Financhill
Buy
63

FRME Quote, Financials, Valuation and Earnings

Last price:
$41.24
Seasonality move :
-0.59%
Day range:
$39.93 - $40.90
52-week range:
$30.55 - $46.13
Dividend yield:
3.48%
P/E ratio:
11.78x
P/S ratio:
3.76x
P/B ratio:
1.03x
Volume:
1.6M
Avg. volume:
289.5K
1-year change:
17.43%
Market cap:
$2.4B
Revenue:
$626.7M
EPS (TTM):
$3.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $492.1M $520M $628.1M $651M $626.7M
Revenue Growth (YoY) 10.99% 5.68% 20.8% 3.64% -3.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $168.4M $179M $224.8M $250.8M $243.6M
Other Inc / (Exp) $18.9M $9.5M $4.6M -$3.5M $2.3M
Operating Expenses $174.3M $184.7M $233.1M $259.6M $270.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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) $492.1M $520M $628.1M $651M $626.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $236.4M $276.7M $340.5M $607.7M $658.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $129.8M $127.1M $173.1M $156.5M $157.1M
Revenue Growth (YoY) 6.54% -2.06% 36.18% -9.59% 0.4%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $45.1M $46.1M $57.8M $71.2M $61.8M
Other Inc / (Exp) $4.7M $1.9M $383K -$1.3M -$10M
Operating Expenses $46.6M $47.6M $60.1M $73.4M $63.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $52.8M $54.7M $83.4M $46.9M $76.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6M $7M $12.6M $4.4M $12.3M
Net Income to Company $45.1M $47.7M $70.8M $42.5M $64.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.1M $47.7M $70.8M $42.5M $64.3M
 
Basic EPS (Cont. Ops) $0.83 $0.89 $1.20 $0.71 $1.10
Diluted EPS (Cont. Ops) $0.83 $0.89 $1.19 $0.71 $1.10
Weighted Average Basic Share $53.9M $53.5M $59.2M $59.4M $58M
Weighted Average Diluted Share $54M $53.7M $59.4M $59.6M $58.2M
 
EBITDA -- -- -- -- --
EBIT $63.7M $63.4M $125.4M $153.8M $176.9M
 
Revenue (Reported) $129.8M $127.1M $173.1M $156.5M $157.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $63.7M $63.4M $125.4M $153.8M $176.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $492.1M $520M $628.1M $651M $626.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $168.4M $179M $224.8M $250.8M $243.6M
Other Inc / (Exp) $18.9M $9.5M $4.6M -$3.5M -$17.7M
Operating Expenses $174.3M $184.7M $233.1M $259.6M $250.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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 $3.75 $3.42
Diluted EPS (Cont. Ops) $2.74 $3.81 $3.81 $3.74 $3.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $236.4M $276.7M $340.5M $607.7M $658.6M
 
Revenue (Reported) $492.1M $520M $628.1M $651M $626.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $236.4M $276.7M $340.5M $607.7M $658.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $520M $628.1M $651M $626.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179M $224.8M $250.8M $243.6M --
Other Inc / (Exp) $9.5M $4.6M -$3.5M -$17.7M --
Operating Expenses $184.7M $233.1M $259.6M $250.9M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $240.8M $255.7M $259.2M $231.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.3M $33.6M $35.4M $30.3M --
Net Income to Company $205.5M $222.1M $223.8M $201.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $205.5M $222.1M $223.8M $201.4M --
 
Basic EPS (Cont. Ops) $3.82 $3.83 $3.75 $3.42 --
Diluted EPS (Cont. Ops) $3.81 $3.81 $3.74 $3.42 --
Weighted Average Basic Share $215.1M $230.7M $237.2M $233.3M --
Weighted Average Diluted Share $215.9M $231.7M $237.9M $234.1M --
 
EBITDA -- -- -- -- --
EBIT $276.7M $340.5M $607.7M $658.6M --
 
Revenue (Reported) $520M $628.1M $651M $626.7M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $276.7M $340.5M $607.7M $658.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585.2M $641.3M $248.7M $548.7M $386.5M
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 $2.6B $3B $2.3B $2.3B $1.9B
 
Property Plant And Equipment $111.1M $105.7M $117.1M $133.9M $129.7M
Long-Term Investments $3.1B $4.5B $4.3B $3.8B $3.5B
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 $18B $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 $180.4M $184.3M $346.5M $176.2M $258.2M
 
