via cash dividends and spent $918.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.