# EDGAR Filing Document

**Accession Number:** 0000036966
**File Stem:** 0000036966-26-000012
**Filing Date:** 2026-1
**Character Count:** 174137
**Document Hash:** 8685ae2ae6bd7dda85ea08768fca3487
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000036966-26-000012.hdr.sgml**: 20260115

**ACCESSION NUMBER**: 0000036966-26-000012

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 47

**CONFORMED PERIOD OF REPORT**: 20260115

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260115

**DATE AS OF CHANGE**: 20260115

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** FIRST HORIZON CORP
- **CENTRAL INDEX KEY:** 0000036966
- **STANDARD INDUSTRIAL CLASSIFICATION:** NATIONAL COMMERCIAL BANKS [6021]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 620803242
- **STATE OF INCORPORATION:** TN
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-15185
- **FILM NUMBER:** 26534649

**BUSINESS ADDRESS:**
- **STREET 1:** 165 MADISON AVENUE
- **CITY:** MEMPHIS
- **STATE:** TN
- **ZIP:** 38103
- **BUSINESS PHONE:** 9018186232

**MAIL ADDRESS:**
- **STREET 1:** 165 MADISON AVENUE
- **CITY:** MEMPHIS
- **STATE:** TN
- **ZIP:** 38103

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FIRST HORIZON NATIONAL CORP
- **DATE OF NAME CHANGE:** 20040422

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FIRST TENNESSEE NATIONAL CORP
- **DATE OF NAME CHANGE:** 19920703

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FIRST TENNESSEE BANKS INC
- **DATE OF NAME CHANGE:** 19600201

?xml version='1.0' encoding='ASCII'? fhn-20260115

**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**

**January 15, 2026&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**

Date of Report (date of earliest event reported)

![First Horizon Corporation.jpg](fhn-20260115_g1.jpg)

**(Exact name of registrant as specified in its charter)**

---

| | | | |
|:---|:---|:---|:---|
| **TN** | **001-15185** | **001-15185** | **62-0803242** |
| (State or other jurisdiction of incorporation) | (Commission File Number) | (Commission File Number) | (I.R.S. Employer Identification No.) |
| **165 Madison Avenue** | **Memphis,** | **Tennessee** | **38103** |
| (Address of Principal Executive Offices) | (Address of Principal Executive Offices) | (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 C | New York Stock Exchange LLC |
| a share of Non-Cumulative Perpetual Preferred Stock, Series C | FHN PR C | New York Stock Exchange LLC |
| 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 | FHN PR E | New York Stock Exchange LLC |
| 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 | FHN PR F | New York Stock Exchange LLC |

---

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. □

------

**ITEM 2.02. Results of Operations and Financial Condition.**

Furnished as Exhibit 99.1 is a copy of the First Horizon Corporation ("FHN" or "First Horizon") Fourth Quarter 2025 Earnings Release, released today.

**ITEM 7.01. Regulation FD Disclosure.**

Furnished as Exhibit 99.2 is a copy of the Investor Slide Presentation for the quarter ended December 31, 2025, 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," respectively. 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 the exhibits 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 included in the exhibits furnished by this report are identified in the exhibits and in the reconciliations to GAAP measures. 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, provides a meaningful basis for comparability to other financial institutions subject to the same regulations as FHN, as demonstrated by their use by banking regulators in reviewing capital adequacy of financial institutions. 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 included in the measures furnished by this report 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 ("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**

Each exhibit furnished by this report 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, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect 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 often use words such as "believe," "expect," "anticipate," "intend," "estimate," "should," "is likely," "will," "going forward," and other similar 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. While there is no assurance that any list of uncertainties and contingencies is complete, examples of factors which could cause actual results to differ from those contemplated by forward-looking statements or historical performance include those mentioned: in each exhibit; in the forepart, and in Items 1, 1A, and 7, of FHN's most recent Annual Report on Form 10-K; and in the forepart, and in Item 1A of Part II, of FHN's Quarterly Report(s) on Form 10-Q filed after that Annual Report. Any forward-looking statements made by or on behalf of FHN speak only as of the date they are made and FHN assumes no obligation to update or revise any forward-looking statements that are made in any exhibit or in any other statement, release, report, or filing from time to time. Actual results could differ, and expectations could change, possibly materially, because of one or more factors, including those factors listed in the documents mentioned above, and other factors not listed. Throughout each exhibit, numbers may not total due to rounding, references to EPS are fully diluted and capital ratios for the most recent quarter are estimates.

---

| | |
|:---|:---|
| **FIRST HORIZON CORPORATION**<sub>2</sub> | **FORM 8-K CURRENT REPORT 1/15/2026** |

---

------

**ITEM 9.01. Financial Statements and Exhibits.**

(d)Exhibits

Each of the following Exhibits 99.1 and 99.2, furnished pursuant to Items 2.02 and 7.01, respectively, 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 | <u>[First Horizon Corporation Fourth Quarter 2025 Earnings Release](a4q2025earningsrelease.htm)</u> |
| 99.2 | <u>[Investor Slide Presentation for Fourth Quarter 2025 Earnings](a4q25earningsslides.htm)</u> |
| 104 | Cover Page Interactive Data File, formatted in Inline XBRL |

---

---

| | |
|:---|:---|
| **FIRST HORIZON CORPORATION**<sub>3</sub> | **FORM 8-K CURRENT REPORT 1/15/2026** |

---

------

**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** | **FIRST HORIZON CORPORATION** |
| | | (Registrant) | (Registrant) |
| Date: | January 15, 2026 | By: | /s/ Hope Dmuchowski |
|  |  | Name: | Hope Dmuchowski |
|  |  | Title: | Senior Executive Vice President—Chief Financial Officer |
|  |  |  | (Duly Authorized Officer and Principal Financial Officer) |

---

---

| | |
|:---|:---|
| **FIRST HORIZON CORPORATION**<sub>4</sub> | **FORM 8-K CURRENT REPORT 1/15/2026** |

---

## Exhibit 99.1

![fhnlogo.jpg](fhnlogo.jpg)

**First Horizon Corporation Reports Full Year 2025 Net Income Available to Common Shareholders (NIAC) increased 29% to $956 Million or $1.87 EPS; Adjusted NIAC increased 15% to $968 Million or $1.89 EPS, driven by revenue strength and credit performance\***

**Fourth Quarter 2025 Net Income Available to Common Shareholders grew 1% to $257 Million or EPS of $0.52;**

 **$259 Million or $0.52 on an Adjusted Basis, up 2% from Strong Third Quarter Results.\***

**MEMPHIS, TN** (January 15, 2026) – First Horizon Corporation (NYSE: FHN or "First Horizon") today reported full year 2025 net income available to common shareholders ("NIAC") of $956 million or earnings per share of $1.87, which is a 38% EPS increase compared with full year 2024 earnings per share of $1.36 on NIAC of $738 million. 2025 results were reduced by a net $12 million after-tax reduction or $0.02 per share of notable items compared with a net $105 million after-tax reduction or $0.19 per share in 2024.

"We are pleased to report a strong fourth quarter performance to close out an outstanding 2025 for First Horizon. Consistent execution of our strategy across the organization has driven tremendous earnings growth throughout the year, resulting in an earnings per share of $0.52 in the fourth quarter," said Chairman, President and CEO Bryan Jordan.

"As we enter 2026, we remain focused on deepening client relationships, maximizing revenue opportunities, and enhancing our products and capabilities. I am grateful for the dedication of our associates and their commitment to success for our clients, shareholders, and each other." Jordan concluded, "Our disciplined risk management, resilient balance sheet, and operations in robust markets and businesses position us to deliver sustainable growth by building on the positive momentum generated in 2025."

Fourth quarter net income available to common shareholders was $257 million or earnings per share of $0.52, compared with third quarter 2025 NIAC of $254 million or earnings per share of $0.50. Fourth quarter 2025 results were reduced by a net $2 million after-tax of notable items compared with $9 million or $0.01 per share in third quarter 2025. Excluding notable items, adjusted fourth quarter 2025 NIAC was $259 million or $0.52 per share compared to $263 million or $0.51 per share in third quarter 2025.

**<u>Notable Items</u>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Notable Items** | | | | | |
| *Unaudited ($ in millions, except per share data)* | **4Q25** | 3Q25 | 4Q24 | **2025** | 2024 |
| ***Summary of Notable Items:*** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Deferred compensation adjustment | $**—** | $— | $— | $**4** | $— |
| &nbsp;&nbsp;&nbsp;Loss on AFS portfolio restructuring | **—** |  | (91) | **—** | (91) |
| &nbsp;&nbsp;&nbsp;FDIC special assessment (other noninterest expense) | **7** | 2 | 1 | **9** | (9) |
| &nbsp;&nbsp;&nbsp;Other notable expenses | **(10)** | (10) | (3) | **(25)** | (29) |
| **Total notable items (pre-tax)** | $**(3)** | $(8) | $(94) | $**(13)** | $(129) |
| **Tax on notable items before preferred stock dividends** | $**1** | $2 | $23 | $**3** | $32 |
| **Preferred Stock Dividend \*\*** | $**—** | $(3) | $— | $**(3)** | $(7) |
| **Total notable items (after-tax)** | $**(2)** | $(9) | $(71) | $**(12)** | $(105) |
| Numbers may not total due to rounding. |  |  |  |  |  |
| \*\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock. 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. | \*\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock. 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. | \*\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock. 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. | \*\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock. 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. | \*\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock. 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. | \*\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock. 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. |

---

Fourth quarter pre-tax notable items include $7 million of expense credit for the FDIC special assessment and a $10 million impact related to Visa derivative valuation expenses.

\*"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 6 for information on our use of non-GAAP measures and their reconciliation to GAAP beginning on page 22.

------

**<u>Full Year 2025 versus Full Year 2024</u>**

**Net interest income** 

Net interest income (FTE) of $2.6 billion increased $110 million, or 4%. 2025 benefited from lower deposit pricing and higher loan balances, specifically in high-yielding loans to mortgage companies. Net interest margin improved to 3.47%, up 12 basis points from the prior year.

**Noninterest income**

Noninterest income of $797 million increased $118 million, driven by prior year securities portfolio restructuring impacts and an increase in fixed income revenue of $18 million. Adjusted noninterest income of $797 million increased $26 million driven by a fixed income revenue increase of $18 million and mortgage banking revenue improvement of $8 million.

**Noninterest expense** 

Noninterest expense of $2.1 billion increased $39 million and included $13 million of notable items in 2025 and $37 million in 2024. Adjusted noninterest expense of $2.1 billion increased $63 million, driven by a $33 million increase in salaries and benefits reflecting talent additions throughout the year with increases in occupancy & equipment and outside services of $27 million and $23 million, respectively, partially offset by reductions in other noninterest expenses of $15 million.

**Loans and leases**

Average loan and lease balances of $62.6 billion increased $0.6 billion, including $0.9 billion of growth in loans to mortgage companies (LMC) from market share gains and fund-up of existing client lines. Period-end loans and leases were $64.2 billion, increasing $1.6 billion, with loans to mortgage companies up $1.2 billion from year end 2024 and other C&I loans up $1.2 billion, offset by a $0.9 billion decrease in CRE.

**Deposits**

Average deposits of $65.4 billion were flat compared to 2024, and period end deposits of $67.5 billion were up 3% compared to year end 2024. Deposit costs decreased 42 basis points year-over-year, reflecting strong repricing performance.

**Asset quality**

Provision for credit losses expense of $65 million decreased from $150 million in 2024. Net charge-offs remained consistent year-over-year at $120 million or 19 basis points versus $112 million or 18 basis points in 2024. The ACL to loans ratio decreased to 1.31% from 1.43% in the prior year, reflecting criticized and classified loan resolutions throughout the year as well as favorable mix shift.

**Capital**

CET1 ratio was 10.64% and total capital ratio was 13.4% at year end 2025, down from 11.20% and 14.2%, respectively, at the end of 2024. Returned $894 million of capital to shareholders in 2025 through share repurchases at an average price of $21.16 per share including commissions.

**Income taxes**

2025 effective tax rate was 22.1% compared with 21.0% in 2024. On an adjusted basis, the effective tax rate was 22.1% in 2025 and 21.4% in 2024.

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **SUMMARY RESULTS** | | | | | |
| **Annual, Unaudited** | | | | | |
| *($s in millions, except per share and balance sheet data)* | **2025** | **2024** |  |  |  |
|  |  |  | **$/bp** | **$/bp** | **%** |
| **<u>Income Statement</u>** |  |  |  |  |  |
| Interest income - taxable equivalent<sup>1</sup> | $**4200** | $4367 | $(167) |  | (4)% |
| Interest expense- taxable equivalent<sup>1</sup> | **1564** | 1841 | (277) |  | (15) |
| Net interest income- taxable equivalent | **2636** | 2526 | 110 |  | 4 |
| Less: Taxable-equivalent adjustment | **14** | 16 | (2) |  | (11) |
| Net interest income | **2622** | 2511 | 112 |  | 4 |
| Noninterest income | **797** | 679 | 118 |  | 17 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total revenue | **3420** | 3190 | 229 |  | 7 |
| Noninterest expense | **2074** | 2035 | 39 |  | 2 |
| Pre-provision net revenue<sup>3</sup> | **1346** | 1155 | 190 |  | 16 |
| Provision for credit losses | **65** | 150 | (85) |  | (57) |
| Income before income taxes | **1281** | 1005 | 275 |  | 27 |
| Provision for income taxes | **282** | 211 | 71 |  | 34 |
| **Net income** | **998** | 794 | 204 |  | 26 |
| Net income attributable to noncontrolling interest | **16** | 19 | (3) |  | (15) |
| Net income attributable to controlling interest | **982** | 775 | 207 |  | 27 |
| Preferred stock dividends | **26** | 36 | (10) |  | (29) |
| **Net income available to common shareholders** | $**956** | $738 | $218 |  | 29 %% |
| **Adjusted net income**<sup>4</sup> | $**1008** | $891 | $117 |  | 13% |
| **Adjusted net income available to common shareholders**<sup>4</sup> | $**968** | $843 | $126 |  | 15 %% |
| **<u>Common stock information</u>** |  |  |  |  |  |
| EPS | $**1.87** | $1.36 | $0.51 |  | 38% |
| Adjusted EPS<sup>4</sup> | $**1.89** | $1.55 | $0.34 |  | 22% |
| Diluted shares<sup>8</sup> | **511** | 544 | (33) |  | (6)%% |
| **<u>Key performance metrics</u>** |  |  |  |  |  |
| Net interest margin<sup>6</sup>  | **3.47 %%** | 3.35% | 12 | bp |  |
| Efficiency ratio | **60.66** | 62.06 | (140) |  |  |
| Adjusted efficiency ratio<sup>4</sup> | **60.04** | 60.64 | (60) |  |  |
| Effective income tax rate | **22.06** | 21.03 | 103 |  |  |
| Return on average assets | **1.22** | 0.97 | 25 |  |  |
| Adjusted return on average assets<sup>4</sup> | **1.23** | 1.09 | 14 |  |  |
| Return on average common equity ("ROCE") | **11.3** | 8.8 | 250 |  |  |
| Return on average tangible common equity ("ROTCE")<sup>4</sup> | **14.0** | 11.0 | 302 |  |  |
| Adjusted ROTCE<sup>4</sup> | **14.2** | 12.5 | 167 |  |  |
| Noninterest income as a % of total revenue | **23.30** | 23.44 | (14) |  |  |
| Adjusted noninterest income as a % of total revenue<sup>4</sup> | **23.21 %%** | 23.33 %% | (12) | bp |  |
| **<u>Balance Sheet (billions)</u>** |  |  |  |  |  |
| Average loans | $**62.6** | $62 | $0.6 |  | 1% |
| Average deposits | **65.4** | 65.7 | (0.2) |  |  |
| Average assets | **82.0** | 81.8 | 0.2 |  |  |
| Average common equity | $**8.5** | $8.4 | $0.1 |  | 1 %% |
| **<u>Asset Quality Highlights</u>** |  |  |  |  |  |
| Allowance for credit losses to loans and leases<sup>4</sup> | **1.31 %%** | 1.43% | (12) | bp |  |
| Nonperforming loan and leases ratio | **0.94 %%** | 0.96% | (2) | bp |  |
| Net charge-off ratio | **0.19 %%** | 0.18% | 1 | bp |  |
| Net charge-offs | $**120** | $112 | $7 |  | 7 %% |
| **<u>Capital Ratio Highlights (current quarter is an estimate)</u>** |  |  |  |  |  |
| Common Equity Tier 1 | **10.6 %%** | 11.2% | (56) | bp |  |
| Tier 1 | **11.5** | 12.2 | (70) |  |  |
| Total Capital | **13.4** | 14.2 | (89) |  |  |
| Tier 1 leverage | **10.2 %%** | 10.6 %% | (45) | bp |  |

---

Numbers may not total due to rounding.

Certain previously reported amounts have been reclassified to agree with current presentation.

See footnote disclosures on page 21.

------

**<u>Fourth Quarter 2025 versus Third Quarter 2025</u>**

**Net interest income** 

Net interest income (FTE) increased $2 million to $679 million and net interest margin of 3.51% decreased 4 basis points. NII increase was driven by lower deposit pricing as well as growth in loans to mortgage company balances, which was partially offset by lower loan yields. Margin compression was driven by loan yields and the impact of the third quarter MSLP accretion, while also benefiting from deposit pricing.

**Noninterest income**

Noninterest income decreased $3 million to $212 million, driven by mortgage fee decreases of $5 million following an MSR sale in the prior quarter and fluctuations in deferred compensation of $6 million, offset by growth in service charges of $7 million which included income related to our equipment finance lease business of $4.4 million.

**Noninterest expense**

Noninterest expense of $545 million decreased $6 million from the prior quarter. Fourth quarter notable items included $7 million of expense credit for the FDIC special assessment and a $10 million expense tied to Visa derivative valuation expenses. Adjusted noninterest expense of $541 million decreased $1 million. This includes outside services increases of $16 million related to technology, risk and product projects as well as seasonal advertising costs and increased incentives and commissions expenses of $8 million related to revenue performance. A reduction of $27 million in other noninterest expenses related to impacts from the prior quarter foundation contribution as well as client promotional payout reductions from earlier marketing campaigns.

**Loans and leases**

Average loan and lease balances of $63.4 billion represented a $645 million increase compared to the prior quarter, while period-end balances were $64.2 billion, increasing $1.1 billion from third quarter 2025. Loans to mortgage companies (LMC) grew $776 million at period end, and other C&I balances increased by $727 million. Loan yields of 5.83% decreased 23 basis points driven by two Fed rate cuts, as over half of the loan portfolio is indexed to short term rates.

**Deposits**

Average deposits of $66.5 billion increased $0.6 billion from third quarter 2025. Period-end deposits of $67.5 billion increased $2.0 billion, driven by a $2.2 billion increase in interest bearing deposits including a $392 million increase in brokered CDs partially offset by a $200 million decrease in DDA balances. Interest-bearing deposit cost of 2.53% decreased 25 basis points from the prior quarter, with a spot rate of approximately 2.34% at the end of the quarter.

**Asset quality**

There was no provision for credit losses expense in the quarter versus a $5 million credit in the previous quarter. Net charge-offs were $30 million or 19 basis points, up from $26 million or 17 basis points in prior quarter. Nonperforming loans of $604 million decreased $1 million. The ACL to loans ratio decreased from 1.38% in third quarter 2025 to 1.31%, driven by an 11% reduction in criticized and classified loans including payoffs of non-pass loans.

**Capital**

CET1 ratio of 10.64% was a 32 basis point decline from the third quarter 2025. Capital was deployed into loan growth and share repurchases totaling $335 million at an average price of $21.32 per share including commissions.

**Income taxes**

Fourth quarter 2025 effective and adjusted effective tax rates were 22.6% and 22.7%. Both the effective tax rate and adjusted effective tax rate for third quarter 2025 were 22.7%.

