Annual Income Statements for Federated Hermes
This table shows Federated Hermes' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Federated Hermes
This table shows Federated Hermes' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
69 |
56 |
70 |
72 |
75 |
82 |
75 |
21 |
88 |
85 |
101 |
Consolidated Net Income / (Loss) |
|
68 |
62 |
71 |
73 |
74 |
86 |
75 |
19 |
90 |
84 |
104 |
Net Income / (Loss) Continuing Operations |
|
68 |
62 |
71 |
73 |
74 |
86 |
75 |
19 |
90 |
84 |
104 |
Total Pre-Tax Income |
|
89 |
75 |
92 |
101 |
101 |
117 |
104 |
43 |
123 |
112 |
136 |
Total Revenue |
|
381 |
374 |
382 |
433 |
403 |
391 |
396 |
403 |
408 |
425 |
424 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
381 |
374 |
382 |
433 |
403 |
391 |
396 |
403 |
408 |
425 |
424 |
Other Non-Interest Income |
|
381 |
- |
382 |
433 |
- |
- |
396 |
403 |
- |
- |
424 |
Total Non-Interest Expense |
|
284 |
310 |
297 |
335 |
301 |
289 |
298 |
362 |
297 |
314 |
292 |
Salaries and Employee Benefits |
|
127 |
124 |
137 |
160 |
139 |
128 |
137 |
131 |
136 |
137 |
143 |
Net Occupancy & Equipment Expense |
|
30 |
31 |
33 |
33 |
32 |
31 |
32 |
33 |
34 |
34 |
34 |
Marketing Expense |
|
9.92 |
11 |
7.57 |
8.94 |
7.89 |
14 |
7.58 |
10 |
9.60 |
12 |
8.13 |
Other Operating Expenses |
|
118 |
144 |
120 |
133 |
122 |
116 |
122 |
188 |
118 |
131 |
106 |
Nonoperating Income / (Expense), net |
|
-7.57 |
11 |
7.31 |
2.16 |
-0.42 |
15 |
5.44 |
1.94 |
11 |
1.91 |
4.27 |
Income Tax Expense |
|
22 |
14 |
21 |
28 |
27 |
31 |
29 |
23 |
32 |
28 |
32 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-1.91 |
5.14 |
1.87 |
0.83 |
-0.76 |
3.87 |
-0.02 |
-1.80 |
2.80 |
-0.86 |
2.74 |
Basic Earnings per Share |
|
$0.78 |
$0.62 |
$0.78 |
$0.81 |
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
Weighted Average Basic Shares Outstanding |
|
89.00M |
89.28M |
89.52M |
88.30M |
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
Diluted Earnings per Share |
|
$0.78 |
$0.62 |
$0.78 |
$0.81 |
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
Weighted Average Diluted Shares Outstanding |
|
89.00M |
89.28M |
89.52M |
88.30M |
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
Weighted Average Basic & Diluted Shares Outstanding |
|
89.00M |
89.28M |
89.52M |
88.30M |
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
Cash Dividends to Common per Share |
|
$0.27 |
$0.27 |
$0.27 |
$0.28 |
$0.28 |
$0.28 |
$0.28 |
$1.31 |
$0.31 |
$0.31 |
$0.31 |
Annual Cash Flow Statements for Federated Hermes
This table details how cash moves in and out of Federated Hermes' 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 |
Net Change in Cash & Equivalents |
|
57 |
-68 |
211 |
-159 |
92 |
59 |
-71 |
103 |
46 |
121 |
Net Cash From Operating Activities |
|
233 |
266 |
387 |
206 |
335 |
373 |
170 |
324 |
312 |
347 |
Net Cash From Continuing Operating Activities |
|
233 |
266 |
387 |
206 |
335 |
373 |
170 |
324 |
312 |
347 |
Net Income / (Loss) Continuing Operations |
|
172 |
222 |
295 |
222 |
277 |
336 |
272 |
235 |
305 |
268 |
Consolidated Net Income / (Loss) |
|
172 |
222 |
295 |
222 |
277 |
336 |
272 |
235 |
305 |
268 |
Depreciation Expense |
|
9.54 |
9.58 |
11 |
17 |
28 |
30 |
30 |
28 |
27 |
22 |
Non-Cash Adjustments to Reconcile Net Income |
|
22 |
27 |
89 |
62 |
5.96 |
20 |
-120 |
57 |
-7.65 |
38 |
Changes in Operating Assets and Liabilities, net |
|
15 |
-4.08 |
-15 |
-98 |
24 |
-12 |
-12 |
4.06 |
-12 |
18 |
Net Cash From Investing Activities |
|
-5.73 |
-21 |
1.00 |
-174 |
-95 |
-25 |
11 |
-32 |
-31 |
64 |
Net Cash From Continuing Investing Activities |
|
-5.73 |
-21 |
1.00 |
-174 |
-95 |
-25 |
11 |
-32 |
-31 |
64 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-6.03 |
-13 |
-9.80 |
-17 |
-15 |
-14 |
-10 |
-4.37 |
-7.92 |
-4.02 |
Purchase of Investment Securities |
|
-5.46 |
-24 |
-10 |
-178 |
-161 |
-23 |
-15 |
-51 |
-58 |
-48 |
Sale and/or Maturity of Investments |
|
5.76 |
16 |
21 |
20 |
81 |
11 |
36 |
23 |
35 |
120 |
Other Investing Activities, net |
|
- |
- |
0.00 |
0.21 |
- |
- |
- |
0.00 |
0.00 |
-4.10 |
Net Cash From Financing Activities |
|
-170 |
-312 |
-177 |
-186 |
-153 |
-295 |
-249 |
-169 |
-243 |
-286 |
Net Cash From Continuing Financing Activities |
|
-170 |
-312 |
-177 |
-186 |
-153 |
-295 |
-249 |
-169 |
-243 |
-286 |
Issuance of Debt |
|
- |
0.00 |
0.00 |
88 |
8.80 |
100 |
296 |
488 |
0.00 |
0.00 |
Repayment of Debt |
|
-26 |
-26 |
-21 |
-123 |
-44 |
-125 |
-147 |
-362 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-54 |
-82 |
-49 |
-29 |
-16 |
-67 |
-228 |
-218 |
-177 |
-138 |
Payment of Dividends |
|
-105 |
-205 |
-102 |
-107 |
-113 |
-224 |
-111 |
-124 |
-138 |
-216 |
Other Financing Activities, Net |
|
12 |
-1.06 |
-6.82 |
-16 |
11 |
21 |
-59 |
47 |
72 |
67 |
Effect of Exchange Rate Changes |
|
- |
0.00 |
0.00 |
-5.11 |
4.51 |
5.84 |
-2.31 |
-20 |
7.87 |
-3.80 |
Cash Interest Paid |
|
3.99 |
3.49 |
4.11 |
5.32 |
4.61 |
2.39 |
1.13 |
7.18 |
12 |
12 |
Cash Income Taxes Paid |
|
77 |
105 |
118 |
62 |
73 |
99 |
92 |
86 |
109 |
126 |
Quarterly Cash Flow Statements for Federated Hermes
This table details how cash moves in and out of Federated Hermes' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
55 |
33 |
-13 |
19 |
34 |
5.72 |
-23 |
-53 |
68 |
129 |
-120 |
Net Cash From Operating Activities |
|
112 |
132 |
5.42 |
71 |
106 |
130 |
14 |
89 |
117 |
127 |
14 |
Net Cash From Continuing Operating Activities |
|
112 |
132 |
5.42 |
71 |
106 |
130 |
14 |
89 |
117 |
127 |
14 |
Net Income / (Loss) Continuing Operations |
|
68 |
62 |
71 |
73 |
74 |
86 |
75 |
19 |
90 |
84 |
104 |
Consolidated Net Income / (Loss) |
|
68 |
62 |
71 |
73 |
74 |
86 |
75 |
19 |
90 |
84 |
104 |
Depreciation Expense |
|
6.77 |
6.89 |
8.02 |
6.70 |
6.09 |
6.02 |
5.63 |
5.53 |
5.71 |
5.56 |
5.42 |
Non-Cash Adjustments to Reconcile Net Income |
|
28 |
23 |
-5.47 |
-1.77 |
-4.55 |
4.14 |
13 |
53 |
-21 |
-6.52 |
-4.46 |
Changes in Operating Assets and Liabilities, net |
|
9.74 |
41 |
-69 |
-6.79 |
30 |
33 |
-80 |
11 |
42 |
44 |
-91 |
Net Cash From Investing Activities |
|
-1.41 |
-31 |
1.84 |
5.41 |
1.32 |
-39 |
28 |
3.58 |
-8.31 |
41 |
-1.53 |
Net Cash From Continuing Investing Activities |
|
-1.41 |
-31 |
1.84 |
5.41 |
1.32 |
-39 |
28 |
3.58 |
-8.31 |
41 |
-1.53 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.21 |
-0.28 |
-0.74 |
-2.98 |
-2.08 |
-2.11 |
-0.57 |
-5.98 |
3.03 |
-0.51 |
-0.97 |
Purchase of Investment Securities |
|
-14 |
-32 |
-1.58 |
-9.66 |
-2.36 |
-44 |
-26 |
-2.89 |
-16 |
-2.46 |
-1.76 |
Sale and/or Maturity of Investments |
|
13 |
1.38 |
4.16 |
18 |
5.75 |
7.34 |
54 |
12 |
9.21 |
44 |
1.23 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.03 |
Net Cash From Financing Activities |
|
-43 |
-79 |
-22 |
-61 |
-68 |
-91 |
-64 |
-145 |
-52 |
-26 |
-138 |
Net Cash From Continuing Financing Activities |
|
-43 |
-79 |
-22 |
-61 |
-68 |
-91 |
-64 |
-145 |
-52 |
-26 |
-138 |
Repurchase of Common Equity |
|
-6.61 |
-6.93 |
-6.56 |
-41 |
-64 |
-65 |
-39 |
-46 |
-29 |
-23 |
-120 |
Payment of Dividends |
|
-41 |
-28 |
-27 |
-40 |
-40 |
-32 |
-27 |
-115 |
-36 |
-38 |
-34 |
Other Financing Activities, Net |
|
4.35 |
6.35 |
12 |
20 |
35 |
5.09 |
2.64 |
16 |
13 |
35 |
16 |
Effect of Exchange Rate Changes |
|
-12 |
9.81 |
2.05 |
3.60 |
-4.53 |
6.75 |
-1.41 |
0.08 |
10 |
-13 |
5.27 |
Annual Balance Sheets for Federated Hermes
This table presents Federated Hermes' 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 |
Total Assets |
|
1,187 |
1,155 |
1,231 |
1,544 |
1,880 |
2,061 |
2,018 |
2,020 |
2,102 |
2,085 |
Cash and Due from Banks |
|
173 |
105 |
316 |
157 |
249 |
302 |
233 |
337 |
383 |
504 |
Trading Account Securities |
|
149 |
138 |
- |
- |
- |
- |
- |
185 |
177 |
137 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
36 |
39 |
38 |
53 |
52 |
53 |
47 |
36 |
31 |
26 |
Goodwill |
|
659 |
659 |
660 |
810 |
775 |
800 |
799 |
800 |
807 |
805 |
Intangible Assets |
|
75 |
74 |
77 |
340 |
446 |
482 |
471 |
409 |
409 |
328 |
Other Assets |
|
96 |
140 |
141 |
184 |
358 |
424 |
468 |
253 |
294 |
285 |
Total Liabilities & Shareholders' Equity |
|
1,187 |
1,155 |
1,231 |
1,544 |
1,880 |
2,061 |
2,018 |
2,020 |
2,102 |
2,085 |
Total Liabilities |
|
529 |
528 |
440 |
504 |
627 |
687 |
841 |
913 |
948 |
934 |
Other Short-Term Payables |
|
134 |
137 |
129 |
181 |
231 |
265 |
271 |
257 |
287 |
289 |
Long-Term Debt |
|
191 |
166 |
- |
- |
- |
- |
223 |
348 |
348 |
348 |
Other Long-Term Liabilities |
|
179 |
200 |
141 |
188 |
296 |
346 |
347 |
308 |
313 |
297 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
8.73 |
31 |
30 |
183 |
212 |
237 |
63 |
62 |
26 |
56 |
Total Equity & Noncontrolling Interests |
|
649 |
596 |
761 |
857 |
1,041 |
1,137 |
1,114 |
1,046 |
1,128 |
1,095 |
Total Preferred & Common Equity |
|
648 |
595 |
761 |
857 |
1,041 |
1,137 |
1,114 |
1,046 |
1,128 |
1,095 |
Total Common Equity |
|
658 |
596 |
761 |
857 |
1,041 |
1,137 |
1,114 |
1,046 |
1,128 |
1,095 |
Common Stock |
|
299 |
321 |
343 |
367 |
392 |
419 |
449 |
441 |
475 |
504 |
Retained Earnings |
|
546 |
530 |
697 |
792 |
930 |
1,028 |
1,187 |
1,016 |
1,195 |
1,257 |
Treasury Stock |
|
-192 |
-255 |
-279 |
-287 |
-281 |
-325 |
-538 |
-365 |
-521 |
-633 |
