Financhill
Buy
68

FRME Quote, Financials, Valuation and Earnings

Last price:
$38.47
Seasonality move :
2.02%
Day range:
$38.07 - $38.96
52-week range:
$33.13 - $45.62
Dividend yield:
3.72%
P/E ratio:
9.63x
P/S ratio:
2.15x
P/B ratio:
0.93x
Volume:
332.1K
Avg. volume:
273.8K
1-year change:
-5.08%
Market cap:
$2.2B
Revenue:
$1.1B
EPS (TTM):
$3.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $558.1M $555M $712.1M $996.2M $1.1B
Revenue Growth (YoY) 1.54% -0.56% 28.32% 39.89% 5.56%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18.9M $9.5M $4.6M -$3.5M $2.3M
Operating Expenses -$170M -$240.8M -$255.7M -$259.2M -$211.7M
Operating Income $170M $240.8M $255.7M $259.2M $211.7M
 
Net Interest Expenses $13.9M $12.3M $19.4M $37.5M $37.2M
EBT. Incl. Unusual Items $170M $240.8M $255.7M $259.2M $231.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.4M $35.3M $33.6M $35.4M $30.3M
Net Income to Company $148.6M $205.5M $222.1M $223.8M $201.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $148.6M $205.5M $222.1M $223.8M $201.4M
 
Basic EPS (Cont. Ops) $2.75 $3.82 $3.83 $3.74 $3.42
Diluted EPS (Cont. Ops) $2.74 $3.81 $3.81 $3.73 $3.41
Weighted Average Basic Share $54.1M $53.8M $57.7M $59.3M $58.3M
Weighted Average Diluted Share $54.2M $54M $58M $59.5M $58.5M
 
EBITDA -- -- -- -- --
EBIT $236.4M $276.7M $340.5M $607.7M $658.6M
 
Revenue (Reported) $558.1M $555M $712.1M $996.2M $1.1B
Operating Income (Reported) $170M $240.8M $255.7M $259.2M $211.7M
Operating Income (Adjusted) $236.4M $276.7M $340.5M $607.7M $658.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $142.1M $193.1M $256.3M $265M $267.5M
Revenue Growth (YoY) 7.95% 35.82% 32.76% 3.4% 0.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.8M $1.2M -$1.1M -$8.4M --
Operating Expenses -$61.8M -$73.5M -$65.4M -$56.3M -$65.3M
Operating Income $61.8M $73.5M $65.4M $56.3M $65.3M
 
Net Interest Expenses $3M $5.6M $9.4M $10.1M $9.7M
EBT. Incl. Unusual Items $61.8M $73.5M $65.4M $56.3M $65.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $9.8M $9M $7.2M $8.5M
Net Income to Company $52.8M $63.8M $56.4M $49.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.8M $63.8M $56.4M $49.2M $56.8M
 
Basic EPS (Cont. Ops) $0.98 $1.07 $0.94 $0.84 $0.98
Diluted EPS (Cont. Ops) $0.98 $1.07 $0.94 $0.84 $0.98
Weighted Average Basic Share $53.8M $59.1M $59.3M $58.1M $57.2M
Weighted Average Diluted Share $54M $59.3M $59.5M $58.3M $57.4M
 
EBITDA -- -- -- -- --
EBIT $70.7M $96.6M $161.1M $166.3M $166.7M
 
Revenue (Reported) $142.1M $193.1M $256.3M $265M $267.5M
Operating Income (Reported) $61.8M $73.5M $65.4M $56.3M $65.3M
Operating Income (Adjusted) $70.7M $96.6M $161.1M $166.3M $166.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $561.6M $633.3M $949.4M $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $12.3M $6.1M -$1.9M -$8.9M --
Operating Expenses -$238.9M -$227M -$295.7M -$202M -$250.3M
Operating Income $238.9M $227M $295.7M $202M $250.3M
 
Net Interest Expenses $12.6M $15.3M $35.2M $36.9M $40.5M
EBT. Incl. Unusual Items $238.9M $227M $295.7M $202M $270.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.9M $27.9M $43.7M $22.5M $37M
Net Income to Company $202.9M $199.1M $252.1M $179.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $202.9M $199.1M $252.1M $179.5M $233.3M
 
Basic EPS (Cont. Ops) $3.77 $3.53 $4.22 $3.03 $4.01
Diluted EPS (Cont. Ops) $3.75 $3.51 $4.21 $3.02 $3.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $277M $278.4M $579.3M $635.6M $660.9M
 
