Annual Income Statements for First Merchants
This table shows First Merchants' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for First Merchants
This table shows First Merchants' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
42 |
47 |
39 |
49 |
64 |
55 |
56 |
56 |
57 |
28 |
44 |
| Consolidated Net Income / (Loss) |
|
42 |
48 |
40 |
49 |
64 |
55 |
57 |
57 |
57 |
28 |
44 |
| Net Income / (Loss) Continuing Operations |
|
42 |
48 |
40 |
49 |
64 |
55 |
57 |
57 |
57 |
28 |
44 |
| Total Pre-Tax Income |
|
47 |
55 |
44 |
56 |
77 |
63 |
65 |
65 |
65 |
27 |
48 |
| Total Revenue |
|
157 |
154 |
160 |
156 |
177 |
160 |
164 |
166 |
172 |
157 |
196 |
| Net Interest Income / (Expense) |
|
130 |
127 |
129 |
131 |
134 |
130 |
133 |
134 |
139 |
151 |
159 |
| Total Interest Income |
|
237 |
236 |
236 |
241 |
235 |
223 |
230 |
235 |
237 |
249 |
261 |
| Loans and Leases Interest Income |
|
206 |
207 |
211 |
216 |
208 |
199 |
207 |
213 |
215 |
227 |
240 |
| Investment Securities Interest Income |
|
22 |
22 |
23 |
23 |
22 |
21 |
21 |
21 |
20 |
20 |
20 |
| Deposits and Money Market Investments Interest Income |
|
8.03 |
6.49 |
3.00 |
2.15 |
5.35 |
2.37 |
1.89 |
1.68 |
2.19 |
1.24 |
1.15 |
| Total Interest Expense |
|
107 |
109 |
108 |
110 |
100 |
92 |
97 |
101 |
98 |
97 |
102 |
| Deposits Interest Expense |
|
97 |
98 |
99 |
99 |
90 |
81 |
84 |
91 |
89 |
84 |
86 |
| Long-Term Debt Interest Expense |
|
17 |
9.52 |
7.89 |
10 |
17 |
10 |
11 |
9.73 |
9.09 |
12 |
15 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
-6.24 |
1.03 |
0.77 |
1.03 |
-6.07 |
1.55 |
1.63 |
0.88 |
0.62 |
0.92 |
1.14 |
| Total Non-Interest Income |
|
26 |
27 |
31 |
25 |
43 |
30 |
31 |
32 |
33 |
5.83 |
37 |
| Other Service Charges |
|
21 |
22 |
24 |
24 |
26 |
23 |
24 |
26 |
26 |
26 |
27 |
| Net Realized & Unrealized Capital Gains on Investments |
|
3.49 |
3.25 |
5.09 |
-2.35 |
15 |
5.02 |
5.85 |
4.98 |
5.42 |
-23 |
7.74 |
| Other Non-Interest Income |
|
1.51 |
1.59 |
1.93 |
2.76 |
1.53 |
2.18 |
1.91 |
1.67 |
1.85 |
3.45 |
2.33 |
| Provision for Credit Losses |
|
1.50 |
2.00 |
25 |
5.00 |
4.20 |
4.20 |
5.60 |
4.30 |
7.15 |
4.90 |
33 |
| Total Non-Interest Expense |
|
108 |
97 |
91 |
95 |
96 |
93 |
94 |
97 |
100 |
125 |
115 |
| Salaries and Employee Benefits |
|
61 |
58 |
52 |
55 |
55 |
55 |
55 |
57 |
58 |
69 |
66 |
| Net Occupancy & Equipment Expense |
|
21 |
20 |
20 |
21 |
20 |
20 |
21 |
21 |
22 |
23 |
25 |
| Marketing Expense |
|
2.65 |
1.20 |
1.77 |
1.84 |
2.58 |
1.35 |
2.00 |
2.12 |
2.32 |
1.60 |
2.37 |
| Property & Liability Insurance Claims |
|
7.56 |
4.29 |
3.28 |
3.72 |
3.74 |
3.65 |
3.55 |
3.53 |
2.68 |
3.89 |
4.39 |
| Other Operating Expenses |
|
14 |
11 |
12 |
11 |
12 |
11 |
11 |
11 |
12 |
25 |
15 |
| Amortization Expense |
|
2.18 |
1.96 |
1.77 |
1.77 |
1.77 |
1.53 |
1.51 |
1.50 |
1.50 |
2.30 |
2.71 |
| Income Tax Expense |
|
4.43 |
6.83 |
4.07 |
7.16 |
12 |
7.88 |
8.29 |
8.52 |
8.43 |
-1.07 |
3.77 |
| Preferred Stock Dividends Declared |
|
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
0.47 |
| Basic Earnings per Share |
|
$0.70 |
$0.80 |
$0.68 |
$0.84 |
$1.10 |
$0.95 |
$0.98 |
$0.98 |
$0.99 |
$0.46 |
$0.70 |
| Weighted Average Basic Shares Outstanding |
|
59.34M |
58.59M |
58.51M |
58.67M |
58.54M |
58.31M |
57.73M |
57.83M |
63.39M |
63.02M |
62.80M |
| Diluted Earnings per Share |
|
$0.70 |
$0.80 |
$0.68 |
$0.84 |
$1.09 |
$0.94 |
$0.98 |
$0.98 |
$0.98 |
$0.45 |
$0.70 |
| Weighted Average Diluted Shares Outstanding |
|
59.49M |
59.27M |
58.33M |
58.29M |
58.53M |
58.24M |
57.77M |
57.45M |
57.73M |
61.01M |
62.57M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
59.34M |
58.59M |
58.51M |
58.67M |
58.54M |
58.31M |
57.73M |
57.83M |
63.39M |
63.02M |
62.80M |
| Cash Dividends to Common per Share |
|
$0.34 |
$0.34 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.37 |
Annual Cash Flow Statements for First Merchants
This table details how cash moves in and out of First Merchants' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-16 |
26 |
27 |
-16 |
38 |
16 |
-26 |
-45 |
-9.95 |
-25 |
-3.46 |
| Net Cash From Operating Activities |