Long-Term Debt $507.8M $452.7M $975M $871.5M $916.1M
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $13.5B $16B $16.2B $16B
 
Common Stock $6.9M $6.8M $32.5M $32.6M $32.4M
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 $18B $18.4B $18.3B
Cash and Short Terms $2.5B $3B $2.2B $2.2B $1.8B
Total Debt $507.8M $452.7M $975M $871.5M $916.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585.2M $641.3M $248.7M $548.7M $386.5M
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 $2.6B $3B $2.3B $2.3B $1.9B
 
Property Plant And Equipment $111.1M $105.7M $117.1M $133.9M $129.7M
Long-Term Investments $3.1B $4.5B $4.3B $3.8B $3.5B
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 $18B $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 $180.4M $184.3M $346.5M $176.2M $258.2M
 
Long-Term Debt $507.8M $452.7M $975M $871.5M $916.1M
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $13.5B $16B $16.2B $16B
 
Common Stock $6.9M $6.8M $32.5M $32.6M $32.4M
Other Common Equity Adj $74.8M $55.1M -$239.2M -$176M -$188.7M
Common Equity -- -- -- -- --
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 $18B $18.4B $18.3B
Cash and Short Terms $2.5B $3B $2.2B $2.2B $1.8B
Total Debt $507.8M $452.7M $975M $871.5M $916.1M
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 $203.8M $215.3M $284.3M $258.8M $266.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$2.9M $137.8M -- -$243.5M
Cash From Investing -$1.6B -$1.5B -$462.7M -$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 $203.8M $215.3M $284.3M $258.8M $266.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $45.1M $47.7M $70.8M $42.5M $64.3M
Depreciation & Amoritzation $2.8M $2.6M $3M $3M $16.2M
Stock-Based Compensation $1M $1.1M $1.2M $1.4M $1.6M
Change in Accounts Receivable -$956K -$4.1M -$13.5M -$7.7M $250K
Change in Inventories -- -- -- -- --
Cash From Operations $59.5M $53.8M $139.6M $65.6M $67.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$372.6M -$418.1M -$205.1M -$237.1M -$251.5M
 
Dividends Paid (Ex Special Dividend) -$14.1M -$15.6M -$19.5M -$20.8M -$20.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.1M $60K $905.1M $79.8M $87.3M
Long-Term Debt Repaid -$110.7M -$2.1M -$765.7M -$75.6M -$10.2M
Repurchase of Common Stock -- -$4.6M -- -- -$6.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $341.3M $362.2M $68.5M $159M $186.9M
 
Beginning Cash (CF) $164.6M $169.3M $119.5M $125.2M $84.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.3M -$2.1M $3.1M -$12.5M $2.9M
Ending Cash (CF) $192.9M $167.1M $122.6M $112.6M $87.6M
 
Levered Free Cash Flow $59.5M $53.8M $139.6M $65.6M $67.5M
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 $203.8M $215.3M $284.3M $258.8M $266.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$2.9M $137.8M -- --
Cash From Investing -$1.6B -$1.5B -$462.7M -$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 -- -- -- -$56.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4B $1.2B $133.8M $75.6M -$38.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M -$25.8M -$44.6M -$9.9M -$25M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $203.8M $215.3M $284.3M $258.8M $266.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $205.5M $222.1M $223.8M $201.4M --
Depreciation & Amoritzation $10.7M $11.8M $11.7M $26.8M --
Stock-Based Compensation $4.8M $4.7M $5.2M $5.8M --
Change in Accounts Receivable -$3.2M -$20.7M -$12.6M $5.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $215.3M $284.3M $258.8M $266.2M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$2.9M $137.8M -- -- --
Cash From Investing -$1.5B -$462.7M -$344.4M -$252.4M --
 
Dividends Paid (Ex Special Dividend) -$61.2M -$74.2M -$81.9M -$83.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45.5M $1.8B $834M $639.1M --
Long-Term Debt Repaid -$96.2M -$1.3B -$1.1B -$509.7M --
Repurchase of Common Stock -$25.4M -- -- -$56.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.2B $133.8M $75.6M -$38.8M --
 
Beginning Cash (CF) $717.7M $647.5M $482.6M $403.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$25.8M -$44.6M -$9.9M -$25M --
Ending Cash (CF) $691.9M $603M $472.6M $378.2M --
 
Levered Free Cash Flow $215.3M $284.3M $258.8M $266.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock