First Horizon Corporation
FHN · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,937,000 | $4,715,000 | $3,411,000 | $3,154,000 |
| % Growth | 4.7% | 38.2% | 8.1% | – |
| Cost of Goods Sold | $1,991,000 | $1,820,000 | $386,000 | -$146,000 |
| Gross Profit | $2,946,000 | $2,895,000 | $3,025,000 | $3,300,000 |
| % Margin | 59.7% | 61.4% | 88.7% | 104.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $1,252,000 | $1,271,000 | $1,187,000 | $1,301,000 |
| SG&A Expenses | $1,300,000 | $1,342,000 | $1,237,000 | $1,338,000 |
| Sales & Mktg Exp. | $48,000 | $71,000 | $50,000 | $37,000 |
| Other Operating Expenses | $641,000 | $425,000 | $629,000 | $678,000 |
| Operating Expenses | $1,941,000 | $1,767,000 | $1,866,000 | $2,016,000 |
| Operating Income | $1,005,000 | $1,128,000 | $1,159,000 | $1,284,000 |
| % Margin | 20.4% | 23.9% | 34% | 40.7% |
| Other Income/Exp. Net | $0 | $0 | $0 | $0 |
| Pre-Tax Income | $1,005,000 | $1,128,000 | $1,159,000 | $1,284,000 |
| Tax Expense | $211,000 | $212,000 | $247,000 | $274,000 |
| Net Income | $775,000 | $897,000 | $900,000 | $999,000 |
| % Margin | 15.7% | 19% | 26.4% | 31.7% |
| EPS | 1.37 | 1.58 | 1.62 | 1.76 |
| % Growth | -13.3% | -2.5% | -8% | – |
| EPS Diluted | 1.36 | 1.54 | 1.53 | 1.74 |
| Weighted Avg Shares Out | 540,317 | 548,000 | 535,033 | 546,354 |
| Weighted Avg Shares Out Dil | 544,285 | 561,732 | 566,004 | 551,241 |
| Supplemental Information | – | – | – | – |
| Interest Income | $4,352,000 | $4,100,000 | $2,683,000 | $2,158,000 |
| Interest Expense | $1,841,000 | $1,560,000 | $291,000 | $164,000 |
| Depreciation & Amortization | $101,000 | $102,000 | $85,000 | $45,000 |
| EBITDA | $1,106,000 | $1,230,000 | $1,244,000 | $1,329,000 |
| % Margin | 22.4% | 26.1% | 36.5% | 42.1% |