|
57 |
104 |
127 |
180 |
177 |
204 |
215 |
284 |
259 |
266 |
284 |
| Net Cash From Continuing Operating Activities |
|
57 |
104 |
127 |
180 |
177 |
204 |
215 |
284 |
259 |
266 |
284 |
| Net Income / (Loss) Continuing Operations |
|
65 |
81 |
96 |
159 |
164 |
149 |
206 |
222 |
224 |
201 |
226 |
| Consolidated Net Income / (Loss) |
|
65 |
81 |
96 |
159 |
164 |
149 |
206 |
222 |
224 |
201 |
226 |
| Provision For Loan Losses |
|
0.42 |
5.66 |
9.14 |
- |
2.80 |
59 |
0.00 |
17 |
3.50 |
36 |
21 |
| Depreciation Expense |
|
6.26 |
7.16 |
7.97 |
8.84 |
9.38 |
11 |
11 |
12 |
12 |
27 |
29 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
12 |
20 |
11 |
3.65 |
-5.94 |
2.87 |
51 |
21 |
-0.77 |
6.38 |
| Changes in Operating Assets and Liabilities, net |
|
-3.00 |
-1.76 |
-6.81 |
0.99 |
-3.57 |
-8.51 |
-3.76 |
-17 |
-1.21 |
3.03 |
0.59 |
| Net Cash From Investing Activities |
|
-340 |
-449 |
-635 |
-576 |
-1,006 |
-1,552 |
-1,477 |
-463 |
-344 |
-252 |
-774 |
| Net Cash From Continuing Investing Activities |
|
-340 |
-449 |
-635 |
-576 |
-1,006 |
-1,552 |
-1,477 |
-463 |
-344 |
-252 |
-774 |
| Acquisitions |
|
- |
- |
- |
- |
10 |
0.00 |
-2.93 |
0.00 |
0.00 |
-244 |
0.00 |
| Purchase of Investment Securities |
|
-646 |
-850 |
-1,183 |
-887 |
-900 |
-2,389 |
-2,250 |
-1,590 |
-1,019 |
-420 |
-950 |
| Sale and/or Maturity of Investments |
|
290 |
401 |
493 |
310 |
396 |
836 |
776 |
990 |
675 |
411 |
176 |
| Net Cash From Financing Activities |
|
267 |
371 |
536 |
380 |
868 |
1,364 |
1,236 |
134 |
76 |
-39 |
487 |
| Net Cash From Continuing Financing Activities |
|
267 |
371 |
536 |
380 |
868 |
1,364 |
1,236 |
134 |
76 |
-39 |
487 |
| Net Change in Deposits |
|
161 |
266 |
501 |
582 |
979 |
1,522 |
1,371 |
-281 |
439 |
-32 |
773 |
| Issuance of Debt |
|
492 |
1,108 |
1,088 |
1,516 |
599 |
574 |
46 |
1,818 |
834 |
639 |
854 |
| Issuance of Common Equity |
|
0.46 |
0.46 |
0.52 |
0.71 |
0.70 |
0.64 |
0.61 |
0.71 |
0.75 |
0.66 |
0.63 |
| Repayment of Debt |
|
-371 |
-982 |
-1,024 |
-1,678 |
-643 |
-622 |
-96 |
-1,333 |
-1,119 |
-510 |
-1,012 |
| Repurchase of Common Equity |
|
-1.64 |
-1.98 |
0.00 |
0.00 |
-19 |
-56 |
-25 |
0.00 |
0.00 |
-56 |
-47 |
| Payment of Dividends |
|
-16 |
-22 |
-32 |
-42 |
-51 |
-57 |
-61 |
-74 |
-82 |
-83 |
-85 |
| Other Financing Activities, Net |
|
2.19 |
3.44 |
2.11 |
0.91 |
1.68 |
1.84 |
2.08 |
2.41 |
3.29 |
3.16 |
2.79 |
| Cash Interest Paid |
|
25 |
27 |
36 |
68 |
108 |
70 |
36 |
80 |
337 |
430 |
387 |
| Cash Income Taxes Paid |
|
21 |
12 |
22 |
23 |
24 |
33 |
31 |
14 |
35 |
7.63 |
21 |
Quarterly Cash Flow Statements for First Merchants
This table details how cash moves in and out of First Merchants' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-13 |
-12 |
4.86 |
-21 |
2.90 |
-1.50 |
-4.55 |
6.51 |
-3.92 |
14 |
-11 |
| Net Cash From Operating Activities |
|
66 |
59 |
63 |
77 |
68 |
62 |
54 |
88 |
81 |
59 |
88 |
| Net Cash From Continuing Operating Activities |
|
66 |
59 |
63 |
77 |
68 |
62 |
54 |
88 |
81 |
59 |
88 |
| Net Income / (Loss) Continuing Operations |
|
42 |
48 |
40 |
49 |
64 |
55 |
57 |
57 |
57 |
28 |
44 |
| Consolidated Net Income / (Loss) |
|
42 |
48 |
40 |
49 |
64 |
55 |
57 |
57 |
57 |
28 |
44 |
| Provision For Loan Losses |
|
1.50 |
2.00 |
25 |
5.00 |
4.20 |
4.20 |
5.60 |
4.30 |
7.15 |
4.90 |
33 |
| Depreciation Expense |
|
3.05 |
3.19 |
3.49 |
3.92 |
16 |
7.84 |
7.87 |
8.01 |
5.71 |
9.00 |
9.26 |
| Non-Cash Adjustments to Reconcile Net Income |
|
24 |
0.25 |
0.82 |
13 |
-15 |
-11 |
-15 |
12 |
15 |
32 |
2.02 |
| Changes in Operating Assets and Liabilities, net |
|
-5.21 |
5.46 |
-5.70 |
5.51 |
-2.24 |
5.68 |
-2.04 |
6.22 |
-4.28 |
-15 |
-0.22 |
| Net Cash From Investing Activities |
|
-237 |
83 |
-16 |
-68 |
-252 |
-160 |
-169 |
-143 |
-301 |
368 |
-290 |
| Net Cash From Continuing Investing Activities |
|
-237 |
83 |
-16 |
-68 |
-252 |
-160 |
-169 |
-143 |
-301 |
368 |
-290 |
| Purchase of Investment Securities |
|
-16 |
48 |
-59 |
-53 |
-356 |
-198 |
-224 |
492 |
-1,024 |
-9.16 |
-25 |
| Sale and/or Maturity of Investments |
|
-225 |
35 |
44 |
-16 |
348 |
38 |
51 |
-636 |
723 |
377 |
-294 |
| Net Cash From Financing Activities |
|
159 |
-154 |
-43 |
-29 |
187 |
97 |
111 |
62 |
216 |
-413 |
190 |
| Net Cash From Continuing Financing Activities |
|
159 |
-154 |
-43 |
-29 |
187 |
97 |
111 |
62 |
216 |
-413 |
190 |
| Net Change in Deposits |
|
175 |
63 |
-316 |
84 |
136 |
-60 |
336 |
72 |
425 |
-499 |
268 |
| Issuance of Debt |
|
80 |
0.06 |
427 |
125 |
87 |
456 |
226 |
172 |
0.06 |
280 |
779 |
| Issuance of Common Equity |
|
0.16 |
0.19 |
0.16 |
0.17 |
0.15 |
0.17 |
0.14 |
0.16 |
0.15 |
0.17 |
0.17 |
| Repayment of Debt |
|
-76 |
-167 |
-115 |
-217 |
-10 |
-271 |
-408 |
-155 |
-178 |
-146 |
-820 |
| Repurchase of Common Equity |
|
- |
-30 |
-20 |
- |
-6.21 |
-7.91 |
-22 |
-6.48 |
-10 |
-25 |
-13 |
| Payment of Dividends |
|
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-23 |
-24 |
| Other Financing Activities, Net |
|
0.58 |
0.54 |
1.37 |
0.66 |
0.59 |
0.69 |
0.69 |
0.69 |
0.72 |
1.04 |
0.59 |
| Cash Interest Paid |
|
104 |
108 |
109 |
110 |
102 |
95 |
94 |
99 |
98 |
97 |
103 |
| Cash Income Taxes Paid |
|
2.10 |
-0.00 |
5.30 |
1.11 |
1.22 |
-1.30 |
14 |
5.34 |
2.35 |
3.26 |
0.02 |
Annual Balance Sheets for First Merchants
This table presents First Merchants' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
6,761 |
7,212 |
9,367 |
9,885 |
12,457 |
14,067 |
15,453 |
18,002 |
18,406 |
18,312 |
19,025 |
| Cash and Due from Banks |
|
102 |
128 |
155 |
139 |
177 |
193 |
167 |
123 |
113 |
88 |
84 |
| Interest Bearing Deposits at Other Banks |
|
32 |
24 |
35 |
37 |
118 |
392 |
474 |
126 |
436 |
299 |
196 |
| Trading Account Securities |
|
1,277 |
1,305 |
1,561 |
1,633 |
2,596 |
3,147 |
2,345 |
1,977 |
1,627 |
3,461 |
3,379 |
| Loans and Leases, Net of Allowance |
|
4,631 |
5,074 |
6,676 |
7,144 |
8,379 |
9,113 |
9,046 |
11,781 |
12,281 |
12,662 |
13,596 |
| Loans and Leases |
|
4,694 |
5,140 |
6,751 |
7,224 |
8,459 |
9,243 |
9,242 |
12,004 |
12,486 |
12,854 |
13,792 |
| Allowance for Loan and Lease Losses |
|
62 |
66 |
75 |
81 |
80 |
131 |
195 |
223 |
205 |
193 |
196 |
| Loans Held for Sale |
|
9.89 |
2.93 |
7.22 |
4.78 |
9.04 |
3.97 |
11 |
9.09 |
19 |
19 |
20 |
| Premises and Equipment, Net |
|
98 |
94 |
96 |
93 |
113 |
111 |
106 |
117 |
134 |
130 |
121 |
| Goodwill |
|
243 |
244 |
445 |
445 |
544 |
544 |
545 |
712 |
712 |
712 |
712 |
| Intangible Assets |
|
17 |
15 |
31 |
24 |
35 |
29 |
25 |
36 |
27 |
20 |
14 |
| Other Assets |
|
351 |
325 |
361 |
364 |
486 |
535 |
2,733 |
3,122 |
3,057 |
923 |
903 |
| Total Liabilities & Shareholders' Equity |
|
6,761 |
7,212 |
9,367 |
9,885 |
12,457 |
14,067 |
15,453 |
18,002 |
18,406 |
18,312 |
19,025 |
| Total Liabilities |
|
5,910 |
6,310 |
8,064 |
8,476 |
10,671 |
12,192 |
13,541 |
15,967 |
16,158 |
16,007 |
16,558 |
| Non-Interest Bearing Deposits |
|
1,266 |
1,348 |
1,762 |
1,448 |
1,736 |
2,298 |
2,710 |
3,173 |
2,500 |
2,326 |
2,137 |
| Interest Bearing Deposits |
|
4,024 |
4,208 |
5,411 |
6,307 |
8,104 |
9,063 |
10,023 |
11,209 |
12,321 |
12,196 |
13,158 |
| Federal Funds Purchased and Securities Sold |
|
50 |
120 |
144 |
104 |
55 |
- |
0.00 |
172 |
0.00 |
99 |
40 |
| Short-Term Debt |
|
283 |
275 |
276 |
252 |
188 |
295 |
300 |
167 |
316 |
143 |
104 |
| Accrued Interest Payable |
|
3.09 |
3.11 |
4.39 |
5.61 |
6.75 |
3.29 |
2.76 |
7.53 |
19 |
16 |
18 |
| Long-Term Debt |
|
236 |
299 |
414 |
315 |
490 |
389 |
334 |
975 |
713 |
916 |
856 |
| Other Long-Term Liabilities |
|
49 |
56 |
53 |
45 |
91 |
142 |
171 |
263 |
289 |
311 |
245 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
851 |
902 |
1,303 |
1,408 |
1,786 |
1,876 |
1,913 |
2,035 |
2,248 |
2,305 |
2,467 |
| Total Preferred & Common Equity |
|
851 |
902 |
1,303 |
1,408 |
1,786 |
1,876 |
1,913 |
2,035 |
2,248 |
2,305 |
2,467 |
| Preferred Stock |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
25 |
25 |
25 |
25 |
| Total Common Equity |
|
850 |
902 |
1,303 |
1,408 |
1,786 |
1,876 |
1,912 |
2,010 |
2,223 |
2,280 |
2,442 |
| Common Stock |
|
510 |
514 |
841 |
846 |
1,062 |
1,012 |
992 |
1,236 |
1,244 |
1,196 |
1,158 |
| Retained Earnings |
|
342 |
401 |
465 |
583 |
697 |
789 |
865 |
1,013 |
1,155 |
1,273 |
1,414 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.36 |
-14 |
-2.91 |
-21 |
28 |
75 |
55 |
-239 |
-176 |
-189 |
-130 |
Quarterly Balance Sheets for First Merchants
This table presents First Merchants' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
18,179 |
17,968 |
17,997 |
18,318 |
18,303 |
18,348 |
18,440 |
18,593 |
18,812 |
21,073 |
21,349 |
| Cash and Due from Banks |
|
126 |
109 |
125 |
101 |
105 |
85 |
86 |
82 |
88 |
98 |
87 |
| Interest Bearing Deposits at Other Banks |
|
353 |
219 |
349 |
410 |
169 |
359 |
332 |
223 |
169 |
175 |
529 |
| Trading Account Securities |
|
4,057 |
1,651 |
1,500 |
1,620 |
1,619 |
1,553 |
3,427 |
1,358 |
3,382 |
3,310 |
3,292 |
| Loans and Leases, Net of Allowance |
|
12,018 |
12,049 |
12,066 |
12,261 |
12,450 |
12,459 |
12,813 |
13,101 |
13,397 |
15,049 |
15,289 |
| Loans and Leases |
|
12,241 |
12,270 |
12,271 |
12,466 |
12,640 |
12,647 |
13,005 |
13,297 |
13,591 |
15,262 |
15,531 |
| Allowance for Loan and Lease Losses |
|
223 |
221 |
206 |
205 |
190 |
188 |
192 |
195 |
194 |
213 |
242 |
| Loans Held for Sale |
|
9.41 |
27 |
31 |
15 |
32 |
41 |
23 |
29 |
23 |
402 |
78 |
| Premises and Equipment, Net |
|
116 |
114 |
132 |
133 |
133 |
130 |
129 |
123 |
122 |
146 |
148 |
| Goodwill |
|
712 |
712 |
712 |
712 |
712 |
712 |
712 |
712 |
712 |
783 |
788 |
| Intangible Assets |
|
34 |
31 |
29 |
25 |
23 |
22 |
18 |
17 |
15 |
42 |
39 |
| Other Assets |
|
754 |
3,054 |
3,052 |
3,041 |
3,060 |
2,987 |
900 |
2,948 |
903 |
1,067 |
1,098 |
| Total Liabilities & Shareholders' Equity |
|
18,179 |
17,968 |
17,997 |
18,318 |
18,303 |
18,348 |
18,440 |
18,593 |
18,812 |
21,073 |
21,349 |
| Total Liabilities |
|
16,056 |
15,823 |
15,904 |
16,093 |
16,091 |
16,045 |
16,108 |
16,245 |
16,399 |
18,400 |
18,652 |
| Non-Interest Bearing Deposits |
|
2,964 |
2,636 |
2,555 |
2,338 |
2,303 |
2,334 |
2,185 |
2,197 |
2,101 |
3,748 |
3,832 |
| Interest Bearing Deposits |
|
11,739 |
11,945 |
12,092 |
12,546 |
12,266 |
12,031 |
12,277 |
12,600 |
12,769 |
12,737 |
12,922 |
| Federal Funds Purchased and Securities Sold |
|
0.02 |
0.00 |
0.00 |
- |
147 |
30 |
185 |
85 |
199 |
170 |
0.00 |
| Short-Term Debt |
|
179 |
152 |
153 |
249 |
100 |
125 |
123 |
115 |
122 |
89 |
103 |
| Accrued Interest Payable |
|
12 |
14 |
16 |
19 |
19 |
18 |
13 |
16 |
18 |
19 |
17 |
| Long-Term Debt |
|
975 |
875 |
872 |
613 |
926 |
926 |
1,035 |
961 |
856 |
1,386 |
1,500 |
| Other Long-Term Liabilities |
|
187 |
201 |
216 |
328 |
329 |
581 |
289 |
270 |
333 |
250 |
277 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
2,122 |
2,146 |
2,093 |
2,225 |
2,213 |
2,302 |
2,332 |
2,348 |
2,412 |
2,673 |
2,697 |
| Total Preferred & Common Equity |
|
2,122 |
2,146 |
2,093 |
2,225 |
2,213 |
2,302 |
2,332 |
2,348 |
2,412 |
2,673 |
2,697 |
| Preferred Stock |
|
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
25 |
| Total Common Equity |
|
2,097 |
2,120 |
2,068 |
2,200 |
2,187 |
2,277 |
2,307 |
2,323 |
2,387 |
2,647 |
2,672 |
| Common Stock |
|
1,239 |
1,241 |
1,242 |
1,216 |
1,198 |
1,200 |
1,190 |
1,170 |
1,165 |
1,378 |
1,367 |
| Retained Earnings |
|
1,057 |
1,097 |
1,133 |
1,182 |
1,201 |
1,229 |
1,307 |
1,342 |
1,378 |
1,419 |
1,439 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-199 |
-218 |
-307 |
-198 |
-212 |
-152 |
-190 |
-190 |
-156 |
-149 |
-134 |
Annual Metrics And Ratios for First Merchants
This table displays calculated financial ratios and metrics derived from First Merchants' official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.73 |
$1.99 |
$2.13 |
$3.23 |
$3.20 |
$2.75 |
$3.82 |
$3.83 |
$3.74 |
$3.42 |
$3.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
40.67M |
41.25M |
49.54M |
49.70M |
55.16M |
108.69M |
53.82M |
59.64M |
59.34M |
58.54M |
63.39M |
| Adjusted Diluted Earnings per Share |
|
$1.72 |
$1.98 |
$2.12 |
$3.22 |
$3.19 |
$2.74 |
$3.81 |
$3.81 |
$3.73 |
$3.41 |
$3.88 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
40.67M |
41.25M |
49.54M |
49.70M |
55.16M |
108.69M |
53.82M |
59.64M |
59.34M |
58.53M |
57.73M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
40.67M |
41.25M |
49.54M |
49.70M |
55.16M |
108.69M |
53.82M |
59.64M |
59.34M |
58.54M |
63.39M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for First Merchants
This table displays calculated financial ratios and metrics derived from First Merchants' official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
63,392,748.00 |
63,022,741.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
63,392,748.00 |
63,022,741.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.44 |
0.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.59% |
-9.12% |
-2.59% |
-3.26% |
13.17% |
4.31% |
2.76% |
6.52% |
- |
-1.99% |
19.34% |
| EBITDA Growth |
|
-42.20% |
-26.03% |
-36.18% |
-11.68% |
85.93% |
22.59% |
53.73% |
21.60% |
- |
-49.22% |
-21.89% |
| EBIT Growth |
|
-43.76% |
-27.36% |
-38.53% |
-13.80% |
63.36% |
15.43% |
48.02% |
15.86% |
- |
-57.15% |
-26.67% |
| NOPAT Growth |
|
-39.97% |
-25.18% |
-34.40% |
-12.74% |
51.48% |
15.43% |
42.35% |
15.41% |
- |
-49.12% |
-22.61% |
| Net Income Growth |
|
-39.97% |
-25.18% |
-34.40% |
-12.74% |
51.48% |
15.43% |
42.35% |
15.41% |
- |
-49.12% |
-22.61% |
| EPS Growth |
|
-41.18% |
-25.23% |
-33.33% |
-10.64% |
55.71% |
17.50% |
44.12% |
16.67% |
- |
-52.13% |
-28.57% |
| Operating Cash Flow Growth |
|
-53.00% |
-32.83% |
148.49% |
-4.25% |
2.88% |
4.85% |
-14.84% |
13.96% |
- |
-5.04% |
64.02% |
| Free Cash Flow Firm Growth |
|
89.84% |
129.47% |
86.60% |
-13.60% |
59.36% |
-246.48% |
-382.73% |
110.34% |
- |
-80.55% |
-551.08% |
| Invested Capital Growth |
|
3.13% |
-5.80% |
2.09% |
7.58% |
2.67% |
13.08% |
5.70% |
1.12% |
- |
18.83% |
25.61% |
| Revenue Q/Q Growth |
|
-2.93% |
-1.79% |
4.04% |
-2.46% |
13.55% |
-9.48% |
2.49% |
1.11% |
- |
-8.73% |
24.80% |
| EBITDA Q/Q Growth |
|
-26.80% |
16.04% |
-18.08% |
26.94% |
54.09% |
-23.49% |
2.72% |
0.41% |
- |
-49.33% |
58.01% |
| EBIT Q/Q Growth |
|
-28.25% |
16.76% |
-19.67% |
28.08% |
35.98% |
-17.50% |
3.01% |
0.25% |
- |
-58.64% |
76.28% |
| NOPAT Q/Q Growth |
|
-24.64% |
12.86% |
-16.72% |
23.20% |
30.83% |
-14.00% |
2.70% |
-0.12% |
- |
-50.66% |
56.20% |
| Net Income Q/Q Growth |
|
-24.64% |
12.86% |
-16.72% |
23.20% |
30.83% |
-14.00% |
2.70% |
-0.12% |
- |
-50.66% |
56.20% |
| EPS Q/Q Growth |
|
-25.53% |
14.29% |
-15.00% |
23.53% |
29.76% |
-13.76% |
4.26% |
0.00% |
- |
-54.08% |
55.56% |
| Operating Cash Flow Q/Q Growth |
|
-18.23% |
-31.68% |
7.10% |
21.90% |
-12.14% |
-8.60% |
-13.01% |
63.13% |
- |
-27.41% |
50.26% |
| Free Cash Flow Firm Q/Q Growth |
|
65.47% |
518.41% |
-111.14% |
-605.79% |
87.65% |
-1,408.23% |
63.29% |
115.12% |
- |
-11,146.80% |
-32.39% |
| Invested Capital Q/Q Growth |
|
5.11% |
-5.80% |
4.95% |
3.53% |
0.31% |
3.76% |
-1.90% |
-0.97% |
- |
21.04% |
3.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
31.91% |
37.71% |
29.69% |
38.64% |
52.44% |
44.32% |
44.42% |
44.11% |
- |
22.96% |
29.07% |
| EBIT Margin |
|
29.97% |
35.63% |
27.51% |
36.13% |
43.26% |
39.43% |
39.63% |
39.29% |
- |
17.24% |
24.35% |
| Profit (Net Income) Margin |
|
27.14% |
31.19% |
24.97% |
31.54% |
36.33% |
34.52% |
34.59% |
34.17% |
- |
17.92% |
22.43% |
| Tax Burden Percent |
|
90.57% |
87.54% |
90.76% |
87.29% |
83.98% |
87.54% |
87.27% |
86.95% |
- |
103.95% |
92.10% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Effective Tax Rate |
|
9.43% |
12.46% |
9.24% |
12.71% |
16.02% |
12.46% |
12.73% |
13.05% |
- |
-3.95% |
7.90% |
| Return on Invested Capital (ROIC) |
|
5.48% |
6.23% |
4.92% |
6.10% |
7.08% |
6.86% |
6.83% |
6.77% |
- |
3.10% |
4.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.48% |
6.23% |
4.92% |
6.10% |
7.08% |
6.86% |
6.83% |
6.77% |
- |
3.10% |
4.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.78% |
2.89% |
2.32% |
2.88% |
3.25% |
3.04% |
3.15% |
2.91% |
- |
1.63% |
2.13% |
| Return on Equity (ROE) |
|
8.25% |
9.12% |
7.23% |
8.98% |
10.32% |
9.90% |
9.98% |
9.68% |
- |
4.72% |
6.15% |
| Cash Return on Invested Capital (CROIC) |
|
3.86% |
12.50% |
3.75% |
-1.75% |
3.43% |
-5.93% |
1.23% |
5.81% |
- |
-12.01% |
-17.89% |
| Operating Return on Assets (OROA) |
|
1.07% |
1.24% |
0.96% |
1.24% |
1.52% |
1.40% |
1.41% |
1.41% |
- |
0.58% |
0.84% |
| Return on Assets (ROA) |
|
0.97% |
1.09% |
0.87% |
1.09% |
1.28% |
1.23% |
1.23% |
1.23% |
- |
0.60% |
0.78% |
| Return on Common Equity (ROCE) |
|
8.16% |
9.02% |
7.15% |
8.88% |
10.21% |
9.79% |
9.87% |
9.58% |
- |
4.68% |
6.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.33% |
8.44% |
7.80% |
0.00% |
8.95% |
9.61% |
9.67% |
- |
7.44% |
6.89% |
| Net Operating Profit after Tax (NOPAT) |
|
42 |
48 |
40 |
49 |
64 |
55 |
57 |
57 |
- |
28 |
44 |
| NOPAT Margin |
|
27.14% |
31.19% |
24.97% |
31.54% |
36.33% |
34.52% |
34.59% |
34.17% |
- |
17.92% |
22.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
54.11% |
52.00% |
46.53% |
50.11% |
44.27% |
47.71% |
47.11% |
48.41% |
- |
60.05% |
47.44% |
| Operating Expenses to Revenue |
|
69.07% |
63.07% |
57.17% |
60.67% |
54.37% |
57.95% |
56.96% |
58.12% |
- |
79.64% |
58.82% |
| Earnings before Interest and Taxes (EBIT) |
|
47 |
55 |
44 |
56 |
77 |
63 |
65 |
65 |
- |
27 |
48 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
50 |
58 |
47 |
60 |
93 |
71 |
73 |
73 |
- |
36 |
57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.96 |
0.93 |
0.89 |
0.96 |
1.03 |
1.03 |
0.96 |
0.91 |
- |
0.93 |
1.03 |
| Price to Tangible Book Value (P/TBV) |
|
1.44 |
1.40 |
1.34 |
1.41 |
1.51 |
1.50 |
1.40 |
1.31 |
- |
1.35 |
1.49 |
| Price to Revenue (P/Rev) |
|
3.28 |
3.22 |
3.09 |
3.48 |
3.62 |
3.62 |
3.40 |
3.26 |
- |
3.72 |
3.98 |
| Price to Earnings (P/E) |
|
9.62 |
9.96 |
10.55 |
12.25 |
11.73 |
11.44 |
9.98 |
9.41 |
- |
12.47 |
14.96 |
| Dividend Yield |
|
3.76% |
3.94% |
4.12% |
3.71% |
3.48% |
3.46% |
3.68% |
3.77% |
- |
3.72% |
3.32% |
| Earnings Yield |
|
10.39% |
10.05% |
9.48% |
8.16% |
8.53% |
8.74% |
10.02% |
10.63% |
- |
8.02% |
6.69% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.81 |
0.79 |
0.84 |
0.84 |
0.90 |
0.90 |
0.88 |
0.86 |
- |
0.89 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.06 |
3.81 |
4.32 |
4.49 |
4.70 |
4.80 |
4.61 |
4.38 |
- |
5.58 |
5.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.74 |
9.68 |
12.20 |
13.02 |
11.75 |
11.53 |
10.19 |
9.42 |
- |
14.52 |
15.85 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.18 |
10.16 |
12.93 |
13.90 |
13.11 |
13.04 |
11.59 |
10.82 |
- |
16.51 |
18.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.80 |
11.67 |
14.61 |
15.65 |
15.08 |
15.00 |
13.42 |
12.53 |
- |
18.52 |
20.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.20 |
10.54 |
10.19 |
10.63 |
11.41 |
11.64 |
11.66 |
10.81 |
- |
13.12 |
11.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.21 |
6.10 |
22.68 |
0.00 |
26.66 |
0.00 |
73.99 |
14.93 |
- |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.46 |
0.39 |
0.46 |
0.46 |
0.46 |
0.50 |
0.46 |
0.41 |
- |
0.55 |
0.59 |
| Long-Term Debt to Equity |
|
0.32 |
0.28 |
0.42 |
0.40 |
0.36 |
0.44 |
0.41 |
0.35 |
- |
0.52 |
0.56 |
| Financial Leverage |
|
0.51 |
0.46 |
0.47 |
0.47 |
0.46 |
0.44 |
0.46 |
0.43 |
- |
0.53 |
0.53 |
| Leverage Ratio |
|
8.50 |
8.40 |
8.32 |
8.27 |
8.07 |
8.07 |
8.09 |
7.88 |
- |
7.89 |
7.92 |
| Compound Leverage Factor |
|
8.50 |
8.40 |
8.32 |
8.27 |
8.07 |
8.07 |
8.09 |
7.88 |
- |
7.89 |
7.92 |
| Debt to Total Capital |
|
31.40% |
27.92% |
31.70% |
31.34% |
31.48% |
33.18% |
31.43% |
28.86% |
- |
35.56% |
37.29% |
| Short-Term Debt to Total Capital |
|
9.64% |
8.06% |
3.10% |
3.72% |
7.03% |
3.52% |
3.35% |
3.60% |
- |
2.16% |
2.40% |
| Long-Term Debt to Total Capital |
|
21.76% |
19.85% |
28.60% |
27.62% |
24.45% |
29.66% |
28.08% |
25.25% |
- |
33.41% |
34.89% |
| Preferred Equity to Total Capital |
|
0.77% |
0.81% |
0.78% |
0.75% |
0.75% |
0.72% |
0.73% |
0.74% |
- |
0.61% |
0.58% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
67.83% |
71.27% |
67.53% |
67.91% |
67.77% |
66.10% |
67.84% |
70.40% |
- |
63.83% |
62.13% |
| Debt to EBITDA |
|
3.80 |
3.44 |
4.59 |
4.87 |
4.10 |
4.26 |
3.62 |
3.15 |
- |
5.82 |
6.75 |
| Net Debt to EBITDA |
|
1.77 |
1.40 |
3.37 |
2.82 |
2.60 |
2.73 |
2.59 |
2.33 |
- |
4.74 |
4.16 |
| Long-Term Debt to EBITDA |
|
2.63 |
2.45 |
4.14 |
4.29 |
3.18 |
3.81 |
3.23 |
2.76 |
- |
5.46 |
6.32 |
| Debt to NOPAT |
|
4.60 |
4.15 |
5.50 |
5.85 |
5.26 |
5.55 |
4.77 |
4.19 |
- |
7.42 |
8.62 |
| Net Debt to NOPAT |
|
2.15 |
1.69 |
4.03 |
3.38 |
3.34 |
3.55 |
3.42 |
3.09 |
- |
6.04 |
5.31 |
| Long-Term Debt to NOPAT |
|
3.19 |
2.95 |
4.96 |
5.16 |
4.08 |
4.96 |
4.26 |
3.67 |
- |
6.97 |
8.07 |
| Noncontrolling Interest Sharing Ratio |
|
1.17% |
1.16% |
1.15% |
1.14% |
1.10% |
1.10% |
1.10% |
1.07% |
- |
1.00% |
1.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-57 |
238 |
-27 |
-187 |
-23 |
-348 |
-128 |
19 |
- |
-629 |
-833 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.53 |
2.19 |
-0.25 |
-1.70 |
-0.23 |
-3.78 |
-1.32 |
0.19 |
- |
-6.47 |
-8.17 |
| Operating Cash Flow to Interest Expense |
|
0.61 |
0.54 |
0.58 |
0.70 |
0.67 |
0.67 |
0.55 |
0.86 |
- |
0.60 |
0.86 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.61 |
0.54 |
0.58 |
0.70 |
0.67 |
0.67 |
0.55 |
0.86 |
- |
0.60 |
0.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
- |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
5.19 |
5.11 |
5.10 |
4.78 |
4.91 |
5.00 |
5.14 |
5.31 |
- |
4.80 |
5.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,276 |
3,086 |
3,239 |
3,353 |
3,364 |
3,490 |
3,424 |
3,391 |
- |
4,148 |
4,301 |
| Invested Capital Turnover |
|
0.20 |
0.20 |
0.20 |
0.19 |
0.19 |
0.20 |
0.20 |
0.20 |
- |
0.17 |
0.18 |
| Increase / (Decrease) in Invested Capital |
|
99 |
-190 |
66 |
236 |
87 |
404 |
185 |
37 |
- |
657 |
877 |
| Enterprise Value (EV) |
|
2,640 |
2,424 |
2,728 |
2,809 |
3,038 |
3,133 |
3,029 |
2,923 |
- |
3,682 |
3,766 |
| Market Capitalization |
|
2,135 |
2,049 |
1,950 |
2,176 |
2,340 |
2,367 |
2,233 |
2,177 |
- |
2,455 |
2,753 |
| Book Value per Share |
|
$37.14 |
$37.07 |
$37.34 |
$38.92 |
$38.86 |
$39.41 |
$39.84 |
$41.35 |
- |
$41.76 |
$42.40 |
| Tangible Book Value per Share |
|
$24.79 |
$24.65 |
$24.78 |
$26.38 |
$26.38 |
$26.94 |
$27.34 |
$28.75 |
- |
$28.76 |
$29.27 |
| Total Capital |
|
3,276 |
3,086 |
3,239 |
3,353 |
3,364 |
3,490 |
3,424 |
3,391 |
- |
4,148 |
4,301 |
| Total Debt |
|
1,029 |
862 |
1,027 |
1,051 |
1,059 |
1,158 |
1,076 |
978 |
- |
1,475 |
1,604 |
| Total Long-Term Debt |
|
713 |
613 |
926 |
926 |
823 |
1,035 |
961 |
856 |
- |
1,386 |
1,500 |
| Net Debt |
|
480 |
351 |
753 |
607 |
672 |
740 |
771 |
722 |
- |
1,202 |
988 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
1,029 |
862 |
1,027 |
1,051 |
1,059 |
1,158 |
1,076 |
978 |
- |
1,475 |
1,604 |
| Total Depreciation and Amortization (D&A) |
|
3.05 |
3.19 |
3.49 |
3.92 |
16 |
7.84 |
7.87 |
8.01 |
- |
9.00 |
9.26 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.70 |
$0.80 |
$0.68 |
$0.84 |
$1.10 |
$0.95 |
$0.98 |
$0.98 |
$0.99 |
$0.46 |
$0.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
59.34M |
58.59M |
58.51M |
58.67M |
58.54M |
58.31M |
57.73M |
57.83M |
63.39M |
63.02M |
62.80M |
| Adjusted Diluted Earnings per Share |
|
$0.70 |
$0.80 |
$0.68 |
$0.84 |
$1.09 |
$0.94 |
$0.98 |
$0.98 |
$0.98 |
$0.45 |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
59.49M |
59.27M |
58.33M |
58.29M |
58.53M |
58.24M |
57.77M |
57.45M |
57.73M |
61.01M |
62.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
59.34M |
58.59M |
58.51M |
58.67M |
58.54M |
58.31M |
57.73M |
57.83M |
63.39M |
63.02M |
62.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
42 |
48 |
40 |
49 |
64 |
55 |
57 |
57 |
- |
19 |
44 |
| Normalized NOPAT Margin |
|
27.14% |
31.19% |
24.97% |
31.54% |
36.33% |
34.52% |
34.59% |
34.17% |
- |
12.07% |
22.43% |
| Pre Tax Income Margin |
|
29.97% |
35.63% |
27.51% |
36.13% |
43.26% |
39.43% |
39.63% |
39.29% |
- |
17.24% |
24.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.44 |
0.50 |
0.41 |
0.51 |
0.76 |
0.69 |
0.67 |
0.64 |
- |
0.28 |
0.47 |
| NOPAT to Interest Expense |
|
0.40 |
0.44 |
0.37 |
0.45 |
0.64 |
0.60 |
0.59 |
0.56 |
- |
0.29 |
0.43 |
| EBIT Less CapEx to Interest Expense |
|
0.44 |
0.50 |
0.41 |
0.51 |
0.76 |
0.69 |
0.67 |
0.64 |
- |
0.28 |
0.47 |
| NOPAT Less CapEx to Interest Expense |
|
0.40 |
0.44 |
0.37 |
0.45 |
0.64 |
0.60 |
0.59 |
0.56 |
- |
0.29 |
0.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
36.61% |
39.97% |
44.55% |
46.44% |
41.46% |
40.15% |
37.29% |
36.20% |
- |
43.82% |
48.15% |
| Augmented Payout Ratio |
|
36.61% |
54.41% |
71.31% |
74.26% |
69.35% |
56.48% |
53.33% |
54.50% |
- |
75.96% |
77.82% |
Key Financial Trends
First Merchants’ second-quarter 2026 results show stronger operating momentum, although higher credit-loss provisioning and increased funding costs remain important risks. Total revenue rose to $196.1 million, up 24.8% from $157.1 million in the first quarter and 19.3% from the restated second quarter of 2025.
Net interest income increased to $158.9 million, up 5.0% sequentially and 19.5% year over year. This continues a broader recovery from the $127.1 million reported in the first quarter of 2023 and $128.6 million in the second quarter of 2024. Loan and lease interest income reached $239.9 million in the latest quarter, reflecting continued balance-sheet growth.
Net income attributable to common shareholders was $43.5 million, or $0.70 per diluted share, compared with $27.7 million, or $0.45, in the first quarter. However, earnings remained below the $56.4 million, or $0.98 per share, reported in the restated second quarter of 2025. The year-over-year comparison was affected by a sharp increase in the provision for credit losses.
- Revenue and net interest income accelerated. Second-quarter revenue increased 24.8% sequentially and 19.3% year over year, while net interest income reached a multiyear high of $158.9 million.
- Loan growth remains healthy. Gross loans and leases rose to $15.5 billion from $15.3 billion at the end of the first quarter and $13.3 billion a year earlier, supporting future interest income.
- Deposits expanded. Total deposits increased to approximately $16.7 billion, up from $16.5 billion in the first quarter and $14.8 billion in the second quarter of 2025.
- Operating cash generation improved. Net cash from operating activities increased to $88.0 million from $58.6 million in the first quarter and $53.7 million in the year-earlier quarter.
- Non-interest income rebounded sharply. Non-interest income climbed to $37.2 million from $5.8 million in the first quarter, helped by $7.7 million in investment gains and higher service-charge income.
- Shareholder distributions continued. The common dividend increased to $0.37 per share from $0.36 in prior quarters, while the company repurchased $13.4 million of common stock during the latest quarter.
- The balance sheet has expanded substantially. Total assets reached $21.3 billion, up from $18.4 billion in the first quarter of 2024 and $17.8 billion in the third quarter of 2022. This growth increases earnings potential but also increases balance-sheet risk.
- Capital levels were relatively stable. Total equity was $2.7 billion, or roughly 12.6% of assets, similar to the ratio in the first quarter and second quarter of 2025.
- Credit-loss provisioning rose significantly. The provision for credit losses increased to $33.0 million from $4.9 million in the first quarter and $5.6 million a year earlier. The allowance for loan losses increased to $241.6 million, or approximately 1.6% of gross loans, from about 1.4% in the first quarter.
- Funding and liquidity trends warrant monitoring. Long-term debt increased to $1.50 billion from $1.39 billion in the first quarter and $961.3 million a year earlier. Net cash declined by $11.4 million during the quarter, despite positive operating and financing cash flow, while cash interest paid rose to $103.3 million.
Overall, First Merchants is showing improving revenue, loan growth, deposits and operating cash flow. The main concern is that rising credit-loss provisions absorbed much of the benefit from stronger net interest income. Investors should watch whether the second-quarter provision was temporary or the beginning of a sustained deterioration in credit quality, as well as whether higher debt and deposit costs pressure future margins.
09/12/26 06:34 AM ETAI Generated. May Contain Errors.