First Merchants Corporation (FRME) Annual Margin Report - Discounting Cash Flows
FRME
First Merchants Corporation
FRME (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 09
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 903.9 1,051 1,050 1,054 999.5 712.9 556
Revenue Growth Rate 12.19% 0.07% -0.323% 5.41% 40.19% 28.24% -0.444%
Cost of Revenue 295.4 410 410 462.6 352 101.6 35.95
Gross Profit 608.5 640.9 640.2 591 647.5 611.4 520
Gross Margin 70.35% 60.99% 60.96% 56.09% 64.78% 85.76% 93.53%
Operating Income 250.9 259.1 259.1 231.7 259.2 255.7 240.8
Operating Margin 29.41% 24.66% 24.67% 21.99% 25.94% 35.86% 43.31%
Net Income 217.5 226 226 201.4 223.8 222.1 205.5
Net Margin 25.44% 21.5% 21.52% 19.12% 22.39% 31.15% 36.97%

Monetary values in USD

amounts except #

Average LTM
Feb 09
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 903.9 1,051 1,050 1,054 999.5 712.9 556
Cash From Operating Activities Margin 31.1% 25.73%
25.27% 25.9% 39.88% 38.73%
Cash From Operating Activities 259 270.4
266.2 258.8 284.3 215.3
Free Cash Flow Margin 31.1% 25.73%
25.27% 25.9% 39.88% 38.73%
Free Cash Flow 259 270.4
266.2 258.8 284.3 215.3
Depreciation and Amortization Margin 2.22% 3.8%
2.55% 1.17% 1.66% 1.93%
Depreciation and Amortization 20.21 39.97
26.85 11.71 11.81 10.7
Capital Expenditure Margin
0%
0% 0% 0% 0%
Capital Expenditure
0
0 0 0 0
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