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **SUMMARY RESULTS** | | | | | | | | | |
| **Quarterly, Unaudited** | | | | | | | | | |
|  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* |
| *($s in millions, except per share and balance sheet data)* | **4Q25** | 3Q25 | 4Q24 | 3Q25 | 3Q25 | 3Q25 | 4Q24 | 4Q24 | 4Q24 |
|  |  |  |  | $/bp | $/bp | % | $/bp | $/bp | % |
| **<u>Income Statement</u>** |  |  |  |  |  |  |  |  |  |
| Interest income - taxable equivalent<sup>1</sup> | $**1054** | $1081 | $1071 | $(27) |  | (2)% | $(17) |  | (2)% |
| Interest expense- taxable equivalent<sup>1</sup> | **375** | 403 | 438 | (28) |  | (7) | (63) |  | (14) |
| Net interest income- taxable equivalent | **679** | 678 | 634 | 2 |  |  | 46 |  | 7 |
| Less: Taxable-equivalent adjustment | **3** | 3 | 4 |  |  | (3) |  |  | (7) |
| Net interest income | **676** | 674 | 630 | 2 |  |  | 46 |  | 7 |
| Noninterest income | **212** | 215 | 99 | (3) |  | (1) | 113 |  | 115 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total revenue | **888** | 889 | 729 | (1) |  |  | 159 |  | 22 |
| Noninterest expense | **545** | 551 | 508 | (6) |  | (1) | 36 |  | 7 |
| Pre-provision net revenue<sup>3</sup> | **343** | 339 | 220 | 5 |  | 1 | 123 |  | 56 |
| Provision for credit losses | **—** | (5) | 10 | 5 |  | 100 | (10) |  | (100) |
| Income before income taxes | **343** | 344 | 210 |  |  |  | 133 |  | 63 |
| Provision for income taxes | **78** | 78 | 41 |  |  |  | 37 |  | 91 |
| **Net income** | **266** | 266 | 170 |  |  |  | 96 |  | 57 |
| Net income attributable to noncontrolling interest | **4** | 4 | 4 |  |  | (5) |  |  | (11) |
| Net income attributable to controlling interest | **262** | 262 | 165 |  |  |  | 96 |  | 58 |
| Preferred stock dividends | **5** | 8 | 8 | (3) |  | (34) | (3) |  | (34) |
| **Net income available to common shareholders** | $**257** | $254 | $158 | $3 |  | 1 %% | $99 |  | 63 %% |
| **Adjusted net income**<sup>4</sup> | $268 | $272 | $240 | $(4) |  | (1)% | $28 |  | 12% |
| **Adjusted net income available to common shareholders**<sup>4</sup> | $259 | $263 | $228 | $(4) |  | (1)%% | $31 |  | 14 %% |
| **<u>Common stock information</u>** |  |  |  |  |  |  |  |  |  |
| EPS | $**0.52** | $0.50 | $0.29 | $0.02 |  | 4% | $0.23 |  | 79% |
| Adjusted EPS<sup>4</sup> | $**0.52** | $0.51 | $0.43 | $0.01 |  | 2% | $0.09 |  | 21% |
| Diluted shares<sup>8</sup> | **496** | 510 | 534 | (14) |  | (3)%% | (37) |  | (7)%% |
| **<u>Key performance metrics</u>** |  |  |  |  |  |  |  |  |  |
| Net interest margin<sup>6</sup>  | **3.51 %%** | 3.55% | 3.33% | (4) | bp |  | 18 | bp |  |
| Efficiency ratio | **61.33** | 61.92 | 61.98 | (59) | bp |  | (65) | bp |  |
| Adjusted efficiency ratio<sup>4</sup> | **60.73** | 60.76 | 61.43 | (3) | bp |  | (70) | bp |  |
| Effective income tax rate | **22.64** | 22.69 | 19.32 | (5) | bp |  | 332 | bp |  |
| Return on average assets | **1.27** | 1.29 | 0.82 | (2) | bp |  | 45 | bp |  |
| Adjusted return on average assets<sup>4</sup> | **1.28** | 1.32 | 1.17 | (4) | bp |  | 11 | bp |  |
| Return on average common equity ("ROCE") | **12.0** | 11.7 | 7.4 | 25 | bp |  | 461 | bp |  |
| Return on average tangible common equity ("ROTCE")<sup>4</sup> | **14.8** | 14.5 | 9.2 | 33 | bp |  | 565 | bp |  |
| Adjusted ROTCE<sup>4</sup> | **15.0** | 15.0 | 13.3 | (4) | bp |  | 169 | bp |  |
| Noninterest income as a % of total revenue | **23.89** | 24.16 | 23.20 | (27) | bp |  | 69 | bp |  |
| Adjusted noninterest income as a % of total revenue<sup>4</sup> | **23.80 %%** | 24.07 %% | 23.10 %% | (27) | bp |  | 70 | bp |  |
| **<u>Balance Sheet (billions)</u>** |  |  |  |  |  |  |  |  |  |
| Average loans | $**63.4** | $62.8 | $62.4 | $0.6 |  | 1% | $1 |  | 2% |
| Average deposits | **66.5** | 65.9 | 66.1 | 0.6 |  | 1 | 0.5 |  | 1 |
| Average assets | **83.1** | 82.0 | 82.0 | 1.0 |  | 1 | 1.1 |  | 1 |
| Average common equity | $**8.5** | $8.6 | $8.5 | $(0.1) |  | (1)%% | $— |  | — %% |
| **<u>Asset Quality Highlights</u>** |  |  |  |  |  |  |  |  |  |
| Allowance for credit losses to loans and leases<sup>4</sup> | **1.31 %%** | 1.38% | 1.43% | (7) | bp |  | (12) | bp |  |
| Nonperforming loan and leases ratio | **0.94 %%** | 0.96% | 0.96% | (2) | bp |  | (2) | bp |  |
| Net charge-off ratio | **0.19 %%** | 0.17% | 0.08% | 2 | bp |  | 11 | bp |  |
| Net charge-offs | $**30** | $26 | $13 | $4 |  | 15 %% | $17 |  | NM |
| **<u>Capital Ratio Highlights (current quarter is an estimate)</u>** |  |  |  |  |  |  |  |  |  |
| Common Equity Tier 1 | **10.6 %%** | 11.0% | 11.2% | (32) | bp |  | (56) | bp |  |
| Tier 1 | **11.5** | 11.9 | 12.2 | (34) | bp |  | (70) | bp |  |
| Total Capital | **13.4** | 13.8 | 14.2 | (41) | bp |  | (89) | bp |  |
| Tier 1 leverage | **10.2 %%** | 10.5 %% | 10.6 %% | (28) | bp |  | (45) | bp |  |

---

Numbers may not total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

------

**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, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect 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 often use words such as "believe," "expect," "anticipate," "intend," "estimate," "should," "is likely," "will," "going forward," and other similar 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. While there is no assurance that any list of uncertainties and contingencies is complete, examples of factors which could cause actual results to differ from those contemplated by forward-looking statements or historical performance 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 furnished as an exhibit; in the forepart, and in Items 1, 1A, and 7, of FHN's most recent Annual Report on Form 10-K; and in the forepart, and in Item 1A of Part II, of FHN's Quarterly Report(s) on Form 10-Q filed after that Annual Report. Any forward-looking statements made by or on behalf of FHN speak only as of the date they are made, and 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. Actual results could differ and expectations could change, possibly materially, because of one or more factors, including those factors listed in this document or the documents mentioned above, and other factors not listed.

Throughout this document, numbers may not total due to rounding, references to EPS are fully diluted, and capital ratios for the most recent quarter are estimates.

**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"), 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, provides a meaningful basis for comparability to other financial institutions subject to the same regulations as FHN, as demonstrated by their use by banking regulators in reviewing capital adequacy of financial institutions. 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 22.

------

**Conference Call Information**

Analysts, investors and interested parties may call toll-free starting at 8:15 a.m. CT on January 15, 2026, by dialing 1-833-470-1428 (if calling from the U.S.) and entering access code 504514. The conference call will begin at 8:30 a.m. CT.

Participants can also opt to listen to the live audio webcast at https://ir.firsthorizon.com/events-and-presentations/default.aspx.

A replay of the call will be available beginning at noon CT on January 15 until midnight CT on January 29, 2026. To listen to the replay, dial 1-866-813-9403 (U.S. callers); the access code is 950381. A replay of the webcast will also be available on our website on January 15 and will be archived on the site for one year.

**First Horizon Corporation (NYSE: FHN)**, with $83.9 billion in assets as of December 31, 2025, 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 concentrated in 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 - Tyler Craft - Tyler.Craft@firsthorizon.com

&nbsp;&nbsp;&nbsp;&nbsp;Media Relations - Beth Ardoin - Beth.Ardoin@firsthorizon.com

------

---

| | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED INCOME STATEMENT** | | | | | | | | | | | | | | | | | |
| Quarterly, Unaudited |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  |  |  | 2025 vs 2024 |
| *($s in millions, except per share data)* | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | 3Q25 | 4Q24 | **2025** | **2025** | 2024 | 2024 |  |
|  |  |  |  |  |  |  |  |  |  |  | $% | $% |  |  |  |  | $**%** |
| Interest income - taxable equivalent<sup>1</sup> | **$** | **1054** | $| 1081 | $| 1047 | $| 1017 | $| 1071 | (2)% | (2)% | **$** | **4200** | $| 4367 | (4)% |
| Interest expense- taxable equivalent<sup>1</sup> | **375** | **375** | 403 | 403 | 403 | 403 | 383 | 383 | 438 | 438 | (7) | (14) | **1564** | **1564** | 1841 | 1841 | (15) |
| Net interest income- taxable equivalent | **679** | **679** | 678 | 678 | 645 | 645 | 634 | 634 | 634 | 634 |  | 7 | **2636** | **2636** | 2526 | 2526 | 4 |
| Less: Taxable-equivalent adjustment | **3** | **3** | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | (3) | (7) | **14** | **14** | 16 | 16 | (11) |
| **Net interest income** | **676** | **676** | 674 | 674 | 641 | 641 | 631 | 631 | 630 | 630 |  | 7 | **2622** | **2622** | 2511 | 2511 | 4 |
| *Noninterest income:* |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fixed income | **57** | **57** | 57 | 57 | 42 | 42 | 49 | 49 | 49 | 49 |  | 16 | **206** | **206** | 187 | 187 | 10 |
| &nbsp;&nbsp;&nbsp;&nbsp;Mortgage banking | **10** | **10** | 15 | 15 | 10 | 10 | 8 | 8 | 8 | 8 | (34) | 34 | **43** | **43** | 35 | 35 | 22 |
| &nbsp;&nbsp;&nbsp;&nbsp;Brokerage, trust, and insurance | **41** | **41** | 39 | 39 | 39 | 39 | 38 | 38 | 41 | 41 | 5 | 1 | **157** | **157** | 154 | 154 | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;Service charges and fees | **64** | **64** | 57 | 57 | 55 | 55 | 52 | 52 | 53 | 53 | 11 | 22 | **229** | **229** | 227 | 227 | 1 |
| &nbsp;&nbsp;&nbsp;&nbsp;Card and digital banking fees | **18** | **18** | 19 | 19 | 19 | 19 | 18 | 18 | 19 | 19 |  | (3) | **74** | **74** | 77 | 77 | (4) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation income<sup>9</sup>  | **3** | **3** | 8 | 8 | 8 | 8 | (3) | (3) | 1 | 1 | (67) | 107 | **16** | **16** | 19 | 19 | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;Securities gains/(losses) | **—** | **—** |  |  |  |  |  |  | (91) | (91) | (67) | 100 | **1** | **1** | (89) | (89) | 101 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other noninterest income | **18** | **18** | 19 | 19 | 16 | 16 | 18 | 18 | 20 | 20 | (2) | (8) | **72** | **72** | 70 | 70 | 3 |
| **Total noninterest income** | **212** | **212** | 215 | 215 | 189 | 189 | 181 | 181 | 99 | 99 | (1) | 115 | **797** | **797** | 679 | 679 | 17 |
| **Total revenue** | **888** | **888** | 889 | 889 | 830 | 830 | 812 | 812 | 729 | 729 |  | 22 | **3420** | **3420** | 3190 | 3190 | 7 |
| *Noninterest expense:* |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;*Personnel expense:* |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries and benefits | **213** | **213** | 209 | 209 | 206 | 206 | 201 | 201 | 199 | 199 | 2 | 7 | **828** | **828** | 795 | 795 | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Incentives and commissions | **87** | **87** | 79 | 79 | 73 | 73 | 81 | 81 | 76 | 76 | 10 | 15 | **320** | **320** | 323 | 323 | (1) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation expense<sup>9</sup>  | **3** | **3** | 8 | 8 | 3 | 3 | (3) | (3) | 1 | 1 | (62) | 113 | **11** | **11** | 20 | 20 | (44) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total personnel expense | **303** | **303** | 296 | 296 | 282 | 282 | 279 | 279 | 276 | 276 | 2 | 10 | **1159** | **1159** | 1137 | 1137 | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;Occupancy and equipment<sup>2</sup> | **83** | **83** | 80 | 80 | 79 | 79 | 78 | 78 | 76 | 76 | 3 | 8 | **320** | **320** | 293 | 293 | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Outside services | **95** | **95** | 79 | 79 | 71 | 71 | 63 | 63 | 72 | 72 | 20 | 33 | **308** | **308** | 289 | 289 | 6 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangible assets | **9** | **9** | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 |  | (17) | **38** | **38** | 44 | 44 | (14) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other noninterest expense | **55** | **55** | 87 | 87 | 50 | 50 | 58 | 58 | 74 | 74 | (37) | (25) | **250** | **250** | 272 | 272 | (8) |
| **Total noninterest expense** | **545** | **545** | 551 | 551 | 491 | 491 | 488 | 488 | 508 | 508 | (1) | 7 | **2074** | **2074** | 2035 | 2035 | 2 |
| Pre-provision net revenue<sup>3</sup> | **343** | **343** | 339 | 339 | 339 | 339 | 325 | 325 | 220 | 220 | 1 | 56 | **1346** | **1346** | 1155 | 1155 | 16 |
| **Provision for credit losses** | **—** | **—** | (5) | (5) | 30 | 30 | 40 | 40 | 10 | 10 | 100 | (100) | **65** | **65** | 150 | 150 | (57) |
| **Income before income taxes** | **343** | **343** | 344 | 344 | 309 | 309 | 285 | 285 | 210 | 210 |  | 63 | **1281** | **1281** | 1005 | 1005 | 27 |
| &nbsp;&nbsp;&nbsp;&nbsp;Provision for income taxes | **78** | **78** | 78 | 78 | 64 | 64 | 63 | 63 | 41 | 41 |  | 91 | **282** | **282** | 211 | 211 | 34 |
| **Net income** | **266** | **266** | 266 | 266 | 244 | 244 | 222 | 222 | 170 | 170 |  | 57 | **998** | **998** | 794 | 794 | 26 |
| Net income attributable to noncontrolling interest | **4** | **4** | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | (5) | (11) | **16** | **16** | 19 | 19 | (15) |
| Net income attributable to controlling interest | **262** | **262** | 262 | 262 | 240 | 240 | 218 | 218 | 165 | 165 |  | 58 | **982** | **982** | 775 | 775 | 27 |
| Preferred stock dividends | **5** | **5** | 8 | 8 | 8 | 8 | 5 | 5 | 8 | 8 | (34) | (34) | **26** | **26** | 36 | 36 | (29) |
| Net income available to common shareholders | **$** | **257** | $| 254 | $| 233 | $| 213 | $| 158 | 1 %% | 63 %% | **$** | **956** | $| 738 | 29 %% |
| **Common Share Data** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| EPS | **$** | **0.52** | $| 0.50 | $| 0.46 | $| 0.41 | $| 0.30 | 4% | 73% | **$** | **1.89** | $| 1.37 | 39% |
| Basic shares | **491** | **491** | 505 | 505 | 508 | 508 | 517 | 517 | 528 | 528 | (3) | (7) | **505** | **505** | 540 | 540 | (7) |
| Diluted EPS | **$** | **0.52** | $| 0.50 | $| 0.45 | $| 0.41 | $| 0.29 | 4 | 79 | **$** | **1.87** | $| 1.36 | 38 |
| Diluted shares<sup>8</sup> | **496** | **496** | 510 | 510 | 514 | 514 | 523 | 523 | 534 | 534 | (3)%% | (7)%% | **511** | **511** | 544 | 544 | (6)%% |
| Effective tax rate | **22.6%** | **22.6 %%** | 22.7% | 22.7 %% | 20.8% | 20.8 %% | 22.0% | 22.0 %% | 19.3% | 19.3 %% |  |  | **22.1%** | **22.1 %%** | 21.0% | 21.0 %% |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;Numbers may not total due to rounding.

&nbsp;&nbsp;&nbsp;&nbsp;See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| |
|:---|
| **ADJUSTED**<sup>4</sup> **FINANCIAL DATA - SEE NOTABLE ITEMS ON PAGE 10** |
| Quarterly, Unaudited |

---

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  |  | 2025 vs 2024 |
| *($s in millions, except per share data)* | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | 3Q25 | 4Q24 | **2025** | **2025** | 2024 |  |
|  |  |  |  |  |  |  |  |  |  |  | $% | $% |  |  |  | $**%** |
| **Net interest income (FTE)**<sup>1</sup> | **$** | **679** | $| 678 | $| 645 | $| 634 | $| 634 | — % | 7% | **$** | **2636** | 2526 | 4% |
| **Adjusted noninterest income:** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fixed income | **57** | **57** | 57 | 57 | 42 | 42 | 49 | 49 | 49 | 49 |  | 16 | **206** | **206** | 187 | 10 |
| &nbsp;&nbsp;&nbsp;&nbsp;Mortgage banking | **10** | **10** | 15 | 15 | 10 | 10 | 8 | 8 | 8 | 8 | (34) | 34 | **43** | **43** | 35 | 22 |
| &nbsp;&nbsp;&nbsp;&nbsp;Brokerage, trust, and insurance | **41** | **41** | 39 | 39 | 39 | 39 | 38 | 38 | 41 | 41 | 5 | 1 | **157** | **157** | 154 | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;Service charges and fees | **64** | **64** | 57 | 57 | 55 | 55 | 52 | 52 | 53 | 53 | 11 | 22 | **229** | **229** | 227 | 1 |
| &nbsp;&nbsp;&nbsp;&nbsp;Card and digital banking fees | **18** | **18** | 19 | 19 | 19 | 19 | 18 | 18 | 19 | 19 |  | (3) | **74** | **74** | 77 | (4) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation income<sup>9</sup>  | **3** | **3** | 8 | 8 | 8 | 8 | (3) | (3) | 1 | 1 | (67) | 107 | **16** | **16** | 19 | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted securities gains/(losses) | **—** | **—** |  |  |  |  |  |  |  |  | (67) | NM | **1** | **1** | 2 | (68) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted other noninterest income | **18** | **18** | 19 | 19 | 16 | 16 | 18 | 18 | 20 | 20 | (2) | (8) | **72** | **72** | 70 | 3 |
| **Adjusted total noninterest income** | **$** | **212** | $| 215 | $| 189 | $| 181 | $| 190 | (1)%% | 12 %% | **$** | **797** | 771 | 3 %% |
| **Total revenue (FTE)**<sup>1</sup> | **$** | **892** | $| 893 | $| 833 | $| 816 | $| 824 | — %% | 8 %% | **$** | **3434** | 3297 | 4 %% |
| **Adjusted noninterest expense:** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted personnel expense: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted salaries and benefits | **$** | **213** | $| 209 | $| 206 | $| 201 | $| 199 | 2% | 7% | **$** | **828** | 795 | 4% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted Incentives and commissions | **87** | **87** | 79 | 79 | 73 | 73 | 81 | 81 | 73 | 73 | 10 | 19 | **320** | **320** | 314 | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation expense<sup>9</sup> | **3** | **3** | 8 | 8 | 7 | 7 | (3) | (3) | 1 | 1 | (62) | 113 | **14** | **14** | 20 | (26) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted total personnel expense | **303** | **303** | 296 | 296 | 286 | 286 | 279 | 279 | 274 | 274 | 2 | 11 | **1163** | **1163** | 1129 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted occupancy and equipment<sup>2</sup> | **83** | **83** | 80 | 80 | 79 | 79 | 78 | 78 | 76 | 76 | 3 | 8 | **320** | **320** | 293 | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted outside services | **95** | **95** | 79 | 79 | 71 | 71 | 63 | 63 | 71 | 71 | 20 | 34 | **308** | **308** | 285 | 8 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangible assets | **9** | **9** | 9 | 9 | 10 | 10 | 10 | 10 | 11 | 11 |  | (17) | **38** | **38** | 44 | (14) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted other noninterest expense | **52** | **52** | 79 | 79 | 50 | 50 | 52 | 52 | 74 | 74 | (34) | (30) | **233** | **233** | 248 | (6) |
| **Adjusted total noninterest expense** | **$** | **541** | $| 542 | $| 495 | $| 482 | $| 506 | — %% | 7 %% | **$** | **2061** | 1998 | 3 %% |
| **Adjusted pre-provision net revenue**<sup>4</sup> | **$** | **350** | $| 351 | $| 338 | $| 334 | $| 318 | — %% | 10 %% | **$** | **1372** | 1299 | 6 %% |
| **Provision for credit losses** | **$** | **—** | $| (5) | $| 30 | $| 40 | $| 10 | 100 %% | (100)%% | **$** | **65** | 150 | (57)%% |
| **Adjusted net income available to common shareholders** | **$** | **259** | $| 263 | $| 229 | $| 217 | $| 228 | (1)%% | 14 %% | **$** | **968** | 843 | 15 %% |
| **Adjusted Common Share Data** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Adjusted diluted EPS | **$** | **0.52** | $| 0.51 | $| 0.45 | $| 0.42 | $| 0.43 | 2% | 21% | **$** | **1.89** | 1.55 | 22% |
| Diluted shares<sup>8</sup> | **496** | **496** | 510 | 510 | 514 | 514 | 523 | 523 | 534 | 534 | (3)%% | (7)%% | **511** | **511** | 544 | (6)%% |
| Adjusted effective tax rate | **22.7%** | **22.7 %%** | 22.7% | 22.7% | 20.8% | 20.8% | 22.0% | 22.0% | 21.0% | 21.0% |  |  | **22.1%** | **22.1 %%** | 21.4% |  |
| Adjusted ROTCE<sup>4</sup> | **15.0%** | **15.0 %%** | 15.0% | 15.0% | 13.6% | 13.6% | 13.1% | 13.1% | 13.3% | 13.3% |  |  | **14.2%** | **14.2 %%** | 12.5% |  |
| Adjusted efficiency ratio<sup>4</sup> | **60.7%** | **60.7 %%** | 60.8% | 60.8 %% | 59.5% | 59.5 %% | 59.1% | 59.1 %% | 61.4% | 61.4 %% |  |  | **60.0%** | **60.0 %%** | 60.6 %% |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Numbers may not total due to rounding.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| |
|:---|
| **NOTABLE ITEMS** |
| Quarterly, Unaudited |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| *(In millions)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | **2025** | 2024 |
| ***Summary of Notable Items:*** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on AFS portfolio restructuring | $**—** | $— | $— | $— | $(91) | $**—** | $(91) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation adjustment | **—** |  | 4 |  |  | **4** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;FDIC special assessment (other noninterest expense) | **7** | 2 | 1 | (1) | 1 | **9** | (9) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other notable expenses \* | **(10)** | (10) |  | (5) | (3) | **(25)** | (29) |
| **Total notable items (pre-tax)** | $**(3)** | $(8) | $4 | $(6) | $(94) | $**(13)** | $(129) |
| **Tax-related notable items** | $**—** | $— | $— | $— | $— | $**—** | $— |
| **Preferred Stock Dividend \*\*** | $**—** | $(3) | $— | $— | $— | $**(3)** | $(7) |

---

Numbers may not total due to rounding.

\* 4Q24 includes $3 million of restructuring expenses; 4Q25 and 3Q25 each include $10 million of Visa derivative valuation expenses and 1Q25 includes $5 million. 2025 includes $25 million in Visa derivative valuation expenses. 2024 includes $14 million of restructuring expenses and $15 million in Visa derivative valuation expenses.

\*\* 3Q25 and 2025 includes $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock; 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock.

---

| |
|:---|
| **IMPACT OF NOTABLE ITEMS:** |
| Quarterly, Unaudited |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| *($s in millions, except per share data)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | **2025** | 2024 |
| Impacts of Notable Items: |  |  |  |  |  |  |  |
| ***Noninterest income:*** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Securities (gains)/losses | $**—** | $— | $— | $— | $91 | $**—** | $91 |
| **Total noninterest income** | $**—** | $— | $— | $— | $91 | $**—** | $91 |
| ***Noninterest expense:*** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;*Personnel expenses:* |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Incentives and commissions | $**—** | $— | $— | $— | $(2) | $**—** | $(8) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred compensation expense | **—** |  | 4 |  |  | **4** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total personnel expenses | **—** |  | 4 |  | (2) | **4** | (9) |
| &nbsp;&nbsp;&nbsp;&nbsp;Outside services | **—** |  |  |  | (1) | **—** | (5) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other noninterest expense | **(3)** | (8) | 1 | (6) | 1 | **(16)** | (24) |
| **Total noninterest expense** | $**(3)** | $(8) | $4 | $(6) | $(2) | $**(13)** | $(37) |
| Income before income taxes | $**3** | $8 | $(4) | $6 | $94 | **13** | $129 |
| Provision for income taxes | **1** | 2 | (1) | 1 | 23 | **3** | 32 |
| Preferred stock dividends \* | **—** | (3) |  |  |  | **(3)** | (7) |
| Net income/(loss) available to common shareholders | $**2** | $9 | $(3) | $4 | $71 | $**12** | $105 |
| **EPS impact of notable items** | $**—** | $0.01 | $— | $0.01 | $0.13 | $**0.02** | $0.19 |

---

Numbers may not total due to rounding.

\* 3Q25 and 2025 include $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock; 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock.

------

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **FINANCIAL RATIOS** | | | | | | | | | | | | | | | | |
| Quarterly, Unaudited |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  | 2025 vs.2024 | 2025 vs.2024 | 2025 vs.2024 |
|  | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 3Q25 | 3Q25 | 4Q24 | 4Q24 | 4Q24 | **2025** | 2024 | 2025 vs.2024 | 2025 vs.2024 | 2025 vs.2024 |
| **<u>FINANCIAL RATIOS</u>** |  |  |  |  |  | $/bp | $/bp | % | $/bp | $/bp | % |  |  | $/bp | $/bp | % |
| Net interest margin<sup>6</sup>  | **3.51 %%** | 3.55% | 3.40% | 3.42% | 3.33% | (4) | bp |  | 18 | bp |  | **3.47 %%** | 3.35% | 12 | bp |  |
| Return on average assets | **1.27 %%** | 1.29% | 1.20% | 1.11% | 0.82% | (2) | bp |  | 45 | bp |  | **1.22 %%** | 0.97% | 25 |  |  |
| Adjusted return on average assets<sup>4</sup> | **1.28 %%** | 1.32% | 1.18% | 1.14% | 1.17% | (4) | bp |  | 11 | bp |  | **1.23 %%** | 1.09% | 14 |  |  |
| Return on average common equity ("ROCE") | **11.99 %%** | 11.74% | 11.14% | 10.30% | 7.38% | 25 | bp |  | 461 | bp |  | **11.30 %%** | 8.80% | 250 |  |  |
| Return on average tangible common equity ("ROTCE")<sup>4</sup> | **14.82 %%** | 14.49% | 13.85% | 12.81% | 9.17% | 33 | bp |  | 565 | bp |  | **14.01 %%** | 10.99% | 302 |  |  |
| Adjusted ROTCE<sup>4</sup> | **14.96 %%** | 15.00% | 13.65% | 13.08% | 13.27% | (4) | bp |  | 169 | bp |  | **14.18 %%** | 12.51% | 167 |  |  |
| Noninterest income as a % of total revenue | **23.89 %%** | 24.16% | 22.73% | 22.29% | 23.20% | (27) | bp |  | 69 | bp |  | **23.30 %%** | 23.44% | (14) |  |  |
| Adjusted noninterest income as a % of total revenue<sup>4</sup> | **23.80 %%** | 24.07% | 22.63% | 22.20% | 23.10% | (27) | bp |  | 70 | bp |  | **23.21 %%** | 23.33% | (12) |  |  |
| Efficiency ratio | **61.33 %%** | 61.92% | 59.20% | 60.06% | 61.98% | (59) | bp |  | (65) | bp |  | **60.66 %%** | 62.06% | (140) |  |  |
| Adjusted efficiency ratio<sup>4</sup> | **60.73 %%** | 60.76% | 59.47% | 59.09% | 61.43% | (3) | bp |  | (70) | bp |  | **60.04 %%** | 60.64% | (60) |  |  |
| Allowance for credit losses to loans and leases<sup>4</sup> | **1.31 %%** | 1.38% | 1.42% | 1.45% | 1.43% | (7) | bp |  | (12) | bp |  | **1.31 %%** | 1.43% | (12) |  |  |
| **CAPITAL DATA** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| CET1 capital ratio\* | **10.6 %%** | 11.0% | 11.0% | 10.9% | 11.2% | (32) | bp |  | (56) | bp |  | **10.6 %%** | 11.2% | (56) | bp |  |
| Tier 1 capital ratio\* | **11.5 %%** | 11.9% | 12.0% | 11.9% | 12.2% | (34) | bp |  | (70) | bp |  | **11.5 %%** | 12.2% | (70) | bp |  |
| Total capital ratio\* | **13.4 %%** | 13.8% | 14.0% | 14.1% | 14.2% | (41) | bp |  | (89) | bp |  | **13.4 %%** | 14.2% | (89) | bp |  |
| Tier 1 leverage ratio\* | **10.2 %%** | 10.5% | 10.6% | 10.5% | 10.6% | (28) | bp |  | (45) | bp |  | **10.2 %%** | 10.6% | (45) | bp |  |
| Risk-weighted assets ("RWA") (billions)\* | $**72.9** | $72 | $71.7 | $70.8 | $71.1 | $0.9 |  | 1% | $1.8 |  | 3% | $**72.9** | $71.1 | $1.8 |  | 3% |
| Total equity to total assets | **10.90 %%** | 11.11% | 11.28% | 11.10% | 11.09% | (21) | bp |  | (19) | bp |  | **10.90 %%** | 11.09% | (19) | bp |  |
| Tangible common equity/tangible assets ("TCE/TA")<sup>4</sup> | **8.37 %%** | 8.55% | 8.58% | 8.37% | 8.37% | (18) | bp |  |  | bp |  | **8.37 %%** | 8.37% |  | bp |  |
| Period-end shares outstanding (millions)<sup>8</sup> | **485** | 500 | 509 | 507 | 524 | (16) |  | (3)% | (39) |  | (8)% | **485** | 524 | (39) |  | (8)% |
| Cash dividends declared per common share | $**0.15** | $0.15 | $0.15 | $0.15 | $0.15 | $— |  | — % | $— |  | — % | $**0.60** | $0.60 | $— |  | — % |
| Book value per common share | $**17.53** | $17.19 | $16.78 | $16.40 | $16.00 | $0.34 |  | 2% | $1.53 |  | 10% | $**17.53** | $16.00 | $1.53 |  | 10% |
| Tangible book value per common share<sup>4</sup> | $**14.20** | $13.94 | $13.57 | $13.17 | $12.85 | $0.26 |  | 2% | $1.35 |  | 11% | $**14.20** | $12.85 | $1.35 |  | 11% |
| **SELECTED BALANCE SHEET DATA** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Loans-to-deposit ratio (period-end balances) | **95.08%** | 96.23% | 96.47% | 96.90% | 95.40% | (115) | bp |  | (32) | bp |  | **95.08%** | 95.40% | (32) | bp |  |
| Loans-to-deposit ratio (average balances) | **95.33%** | 95.24% | 96.62% | 95.57% | 94.44% | 9 | bp |  | 89 | bp |  | **95.68%** | 94.41% | 127 | bp |  |
| Full-time equivalent associates | **7373** | 7341 | 7255 | 7190 | 7158 | 32 |  | — %% | 215 |  | 3 %% | **7290** | 7242 | 48 |  | 1 %% |

---

\*Current quarter is an estimate.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;See footnote disclosures on page 21 and glossary of terms on page 27.

------

**CONSOLIDATED PERIOD-END BALANCE SHEET**

Quarterly, Unaudited

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* |
| *(In millions)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 4Q24 |
| **Assets:** |  |  |  |  |  | $% | $% |
| **Assets:** |  |  |  |  |  |  |  |
| *Loans and leases:* |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | $**35905** | $34401 | $34359 | $33354 | $33428 | 4% | 7% |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **13563** | 13674 | 13936 | 14139 | 14421 | (1) | (6) |
| Total Commercial | **49468** | 48076 | 48295 | 47493 | 47849 | 3 | 3 |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **14107** | 14403 | 14368 | 14089 | 14047 | (2) |  |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **580** | 579 | 597 | 633 | 670 |  | (13) |
| Total Consumer | **14688** | 14982 | 14965 | 14722 | 14716 | (2) |  |
| Loans and leases, net of unearned income | **64156** | 63058 | 63260 | 62215 | 62565 | 2 | 3 |
| Loans held for sale | **406** | 501 | 402 | 510 | 551 | (19) | (26) |
| Investment securities | **9382** | 9332 | 9362 | 9333 | 9166 | 1 | 2 |
| Trading securities | **1904** | 2070 | 1430 | 1376 | 1387 | (8) | 37 |
| Interest-bearing deposits with banks | **1125** | 1228 | 911 | 1164 | 1538 | (8) | (27) |
| Federal funds sold and securities purchased under agreements to resell | **634** | 774 | 527 | 728 | 631 | (18) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total interest earning assets** | **77606** | 76963 | 75893 | 75326 | 75838 | 1 | 2 |
| Cash and due from banks | **961** | 912 | 988 | 915 | 906 | 5 | 6 |
| Goodwill and other intangible assets, net | **1615** | 1624 | 1633 | 1643 | 1653 | (1) | (2) |
| Premises and equipment, net | **544** | 553 | 561 | 569 | 574 | (2) | (5) |
| Allowance for loan and lease losses | **(738)** | (777) | (814) | (822) | (815) | 5 | 9 |
| Other assets | **3889** | 3916 | 3823 | 3861 | 3996 | (1) | (3) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $**83876** | $83192 | $82084 | $81491 | $82152 | 1 %% | 2 %% |
| **Liabilities and Shareholders' Equity:** |  |  |  |  |  |  |  |
| *Deposits:* |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Savings | $**26010** | $26365 | $25939 | $26242 | $26695 | (1)% | (3)% |
| &nbsp;&nbsp;&nbsp;Time deposits | **6485** | 6201 | 7270 | 5918 | 6613 | 5 | (2) |
| &nbsp;&nbsp;&nbsp;Other interest-bearing deposits | **19158** | 16936 | 16477 | 16213 | 16252 | 13 | 18 |
| Total interest-bearing deposits | **51653** | 49502 | 49685 | 48373 | 49560 | 4 | 4 |
| Trading liabilities | **607** | 662 | 469 | 670 | 550 | (8) | 10 |
| Federal funds purchased and securities sold under agreements to repurchase | **3012** | 2675 | 3201 | 2572 | 2355 | 13 | 28 |
| Short-term borrowings | **241** | 1596 | 260 | 1223 | 1045 | (85) | (77) |
| Term borrowings | **1321** | 1328 | 1342 | 1691 | 1195 | (1) | 11 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total interest-bearing liabilities** | **56835** | 55763 | 54957 | 54529 | 54705 | 2 | 4 |
| Noninterest-bearing deposits | **15823** | 16023 | 15892 | 15835 | 16021 | (1) | (1) |
| Other liabilities | **2076** | 2163 | 1978 | 2084 | 2315 | (4) | (10) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities** | **74734** | 73948 | 72826 | 72447 | 73041 | 1 | 2 |
| *Shareholders' Equity:* |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred stock | **349** | 349 | 426 | 426 | 426 |  | (18) |
| &nbsp;&nbsp;&nbsp;Common stock | **303** | 313 | 318 | 317 | 328 | (3) | (8) |
| &nbsp;&nbsp;&nbsp;Capital surplus | **3974** | 4288 | 4459 | 4472 | 4809 | (7) | (17) |
| &nbsp;&nbsp;&nbsp;Retained earnings | **5030** | 4848 | 4671 | 4516 | 4382 | 4 | 15 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss, net | **(809)** | (849) | (912) | (983) | (1128) | 5 | 28 |
| &nbsp;&nbsp;&nbsp;Combined shareholders' equity | **8847** | 8949 | 8962 | 8749 | 8816 | (1) |  |
| &nbsp;&nbsp;&nbsp;Noncontrolling interest | **295** | 295 | 295 | 295 | 295 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total shareholders' equity** | **9142** | 9244 | 9257 | 9044 | 9111 | (1) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities and shareholders' equity** | $**83876** | $83192 | $82084 | $81491 | $82152 | 1 %% | 2 %% |
| **Memo:** |  |  |  |  |  |  |  |
| Total deposits | $**67477** | $65525 | $65576 | $64208 | $65581 | 3% | 3% |
| Loans to mortgage companies | $**4703** | $3926 | $4058 | $3369 | $3471 | 20% | 36% |
| **Unfunded Loan Commitments:** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial | $18644 | $18485 | $17784 | $17974 | $17863 | 1% | 4% |
| &nbsp;&nbsp;&nbsp;Consumer | $4002 | $4036 | $4153 | $4190 | $4203 | (1)%% | (5)%% |

---

Numbers may not total due to rounding. See footnote disclosures on page 21 and glossary of terms on page 27.

------

**CONSOLIDATED AVERAGE BALANCE SHEET**

Quarterly, Unaudited

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  |  |
| *(In millions)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 4Q24 | **2025** | 2024 | 2025 vs 2024 |
| **Assets:** |  |  |  |  |  | $% | $% |  |  | $% |
| *Loans and leases:* |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | $**35005** | $34011 | $33634 | $32632 | $33107 | 3% | 6% | $**33831** | $32871 | 3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial real estate | **13587** | 13772 | 14070 | 14318 | 14601 | (1) | (7) | **13931** | 14558 | (4) |
| Total Commercial | **48591** | 47784 | 47704 | 46951 | 47709 | 2 | 2 | **47762** | 47429 | 1 |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer real estate | **14255** | 14409 | 14224 | 14046 | 14008 | (1) | 2 | **14235** | 13836 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Credit card and other<sup>5</sup> | **586** | 594 | 623 | 649 | 701 | (1) | (16) | **613** | 740 | (17) |
| Total Consumer | **14841** | 15004 | 14847 | 14694 | 14709 | (1) | 1 | **14847** | 14577 | 2 |
| Loans and leases, net of unearned income | **63432** | 62787 | 62551 | 61645 | 62418 | 1 | 2 | **62610** | 62005 | 1 |
| Loans held-for-sale | **515** | 454 | 501 | 519 | 482 | 13 | 7 | **497** | 472 | 5 |
| Investment securities | **9321** | 9321 | 9330 | 9209 | 9295 |  |  | **9295** | 9386 | (1) |
| Trading securities | **1798** | 1625 | 1609 | 1442 | 1515 | 11 | 19 | **1619** | 1399 | 16 |
| Interest-bearing deposits with banks | **1218** | 1272 | 1259 | 1265 | 1438 | (4) | (15) | **1254** | 1605 | (22) |
| Federal funds sold and securities purchased under agreements to resell | **743** | 573 | 636 | 713 | 594 | 30 | 25 | **666** | 605 | 10 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total interest earning assets** | **77027** | 76032 | 75887 | 74793 | 75742 | 1 | 2 | **75941** | 75473 | 1 |
| Cash and due from banks | **900** | 860 | 864 | 886 | 911 | 5 | (1) | **878** | 917 | (4) |
| Goodwill and other intangible assets, net | **1619** | 1628 | 1638 | 1648 | 1658 | (1) | (2) | **1633** | 1674 | (2) |
| Premises and equipment, net | **548** | 556 | 565 | 570 | 571 | (1) | (4) | **560** | 580 | (4) |
| Allowances for loan and lease losses | **(774)** | (809) | (828) | (827) | (821) | 4 | 6 | **(809)** | (812) |  |
| Other assets | **3760** | 3781 | 3831 | 3896 | 3889 | (1) | (3) | **3817** | 3989 | (4) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $**83081** | $82049 | $81958 | $80965 | $81950 | 1 %% | 1 %% | $**82019** | $81822 | — %% |
| **Liabilities and shareholders' equity:** |  |  |  |  |  |  |  |  |  |  |
| *Deposits:* |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Savings | $**26693** | $26326 | $25899 | $26544 | $26836 | 1% | (1)% | $**26366** | $25941 | 2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Time deposits | **6205** | 6871 | 6630 | 6329 | 7407 | (10) | (16) | **6509** | 7224 | (10) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other interest-bearing deposits | **17573** | 16866 | 16362 | 16096 | 15726 | 4 | 12 | **16729** | 16215 | 3 |
| Total interest-bearing deposits | **50470** | 50063 | 48891 | 48970 | 49969 | 1 | 1 | **49604** | 49379 |  |
| Trading liabilities | **722** | 549 | 613 | 692 | 578 | 32 | 25 | **644** | 555 | 16 |
| Federal funds purchased and securities sold under agreements to repurchase | **2807** | 2631 | 2692 | 2479 | 2205 | 7 | 27 | **2653** | 2140 | 24 |
| Short-term borrowings | **470** | 387 | 1208 | 681 | 441 | 21 | 7 | **685** | 781 | (12) |
| Term borrowings | **1323** | 1335 | 1556 | 1332 | 1206 | (1) | 10 | **1386** | 1180 | 17 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total interest-bearing liabilities** | **55792** | 54965 | 54960 | 54154 | 54398 | 2 | 3 | **54972** | 54036 | 2 |
| Noninterest-bearing deposits | **16072** | 15862 | 15851 | 15535 | 16123 | 1 |  | **15831** | 16297 | (3) |
| Other liabilities | **2082** | 1999 | 2050 | 2165 | 2213 | 4 | (6) | **2073** | 2353 | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities** | **73946** | 72825 | 72861 | 71854 | 72735 | 2 | 2 | **72877** | 72686 |  |
| *Shareholders' Equity:* |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred stock | **349** | 350 | 426 | 426 | 426 |  | (18) | **388** | 450 | (14) |
| &nbsp;&nbsp;&nbsp;Common stock | **307** | 316 | 318 | 323 | 330 | (3) | (7) | **316** | 338 | (7) |
| &nbsp;&nbsp;&nbsp;Capital surplus | **4095** | 4379 | 4464 | 4664 | 4881 | (6) | (16) | **4399** | 5070 | (13) |
| &nbsp;&nbsp;&nbsp;Retained earnings | **4910** | 4798 | 4562 | 4468 | 4382 | 2 | 12 | **4686** | 4197 | 12 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss, net | **(821)** | (913) | (967) | (1066) | (1099) | 10 | 25 | **(941)** | (1213) | 22 |
| &nbsp;&nbsp;&nbsp;Combined shareholders' equity | **8840** | 8928 | 8802 | 8816 | 8920 | (1) | (1) | **8847** | 8841 |  |
| &nbsp;&nbsp;&nbsp;Noncontrolling interest | **295** | 295 | 295 | 295 | 295 |  |  | **295** | 295 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total shareholders' equity** | **9135** | 9224 | 9097 | 9111 | 9216 | (1) | (1) | **9142** | 9136 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities and shareholders' equity** | $**83081** | $82049 | $81958 | $80965 | $81950 | 1 %% | 1 %% | $**82019** | $81822 | — %% |
| **Memo:** |  |  |  |  |  |  |  |  |  |  |
| Total deposits | $**66542** | $65924 | $64742 | $64504 | $66092 | 1% | 1% | $**65435** | $65676 | — % |
| Loans to mortgage companies | $**4160** | $3628 | $3533 | $2819 | $3283 | 15 %% | 27 %% | $**3539** | $2614 | 35 %% |

---

Numbers may not total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | **CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES** | | | | | | | | | | | | | |
| Quarterly, Unaudited | Quarterly, Unaudited |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  |  |  | 2025 vs 2024 | 2025 vs 2024 |
|  | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | *3Q25* | *3Q25* | *3Q25* | *4Q24* | *4Q24* | *4Q24* | **2025** | **2025** | 2024 | 2024 |  |  |
| *(In millions, except rates)* | Income/Expense | Rate | Income/Expense | Rate | Income/Expense | Rate | Income/Expense | Rate | Income/Expense | Rate | Income/Expense | Income/Expense | Income/Expense | Income/Expense | Income/Expense | Income/Expense | Income/Expense | Rate | Income/Expense | Rate | Income/Expense | Income/Expense |
|  |  |  |  |  |  |  |  |  |  |  | $/bp | $/bp | % | $/bp | $/bp | % |  |  |  |  | $ | $% |
| **Interest earning assets/Interest income:** | **Interest earning assets/Interest income:** | **Interest earning assets/Interest income:** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| *Loans and leases, net of unearned income:* | *Loans and leases, net of unearned income:* | *Loans and leases, net of unearned income:* |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Commercial | $**743** | **6.07 %%** | $767 | 6.37% | $738 | 6.21% | $715 | 6.18% | $771 | 6.43% | $(24) |  | (3)% | $(28) |  | (4)% | $**2964** | **6.21 %%** | $3166 | 6.68% | $(203) | (6)% |
| Consumer | **187** | **5.02** | 191 | 5.07 | 186 | 4.99 | 182 | 4.96 | 183 | 4.97 | (4) |  | (2) | 4 |  | 2 | **745** | **5.01** | 720 | 4.93 | 25 | 3 |
| Loans and leases, net of unearned income | **930** | **5.83** | 957 | 6.06 | 924 | 5.92 | 897 | 5.89 | 954 | 6.09 | (27) |  | (3) | (24) |  | (3) | **3709** | **5.92** | 3886 | 6.27 | (178) | (5) |
| Loans held-for-sale | **8** | **6.45** | 8 | 6.86 | 8 | 6.76 | 9 | 7.09 | 9 | 7.38 | 1 |  | 7 | (1) |  | (7) | **34** | **6.79** | 36 | 7.61 | (2) | (6) |
| Investment securities | **71** | **3.06** | 72 | 3.09 | 71 | 3.06 | 69 | 3.02 | 62 | 2.69 | (1) |  | (1) | 9 |  | 14 | **284** | **3.06** | 244 | 2.60 | 41 | 17 |
| Trading securities | **25** | **5.57** | 24 | 5.81 | 23 | 5.72 | 20 | 5.57 | 22 | 5.74 | 1 |  | 6 | 3 |  | 15 | **92** | **5.66** | 86 | 6.12 | 6 | 7 |
| Interest-bearing deposits with banks | **12** | **3.97** | 14 | 4.41 | 14 | 4.45 | 14 | 4.44 | 17 | 4.77 | (2) |  | (14) | (5) |  | (29) | **54** | **4.32** | 85 | 5.29 | (31) | (36) |
| Federal funds sold and securities purchased under agreements | **7** | **3.86** | 6 | 4.20 | 7 | 4.24 | 7 | 4.24 | 7 | 4.46 | 1 |  | 19 | 1 |  | 9 | **27** | **4.13** | 31 | 5.05 | (3) | (10) |
| **Interest income** | $**1054** | **5.44 %%** | $1081 | 5.65 %% | $1047 | 5.53 %% | $1017 | 5.50 %% | $1071 | 5.63 %% | $(27) |  | (2)%% | $(17) |  | (2)%% | $**4200** | **5.53** | $4367 | 5.79 | $(167) | (4)%% |
| **Interest bearing liabilities/Interest expense:** | **Interest bearing liabilities/Interest expense:** | **Interest bearing liabilities/Interest expense:** | **Interest bearing liabilities/Interest expense:** | **Interest bearing liabilities/Interest expense:** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| *Interest-bearing deposits:* |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Savings | $**169** | **2.51 %%** | $184 | 2.78% | $177 | 2.73% | $175 | 2.67% | $210 | 3.11% | $(16) |  | (8)% | $(41) |  | (20)% | $**704** | **2.67 %%** | $849 | 3.27% | $(145) | (17)% |
| &nbsp;&nbsp;&nbsp;Time deposits | **55** | **3.49** | 64 | 3.71 | 64 | 3.88 | 62 | 4.00 | 81 | 4.35 | (10) |  | (15) | (26) |  | (33) | **245** | **3.77** | 323 | 4.47 | (78) | (24) |
| &nbsp;&nbsp;&nbsp;Other interest-bearing deposits | **98** | **2.22** | 102 | 2.41 | 96 | 2.36 | 92 | 2.31 | 99 | 2.49 | (4) |  | (4) |  |  |  | **389** | **2.32** | 449 | 2.77 | (60) | (13) |
| Total interest-bearing deposits | **322** | **2.53** | 351 | 2.78 | 337 | 2.76 | 329 | 2.72 | 389 | 3.10 | (29) |  | (8) | (68) |  | (17) | **1338** | **2.70** | 1620 | 3.28 | (282) | (17) |
| Trading liabilities | **7** | **3.76** | 5 | 3.93 | 6 | 4.07 | 7 | 4.29 | 6 | 4.01 | 1 |  | 26 | 1 |  | 18 | **26** | **4.01** | 23 | 4.22 | 2 | 10 |
| Federal funds purchased and securities sold under agreements to repurchase | **23** | **3.21** | 23 | 3.52 | 24 | 3.61 | 21 | 3.47 | 21 | 3.72 | (1) |  | (3) | 2 |  | 10 | **92** | **3.45** | 88 | 4.13 | 3 | 4 |
| Short-term borrowings | **5** | **4.08** | 4 | 4.39 | 13 | 4.47 | 7 | 4.40 | 5 | 4.75 | 1 |  | 13 |  |  | (8) | **30** | **4.37** | 42 | 5.38 | (12) | (29) |
| Term borrowings | **19** | **5.76** | 19 | 5.82 | 22 | 5.60 | 18 | 5.41 | 17 | 5.52 |  |  | (2) | 2 |  | 14 | **78** | **5.65** | 66 | 5.63 | 12 | 18 |
| **Interest expense** | **375** | **2.67** | 403 | 2.91 | 403 | 2.94 | 383 | 2.87 | 438 | 3.20 | (28) |  | (7) | (63) |  | (14) | **1564** | **2.84** | 1841 | 3.41 | (277) | (15) |
| **Net interest income - tax equivalent basis** | **679** | **2.77** | 678 | 2.74 | 645 | 2.59 | 634 | 2.63 | 634 | 2.43 | 2 |  |  | 46 |  | 7 | **2636** | **2.69** | 2526 | 2.38 | 110 | 4 |
| Fully taxable equivalent adjustment | **(3)** | **0.74** | (3) | 0.81 | (4) | 0.81 | (3) | 0.79 | (4) | 0.90 |  |  | 3 |  |  | 7 | **(14)** | **0.78** | (16) | 0.97 | 2 | 11 |
| **Net interest income** | $**676** | **3.51 %%** | $674 | 3.55 %% | $641 | 3.40 %% | $631 | 3.42 %% | $630 | 3.33 %% | $2 |  | — %% | $46 |  | 7 %% | $**2622** | **3.47 %%** | $2511 | 3.35 %% | $112 | 4 %% |
| **Memo:** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Total loan yield |  | **5.83 %%** |  | 6.06% |  | 5.92% |  | 5.89% |  | 6.09% | (23) | bp |  | (26) | bp |  |  | **5.92 %%** |  | 6.27% | (35) |  |
| Total deposit cost |  | **1.92 %%** |  | 2.11% |  | 2.09% |  | 2.07% |  | 2.34% | (19) | bp |  | (42) | bp |  |  | **2.05 %%** |  | 2.47% | (42) |  |
| Total funding cost |  | **2.07 %%** |  | 2.26% |  | 2.28% |  | 2.23% |  | 2.47% | (19) | bp |  | (40) | bp |  |  | **2.21 %%** |  | 2.62% | (41) |  |
| Average loans and leases, net of unearned income | $**63432** |  | $62787 |  | $62551 |  | $61645 |  | $62418 |  | $645 |  | 1% | $1015 |  | 2% | $**62610** |  | $62005 |  | $604 | 1% |
| Average deposits | **66542** |  | 65924 |  | 64742 |  | 64504 |  | 66092 |  | 618 |  | 1% | 450 |  | 1% | **65435** |  | 65676 |  | (241) | — % |
| Average funded liabilities | **71864** |  | 70827 |  | 70811 |  | 69689 |  | 70521 |  | $1037 |  | 1 %% | $1343 |  | 2 %% | **70804** |  | 70333 |  | $471 | 1 %% |

---

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 total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** | **CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")** |
| Quarterly, Unaudited |  |  |  |  |  |  |  |  |  |  |  |  |
|  | As of | As of | As of | As of | As of | As of | As of | As of | As of | As of | *4Q25 change vs.* | *4Q25 change vs.* |
| *(In millions, except ratio data)* | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | 3Q25 | 4Q24 |
|  |  |  |  |  |  |  |  |  |  |  | $% | $% |
| **Nonperforming loans and leases** |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **$** | **224** | $| 211 | $| 224 | $| 195 | $| 173 | 6% | 29% |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **239** | **239** | 254 | 254 | 236 | 236 | 284 | 284 | 294 | 294 | (6) | (19) |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **140** | **140** | 139 | 139 | 131 | 131 | 129 | 129 | 133 | 133 | 1 | 6 |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **1** | **1** | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | (34) | (38) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total nonperforming loans and leases | **$** | **604** | $| 605 | $| 593 | $| 609 | $| 602 | — %% | — %% |
| **Asset Quality Ratio** |  |  |  |  |  |  |  |  |  |  |  |  |
| **Nonperforming loans and leases to loans and leases** |  |  |  |  |  |  |  |  |  |  |  |  |
| Commercial, financial, and industrial (C&I) | **0.62%** | **0.62 %%** | 0.61% | 0.61% | 0.65% | 0.65% | 0.58% | 0.58% | 0.52% | 0.52% |  |  |
| Commercial real estate | **1.76** | **1.76** | 1.86 | 1.86 | 1.70 | 1.70 | 2.01 | 2.01 | 2.04 | 2.04 |  |  |
| Consumer real estate | **0.99** | **0.99** | 0.96 | 0.96 | 0.91 | 0.91 | 0.92 | 0.92 | 0.95 | 0.95 |  |  |
| Credit card and other<sup>5</sup> | **0.16** | **0.16** | 0.25 | 0.25 | 0.21 | 0.21 | 0.19 | 0.19 | 0.23 | 0.23 |  |  |
| &nbsp;&nbsp;&nbsp;Total nonperforming loans and leases to loans and leases | **0.94%** | **0.94 %%** | 0.96% | 0.96 %% | 0.94% | 0.94 %% | 0.98% | 0.98 %% | 0.96% | 0.96 %% |  |  |

---

Numbers may not total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** | **CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING** |
| Quarterly, Unaudited |  |  |  |  |  |  |  |
|  | As of | As of | As of | As of | As of | *4Q25 change vs.* | *4Q25 change vs.* |
| *(In millions)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 4Q24 |
|  |  |  |  |  |  | $% | $% |
| **Loans and leases 90 days or more past due and accruing** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | $**1** | $1 | $1 | $1 | $1 | NM | NM |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **—** |  |  |  |  | NM | NM |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **6** | 6 | 6 | 7 | 19 | (4) | (71) |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **1** | 2 | 1 |  | 1 | (44) | (22) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total loans and leases 90 days or more past due and accruing** | $**8** | $9 | $8 | $8 | $21 | (5)%% | (62)%% |

---

Numbers may not total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** | **CONSOLIDATED NET CHARGE-OFFS (RECOVERIES)** |
| Quarterly, Unaudited |  |  |  |  |  |  |  |  |  |  |  |  |
|  | As of | As of | As of | As of | As of | As of | As of | As of | As of | As of | *4Q25 change vs.* | *4Q25 change vs.* |
| *(In millions, except ratio data)* | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | 3Q25 | 4Q24 |
| **Charge-off, Recoveries and Related Ratios** |  |  |  |  |  |  |  |  |  |  | $% | $% |
| **Gross Charge-offs** |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **$** | **39** | $| 25 | $| 28 | $| 34 | $| 13 | 58% | NM |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **2** | **2** | 3 | 3 | 8 | 8 | 3 | 3 | 9 | 9 | (56) | (84) |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **1** | **1** | 1 | 1 | 2 | 2 |  |  | 1 | 1 | 70 | 93 |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **4** | **4** | 6 | 6 | 6 | 6 | 4 | 4 | 6 | 6 | (32) | (29) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total gross charge-offs** | **$** | **47** | $| 36 | $| 43 | $| 41 | $| 29 | 31 %% | 63 %% |
| **Gross Recoveries** |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **$** | **(13)** | $| (6) | $| (6) | $| (6) | $| (12) | NM | (13)% |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **—** | **—** |  |  |  |  | (3) | (3) |  |  | NM | NM |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **(2)** | **(2)** | (1) | (1) | (2) | (2) | (1) | (1) | (2) | (2) | (43) | 11 |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **(1)** | **(1)** | (1) | (1) | (2) | (2) | (1) | (1) | (1) | (1) | 14 | 20 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total gross recoveries** | **$** | **(16)** | $| (9) | $| (9) | $| (12) | $| (15) | (79)%% | (6)%% |
| **Net Charge-offs (Recoveries)** |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **$** | **26** | $| 19 | $| 22 | $| 28 | $| 1 | 41% | NM |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **2** | **2** | 3 | 3 | 8 | 8 | (1) | (1) | 9 | 9 | (53) | (83) |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **(1)** | **(1)** | (1) | (1) |  |  | (1) | (1) | (2) | (2) | (8) | 58 |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **3** | **3** | 5 | 5 | 4 | 4 | 3 | 3 | 5 | 5 | (36) | (31) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total net charge-offs** | **$** | **30** | $| 26 | $| 34 | $| 29 | $| 13 | 15 %% | NM |
| **Annualized Net Charge-off (Recovery) Rates** |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **0.30%** | **0.30 %%** | 0.22% | 0.22% | 0.26% | 0.26% | 0.35% | 0.35% | 0.01% | 0.01% |  |  |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **0.04** | **0.04** | 0.09 | 0.09 | 0.22 | 0.22 | (0.02) | (0.02) | 0.25 | 0.25 |  |  |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **(0.02)** | **(0.02)** | (0.02) | (0.02) |  |  | (0.02) | (0.02) | (0.05) | (0.05) |  |  |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **2.31** | **2.31** | 3.54 | 3.54 | 2.64 | 2.64 | 1.60 | 1.60 | 2.78 | 2.78 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total loans and leases** | **0.19%** | **0.19 %%** | 0.17% | 0.17 %% | 0.22% | 0.22 %% | 0.19% | 0.19 %% | 0.08% | 0.08 %% |  |  |

---

Numbers may not total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** | **CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS** |
| Quarterly, Unaudited |  |  |  |  |  |  |  |
|  | As of | As of | As of | As of | As of | *4Q25 Change vs.* | *4Q25 Change vs.* |
| *(In millions)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 4Q24 |
| **Summary of Changes in the Components of the Allowance For Credit Losses** |  |  |  |  |  | $% | $% |
| **Allowance for loan and lease losses - beginning** | $**777** | $814 | $822 | $815 | $823 | (5)% | (6)% |
| Charge-offs: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **(39)** | (25) | (28) | (34) | (13) | (58) | NM |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **(2)** | (3) | (8) | (3) | (9) | 56 | 84 |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **(1)** | (1) | (2) |  | (1) | (70) | (93) |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **(4)** | (6) | (6) | (4) | (6) | 32 | 29 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total charge-offs | **(47)** | (36) | (43) | (41) | (29) | (31) | (63) |
| Recoveries: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **13** | 6 | 6 | 6 | 12 | NM | 13 |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **—** |  |  | 3 |  | NM | NM |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **2** | 1 | 2 | 1 | 2 | 43 | (11) |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **1** | 1 | 2 | 1 | 1 | (14) | (20) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Recoveries | **16** | 9 | 9 | 12 | 15 | 79 | 6 |
| Provision for loan and lease losses: |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **28** | 5 | 23 | 28 | (5) | NM | NM |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **(26)** | (5) | (5) | (2) | 18 | NM | NM |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **(13)** | (15) | 4 | 8 | (10) | 14 | (27) |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **3** | 4 | 3 | 2 | 4 | (19) | (5) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total provision for loan and lease losses: | **(8)** | (11) | 26 | 36 | 6 | 27 | NM |
| **Allowance for loan and lease losses - ending** | $**738** | $777 | $814 | $822 | $815 | (5)%% | (9)%% |
| **Reserve for unfunded commitments - beginning** | $**93** | $87 | $83 | $79 | $75 | 7% | 24% |
| &nbsp;&nbsp;&nbsp;Provision for unfunded commitments | **8** | 6 | 4 | 4 | 4 | 33 | NM |
| **Reserve for unfunded commitments - ending** | $**101** | $93 | $87 | $83 | $79 | 9 %% | 28 %% |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total allowance for credit losses- ending** | $**839** | $870 | $901 | $905 | $894 | (3)%% | (6)%% |

---

Numbers may not total due to rounding.

See footnote disclosures on page 21 and glossary of terms on page 27.

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED ASSET QUALITY RATIOS - ALLOWANCE FOR LOAN AND LEASE LOSSES** | | | | | |
| Quarterly, Unaudited |  |  |  |  |  |
|  | As of | As of | As of | As of | As of |
|  | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 |
| **Allowance for loans and lease losses to loans and leases** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **0.93 %%** | 0.97% | 1.01% | 1.04% | 1.03% |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **1.30 %%** | 1.49% | 1.53% | 1.59% | 1.57% |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **1.46 %%** | 1.52% | 1.63% | 1.63% | 1.57% |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **3.40 %%** | 3.42 %% | 3.50 %% | 3.41 %% | 3.28 %% |
| &nbsp;&nbsp;&nbsp;Total allowance for loans and lease losses to loans and leases | **1.15 %%** | 1.23 %% | 1.29 %% | 1.32 %% | 1.30 %% |
| **Allowance for loans and lease losses to nonperforming loans and leases** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Commercial, financial, and industrial (C&I) | **150 %%** | 158% | 155% | 178% | 199% |
| &nbsp;&nbsp;&nbsp;Commercial real estate | **74 %%** | 80% | 90% | 79% | 77% |
| &nbsp;&nbsp;&nbsp;Consumer real estate | **147 %%** | 158% | 179% | 178% | 167% |
| &nbsp;&nbsp;Credit card and other<sup>5</sup> | **2,096 %%** | 1,380 %% | 1,684 %% | 1,752 %% | 1,438 %% |
| &nbsp;&nbsp;&nbsp;Total allowance for loans and lease losses to nonperforming loans and leases | **122 %%** | 128 %% | 137 %% | 135 %% | 136 %% |
| **Allowance for credit losses ratios** |  |  |  |  |  |
| &nbsp;&nbsp;Total allowance for credit losses to loans and leases<sup>4</sup> | **1.31 %%** | 1.38% | 1.42% | 1.45% | 1.43% |
| &nbsp;&nbsp;Total allowance for credit losses to nonperforming loans and leases<sup>4</sup> | **139 %%** | 144 %% | 152 %% | 148 %% | 149 %% |

---

See footnote disclosures on page 21 and glossary of terms on page 27.

------

**COMMERCIAL, CONSUMER, AND WEALTH** 

Quarterly, Unaudited

---

| | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  |  | 2025 vs 2024 | 2025 vs 2024 | 2025 vs 2024 |
|  | **4Q25** | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 3Q25 | 3Q25 | 4Q24 | 4Q24 | 4Q24 | **2025** | **2025** | 2024 |  |  |  |
|  |  |  |  |  |  |  | $/bp | $/bp | % | $/bp | $/bp | % |  |  |  | $/bp | $/bp | % |
| **Income Statement (millions)** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Net interest income | **$** | **651** | 660 | 634 | 624 | 635 | $(9) |  | (1)% | $16 |  | 3% | **$** | **2568** | 2532 | $37 |  | 1% |
| Noninterest income | **124** | **124** | 117 | 113 | 110 | 116 | 8 |  | 7 | 8 |  | 7 | **465** | **465** | 461 | 4 |  | 1 %% |
| Total revenue | **776** | **776** | 777 | 747 | 734 | 751 | (1) |  |  | 25 |  | 3 | **3033** | **3033** | 2993 | 40 |  | 1% |
| Noninterest expense | **379** | **379** | 365 | 354 | 344 | 361 | 14 |  | 4 | 18 |  | 5 | **1443** | **1443** | 1417 | 25 |  | 2 %% |
| Pre-provision net revenue<sup>3</sup> | **396** | **396** | 411 | 393 | 390 | 390 | (15) |  | (4) | 7 |  | 2 | **1590** | **1590** | 1575 | 15 |  | 1% |
| Provision for credit losses | **(2)** | **(2)** | 2 | 13 | 38 | 15 | (4) |  | NM | (17) |  | (115) | **50** | **50** | 158 | (107) |  | (68)%% |
| Income before income tax expense | **399** | **399** | 410 | 380 | 352 | 375 | (11) |  | (3) | 24 |  | 6 | **1540** | **1540** | 1417 | 123 |  | 9% |
| Income tax expense | **95** | **95** | 98 | 90 | 84 | 89 | (3) |  | (3) | 6 |  | 7 | **367** | **367** | 335 | 32 |  | 10 %% |
| Net income | **$** | **304** | 312 | 289 | 268 | 286 | $(9) |  | (3)%% | $18 |  | 6 %% | **$** | **1173** | 1083 | $91 |  | 8 %% |
| **Average Balances (billions)** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Total loans and leases | **$** | **56.5** | 56.4 | 56.3 | 56.2 | 56.5 | $0.1 |  | — % | $— |  | — % | **$** | **56.3** | 56.7 | $(0.4) |  | (1)% |
| Interest-earning assets | **56.5** | **56.5** | 56.4 | 56.3 | 56.2 | 56.5 | 0.1 |  |  |  |  |  | **56.3** | **56.3** | 56.7 | (0.4) |  | (1) |
| Total assets | **59.0** | **59.0** | 58.8 | 58.7 | 58.7 | 59.1 | 0.2 |  |  | (0.1) |  |  | **58.8** | **58.8** | 59.4 | (0.6) |  | (1) |
| Total deposits | **59.4** | **59.4** | 59.1 | 58.9 | 59.1 | 59.9 | 0.2 |  |  | (0.5) |  | (1) | **59.1** | **59.1** | 59.8 | (0.6) |  | (1) |
| **Key Metrics** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Net interest margin<sup>6</sup> | **4.60%** | **4.60 %%** | 4.67% | 4.53% | 4.52% | 4.49% | (7) | bp |  | 11 | bp |  | **4.58%** | **4.58 %%** | 4.49% | 9 | bp |  |
| Efficiency ratio | **48.89%** | **48.89 %%** | 47.04% | 47.43% | 46.85% | 48.13% | 185 | bp |  | 76 | bp |  | **47.56%** | **47.56 %%** | 47.37% | 19 | bp |  |
| Loans-to-deposits ratio (period-end balances) | **94.83%** | **94.83 %%** | 94.56% | 95.33% | 94.28% | 94.14% | 27 | bp |  | 69 | bp |  | **94.83%** | **94.83 %%** | 94.14% | 69 | bp |  |
| Loans-to-deposits ratio (average-end balances) | **95.09%** | **95.09 %%** | 95.30% | 95.59% | 94.99% | 94.30% | (21) | bp |  | 79 | bp |  | **95.24%** | **95.24 %%** | 94.83% | 41 | bp |  |
| Return on average assets (annualized) | **2.04%** | **2.04 %%** | 2.10% | 1.98% | 1.85% | 1.92% | (6) | bp |  | 12 | bp |  | **1.99%** | **1.99 %%** | 1.82% | 17 | bp |  |
| Return on allocated equity<sup>7</sup> | **25.01%** | **25.01 %%** | 25.14% | 23.03% | 21.50% | 22.38% | (13) | bp |  | 263 | bp |  | **23.66%** | **23.66 %%** | 21.54% | 212 | bp |  |
| Financial center locations | **412** | **412** | 413 | 414 | 414 | 416 | (1) |  |  | (4) |  |  | **412** | **412** | 416 | (4) |  |  |

---

Numbers may not total due to rounding.

Certain previously reported amounts have been reclassified to agree with current presentation.

See footnote disclosures on page 21 and glossary of terms on page 27.

**Commercial, Consumer, and Wealth segment**: Offers financial products and services, including traditional lending and deposit taking, to commercial and consumer clients primarily in the southern U.S. and other selected markets. Commercial, Consumer & Wealth also consists of lines of business that deliver product offerings and services with niche industry knowledge including asset-based lending, commercial real estate, equipment finance/leasing, energy, international banking, healthcare, and transportation and logistics. Additionally, Commercial, Consumer & Wealth provides investment, wealth management, financial planning, trust and asset management services for consumer clients as well as delivering treasury management solutions, loan syndications, and corporate banking services.

------

**WHOLESALE** 

Quarterly, Unaudited

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  |  |  | 2025 vs 2024 | 2025 vs 2024 | 2025 vs 2024 |
|  | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | 3Q25 | 3Q25 | 3Q25 | 4Q24 | 4Q24 | 4Q24 | **2025** | **2025** | 2024 | 2024 |  |  |  |
|  |  |  |  |  |  |  |  |  |  |  | $/bp | $/bp | % | $/bp | $/bp | % |  |  |  |  | $/bp | $/bp | % |
| **Income Statement (millions)** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Net interest income | **$** | **66** | $| 60 | $| 57 | $| 50 | $| 54 | $5 |  | 9% | $12 |  | 22% | **$** | **233** | $| 194 | $39 |  | 20% |
| Noninterest income | **69** | **69** | 74 | 74 | 53 | 53 | 59 | 59 | 58 | 58 | (4) |  | (6) | 11 |  | 20 | **256** | **256** | 230 | 230 | 26 |  | 12 |
| Total revenue | **135** | **135** | 134 | 134 | 111 | 111 | 109 | 109 | 112 | 112 | 1 |  | 1 | 23 |  | 21 | **490** | **490** | 424 | 424 | 66 |  | 16 |
| Noninterest expense | **85** | **85** | 83 | 83 | 76 | 76 | 76 | 76 | 76 | 76 | 2 |  | 3 | 9 |  | 12 | **320** | **320** | 299 | 299 | 21 |  | 7 |
| Pre-provision net revenue<sup>3</sup> | **50** | **50** | 51 | 51 | 35 | 35 | 33 | 33 | 36 | 36 | (1) |  | (2) | 14 |  | 38 | **169** | **169** | 125 | 125 | 44 |  | 36 |
| Provision for credit losses | **3** | **3** | (1) | (1) | 6 | 6 | 3 | 3 | 1 | 1 | 4 |  | NM | 2 |  | NM | **12** | **12** | 3 | 3 | 9 |  | NM |
| Income before income tax expense | **47** | **47** | 52 | 52 | 29 | 29 | 30 | 30 | 35 | 35 | (5) |  | (10) | 12 |  | 33 | **158** | **158** | 122 | 122 | 35 |  | 29 |
| Income tax expense | **11** | **11** | 12 | 12 | 7 | 7 | 7 | 7 | 8 | 8 | (1) |  | (10) | 3 |  | 33 | **38** | **38** | 30 | 30 | 8 |  | 28 |
| Net income | **$** | **35** | $| 39 | $| 22 | $| 23 | $| 27 | $(4) |  | (10)%% | $9 |  | 33 %% | **$** | **120** | $| 93 | $27 |  | 29 %% |
| **Average Balances (billions)** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Total loans and leases | **$** | **6.5** | $| 6 | $| 5.8 | $| 5 | $| 5.5 | $0.5 |  | 9% | $1 |  | 18% | **$** | **5.8** | $| 4.9 | $1 |  | 20% |
| Interest-earning assets | **9.6** | **9.6** | 8.7 | 8.7 | 8.6 | 8.6 | 7.8 | 7.8 | 8.2 | 8.2 | 0.9 |  | 11 | 1.4 |  | 17 | **8.7** | **8.7** | 7.4 | 7.4 | 1.3 |  | 17 |
| Total assets | **10.3** | **10.3** | 9.4 | 9.4 | 9.3 | 9.3 | 8.5 | 8.5 | 8.9 | 8.9 | 0.9 |  | 10 | 1.4 |  | 16 | **9.4** | **9.4** | 8.1 | 8.1 | 1.2 |  | 15 |
| Total deposits | **2.3** | **2.3** | 2.2 | 2.2 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 0.1 |  | 4 | 0.3 |  | 14 | **2.1** | **2.1** | 1.9 | 1.9 | 0.2 |  | 13 |
| **Key Metrics** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Fixed income product average daily revenue (thousands) | **$** | **765** | $| 771 | $| 550 | $| 586 | $| 659 | $(6) |  | (1)% | $106 |  | 16% | **$** | **669** | $| 617 | $53 |  | 9% |
| Net interest margin<sup>6</sup> | **2.74%** | **2.74 %%** | 2.78% | 2.78% | 2.67% | 2.67% | 2.59% | 2.59% | 2.64% | 2.64% | (5) | bp |  | 9 | bp |  | **2.70%** | **2.70 %%** | 2.62% | 2.62% | 8 | bp |  |
| Efficiency ratio | **63.08%** | **63.08 %%** | 61.93% | 61.93% | 68.29% | 68.29% | 69.58% | 69.58% | 67.65% | 67.65% | 115 | bp |  | (458) | bp |  | **65.39%** | **65.39 %%** | 70.52% | 70.52% | (513) | bp |  |
| Loans-to-deposits ratio (period-end balances) | **343%** | **343 %%** | 319% | 319% | 312% | 312% | 288% | 288% | 305% | 305% | 2389 | bp |  | 3856 | bp |  | **343%** | **343 %%** | 305% | 305% | 3856 | bp |  |
| Loans-to-deposits ratio (average-end balances) | **288%** | **288 %%** | 276% | 276% | 282% | 282% | 252% | 252% | 278% | 278% | 1229 | bp |  | 971 | bp |  | **275%** | **275 %%** | 261% | 261% | 1461 | bp |  |
| Return on average assets (annualized) | **1.37%** | **1.37 %%** | 1.66% | 1.66% | 0.96% | 0.96% | 1.08% | 1.08% | 1.19% | 1.19% | (30) | bp |  | 17 | bp |  | **1.28%** | **1.28 %%** | 1.14% | 1.14% | 14 | bp |  |
| Return on allocated equity<sup>7</sup> | **24.37%** | **24.37 %%** | 27.16% | 27.16 %% | 15.96% | 15.96 %% | 16.56% | 16.56 %% | 18.99% | 18.99 %% | (279) | bp |  | 538 | bp |  | **21.11%** | **21.11 %%** | 16.78% | 16.78 %% | 433 | bp |  |

---

Numbers may not total due to rounding.

Certain previously reported amounts have been reclassified to agree with current presentation.

See footnote disclosures on page 21 and glossary of terms on page 27.

**Wholesale segment:** Consists of lines of business that deliver product offerings and services with differentiated industry knowledge. Wholesale's lines of business include mortgage warehouse lending, franchise finance, correspondent banking, and mortgage. Additionally, Wholesale 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

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  |  |  |  |  | *4Q25 Change vs.* | *4Q25 Change vs.* |  |  | 2025 vs 2024 | 2025 vs 2024 |
|  | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | 3Q25 | 4Q24 | **2025** | 2024 |  |  |
|  |  |  |  |  |  | $% | $% |  |  | $/bp | % |
| **Income Statement (millions)** |  |  |  |  |  |  |  |  |  |  |  |
| Net interest income/(expense) | $**(41)** | $(46) | $(50) | $(42) | $(59) | 11% | 30% | $**(179)** | $(215) | $35 | 17% |
| Noninterest income | **18** | 25 | 22 | 12 | (75) | (25) | 124 | **77** | (11) | 88 | NM |
| Total revenues | **(23)** | (22) | (28) | (30) | (134) | (5) | 83 | **(103)** | (226) | 123 | 55 |
| Noninterest expense | **80** | 102 | 61 | 68 | 71 | (21) | 13 | **311** | 319 | (7) | (2) |
| Pre-provision net revenue<sup>3</sup> | **(103)** | (124) | (89) | (98) | (205) | 17 | 50 | **(414)** | (545) | 131 | 24 |
| Provision for credit losses | **(1)** | (6) | 11 | (1) | (6) | 80 | 81 | **3** | (10) | 13 | 128 |
| Income before income tax expense | **(102)** | (118) | (100) | (97) | (199) | 13 | 49 | **(417)** | (535) | 118 | 22 |
| Income tax expense (benefit) | **(29)** | (32) | (33) | (28) | (57) | 11 | 50 | **(122)** | (153) | 31 | 20 |
| Net income/(loss) | $**(73)** | $(85) | $(67) | $(69) | $(143) | 14 %% | 49 %% | $**(295)** | $(382) | $87 | 23 %% |
| **Average Balance Sheet (billions)** |  |  |  |  |  |  |  |  |  |  |  |
| Interest bearing assets | $**11.0** | $11.0 | $11.0 | $10.8 | $11.1 | — % | (1)% | $**10.9** | $11.4 | $(0.4) | (4)% |
| Total assets | **13.8** | 13.9 | 13.9 | 13.8 | 14.0 |  | (1) | **13.8** | 14.3 | (0.5) | (3)%% |

---

Numbers may not 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, marketing, properties, technology, credit risk and bank operations are allocated to the activities of Commercial, Consumer & Wealth, Wholesale and Corporate. Additionally, the Corporate segment includes centralized management of capital and funding to support the business activities of the company including management of balance sheet funding, liquidity, and capital management and allocation. The Corporate segment also 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**

<sup>1</sup> Taxable equivalent interest income and interest expense are non-GAAP measures and are reconciled to net interest income (GAAP) in the table.

<sup>2</sup> Occupancy and Equipment expense includes Computer Software Expense.

<sup>3</sup> Pre-provision net revenue is a non-GAAP measure and is reconciled to income before income taxes (GAAP) in the table.

<sup>4</sup> Represents a non-GAAP measure and is reconciled to the nearest GAAP measure in the non-GAAP to GAAP reconciliations beginning on page 22.

<sup>5</sup> Credit card and other includes $143 million of commercial credit card balances at December 31, 2025.

<sup>6</sup> 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.

<sup>7</sup> Segment equity is allocated based on an internal allocation methodology.

<sup>8</sup> Share count for all periods shown was impacted by share repurchases.

<sup>9</sup> Balance fluctuates based on market conditions. 1Q25 decrease driven by equity market valuations.

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | | | | | | | |
| Quarterly, Unaudited |  |  |  |  |  |  |  |
| *($s in millions, except per share data)* | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | **2025** | 2024 |
| **Tangible Common Equity (Non-GAAP)** |  |  |  |  |  |  |  |
| (A) Total equity (GAAP) | $**9142** | $9244 | $9257 | $9044 | $9111 | $**9142** | $9111 |
| Less: Noncontrolling interest (a) | **295** | 295 | 295 | 295 | 295 | **295** | 295 |
| Less: Preferred stock (a) | **349** | 349 | 426 | 426 | 426 | **349** | 426 |
| (B) Total common equity | $**8498** | $8600 | $8536 | $8322 | $8389 | $**8498** | $8389 |
| Less: Intangible assets (GAAP) (b) | **1615** | 1624 | 1633 | 1643 | 1653 | **1615** | 1653 |
| (C) Tangible common equity (Non-GAAP) | $**6882** | $6976 | $6903 | $6680 | $6737 | $**6882** | $6737 |
| **Tangible Assets (Non-GAAP)** |  |  |  |  |  |  |  |
| (D) Total assets (GAAP) | $**83876** | $83192 | $82084 | $81491 | $82152 | $**83876** | $82152 |
| Less: Intangible assets (GAAP) (b) | **1615** | 1624 | 1633 | 1643 | 1653 | **1615** | 1653 |
| (E) Tangible assets (Non-GAAP) | $**82261** | $81568 | $80451 | $79849 | $80499 | $**82261** | $80499 |
| **Period-end Shares Outstanding** |  |  |  |  |  |  |  |
| (F) Period-end shares outstanding | **485** | 500 | 509 | 507 | 524 | **485** | 524 |
| **Ratios** |  |  |  |  |  |  |  |
| (A)/(D) Total equity to total assets (GAAP) | **10.90 %%** | 11.11% | 11.28% | 11.10% | 11.09% | **10.90 %%** | 11.09% |
| (C)/(E) Tangible common equity to tangible assets ("TCE/TA") (Non-GAAP) | **8.37 %%** | 8.55% | 8.58% | 8.37% | 8.37% | **8.37 %%** | 8.37% |
| (B)/(F) Book value per common share (GAAP) | $**17.53** | $17.19 | $16.78 | $16.40 | $16.00 | $**17.53** | $16.00 |
| (C)/(F) Tangible book value per common share (Non-GAAP) | $**14.20** | $13.94 | $13.57 | $13.17 | $12.85 | $**14.20** | $12.85 |

---

(a) &nbsp;&nbsp;&nbsp;&nbsp;Included in Total equity on the Consolidated Balance Sheet.

(b) &nbsp;&nbsp;&nbsp;&nbsp;Includes goodwill and other intangible assets, net of amortization.

Numbers may not total due to rounding.

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | | | | | | | | |
| Quarterly, Unaudited |  |  |  |  |  |  |  |  |
| *($s in millions, except per share data)* |  | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | **2025** | 2024 |
| **<u>Adjusted Diluted EPS</u>** |  |  |  |  |  |  |  |  |
| Net income available to common shareholders ("NIAC") (GAAP) | **a** | $**257** | $254 | $233 | $213 | $158 | $**956** | $738 |
| Plus Total notable items (after-tax) (Non-GAAP) (a) |  | $**2** | $9 | $(3) | $4 | $71 | **12** | 105 |
| Adjusted net income available to common shareholders (Non-GAAP) | **b** | $**259** | $263 | $229 | $217 | $228 | $**968** | $843 |
| Diluted Shares (GAAP)<sup>8</sup> | **c** | **496** | 510 | 514 | 523 | 534 | **511** | 544 |
| **Diluted EPS (GAAP)** | **a/c** | $**0.52** | $0.50 | $0.45 | $0.41 | $0.29 | $**1.87** | $1.36 |
| **Adjusted diluted EPS (Non-GAAP)** | **b/c** | $**0.52** | $0.51 | $0.45 | $0.42 | $0.43 | $**1.89** | $1.55 |
| **<u>Adjusted Net Income ("NI") and Adjusted Return on Assets ("ROA")</u>** |  |  |  |  |  |  |  |  |
| Net Income ("NI") (GAAP) |  | $**266** | $266 | $244 | $222 | $170 | $**998** | $794 |
| Plus Relevant notable items (after-tax) (Non-GAAP) (a) |  | $**2** | $6 | $(3) | $4 | $71 | $**10** | 97 |
| Adjusted NI (Non-GAAP) |  | $**268** | $272 | $241 | $227 | $240 | $**1008** | $891 |
| NI (annualized) (GAAP) | **d** | $**1054** | $1055 | $980 | $901 | $675 | $**998** | $794 |
| Adjusted NI (annualized) (Non-GAAP) | **e** | $**1064** | $1079 | $967 | $919 | $956 | $**1008** | $891 |
| Average assets (GAAP) | **f** | $**83081** | $82049 | $81958 | $80965 | $81950 | $**82019** | $81822 |
| **ROA (GAAP)** | **d/f** | **1.27 %%** | 1.29 %% | 1.20 %% | 1.11 %% | 0.82 %% | **1.22 %%** | 0.97 %% |
| **Adjusted ROA (Non-GAAP)** | **e/f** | **1.28 %%** | 1.32 %% | 1.18 %% | 1.14 %% | 1.17 %% | **1.23 %%** | 1.09 %% |
| **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** | **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** | **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** | **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** | **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** | **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** | **<u>Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE</u>** |  |  |
| Net income available to common shareholders ("NIAC") (annualized) (GAAP) | **g** | $**1018** | $1007 | $933 | $864 | $627 | $**956** | $738 |
| Adjusted Net income available to common shareholders (annualized) (Non-GAAP) | **h** | $**1028** | $1042 | $919 | $882 | $907 | $**968** | $843 |
| Average Common Equity (GAAP) | **i** | $**8491** | $8579 | $8376 | $8389 | $8494 | $**8459** | $8391 |
| Intangible Assets (GAAP) (b) |  | **1619** | 1628 | 1638 | 1648 | 1658 | **1633** | 1674 |
| Average Tangible Common Equity (Non-GAAP) | **j** | $**6872** | $6950 | $6738 | $6742 | $6836 | $**6826** | $6717 |
| Equity Adjustment (Non-GAAP) |  | **—** |  |  |  |  | **4** | 20 |
| Adjusted Average Tangible Common Equity (Non-GAAP) | **k** | $**6872** | $6950 | $6738 | $6742 | $6836 | $**6830** | $6737 |
| **ROCE (GAAP)** | **g/i** | **11.99 %%** | 11.74 %% | 11.14 %% | 10.30 %% | 7.38 %% | **11.30 %%** | 8.80 %% |
| **ROTCE (Non-GAAP)** | **g/j** | **14.82 %%** | 14.49 %% | 13.85 %% | 12.81 %% | 9.17 %% | **14.01 %%** | 10.99 %% |
| **Adjusted ROTCE (Non-GAAP)** | **h/k** | **14.96 %%** | 15.00 %% | 13.65 %% | 13.08 %% | 13.27 %% | **14.18 %%** | 12.51 %% |

---

(a) &nbsp;&nbsp;&nbsp;&nbsp;Adjusted for those notable items relevant to the amount being adjusted, as detailed on page 10.

(b) &nbsp;&nbsp;&nbsp;&nbsp;Includes goodwill and other intangible assets, net of amortization.

Numbers may not total due to rounding.

------

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | | | | | | | | |
| Quarterly, Unaudited |  |  |  |  |  |  |  |  |
| *(In millions)* |  | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | **2025** | 2024 |
| **<u>Adjusted Noninterest Income as a % of Total Revenue</u>** |  |  |  |  |  |  |  |  |
| Noninterest income (GAAP) | **l** | $**212** | $215 | $189 | $181 | $99 | $**797** | $679 |
| Plus notable items (pretax) (GAAP) (a) |  | **—** |  |  |  | 91 | **—** | 91 |
| Adjusted noninterest income (Non-GAAP) | **m** | $**212** | $215 | $189 | $181 | $190 | $**797** | $771 |
| Revenue (GAAP) | **n** | $**888** | $889 | $830 | $812 | $729 | $**3420** | $3190 |
| Taxable-equivalent adjustment |  | **3** | 3 | 4 | 3 | 4 | **14** | 16 |
| Revenue- Taxable-equivalent (Non-GAAP) |  | **892** | 893 | 833 | 816 | 732 | **3434** | 3206 |
| Plus notable items (pretax) (GAAP) (a) |  | **—** |  |  |  | 91 | **—** | 91 |
| Adjusted revenue (Non-GAAP) | **o** | $**892** | $893 | $833 | $816 | $824 | $**3434** | $3297 |
| Securities gains/(losses) (GAAP) | **p** | $— | $— | $— | $— | $(91) | $**1** | (89) |
| **Noninterest income as a % of total revenue (GAAP)** | **(l-p)/ (n-p)** | **23.89 %%** | 24.16 %% | 22.73 %% | 22.29 %% | 23.20 %% | **23.30 %%** | 23.44 %% |
| **Adjusted noninterest income as a % of total revenue (Non-GAAP)** | **m/o** | **23.80 %%** | 24.07 %% | 22.63 %% | 22.20 %% | 23.10 %% | **23.21 %%** | 23.33 %% |
| **<u>Adjusted Efficiency Ratio</u>** |  |  |  |  |  |  |  |  |
| Noninterest expense (GAAP) | **q** | $**545** | $551 | $491 | $488 | $508 | $**2074** | $2035 |
| Plus notable items (pretax) (GAAP) (a) |  | **(3)** | (8) | 4 | (6) | (2) | **(13)** | (37) |
| Adjusted noninterest expense (Non-GAAP) | **r** | $**541** | $542 | $495 | $482 | $506 | $**2061** | $1998 |
| Revenue (GAAP) | **s** | $**888** | $889 | $830 | $812 | $729 | $**3420** | $3190 |
| Taxable-equivalent adjustment |  | **3** | 3 | 4 | 3 | 4 | **14** | 16 |
| Revenue- Taxable-equivalent (Non-GAAP) |  | **892** | 893 | 833 | 816 | 732 | **3434** | 3206 |
| Plus notable items (pretax) (GAAP) (a) |  | **—** |  |  |  | 91 | **—** | 91 |
| Adjusted revenue (Non-GAAP) | **t** | $**892** | $893 | $833 | $816 | $824 | $**3434** | $3297 |
| Securities gains/(losses) (GAAP) | **u** | $**—** | $— | $— | $— | $(91) | $**1** | $(89) |
| **Efficiency ratio (GAAP)** | **q/ (s-u)** | **61.33 %%** | 61.92 %% | 59.20 %% | 60.06 %% | 61.98 %% | **60.66 %%** | 62.06 %% |
| **Adjusted efficiency ratio (Non-GAAP)** | **r/t** | **60.73 %%** | 60.76 %% | 59.47 %% | 59.09 %% | 61.43 %% | **60.04 %%** | 60.64 %% |

---

(a) &nbsp;&nbsp;&nbsp;&nbsp;Adjusted for those notable items relevant to the amount being adjusted, as detailed on page 10.

(b) &nbsp;&nbsp;&nbsp;&nbsp;Includes goodwill and other intangible assets, net of amortization.

Numbers may not total due to rounding.

------

---

| |
|:---|
| **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** |
| Quarterly, Unaudited |
| *($s in millions)* |

---

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Period-end** | **Period-end** | **Period-end** | **Period-end** | **Average** | **Average** | **Average** | **Average** | **Period-end** | **Period-end** | **Period-end** | **Period-end** | **Average** | **Average** | **Average** | **Average** |
| | **4Q25** | **3Q25** | **4Q25 vs. 3Q25** | **4Q25 vs. 3Q25** | **4Q25** | **3Q25** | **4Q25 vs. 3Q25** | **4Q25 vs. 3Q25** | **2025** | **2024** | **2025 vs. 2024** | **2025 vs. 2024** | **2025** | **2024** | **2025 vs. 2024** | **2025 vs. 2024** |
| **Loans excluding LMC** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Total Loans (GAAP) | $64156 | $63058 | $1098 | 2% | $63432 | $62787 | $645 | 1% | $64156 | $62565 | $1590 | 3% | $62610 | $62005 | $604 | 1% |
| &nbsp;&nbsp;&nbsp;&nbsp;LMC (GAAP) | 4703 | 3926 | 776 | 20 %% | 4160 | 3628 | 531 | 15 %% | 4703 | 3471 | 1232 | 36 %% | 3539 | 2614 | 925 | 35 %% |
| Total Loans excl. LMC (Non-GAAP) | 59453 | 59131 | 322 | 1% | 59273 | 59159 | 114 | — % | 59453 | 59095 | 358 | 1% | 59071 | 59392 | (321) | (1)% |
| Total Consumer (GAAP) | 14688 | 14982 | (294) | (2)%% | 14841 | 15004 | (162) | (1)%% | 14688 | 14716 | (29) | — %% | 14847 | 14577 | 271 | 2 %% |
| Total Commercial excl. LMC (Non-GAAP) | 44765 | 44149 | 616 | 1% | 44432 | 44156 | 276 | 1% | 44765 | 44378 | 387 | 1% | 44223 | 44815 | (592) | (1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total CRE (GAAP) | 13563 | 13674 | (111) | (1)%% | 13587 | 13772 | (186) | (1)%% | 13563 | 14421 | (858) | (6)%% | 13931 | 14558 | (626) | (4)%% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total C&I excl. LMC (Non-GAAP) | $31202 | $30475 | $727 | 2 %% | $30845 | $30383 | 462 | 2 %% | $31202 | $29957 | $1245 | 4 %% | $30292 | $30257 | $35 | — %% |

---

Numbers may not total due to rounding.

---

| | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | **4Q25** | **4Q25** | 3Q25 | 3Q25 | 2Q25 | 2Q25 | 1Q25 | 1Q25 | 4Q24 | 4Q24 | **2025** | **2025** | 2024 | 2024 | 2025 vs. 2024 |
| **<u>Allowance for credit losses to loans and leases and Allowance for credit losses to nonperforming loans and leases</u>** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $/bp |
| Allowance for loan and lease losses (GAAP) | **A** | **$** | **738** | $| 777 | $| 814 | $| 822 | $| 815 | **$** | **738** | $| 815 | (76) |
| Reserve for unfunded commitments (GAAP) |  | **101** | **101** | 93 | 93 | 87 | 87 | 83 | 83 | 79 | 79 | **101** | **101** | 79 | 79 | 22 |
| &nbsp;&nbsp;&nbsp;&nbsp;Allowance for credit losses (Non-GAAP) | **B** | **$** | **839** | $| 870 | $| 901 | $| 905 | $| 894 | **$** | **839** | $| 894 | (55) |
| Loans and leases (GAAP) | **C** | **$** | **64156** | $| 63058 | $| 63260 | $| 62215 | $| 62565 | **$** | **64156** | $| 62565 | 1590 |
| Nonaccrual loans and leases (GAAP) | **D** | **$** | **604** | $| 605 | $| 593 | $| 609 | $| 602 | **$** | **604** | $| 602 | 2 |
| Allowance for loans and lease losses to loans and leases (GAAP) | **A/C** | **1.15%** | **1.15 %%** | 1.23% | 1.23% | 1.29% | 1.29% | 1.32% | 1.32% | 1.30% | 1.30% | **1.15%** | **1.15 %%** | 1.30% | 1.30% | (15) |
| Allowance for credit losses to loans and leases (Non-GAAP) | **B/C** | **1.31%** | **1.31 %%** | 1.38% | 1.38 %% | 1.42% | 1.42 %% | 1.45% | 1.45 %% | 1.43% | 1.43 %% | **1.31%** | **1.31 %%** | 1.43% | 1.43 %% | (12) |
| Allowance for loans and lease losses to nonperforming loans and leases (GAAP) | **A/D** | **122%** | **122 %%** | 128% | 128% | 137% | 137% | 135% | 135% | 136% | 136% | **122%** | **122 %%** | 136% | 136% | (1400) |
| Allowance for credit losses to nonperforming loans and leases (Non-GAAP) | **B/D** | **139%** | **139 %%** | 144% | 144 %% | 152% | 152 %% | 148% | 148 %% | 149% | 149 %% | **139%** | **139 %%** | 149% | 149 %% | (1000) |

---

Numbers may not total due to rounding.

------

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | **CONSOLIDATED NON-GAAP TO GAAP RECONCILIATION** | | | | |
| Quarterly, Unaudited | Quarterly, Unaudited | Quarterly, Unaudited | Quarterly, Unaudited |  |  |  |  |
| *($s in millions)* | *($s in millions)* | *($s in millions)* | *($s in millions)* |  |  |  |  |
|  | **4Q25** | 3Q25 | 2Q25 | 1Q25 | 4Q24 | **2025** | 2024 |
| **<u>Adjusted Pre-provision Net Revenue (PPNR)</u>** |  |  |  |  |  |  |  |
| Pre-tax income (GAAP) | $**343** | $344 | $309 | $285 | $210 | $**1281** | $1005 |
| Plus notable items (pretax) (GAAP) (a) | **3** | 8 | (4) | 6 | 94 | **13** | 129 |
| Adjusted Pre-tax income (non-GAAP) | $**347** | $352 | $304 | $290 | $304 | $**1294** | $1134 |
| Plus provision for credit losses expense (GAAP) | **—** | (5) | 30 | 40 | 10 | **65** | 150 |
| Adjusted Pre-provision net revenue (PPNR) (non-GAAP) | $**347** | $347 | $334 | $330 | $314 | $**1359** | $1284 |
| Taxable-equivalent adjustment | **3** | 3 | 4 | 3 | 4 | **14** | 16 |
| Pre-provision net revenue-Taxable-equivalent (Non-GAAP) | $**350** | $351 | $338 | $334 | $318 | $**1372** | $1299 |

---

(a) &nbsp;&nbsp;&nbsp;&nbsp;Adjusted for those notable items relevant to the amount being adjusted, as detailed on page 10.

Numbers may not total due to rounding.

------

**GLOSSARY OF TERMS**

**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.

**Key Ratios**

**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 excluding securities gains/(losses) to total revenue - taxable equivalent excluding securities gains/(losses).

**Efficiency Ratio:** Ratio is noninterest expense to total revenue - taxable equivalent excluding securities gains/(losses).

**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.

**Operating Segments**

**Commercial, Consumer, and Wealth segment**: Offers financial products and services, including traditional lending and deposit taking, to commercial and consumer clients primarily in the southern U.S. and other selected markets. Commercial, Consumer & Wealth also consists of lines of business that deliver product offerings and services with niche industry knowledge including asset-based lending, commercial real estate, equipment finance/leasing, energy, international banking, healthcare, and transportation and logistics. Additionally, Commercial, Consumer & Wealth provides investment, wealth management, financial planning, trust and asset management services for consumer clients as well as delivering treasury management solutions, loan syndications, and corporate banking services.

**Wholesale segment:** Consists of lines of business that deliver product offerings and services with differentiated industry knowledge. Wholesale's lines of business include mortgage warehouse lending, franchise finance, correspondent banking, and mortgage. Additionally, Wholesale 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, marketing, properties, technology, credit risk and bank operations are allocated to the activities of Commercial, Consumer & Wealth, Wholesale and Corporate. Additionally, the Corporate segment includes centralized management of capital and funding to support the business activities of the company including management of balance sheet funding, liquidity, and capital management and allocation. The Corporate segment also 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.

## Exhibit 99.2

![](a4q25earningsslides001.jpg)

Fourth Quarter 2025 Earnings January 15, 2026

------

![](a4q25earningsslides002.jpg)

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. 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 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, provides a meaningful basis for comparability to other financial institutions subject to the same regulations as FHN, as demonstrated by their use by banking regulators in reviewing capital adequacy of financial institutions. 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, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect 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 often use words such as "believe," "expect," "anticipate," "intend," "estimate," "should," "is likely," "will," "going forward," and other similar 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. While there is no assurance that any list of uncertainties and contingencies is complete, examples of factors which could cause actual results to differ from those contemplated by forward-looking statements or historical performance 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 furnished as an exhibit; in the forepart, and in Items 1, 1A, and 7, of FHN's most recent Annual Report on Form 10-K; and in the forepart, and in Item 1A of Part II, of FHN's Quarterly Report(s) on Form 10-Q filed after that Annual Report. Any forward-looking statements made by or on behalf of FHN speak only as of the date they are made, and 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. Actual results could differ and expectations could change, possibly materially, because of one or more factors, including those factors listed in this document or the documents mentioned above, and other factors not listed. Throughout this document numbers may not total due to rounding, references to EPS are fully diluted, and capital ratios for the most recent quarter are estimates. 2

------

![](a4q25earningsslides003.jpg)

4Q25 and 2025 reported financial summary PPNR, TBVPS, and ROTCE are non-GAAP and are reconciled to GAAP measures in the Appendix. $ in millions except per share data Reported Results 4Q25 Change vs. Reported Results 2025 change vs. 2024 4Q25 3Q25 2Q25 1Q25 4Q24 3Q25 4Q24 2025 2024 Net interest income $676 $674 $641 $631 $630 $2 —% $46 7% $2,622 $2,511 $112 4% Fee income 212 215 189 181 99 (3) (1%) 113 115% 797 679 118 17% Total revenue 888 889 830 812 729 (1) —% 159 22% 3,420 3,190 229 7% Expense 545 551 491 488 508 (6) (1%) 36 7% 2,074 2,035 39 2% Pre-provision net revenue (PPNR) 343 339 339 325 220 5 1% 123 56% 1,346 1,155 190 16% Provision for credit losses — (5) 30 40 10 5 100% (10) (100%) 65 150 (85) (57%) Pre-tax income 343 344 309 285 210 — —% 133 63% 1,281 1,005 275 27% Income tax expense 78 78 64 63 41 — —% 37 91% 282 211 71 34% Net income 266 266 244 222 170 — —% 96 57% 998 794 204 26% Non-controlling interest 4 4 4 4 4 — (5%) — (11%) 16 19 (3) (15%) Preferred dividends 5 8 8 5 8 (3) (34%) (3) (34%) 26 36 (10) (29%) Net income available to common shareholders (NIAC) $257 $254 $233 $213 $158 $3 1% $99 63% $956 $738 $218 29% Diluted EPS $0.52 $0.50 $0.45 $0.41 $0.29 $0.02 4% $0.23 79% $1.87 $1.36 $0.51 38% Diluted shares 496 510 514 523 534 (14) (3%) (37) (7%) 511 544 (33) (6%) ROCE 12.0% 11.7% 11.1% 10.3% 7.4% 25bps 461bps 11.3% 8.8% 250bps ROTCE 14.8% 14.5% 13.8% 12.8% 9.2% 33bps 565bps 14.0% 11.0% 302bps ROA 1.3% 1.3% 1.2% 1.1% 0.8% (2bps) 45bps 1.2% 1.0% 25bps Net interest margin 3.51% 3.55% 3.40% 3.42% 3.33% (4bps) 18bps 3.47% 3.35% 12bps Fee income / total revenue 23.9% 24.2% 22.7% 22.3% 23.2% (27bps) 69bps 23.3% 23.4% (14bps) Efficiency ratio 61.3% 61.9% 59.2% 60.1% 62.0% (59bps) (65bps) 60.7% 62.1% (140bps) FTEs (full-time equivalent associates) 7,373 7,341 7,255 7,190 7,158 32 —% 215 3% 7,290 7,242 48 1% CET1 ratio 10.6% 11.0% 11.0% 10.9% 11.2% (32bps) (56bps) 10.6% 11.2% (56bps) Effective tax rate 22.6% 22.7% 20.8% 22.0% 19.3% (5bps) 332bps 22.1% 21.0% 103bps Tangible book value per share (TBVPS) $14.20 $13.94 $13.57 $13.17 $12.85 $0.26 2% $1.35 11% $14.20 $12.85 $1.35 11% Period end loans $64.2B $63.1B $63.3B $62.2B $62.6B $1.1 2% $1.6 3% $64.2B $62.6B $1.6 3% Period end deposits $67.5B $65.5B $65.6B $64.2B $65.6B $2.0 3% $1.9 3% $67.5B $65.6B $1.9 3% Period end loan to deposit ratio 95% 96% 96% 97% 95% (115bps) (32bps) 95% 95% (32bps) 3

------

![](a4q25earningsslides004.jpg)

2025 full year review . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5 4Q25 adjusted financial results . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6 4Q25 notable items . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7 NII and NIM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8 Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9 Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 Adjusted fee income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11 Adjusted expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12 Asset quality . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13 Capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14 2026 outlook . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15 Strategic focus . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16 Appendix . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17 **Table of Contents** 4

------

![](a4q25earningsslides005.jpg)

Execution in 2025 delivered outstanding returns for the full year and fourth quarter 2025 financial highlights n i n Earnings: 2025 Change vs. 2024 Adjusted EPS $1.89 +22% Adjusted PPNR $1.37 billion +6% NIM 3.47% +12bps Capital: CET1 ratio 10.64% (56bps) TBVPS $14.20 +11% Buybacks $894 million Credit: NCO% 19bps +1bp ACL% 1.31% (12bps) NPL% 0.94% (2bps) Progressing towards sustained 15%+ ROTCE Adjusted ROTCE 4Q25 15.0% 2H25 15.0% FY25 14.2% • Adjusted pre-tax income of $1.3 billion, up 14% from 2024 • Year-over-year adjusted net income available to common shareholder growth of 15% to $968 million • Total adjusted revenue growth of 4% on 4% NII increase and 3% fee income growth — resulting in positive operating leverage for the year • Year-over-year NIM expansion of 12 basis points as deposit repricing offset lower loan yields • Period end loan and deposit growth of 3% compared to year-end 2024 • Deployed more than $1.2 billion of excess capital, buying back $894 million in stock across 42 million shares at a weighted average price of $21.16 per share1 and declaring $307 million in dividends — ending the year with 10.64% CET1 5PPNR, ROTCE, TBVPS, ACL to loans ratio, fully taxable equivalents, and adjusted financial measures are non-GAAP and are reconciled to GAAP measures in the Appendix. Net interest income and margin are adjusted to a fully taxable equivalent ("FTE") basis assuming a statutory federal income tax of 21 percent and, where applicable, state income taxes. 1Weighted average share price of $21.16 includes related commission expenses.