Revenue (Reported) $561.6M $633.3M $949.4M $1.1B $1B
Operating Income (Reported) $238.9M $227M $295.7M $202M $250.3M
Operating Income (Adjusted) $277M $278.4M $579.3M $635.6M $660.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $419.3M $497.6M $734.5M $794.4M $780.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.6M $4.2M -$2.3M -$7.7M $1.2M
Operating Expenses -$186.1M -$172.3M -$212.3M -$155.1M -$193.6M
Operating Income $186.1M $172.3M $212.3M $155.1M $193.6M
 
Net Interest Expenses $9.3M $12.3M $28.1M $27.5M $30.7M
EBT. Incl. Unusual Items $186.1M $172.3M $212.3M $155.1M $193.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.3M $20.9M $31M $18.1M $24.7M
Net Income to Company $157.8M $151.3M $181.3M $137.1M $112.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $157.8M $151.3M $181.3M $137.1M $168.9M
 
Basic EPS (Cont. Ops) $2.93 $2.63 $3.04 $2.32 $2.91
Diluted EPS (Cont. Ops) $2.92 $2.62 $3.03 $2.31 $2.90
Weighted Average Basic Share $161.7M $171.5M $177.8M $175.2M $172.7M
Weighted Average Diluted Share $162.3M $172.3M $178.4M $175.9M $173.5M
 
EBITDA -- -- -- -- --
EBIT $213.3M $215M $453.9M $481.7M $484M
 
Revenue (Reported) $419.3M $497.6M $734.5M $794.4M $780.4M
Operating Income (Reported) $186.1M $172.3M $212.3M $155.1M $193.6M
Operating Income (Adjusted) $213.3M $215M $453.9M $481.7M $484M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $192.9M $167.1M $122.6M $112.6M $87.6M
Short Term Investments $1.9B $2.3B $2B $1.6B $1.4B
Accounts Receivable, Net $53.9M $57.2M $85.1M $97.7M $91.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $652.4M $734.7M $451.4M $751.1M $575.7M
 
Property Plant And Equipment $129.3M $123.5M $140.7M $152.8M $150.8M
Long-Term Investments $499.3M $555.2M $266.6M $690.7M $604.1M
Goodwill $543.9M $545.4M $712M $712M $712M
Other Intangibles $29M $25.5M $35.8M $27.1M $19.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.1B $15.5B $17.9B $18.4B $18.3B
 
Accounts Payable $3.3M $2.8M $7.5M $18.9M $16.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.7B $13B $15.1B $10.4B $10.1B
 
Long-Term Debt $469.2M $280.2M $535.7M $827.1M $837.6M
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $13.5B $15.9B $16.2B $16B
 
Common Stock $6.7M $6.7M $7.4M $7.4M $7.2M
Other Common Equity Adj $74.8M $55.1M -$239.2M -$176M -$188.7M
Common Equity $1.9B $1.9B $2B $2.2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $1.9B $2B $2.2B $2.3B
 
Total Liabilities and Equity $14.1B $15.5B $17.9B $18.4B $18.3B
Cash and Short Terms $2.5B $3B $2.2B $2.2B $1.8B
Total Debt $524.3M $470.3M $997M $888.3M $933.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $169.3M $119.5M $125.2M $84.7M $88.1M
Short Term Investments $2.4B $2B $1.5B $1.6B --
Accounts Receivable, Net $53.1M $71.6M $90M $92.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $632M $519.3M $705.8M $627.9M $436.9M
 
Property Plant And Equipment $104.8M $116.3M $132.4M $129.6M $121.8M
Long-Term Investments $451.8M $342.1M $535.9M $653.6M $465.2M
Goodwill $545.4M $712.6M $712M $712M --
Other Intangibles $26.9M $38.1M $29.3M $21.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $15.1B $17.7B $18B $18.3B $18.8B
 
Accounts Payable $3.7M $5M $16.5M $18.1M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $15.1B $14.8B $14.3B $4.2B
 
Long-Term Debt $474.6M $363.8M $745.6M $915M $855.1M
Capital Leases -- -- -- -- --
Total Liabilities $13.2B $15.8B $15.9B $16B $16.4B
 
Common Stock $6.7M $7.4M $7.4M $7.3M $7.1M
Other Common Equity Adj $39.9M -$314.1M -$307.3M -$151.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $1.9B $2.1B $2.3B $2.4B
 
Total Liabilities and Equity $15.1B $17.7B $18B $18.3B $18.8B
Cash and Short Terms $2.9B $2.3B $2B $2B --
Total Debt $474.6M $795.1M $872M $926.2M $856.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $148.6M $205.5M $222.1M $223.8M $201.4M
Depreciation & Amoritzation $11M $10.7M $11.8M $11.7M $26.8M
Stock-Based Compensation $4.6M $4.8M $4.7M $5.2M $5.8M
Change in Accounts Receivable -$5M -$3.2M -$20.7M -$12.6M $5.8M
Change in Inventories -- -- -- -- --
Cash From Operations $204.8M $207.4M $268M $258.8M $266.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $2.9M -- -- $243.5M
Cash From Investing -$1.6B -$1.5B -$446.4M -$344.4M -$252.4M
 
Dividends Paid (Ex Special Dividend) $56.5M $61.2M $74.2M $81.9M $83.5M
Special Dividend Paid
Long-Term Debt Issued $573.8M $45.5M $1.8B $834M $639.1M
Long-Term Debt Repaid -$621.5M -$96.2M -$1.3B -$1.1B -$509.7M
Repurchase of Common Stock $55.9M $25.4M -- -- $56.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B $1.2B $133.8M $75.6M -$38.8M
 
Beginning Cash (CF) $177.2M $192.9M $167.1M $122.6M $112.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M -$25.8M -$44.6M -$9.9M -$25M
Ending Cash (CF) $192.9M $167.1M $122.6M $112.6M $87.6M
 
Levered Free Cash Flow $204.8M $207.4M $268M $258.8M $266.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.8M $63.8M $56.4M $49.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.2M $1.2M $1.4M $1.4M $1.8M
Change in Accounts Receivable $1.1M -$2.9M -$227K $5.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $66.4M $49.6M $59M $76.8M $87.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$210.8M -$125.7M -$85.4M -$68.2M -$143.3M
 
Dividends Paid (Ex Special Dividend) $15.7M $19.5M $20.8M $21M $21.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36.7M $388.1M $7.5M $124.5M --
Long-Term Debt Repaid -$94K -$250.2M -$10.1M -$217.4M --
Repurchase of Common Stock $20.8M -- -- -- $6.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $146M -$16.9M $42.7M -$29.3M $62.3M
 
Beginning Cash (CF) $167.6M $212.6M $109M $105.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M -$93M $16.2M -$20.7M $6.5M
Ending Cash (CF) $169.3M $119.5M $125.2M $84.7M --
 
Levered Free Cash Flow $66.4M $49.6M $59M $76.8M $87.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $202.9M $199.1M $252.1M $179.5M --
Depreciation & Amoritzation $10.9M $11.4M $11.7M $13.6M --
Stock-Based Compensation $4.6M $4.6M $5M $5.6M $6.5M
Change in Accounts Receivable -$87K -$11.3M -$18.4M -$2.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $221.1M $190.5M $296.1M $284.8M $270.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $2.9M -- -- -- $243.5M
Cash From Investing -$1.4B -$667.8M -$275.6M -$258.5M -$724.6M
 
Dividends Paid (Ex Special Dividend) $59.7M $70.2M $80.6M $83.4M $84.4M
Special Dividend Paid
Long-Term Debt Issued $55.5M $913.4M $1.7B $631.7M --
Long-Term Debt Repaid -$204.8M -$569.3M -$1.8B -$575.2M --
Repurchase of Common Stock $20.8M $4.6M -- $50M $42.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B $427.5M -$14.8M -$66.8M $457.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.6M -$49.7M $5.6M -$40.5M $3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $221.1M $190.5M $296.1M $284.8M $270.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $157.8M $151.3M $181.3M $137.1M $112.2M
Depreciation & Amoritzation $2.7M $2.7M $3M $3.2M $15.7M
Stock-Based Compensation $3.6M $3.4M $3.8M $4.2M $4.9M
Change in Accounts Receivable $869K -$7.2M -$4.9M $5.6M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $161.5M $144.7M $172.7M $198.7M $202.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $2.9M -- -- -- --
Cash From Investing -$1.1B -$257.6M -$86.8M -$885K -$473.1M
 
Dividends Paid (Ex Special Dividend) $45.6M $54.6M $61.1M $62.6M $63.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45.5M $913.3M $754.2M $551.9M $682.2M
Long-Term Debt Repaid -$94.1M -$567.2M -$1B -$499.5M -$679.3M
Repurchase of Common Stock $20.8M -- -- $50M $36.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $874.1M $65.3M -$83.3M -$225.8M $270.6M
 
Beginning Cash (CF) $548.4M $528M $357.4M $318.5M $173.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.6M -$47.6M $2.6M -$27.9M $463K
Ending Cash (CF) $524.8M $480.4M $360M $290.6M $167.7M
 
Levered Free Cash Flow $161.5M $144.7M $172.7M $198.7M $202.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 3.24% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 1.39% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock