First Merchants Corporation (FRME) Income Annual - Discounting Cash Flows
  • Enter your search keyword...
FRME
First Merchants Corporation
FRME (NASDAQ)
  • Financials

  • First Merchants Corporation Income Statement Annual

Annual Quarterly

* (except for per share items) of USD
Period Ending: LTM
(Last Twelve Months) 		2024
12-31 		2023
12-31 		2022
12-31 		2021
12-31 		2020
12-31 		2019
12-31 		2018
12-31 		2017
12-31 		2016
12-31 		2015
12-31 		2014
12-31 		2013
12-31 		2012
12-31 		2011
12-31 		2010
12-31 		2009
12-31 		2008
12-31 		2007
12-31 		2006
12-31 		2005
12-31 		2004
12-31 		2003
12-31 		2002
12-31 		2001
12-31 		2000
12-31 		1999
12-31 		1998
12-31 		1997
12-31 		1996
12-31 		1995
12-31 		1994
12-31 		1993
12-31 		1992
12-31 		1991
12-31 		1990
12-31 		1989
12-31 		1988
12-31 		1987
12-31
Report Filing 2025-09-25 2025-02-24 2024-02-29 2023-03-01 2022-03-01 2021-03-01 2020-02-28 2019-02-27 2018-03-01 2017-03-01 2016-02-29 2015-02-27 2014-03-14 2013-03-15 2012-03-15 2011-03-16 2010-03-16 2009-03-16 2008-03-17 2007-03-16 2006-03-16 2005-03-16 2004-03-15 2003-03-28 2002-04-01 2001-04-02 2000-03-24 1999-03-31 1998-03-27 1997-03-24 1996-03-22 1995-03-24 1994-03-22 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1987-12-31
Revenue 1,006 1,054 999.5 712.9 556 558.4 552.1 484.4 385.9 318.5 281.6 270.7 226.8 240.3 230.4 248.1 288.4 258.5 271.3 243.2 211.9 191.5 191.4 173.8 139 133.2 115.1 107.1 98.3 77.8 56.9 49.4 48.6 51.5 53.8 52 50.3 0 0
Cost of Revenue 303.2 462.6 352 101.6 35.95 125.1 111.5 76.31 46.76 32.5 25.21 24.4 23.22 42.15 60.52 102.5 199.3 118.3 126.1 104.8 74.43 57.29 61.87 60.93 59.65 63.17 49.1 46.9 43.1 33.7 22.7 16.9 17.5 22.1 28 29.5 28.7 0 0
Gross Profit 467.8 591 647.5 611.4 520 433.4 440.5 408.1 339.1 286 256.3 246.3 203.6 198.1 169.8 145.6 89.1 140.2 145.2 138.4 137.5 134.2 129.6 112.8 79.33 69.99 65.97 60.2 55.2 44.1 34.2 32.5 31.1 29.4 25.8 22.5 21.6 0 0
Operating Expenses 197.5 359.3 388.3 355.7 279.2 263.4 246.8 220 205.6 177.4 165.3 164 143.2 137.1 135.9 142.3 158.3 111.5 102.2 96.06 93.96 91.64 91.28 71.01 45.2 40.08 36.77 32.7 30 24 18.9 18.4 18.2 17.6 15.8 13.5 13.7 -4.4 -3.9
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 183.9 243.6 250.8 224.8 179 168.3 151.4 139.3 126.1 108.6 109.1 103.7 90.51 85.06 82.27 83.34 96.46 71.47 61.05 58.06 56.07 54.19 52.28 40.65 25.78 22.43 20.7 19.2 17.5 13.4 11.2 10.6 9.6 8.8 7.7 6.7 6.5 0 0
Other Operating Expenses 13.58 115.7 137.4 130.9 100.2 95.06 95.36 80.65 79.44 68.76 56.23 60.31 52.71 52.05 53.67 58.97 61.83 40 41.13 38 37.89 37.45 39 30.36 19.41 17.66 16.07 13.5 12.5 10.6 7.7 7.8 8.6 8.8 8.1 6.8 7.2 -4.4 -3.9
Operating Income 270.2 231.7 259.2 255.7 240.8 170 193.8 188.1 133.6 108.7 91.05 82.28 60.41 60.99 33.91 3.32 -69.19 28.72 42.98 42.39 43.53 42.6 38.29 41.82 34.13 29.91 29.2 27.5 25.2 20.1 15.3 14.1 12.9 11.8 10 9 7.9 4.4 3.9
Net Non-Operating Interest 296.2 521.1 545.4 520.2 410.7 382.1 356.7 338.9 277.3 226.5 196.4 187 154.3 152.3 143.4 143.6 153.3 129.4 113.1 110.1 111.1 105.4 103.1 92.92 64.36 55.98 53.6 49.7 46.8 37.1 27.9 27 25.5 25.2 22 19.1 18.3 0 0
Interest Income 686.9 948 893.9 605 446.6 448.5 465.4 407.9 314.9 253.3 221.2 208.9 170.8 175.9 181.2 199.6 230.4 219.5 230.7 208.6 177.2 157 155.5 146.7 120.4 116.5 100.5 94.2 88.2 69.5 50 43.1 42 45.9 48.6 47.3 45.8 0 0
Interest Expense 390.7 426.9 348.5 84.8 35.95 66.38 108.7 69.09 37.61 26.84 24.79 21.84 16.57 23.61 37.89 56.01 77.09 90.09 117.6 98.51 66.08 51.59 52.39 53.76 56.07 60.55 46.9 44.5 41.4 32.4 22.1 16.1 16.5 20.7 26.6 28.2 27.5 0 0
Equity & Other Income/(Expense) -296.2 -521.1 -545.4 -520.2 -410.7 -382.1 -356.7 -338.9 -277.3 -226.5 -196.4 -187 -154.3 -152.3 -143.4 -143.6 -153.3 -129.4 -113.1 -110.1 -111.1 -105.4 -103.1 -92.92 -64.36 -55.98 -53.6 -49.7 -46.8 -37.1 -27.9 -27 -25.5 -25.2 -22 -19.1 -18.3 -4.4 -3.9
Income Before Tax 270.2 231.7 259.2 255.7 240.8 170 193.8 188.1 133.6 108.7 91.05 82.28 60.41 60.99 33.91 3.32 -69.19 28.72 42.98 42.39 43.53 42.6 38.29 41.82 34.13 29.91 29.2 27.5 25.2 20.1 15.3 14.1 12.9 11.8 10 9 7.9 0 0
Income Tax Expense 36.95 30.33 35.45 33.59 35.26 21.38 29.32 29 37.52 27.61 25.66 22.12 15.88 15.87 8.65 -3.59 -28.42 8.08 11.34 12.2 13.3 13.19 10.72 13.98 11.92 9.97 10.1 9.6 8.7 7 5.4 4.9 4.4 4 3.2 3 2.2 -4.4 -3.9
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.2 0 0 0 0 0 0
Net Income 233.3 201.4 223.8 222.1 205.5 148.6 164.5 159.1 96.07 81.05 65.38 60.16 44.53 45.12 25.25 6.91 -40.76 20.64 31.64 30.2 30.24 29.41 27.57 27.84 22.21 19.94 19.1 17.9 16.5 13.1 9.9 9.2 8.7 7.8 6.8 6 5.7 4.4 3.9
Depreciation and Amortization 31.96 26.85 11.71 11.81 10.7 11.01 9.38 8.84 7.97 7.16 6.26 6.01 4.67 4.47 5.16 5.7 5.96 4.61 4.33 5.38 5.07 5.06 4.77 7.29 4.67 4.17 3.1 2.9 2.6 1.9 1.9 2.4 1.8 0.8 0.6 0.6 0.5 0 0
EBITDA 302.2 258.6 270.9 267.5 251.5 181 203.2 197 141.6 115.8 97.31 88.29 65.08 65.46 39.06 9.02 -63.23 33.33 47.31 47.77 48.6 47.66 43.06 49.11 38.81 34.07 32.3 30.4 27.8 22 17.2 16.5 14.7 12.6 10.6 9.6 8.4 4.4 3.9
Earnings Per Share (EPS) 4.02 3.42 3.74 3.83 3.82 2.75 3.2 3.23 2.13 1.99 1.73 1.66 1.42 1.42 0.34 0.48 -2.17 1.14 1.73 1.64 1.64 1.59 1.51 1.7 1.62 1.52 1.37 1.3 1.21 1.15 1.12 1.04 0.99 0.88 0.8 0.72 0.68 0.61 0.54
Diluted Earnings Per Share 4.01 3.41 3.73 3.81 3.81 2.74 3.19 3.22 2.12 1.98 1.72 1.65 1.41 1.41 0.34 0.48 -2.17 1.14 1.73 1.64 1.63 1.58 1.5 1.69 1.61 1.51 1.36 1.28 1.19 1.15 1.12 1.04 0.98 0.88 0.8 0.72 0.68 0.61 0.54
Weighted Average Shares Outstanding 57.45 58.31 59.3 57.69 53.78 54.06 51.41 49.27 45.1 40.73 37.79 36.24 29.68 28.58 26.51 24.42 21.08 18.07 18.29 18.41 18.44 18.5 18.26 16.33 13.68 13.12 13.91 13.81 13.68 11.43 8.78 8.82 8.77 8.86 8.47 8.28 8.36 7.18 7.17
Diluted Weighted Average Shares Outstanding 57.45 58.53 59.49 57.95 53.98 54.22 51.56 49.47 45.4 41.01 38.09 36.55 30.01 28.85 26.69 24.64 21.12 18.16 18.29 18.41 18.55 18.61 18.38 16.51 13.76 13.19 13.99 14 13.89 11.43 8.78 8.82 8.85 8.86 8.47 8.28 8.36 7.18 7.17

AI Insights

What are AI Insights?

AI Insights help you understand your data more easily. With just a click, the assistant looks at the current page, generates a report with key metrics, and highlights any interesting trends, patterns, or outliers. You can also ask the assistant follow-up questions.

Create a Free Account
AI Insights Example
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program

Ready to Leave?

Select "Logout" below if you are ready to end your current session.