------

![](a4q25earningsslides006.jpg)

Sustained strong performance in adjusted 4Q25 results PPNR, ROTCE, TBVPS, ACL to loans ratio, fully taxable equivalents, and adjusted financial measures, including measures excluding deferred compensation, are non-GAAP and are reconciled to GAAP measures in the Appendix. Net interest income and margin are adjusted to a fully taxable equivalent ("FTE") basis assuming a statutory federal income tax of 21 percent and, where applicable, state income taxes. $ in millions, except per share data Adjusted Results 4Q25 Change vs. 4Q25 3Q25 4Q24 3Q25 4Q24 Net interest income (FTE) $679 $678 $634 $2 —% $46 7% Fee income $212 $215 $190 ($3) (1%) $22 12% Total revenue (FTE) $892 $893 $824 ($1) —% $68 8% Expense $541 $542 $506 ($1) —% $35 7% Pre-provision net revenue $350 $351 $318 $— —% $32 10% Provision for credit losses $— ($5) $10 $5 100% ($10) (100%) Net charge-offs $30 $26 $13 $4 15% $17 NM Reserve build / (release) ($30) ($31) ($3) $1 3% ($27) NM NIAC $259 $263 $228 ($4) (1%) $31 14% EPS $0.52 $0.51 $0.43 $0.01 2% $0.09 21% Diluted shares 496 510 534 (14) (3%) (37) (7%) ROTCE 15.0% 15.0% 13.3% (4bps) 169bps ROA 1.3% 1.3% 1.2% (4bps) 11bps Net interest margin (NIM) 3.51% 3.55% 3.33% (4bps) 18bps Fee income / total revenue 23.8% 24.1% 23.1% (27bps) 70bps Efficiency ratio 60.7% 60.8% 61.4% (3bps) (70bps) CET1 Ratio 10.6% 11.0% 11.2% (32bps) (56bps) TBVPS $14.20 $13.94 $12.85 $0.26 2% $1.35 11% Effective tax rate 22.7% 22.7% 21.0% (5bps) 169bps • Adjusted ROTCE of 15.0%, in line with 3Q25 and up 169bps from 4Q24 • Adjusted PPNR of $350 million, consistent quarter-over-quarter and up 10% year-over-year • NII up $2 million from prior quarter, driven by loan growth, including loans to mortgage companies, and deposit repricing performance • NIM compression of 4bps as prior quarter benefited from accretion • Adjusted fee income excluding deferred compensation increased $3 million as fixed income was consistent with 3Q25 and service charges increased • Adjusted expense excluding deferred compensation increased $4 million • Zero provision for credit losses compared to a $5 million credit in 3Q25 • Net charge-offs increased to $30 million, or 0.19% of total loans, up slightly from 3Q25 • CET1 ratio decreased to 10.64% following $335 million of share repurchases in the quarter 6 Quarterly Highlights NIM 3.51% PE Loan Growth +2% Adjusted EPS $0.52

------

![](a4q25earningsslides007.jpg)

4Q25 notable items Notable Items ($ in millions, except per share data) 4Q25 FDIC special assessment (other noninterest expense) $7 Visa Derivative Valuation Expense (other noninterest expense) ($10) Pre-tax impact of notable items ($3) Tax impact on pre-tax notable items $1 NIAC impact of notable items ($2) EPS impact of notable items $— Pre-Tax Notable Items • Expense credit of $7 million associated with an FDIC special assessment • $10 million tied to Visa derivative valuation expenses 7

------

![](a4q25earningsslides008.jpg)

NII improvement driven by deposit pricing and LMC growth • Net interest income increased $1.6 million and net interest margin compressed 4bps versus 3Q25 ◦ Interest income and net interest margin both benefited from lower deposit pricing as average interest-bearing costs declined by 25 basis points ◦ Total loan yields declined by 23 basis points following two Fed rate cuts during the quarter ◦ Strong growth in loans to mortgage companies contributed ~$4 million to NII in the quarter • As of period end 4Q25, 57%1 of loans are indexed to short-term rates • Fixed rate cash flows over the next year include ~$4 billion of fixed rate loans with a roll-off yield of ~4.7% and $1 billion of securities with a roll-off yield of ~2.8% $634 $634 $645 $678 $679 3.33% 3.42% 3.40% 3.55% 3.51% 4Q24 1Q25 2Q25 3Q25 4Q25 Net interest income ($) and NIM (%) Net interest income and margin are adjusted to a fully taxable equivalent ("FTE") basis assuming a statutory federal income tax of 21 percent and, where applicable, state income taxes. 1Does not include the impact of interest rate hedges. For more detail on the hedges, see slide 18 in the Appendix. $ in millions NII Margin 3Q25 $678 3.55% 3Q MSLP Accretion Impact ($12) (0.06%) Loan Portfolio ex. MSLP ($22) (0.15%) Deposit Rate Paid $32 0.17% Other $4 —% 4Q25 $679 3.51% 8

------

![](a4q25earningsslides009.jpg)

Deposit growth with continued strong retention • 4Q25 period end deposits of $67.5 billion ◦ Increase of $2.0 billion versus 3Q25 driven by indexed deposit growth of $2.2 billion reflecting balance growth and client migration into floating rate deposit products ◦ Retained ~97% of ~$30 billion of total balances associated with repriced deposits in the quarter, while reducing costs by 54bps on these balances • 4Q25 average deposits of $66.5 billion ◦ Brokered CDs averaged $472 million higher in 4Q25 as LMC balances grew during the quarter ◦ Average DDA balances increased $210 million from the prior quarter • 4Q25 interest-bearing rate paid of 2.53%, down 25bps ◦ Maintained strong repricing performance following two in- quarter Fed Funds Rate cuts with ~64% cumulative beta since cuts began in 3Q24 ◦ Quarter end interest-bearing deposit spot rate was ~2.34% Period end deposits $65.6B $64.2B $65.6B $65.5B $67.5B $16.0 $15.8 $15.9 $16.0 $15.8 $16.0 $16.2 $14.7 $13.6 $14.2 $21.5 $20.9 $22.1 $22.7 $20.8 $10.7 $10.5 $10.5 $11.4 $14.5 $1.4 $0.8 $2.4 $1.8 $2.2 Noninterest bearing deposits Base rate deposits Promotional deposits & CDs Indexed deposits Brokered CDs 4Q24 1Q25 2Q25 3Q25 4Q25 9

------

![](a4q25earningsslides010.jpg)

Loan portfolio growth reflects continued C&I strength Period end loans • 4Q25 period end loans of $64.2 billion, up 2% versus 3Q25 ◦ Loans to mortgage companies (LMC) increased $776 million from market share growth and slightly higher refinance volume ◦ C&I excluding LMC grew $727 million ◦ CRE balances declined $111 million as pace of paydowns slowed • Average loan balances increased $645 million from 3Q25 • Period end total loan portfolio line utilization of 43%1 • Loan yield compression of 23bps to 5.83%, driven by repricing of indexed loans through rate cuts, partially offset by growth in high yielding LMC balances • Asset sensitive profile reflected in loan composition of 57% variable rate, 12% ARM, and 31% fixed rate3 1Utilization rates exclude loans to mortgage companies. 2Credit card & other was $0.7B in 4Q24, and $0.6B in 1Q25, 2Q25, 3Q25, and 4Q25. 3Does not include the impact of interest rate hedges. For more detail on the hedges, see slide 18 in the Appendix. $62.6B $62.2B $63.3B $63.1B $64.2B $30.0B $30.0B $30.3B $30.5B $31.2B $14.4B $14.1B $13.9B $13.7B $13.6B $14.0B $14.1B $14.4B $14.4B $14.1B $3.5B $3.4B $4.1B $3.9B $4.7B C&I ex LMC Commercial real estate (CRE) Consumer real estate LMC Credit card & other² 4Q24 1Q25 2Q25 3Q25 4Q25 10

------

![](a4q25earningsslides011.jpg)

Fee income held trends from prior quarter • 4Q25 adjusted fee income excluding deferred compensation increased $3 million from 3Q25 ◦ Fixed income flat to 3Q25 as average daily revenue decreased slightly to $765k, offset by higher revenue from products not included in ADR ◦ Mortgage banking decreased by $5 million, reflecting the $4.7 million pre-tax gain from a sale of mortgage servicing rights (MSRs) last quarter ◦ Service charges and fees increased by $7 million, mostly driven by income related to our equipment finance lease business from elevated activity during the quarter of approximately $4.4 million; additional improvement is driven primarily by cash management fee performance and seasonal trends ◦ Brokerage, trust, and insurance improved by $2 million driven by increased sales activity and overall market performance Adjusted financial measures, including measures excluding deferred compensation, are non-GAAP and are reconciled to GAAP measures in the Appendix. 1Fixed Income ADR is based upon Fixed Income trading revenues and excludes other product revenues (e.g. investment advisory, derivatives, loan trading and other service related revenues). $ in millions Adjusted Results 4Q25 Change vs. 4Q25 3Q25 2Q25 1Q25 4Q24 3Q25 4Q24 Fixed income $57 $57 $42 $49 $49 $0 —% $8 16% Mortgage banking $10 $15 $10 $8 $8 ($5) (34%) $3 34% Service charges and fees $64 $57 $55 $52 $53 $7 11% $11 22% Brokerage, trust, and insurance $41 $39 $39 $38 $41 $2 5% $1 1% Card and digital banking fees $18 $19 $19 $18 $19 $0 —% ($1) (3%) Deferred compensation income $3 $8 $8 $(3) $1 ($6) (67%) $1 107% Securities gains/(losses) $0 $0 $0 $0 $0 $0 (67%) $0 NM Other noninterest income $18 $19 $16 $18 $20 $0 (2%) ($2) (8%) Total fee income $212 $215 $189 $181 $190 ($3) (1%) $22 12% Fee income ex deferred comp $209 $207 $181 $184 $189 $3 1% $20 11% Fixed income ADR1 $765k $771k $550k $586k $659k ($6k) (1%) $106k 16% 11

------

![](a4q25earningsslides012.jpg)

• 4Q25 adjusted expense excluding deferred compensation increased $4 million versus 3Q25 ◦ Personnel expense excluding deferred compensation increased $12 million ▪ Salaries and benefits increased $4 million, mostly due to seasonal increases in medical costs ▪ Incentives and commissions increased $8 million, primarily driven by bonus accruals related to revenue performance ◦ Occupancy and equipment increased by $3 million, driven by incremental software costs ◦ Outside services increased by $16 million due to third-party project costs for technology, risk and product initiatives as well as for advertising campaigns ◦ Other noninterest expense decreased by $27 million, primarily due to the $20 million charitable contribution last quarter, as well as reduced customer promotional costs Expenses reflect strong revenue growth in 2025 $ in millions Adjusted Results 4Q25 Change vs. 4Q25 3Q25 2Q25 1Q25 4Q24 3Q25 4Q24 Salaries and benefits $213 $209 $206 $201 $199 $4 2% $14 7% Incentives and commissions $87 $79 $73 $81 $73 $8 10% $14 19% Deferred compensation expense $3 $8 $7 $(3) $1 ($5) (62%) $2 113% Total personnel expense $303 $296 $286 $279 $274 $7 2% $29 11% Occupancy and equipment1 $83 $80 $79 $78 $76 $3 3% $6 8% Outside services $95 $79 $71 $63 $71 $16 20% $24 34% Amortization of intangible assets $9 $9 $10 $10 $11 $— —% ($2) (17%) Other noninterest expense $52 $79 $50 $52 $74 ($27) (34%) ($23) (30%) Adjusted total noninterest expense $541 $542 $495 $482 $506 ($1) —% $35 7% Expense ex deferred comp $538 $534 $489 $485 $505 $4 1% $33 7% Full-time equivalent associates 7,373 7,341 7,255 7,190 7,158 32 —% 215 3% Adjusted financial measures, including measures excluding deferred compensation, are non-GAAP and are reconciled to GAAP measures in the Appendix. 1Occupancy and equipment expense includes computer software expense. 12

------

![](a4q25earningsslides013.jpg)

Strong credit performance with balance sheet growth Non-performing loans (NPLs)Allowance for credit losses (ACL) Net charge-offs FHN NCO%1 Average NCO% of BKX Index2 $13 $29 $34 $26 $30 0.08% 0.19% 0.22% 0.17% 0.19% 0.62% 0.57% 0.53% 0.58% 4Q24 1Q25 2Q25 3Q25 4Q25 FHN NCOs ACL to loans ratio is non-GAAP and is reconciled to the GAAP measure in the Appendix. 1Net charge-off ratio is annualized and as % of average loans. 2Excludes trust and investment banks. $894 $905 $901 $870 $839 1.43% 1.45% 1.42% 1.38% 1.31% ACL ACL/Loans 4Q24 1Q25 2Q25 3Q25 4Q25 $602 $609 $593 $605 $604 0.96% 0.98% 0.94% 0.96% 0.94% NPLs $ NPLs % 4Q24 1Q25 2Q25 3Q25 4Q25 • 4Q25 net charge-offs of $30 million ◦ NCO ratio of 0.19%, up 2bps from 3Q25 ◦ Results include $16 million of recoveries • Zero provision for credit losses in 4Q25 ◦ 4Q25 ACL to loans ratio decreased to 1.31% driven by an 11% reduction in criticized and classified loans • NPL ratio of 94bps, down 2bps from 3Q25 13

------

![](a4q25earningsslides014.jpg)

10.96% 0.36% (0.10)% (0.46)% (0.13)% 0.01% 10.64% 3Q25 Actual Adjusted NIAC Common Dividend Share Buybacks Change in Loan Balances & Unfunded Commitments Notable Items & Other¹ 4Q25 Estimate • CET1 ratio decreased to 10.64% ◦ Share buybacks opportunistically increased to $335 million at $21.32 per share3, supported by strong NIAC growth ◦ $1 billion of authorization remaining under repurchase program approved in the quarter • TBVPS of $14.20 increased $0.26 versus 3Q25, primarily driven by NIAC performance resulting from strong revenue performance in the quarter Capital in line with near term targets through growth and buybacks Capital Ratios Common Equity Tier 1 (CET1) Tangible Book Value per Share (TBVPS) 14.2% 14.1% 14.0% 13.8% 13.4% CET1 ratio Tier 1 capital ratio Total capital ratio 4Q24 1Q25 2Q25 3Q25 4Q25 $13.94 $0.52 $(0.15) $0.10 $(0.22) $0.01 $14.20 3Q25 Actual Adjusted NIAC Impact Common Dividends Marks on AFS & Hedges Share Buybacks Notable Items & Other² 4Q25 Actual TBVPS and adjusted financial measures are non-GAAP and are reconciled to GAAP measures in the Appendix. 1Other category includes other capital changes such as DTA, intangibles, and options exercised and other risk weighted asset ("RWA") changes. 2Other includes change in intangibles and equity compensation. 3Weighted average share price of $21.32 includes related commission expenses. 11.2% 10.9% 11.0% 11.0% 10.6% 11.9%12.0%11.9%12.2% 11.5% 14

------

![](a4q25earningsslides015.jpg)

2026 outlook Expectation ranges built on base case assumptions in line with forward interest rate curve as of October 31, 2025 (25bp cuts in April 2026 and July 2026) with various scenarios used to develop the range. Adjusted financial measures, including measures excluding deferred compensation and fully taxable equivalents, are non-GAAP and are reconciled to GAAP measures in the Appendix. Net interest income and margin are adjusted to a fully taxable equivalent ("FTE") basis assuming a statutory federal income tax of 21 percent and, where applicable, state income taxes. Variability in deferred compensation may impact growth rates in noninterest income and noninterest expense but should have an offsetting and immaterial impact on pretax income. 15 Core Objectives Pre-provision net revenue growth1 Mid-single digit balance sheet growth Positive operating leverage Key Metrics 2025 Baseline 2026 Expectations Comments Adjusted Revenue ex. deferred comp. $3.42 billion 3 - 7% Revenue range reflects outcomes from various rate environments Adjusted Expenses ex. deferred comp. $2.05 billion ~0% Flat guidance excludes bonuses/ commissions from incremental counter-cyclical revenue Net Charge-Offs 0.19% 0.15% – 0.25% Reflects continued strong credit performance Tax Rate 22.1% 21% – 23% Discrete items will slightly impact the quarterly rate CET1 Ratio 10.64% 10.5% - 10.75% Near term target remains 10.75% Level will vary with loan growth 2 3

------

![](a4q25earningsslides016.jpg)

Keys to achieving a sustained intermediate term 15%+ adjusted ROTCE Strategic capital management to opportunistically deploy excess capital and lower CET1 to 10% - 10.5% range Highly attractive geographic footprint in growth markets with opportunities to drive loan and deposit growth Diversified business model with balance between asset sensitivity and counter-cyclical businesses provides opportunity to deliver outperformance through a variety of economic cycles Disciplined execution of strategy and continuous focus on efficiency and profitability — includes $100 million+ in revenue-driven PPNR opportunities in our existing book of business Maintaining prudent credit culture that minimizes losses and maximizes long-term returns 16PPNR and ROTCE are non-GAAP measures.

------

![](a4q25earningsslides017.jpg)

Appendix

------

![](a4q25earningsslides018.jpg)

Actively managing liquidity and interest rate sensitivity Variable 57% Fixed 31% ARMs 12% $64.2B Floors 60% Swaps 40% $5.0B Loan repricing profile Balance sheet hedges Modest interest rate sensitivity1 +100bps +1.6% -100bps -2.3% • Modestly asset-sensitive profile driven by 57% variable rate loan mix • Within the ARM portfolio, only 7% of loans will be in their variable period within the next year • Floors with strike prices between 1.25% and 2.5% and maturities ranging from late 2027 to early 2029 • Receive fixed swaps with fixed rates between 2.6% and 3.0% and maturities in 2027 and 2029 1Estimate as of 12/31/25. change in the next 12 months' NII for an instantaneous, parallel shock on a static balance sheet Insured 58% Neither 34%8% $67.5B 66% of deposits insured or collateralized Collateralized • Commercial deposits of $39 billion or 58% and consumer deposits of $28 billion or 42% • Attractive lower-cost deposit base with 23% comprised of non-interest bearing products • Contingency funding plan equates to ~138% of uninsured or uncollateralized deposits 18

------

![](a4q25earningsslides019.jpg)

Track record of strong results supported by stable, diversified business mix • Our diversified business model with a highly attractive geographic footprint provides opportunity to deliver strong performance through a variety of economic cycles • The counter-cyclical businesses (fixed income, loans to mortgage companies, and mortgage) provide a counterbalance to the asset sensitive balance sheet during periods of declining interest rates Adjusted pre-provision net revenue (PPNR) is a non-GAAP measure and is reconciled to pre-tax income (GAAP) in the Appendix. Numbers may not total due to rounding. 12019 and 1H20 are standalone FHN, as the IBKC merger-of-equals did not occur until July 1, 2020. 2Counter-cyclical PPNR includes direct and allocated fees and expenses, as well as net interest income net of funds transfer pricing. $754 $1,084 $1,222 $1,374 $1,370 $1,299 $1,372 All Other Adjusted PPNR Counter-Cyclicals² Avg Fed Funds Effective Rate 2019¹ (pre-IBKC) 2020¹ (IBKC in 2H20) 2021 2022 2023 2024 2025 $— $200 $400 $600 $800 $1,000 $1,200 $1,400 0% 1% 2% 3% 4% 5% 6% 7% 8% $158 / 21% $406 / 37% $347 / 28% $81 / 6% $26 / 2% $108 / 8% $596 / 79% $678 / 63% $875 / 72% $1,266 / 92% $1,344 / 98% $1,218 / 94% Adjusted PPNR in millions Average Fed Funds Effective $118 / 9% 1,254 / 91% 19

------

![](a4q25earningsslides020.jpg)

FHN Financial's strong full-cycle returns are counter-cyclical to bank franchise 20 07 20 08 20 09 20 10 20 11 20 12 20 13 20 14 20 15 20 16 20 17 20 18 20 19 20 20 20 21 20 22 20 23 20 24 20 25 —% 2.00% 4.00% 6.00% $0.0 $0.5 $1.0 $1.5 $2.0 Lower Revenue Market Factor Higher Revenue 2024 Environment 2025 Environment Up Rate Direction Down Decline in short-term rates Decline in short-term rates Extreme (low/high) Market Volatility Moderate MOVE index elevated Improved volatility environment in 2H25 Flat/Inverted Yield Curve Shape Steep Slightly inverted Improved, flat vs historical Tight Corporate & Mortgage Spreads Wide Wide Tight Lower Depository Liquidity Greater Constrained, but improving Neutral impact • FHN Financial provides fixed income sales & trading, investment advisory, interest rate derivatives and other services to financial institutions, municipalities and other institutional investors across the United States and internationally • In addition to trading revenues, FHN Financial generates ~$40 million annually of fee income from other products, including investment advisory, derivatives, loan trading and other service related revenue • ~4,000 active institutional clients • Clients include approximately one third of all US banks and 50% of banks with portfolios over $100 million in size FOMC easing during GFC FOMC ZIRP Policy Normalizing FOMC Policy FOMC easing during pandemic FOMC tightening to fight inflation Fed Funds Average ADR in millions $1.6 $1.2 $0.7 $1.3 $0.5 Early stage of FOMC easing $0.7 20

------

![](a4q25earningsslides021.jpg)

Multi-family 56% Office 4% All other CRE 40% Total loan portfolio Industry & product diversification: total loan portfolio RE installment loans 81% HELOC 15% Credit card & other 4% Total loans $64.2B Consumer $14.7B C&I $35.9B Consumer by product CRE $13.6B • C&I ◦ No more than 13% C&I exposure to any industry ◦ Period end C&I portfolio line utilization of 44%1 • CRE ◦ No significant upcoming repricing events, as ~71% of loans are floating and ~$3B on average maturing annually throughout 2026 and 2027 ◦ Granular portfolio with less than 0.5% of loan relationships by count with commitments above $50 million ◦ Medical office comprises 52% of outstanding office balances • Consumer ◦ Consumer portfolio focused on real estate, with negligible exposure to auto or consumer credit card Numbers may not total to 100% due to rounding. 1Utilization rates exclude loans to mortgage companies. C&I by industry 21 Land 2% Construction 9% Other CRE 3% Hospitality 8% Industrial 14% Retail 16% Office 20% Multi-Family 28% CRE by property type $. C&I 56% CRE 21% Consumer 23% Other 14 Industries 24% Mortgage Warehouse 13% Finance & Insurance 12% Real Estate & Leasing 11% Health Care & Social Assistance 7% Wholesale Trade 7% Accommodation & Food Service 7% Manufacturing 6% Retail Trade 5% Transportation & Warehousing 5% Energy 3%

------

![](a4q25earningsslides022.jpg)

Geographic diversification: commercial loan portfolio 29% $35.9B 11% FL 30% TX 20% GA 10% NC 8% TN 7% LA 4% Other SE1 8% 12% 15% 14% SC 2% Total C&I Multi- family Traditional office Other CRE Total CRE $4.5B $1.3B $7.8B $13.6B C&I CRE C&I exposure to markets outside the southeast primarily driven by specialty businesses with no state accounting for more than 7% $49.5B commercial loan portfolio with 75% in attractive southeastern footprint All loan balances are period end unless otherwise noted. Numbers may not total 100% due to rounding. 1Other southeastern (SE) includes AR, AL, MS, and VA. Map excludes $12.3B of loans outside of the southeastern footprint driven by specialty business lines Southeastern (SE) footprint All other 22 NC 19% FL 15% TN 15% GA 14% TX 9% LA 7% SC 4% Other SE1 5% FL 26% NC 14% LA 10% TN 8% TX 9% GA 6% SC 5% Other SE1 7% FL 26% TX 13% NC 12% TN 8% GA 8% LA 8% SC 4% Other SE1 7% TN 20% FL 12% TX 10% NC 6% LA 6% GA 5% SC 2% Other SE1 10%

------

![](a4q25earningsslides023.jpg)

4Q25 investment portfolio composition2 Steady principal cash flows3 Investment portfolio $0.3B $0.3B $0.4B $0.3B 1Q26 2Q26 3Q26 4Q26 Agency MBS 39% Agency CMBS 28% Agency CMO 15% U.S. Agencies & Treasury 14% States & Municipalities 4% $9.3B $9.2B $9.3B $9.3B $9.3B 2.69% 3.02% 3.06% 3.09% 3.06% Average AFS Securities Average HTM Securities Average Yield 4Q24 1Q25 2Q25 3Q25 4Q25 • 4Q25 investment portfolio represents ~11% of total assets ◦ Moderate total portfolio effective duration of 3.9 years ◦ Low reliance on the HTM designation at ~13% of total portfolio ◦ 96% U.S. government or agency-backed by GSEs • 4Q25 total unrealized losses on the AFS and HTM portfolios of $0.8B, slightly improved from 3Q25 levels 1Unpledged securities and securities pledged in excess of collateral requirements divided by total securities. 2Calculated based on period end market values. 3Estimated as of 12/31/2025; includes maturities and projected calls. 4Q24 1Q25 2Q25 3Q25 4Q25 % of total assets 11% 11% 11% 11% 11% Pre-tax unrealized losses ($1.2B) ($1.0B) ($1.0B) ($0.9B) ($0.8B) Effective duration (years) 4.8 4.5 4.4 4.2 3.9 Excess collateral ratio1 29% 36% 30% 34% 26% 23 Investment portfolio prudently managed to support liquidity and IRR

------

![](a4q25earningsslides024.jpg)

Notable items Numbers may not total due to rounding. \* 4Q24 includes $3 million of restructuring expenses; 4Q25 and 3Q25 each include $10 million of Visa derivative valuation expenses and 1Q25 includes $5 million. 2025 includes $25 million in Visa derivative valuation expenses. 2024 includes $14 million of restructuring expenses and $15 million in Visa derivative valuation expenses. \*\* 3Q25 and 2025 includes $3 million deemed dividends on the redemption of $80 million par value of Series B Preferred Stock; 2024 includes $7 million deemed dividends on the redemption of $100 million par value of Series D Preferred Stock. $ in millions, except EPS 4Q25 3Q25 2Q25 1Q25 4Q24 2025 2024 Summary of Notable Items: Loss on AFS portfolio restructuring $— $— $— $— $(91) $— $(91) Deferred compensation adjustment $— $— $4 $— $— $4 $— FDIC special assessment (other noninterest expense) $7 $2 $1 $(1) $1 $9 $(9) Other notable expenses \* $(10) $(10) $— $(5) $(3) $(25) $(29) Total notable items (pre-tax) $(3) $(8) $4 $(6) $(94) $(13) $(129) Tax-related notable items $— $— $— $— $— $— $— Preferred Stock Dividend \*\* $— $(3) $— $— $— $(3) $(7) 24

------

![](a4q25earningsslides025.jpg)

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 total due to rounding. $s in millions, except per share data Quarterly, Unaudited Annual, Unaudited 4Q25 3Q25 2Q25 1Q25 4Q24 2025 2024 Tangible Common Equity (non-GAAP) (A) Total equity (GAAP) $9,142 $9,244 $9,257 $9,044 $9,111 $9,142 $9,111 Less: Noncontrolling interest (a) 295 295 295 295 295 295 295 Less: Preferred stock (a) 349 349 426 426 426 349 426 (B) Total common equity $8,498 $8,600 $8,536 $8,322 $8,389 $8,498 $8,389 Less: Intangible assets (GAAP) (b) 1,615 1,624 1,633 1,643 1,653 1,615 1,653 (C) Tangible common equity (non-GAAP) $6,882 $6,976 $6,903 $6,680 $6,737 $6,882 $6,737 Tangible Assets (non-GAAP) (D) Total assets (GAAP) $83,876 $83,192 $82,084 $81,491 $82,152 $83,876 $82,152 Less: Intangible assets (GAAP) (b) 1,615 1,624 1,633 1,643 1,653 1,615 1,653 (E) Tangible assets (non-GAAP) $82,261 $81,568 $80,451 $79,849 $80,499 $82,261 $80,499 Period end Shares Outstanding (F) Period end shares outstanding 485 500 509 507 524 485 524 Ratios (A)/(D) Total equity to total assets (GAAP) 10.90% 11.11% 11.28% 11.10% 11.09% 10.90% 11.09% (C)/(E) Tangible common equity to tangible assets ("TCE/TA") (non-GAAP) 8.37% 8.55% 8.58% 8.37% 8.37% 8.37% 8.37% (B)/(F) Book value per common share (GAAP) $17.53 $17.19 $16.78 $16.40 $16.00 $17.53 $16.00 (C)/(F) Tangible book value per common share (non-GAAP) $14.20 $13.94 $13.57 $13.17 $12.85 $14.20 $12.85 25

------

![](a4q25earningsslides026.jpg)

$s in millions, except per share data Quarterly, Unaudited Annual, Unaudited 4Q25 3Q25 2Q25 1Q25 4Q24 2025 2024 Adjusted Diluted EPS Net income available to common shareholders ("NIAC") (GAAP) a $257 $254 $233 $213 $158 $956 $738 Plus Total notable items (after-tax) (Non-GAAP) (a) 2 9 (3) 4 71 12 105 Adjusted net income available to common shareholders (Non-GAAP) b $259 $263 $229 $217 $228 $968 $843 Diluted Shares (GAAP) c $496 $510 $514 $523 $534 $511 $544 Diluted EPS (GAAP) a/c $0.52 $0.50 $0.45 $0.41 $0.29 $1.87 $1.36 Adjusted diluted EPS (Non-GAAP) b/c $0.52 $0.51 $0.45 $0.42 $0.43 $1.89 $1.55 Adjusted Net Income ("NI") and Adjusted Return on Assets ("ROA") Net Income ("NI") (GAAP) $266 $266 $244 $222 $170 $998 $794 Plus Relevant notable items (after-tax) (Non-GAAP) (a) $2 $6 $(3) $4 $71 $10 $97 Adjusted NI (Non-GAAP) $268 $272 $241 $227 $240 $1,008 $891 NI (annualized) (GAAP) d $1,054 $1,055 $980 $901 $675 $998 $794 Adjusted NI (annualized) (Non-GAAP) e $1,064 $1,079 $967 $919 $956 $1,008 $891 Average assets (GAAP) f $83,081 $82,049 $81,958 $80,965 $81,950 $82,019 $81,822 ROA (GAAP) d/f 1.27% 1.29% 1.20% 1.11% 0.82% 1.22% 0.97% Adjusted ROA (Non-GAAP) e/f 1.28% 1.32% 1.18% 1.14% 1.17% 1.23% 1.09% Return on Average Common Equity ("ROCE")/ Return on Average Tangible Common Equity ("ROTCE")/ Adjusted ROTCE 2H25 NIAC (annualized) (GAAP) g $1,018 $1,007 $933 $864 $627 956 $738 $1,013 Adjusted NIAC (annualized) (Non-GAAP) h $1,028 $1,042 $919 $882 $907 $968 $843 $1,035 Average Common Equity (GAAP) i $8,491 $8,579 $8,376 $8,389 $8,494 $8,459 $8,391 $8,535 Intangible Assets (GAAP) (b) $1,619 $1,628 $1,638 $1,648 $1,658 $1,633 $1,674 $1,624 Average Tangible Common Equity (Non-GAAP) j $6,872 $6,950 $6,738 $6,742 $6,836 $6,826 $6,717 $6,911 Equity Adjustment (Non-GAAP) $— $— $— $— $— $4 $20 $— Adjusted Average Tangible Common Equity (Non-GAAP) k $6,872 $6,950 $6,738 $6,742 $6,836 $6,830 $6,737 $6,911 ROCE (GAAP) g/i 11.99% 11.74% 11.14% 10.30% 7.38% 11.30% 8.80% 11.86% ROTCE (Non-GAAP) g/j 14.82% 14.49% 13.85% 12.81% 9.17% 14.01% 10.99% 14.65% Adjusted ROTCE (Non-GAAP) h/k 14.96% 15.00% 13.65% 13.08% 13.27% 14.18% 12.51% 14.98% (a) Adjusted for notable items as detailed on page 24. (b) Includes goodwill and other intangible assets, net of amortization. Numbers may not total 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.

------

![](a4q25earningsslides027.jpg)

$s in millions Quarterly, Unaudited Annual, Unaudited 4Q25 3Q25 2Q25 1Q25 4Q24 2025 2024 Adjusted Noninterest Income as a % of Total Revenue Noninterest income (GAAP) l $212 $215 $189 $181 $99 $797 $679 Plus notable items (pretax) (GAAP) (a) $— $— $— $— $91 $— $91 Adjusted noninterest income (Non-GAAP) m $212 $215 $189 $181 $190 $797 $771 Revenue (GAAP) n $888 $889 $830 $812 $729 $3,420 $3,190 Taxable-equivalent adjustment $3 $3 $4 $3 $4 $14 $16 Revenue- Taxable-equivalent (Non-GAAP) $892 $893 $833 $816 $732 $3,434 $3,206 Plus notable items (pretax) (GAAP) (a) $— $— $— $— $91 $— $91 Adjusted revenue (Non-GAAP) o $892 $893 $833 $816 $824 $3,434 $3,297 Securities gains/(losses) (GAAP) p $— $— $— $— $(91) $1 $(89) Noninterest income as a % of total revenue (GAAP) (l-p)/ (n-p) 23.89% 24.16% 22.73% 22.29% 23.20% 23.30% 23.44% Adjusted noninterest income as a % of total revenue (Non-GAAP) m/o 23.80% 24.07% 22.63% 22.20% 23.10% 23.21% 23.33% Adjusted Efficiency Ratio Noninterest expense (GAAP) q $545 $551 $491 $488 $508 $2,074 $2,035 Plus notable items (pretax) (GAAP) (a) $(3) $(8) $4 $(6) $(2) $(13) $(37) Adjusted noninterest expense (Non-GAAP) r $541 $542 $495 $482 $506 $2,061 $1,998 Revenue (GAAP) s $888 $889 $830 $812 $729 $3,420 $3,190 Taxable-equivalent adjustment $3 $3 $4 $3 $4 $14 $16 Revenue- Taxable-equivalent (Non-GAAP) $892 $893 $833 $816 $732 $3,434 $3,206 Plus notable items (pretax) (GAAP) (a) — — — — 91 — 91 Adjusted revenue (Non-GAAP) t $892 $893 $833 $816 $824 $3,434 $3,297 Securities gains/(losses) (GAAP) u $— $— $— $— $(91) $1 $(89) Efficiency ratio (GAAP) q/(s-u) 61.33% 61.92% 59.20% 60.06% 61.98% 60.66% 62.06% Adjusted efficiency ratio (Non-GAAP) r/t 60.73% 60.76% 59.47% 59.09% 61.43% 60.04% 60.64% (a) Adjusted for notable items as detailed on page 24. Numbers may not total due to rounding. 27 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.

------

![](a4q25earningsslides028.jpg)

$s in millions Period end Average 4Q25 3Q25 4Q25 vs. 3Q25 4Q25 3Q25 4Q25 vs. 3Q25 Loans excluding LMC Total Loans (GAAP) $64,156 $63,058 $1,098 2% $63,432 $62,787 $645 1% LMC (GAAP) 4,703 3,926 776 20% 4,160 3,628 531 15% Total Loans excl. LMC (non-GAAP) 59,453 59,131 322 1% 59,273 59,159 114 —% Total Consumer (GAAP) 14,688 14,982 (294) (2)% 14,841 15,004 (162) (1)% Total Commercial excl. LMC (non-GAAP) 44,765 44,149 616 1% 44,432 44,156 276 1% Total CRE (GAAP) 13,563 13,674 (111) (1)% 13,587 13,772 (186) (1)% Total C&I excl. LMC (non-GAAP) $31,202 $30,475 $727 2% $30,845 $30,383 $462 2% $s in millions Quarterly, Unaudited 4Q25 3Q25 2Q25 1Q25 4Q24 Allowance for credit losses to loans and leases and Allowance for credit losses to nonperforming loans and leases Allowance for loan and lease losses (GAAP) A $738 $777 $814 $822 $815 Reserve for unfunded commitments (GAAP) 101 93 87 83 79 Allowance for credit losses (Non-GAAP) B $839 $870 $901 $905 $894 Loans and leases (GAAP) C $64,156 $63,058 $63,260 $62,215 $62,565 Nonaccrual loans and leases (GAAP) D $604 $605 $593 $609 $602 Allowance for loans and lease losses to loans and leases (GAAP) A/C 1.15% 1.23% 1.29% 1.32% 1.30% Allowance for credit losses to loans and leases (Non-GAAP) B/C 1.31% 1.38% 1.42% 1.45% 1.43% Allowance for loans and lease losses to nonperforming loans and leases (GAAP) A/D 122% 128% 137% 135% 136% Allowance for credit losses to nonperforming loans and leases (Non-GAAP) B/D 139% 144% 152% 148% 149% Numbers may not total due to rounding. 28 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.

------

![](a4q25earningsslides029.jpg)

(a) Adjusted for notable items as detailed on page 24. Numbers may not total due to rounding. $s in millions Quarterly, Unaudited Annual, Unaudited 4Q25 3Q25 2Q25 1Q25 4Q24 2025 2024 Adjusted noninterest income excluding deferred compensation income Noninterest income (GAAP) $212 $215 $189 $181 $99 $797 $679 Plus notable items (pretax) (GAAP) (a) — — — — 91 — 91 Adjusted noninterest income (non-GAAP) $212 $215 $189 $181 $190 $797 $771 Less adjusted deferred compensation income (GAAP) 3 8 8 (3) 1 16 19 Adjusted noninterest income excluding deferred compensation income (non-GAAP) $209 $207 $181 $184 $189 $781 $752 Adjusted revenue excluding deferred compensation income Revenue (GAAP) $888 $889 $830 $812 $729 $3,420 $3,190 Taxable-equivalent adjustment $3 $3 $4 $3 $4 $14 $16 Revenue- Taxable-equivalent (non-GAAP) $892 $893 $833 $816 $732 $3,434 $3,206 Plus notable items (pretax) (GAAP) (a) $— $— $— $— $91 $— $91 Adjusted revenue (non-GAAP) $892 $893 $833 $816 $824 $3,434 $3,297 Less adjusted deferred compensation income (GAAP) 3 8 8 (3) 1 16 19 Adjusted revenue excluding adjusted deferred compensation income (non-GAAP) $889 $884 $826 $818 $823 $3,417 $3,279 Adjusted noninterest expense excluding deferred compensation expense Noninterest expense (GAAP) $545 $551 $491 $488 $508 $2,074 $2,035 Plus notable items (pretax) (GAAP) (a) $(3) $(8) $4 $(6) $(2) $(13) $(37) Adjusted noninterest expense (non-GAAP) $541 $542 $495 $482 $506 $2,061 $1,998 Less adjusted deferred compensation expense (GAAP) 3 8 7 (3) 1 14 20 Adjusted noninterest expense excluding deferred compensation expense (non-GAAP) $538 $534 $489 $485 $505 $2,047 $1,978 Adjusted personnel expense excluding deferred compensation expense Personnel expense (GAAP) $303 $296 $282 $279 $276 $1,159 $1,137 Plus notable items (pretax) (GAAP) (a) $— $— $4 $— $(2) $4 $(9) Adjusted personnel expense (non-GAAP) $303 $296 $286 $279 $274 $1,163 $1,129 Less adjusted deferred compensation expense (GAAP) 3 8 7 (3) 1 14 20 Adjusted personnel expense excluding deferred compensation expense (non-GAAP) $300 $288 $279 $282 $272 $1,148 $1,109 29 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.

------

![](a4q25earningsslides030.jpg)

(a) Adjusted for notable items as detailed on page 24. Numbers may not total due to rounding. Notable items can be found in the appendices of earnings releases in previously furnished 8-K filings related to the periods shown. $s in millions Quarterly, Unaudited Annual, Unaudited 4Q25 3Q25 2Q25 1Q25 4Q24 2025 2024 Adjusted Pre-provision Net Revenue (PPNR) Pre-tax income (GAAP) $343 $344 $309 $285 $210 $1,281 $1,005 Plus notable items (pretax) (GAAP) (a) 3 8 (4) 6 94 13 129 Adjusted Pre-tax income (non-GAAP) $347 $352 $304 $290 $304 $1,294 $1,134 Plus provision for credit losses expense (GAAP) — (5) 30 40 10 65 150 Adjusted Pre-provision net revenue (PPNR) (non-GAAP) $347 $347 $334 $330 $314 $1,359 $1,284 Taxable-equivalent adjustment 3 3 4 3 4 14 16 Pre-provision net revenue-Taxable-equivalent (non-GAAP) $350 $351 $338 $334 $318 $1,372 $1,299 $s in millions 2024 20252019 2020 2021 2022 2023 Adjusted Pre-provision Net Revenue (PPNR) Pre-tax Income (GAAP) $586 $933 $1,284 $1,159 $1,128 $1,005 $1,281 Provision for Credit Losses Expense (GAAP) 45 503 (310) 95 260 150 65 Total PPNR (non-GAAP) $631 $1,436 $974 $1,254 $1,388 $1,155 $1,346 Taxable-equivalent adjustment (9) (11) (12) (13) (16) (15) (14) Notable Items (GAAP) (a) (114) 363 (235) (107) 33 (129) (13) Adjusted PPNR (non-GAAP) $754 $1,084 $1,222 $1,374 $1,370 $1,299 $1,372 All Other adjusted PPNR (non-GAAP) $596 $678 $875 $1,266 $1,344 $1,218 $1,254 Counter-cyclical Adjusted PPNR (non-GAAP) $158 $406 $347 $108 $26 $81 $118 30 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.

------