Accumulated Other Comprehensive Income / (Loss) |
|
4.61 |
0.52 |
-0.79 |
-15 |
-0.25 |
15 |
16 |
-46 |
-20 |
-32 |
Quarterly Balance Sheets for Federated Hermes
This table presents Federated Hermes' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,973 |
1,999 |
2,060 |
2,080 |
2,087 |
1,912 |
2,038 |
2,002 |
Cash and Due from Banks |
|
305 |
324 |
343 |
377 |
360 |
307 |
375 |
388 |
Trading Account Securities |
|
33 |
- |
178 |
177 |
199 |
145 |
190 |
154 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
38 |
33 |
31 |
31 |
29 |
32 |
28 |
24 |
Goodwill |
|
775 |
803 |
807 |
802 |
806 |
806 |
814 |
809 |
Intangible Assets |
|
407 |
411 |
415 |
402 |
404 |
336 |
343 |
330 |
Other Assets |
|
416 |
429 |
286 |
291 |
290 |
285 |
289 |
297 |
Total Liabilities & Shareholders' Equity |
|
1,973 |
1,999 |
2,060 |
2,080 |
2,087 |
1,912 |
2,038 |
2,002 |
Total Liabilities |
|
947 |
853 |
868 |
910 |
866 |
864 |
901 |
859 |
Accrued Interest Payable |
|
- |
22 |
- |
- |
24 |
- |
- |
30 |
Other Short-Term Payables |
|
239 |
190 |
234 |
256 |
189 |
223 |
263 |
193 |
Long-Term Debt |
|
398 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
Other Long-Term Liabilities |
|
310 |
293 |
286 |
306 |
306 |
293 |
289 |
288 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
55 |
40 |
58 |
71 |
73 |
30 |
53 |
67 |
Total Equity & Noncontrolling Interests |
|
971 |
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
Total Preferred & Common Equity |
|
971 |
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
Total Common Equity |
|
971 |
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
Common Stock |
|
434 |
452 |
461 |
468 |
485 |
491 |
498 |
515 |
Retained Earnings |
|
1,002 |
1,051 |
1,098 |
1,148 |
1,235 |
1,146 |
1,208 |
1,320 |
Treasury Stock |
|
-377 |
-360 |
-404 |
-473 |
-548 |
-596 |
-623 |
-742 |
Accumulated Other Comprehensive Income / (Loss) |
|
-87 |
-36 |
-22 |
-43 |
-25 |
-25 |
0.89 |
-17 |
Annual Metrics And Ratios for Federated Hermes
This table displays calculated financial ratios and metrics derived from Federated Hermes' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.84% |
23.39% |
-3.54% |
2.97% |
16.84% |
9.15% |
-10.21% |
11.18% |
11.33% |
1.40% |
EBITDA Growth |
|
16.33% |
17.50% |
0.82% |
-2.73% |
7.31% |
19.19% |
-11.56% |
-7.92% |
13.57% |
-7.36% |
EBIT Growth |
|
17.44% |
20.12% |
1.74% |
-3.29% |
5.34% |
20.18% |
-12.41% |
-8.05% |
15.07% |
-6.73% |
NOPAT Growth |
|
17.38% |
24.75% |
31.18% |
-13.36% |
6.48% |
19.33% |
-15.85% |
-2.67% |
11.31% |
-11.46% |
Net Income Growth |
|
14.79% |
28.80% |
33.13% |
-24.62% |
24.66% |
21.25% |
-18.96% |
-13.86% |
29.94% |
-11.93% |
EPS Growth |
|
14.08% |
25.31% |
41.38% |
-24.04% |
23.39% |
20.07% |
-14.86% |
-3.64% |
28.30% |
-5.00% |
Operating Cash Flow Growth |
|
21.15% |
13.93% |
45.81% |
-46.75% |
62.37% |
11.44% |
-54.35% |
90.13% |
-3.74% |
11.14% |
Free Cash Flow Firm Growth |
|
2.98% |
75.78% |
-47.79% |
-75.80% |
146.04% |
157.39% |
42.89% |
-35.10% |
18.11% |
7.10% |
Invested Capital Growth |
|
2.20% |
-6.41% |
17.47% |
22.18% |
15.22% |
7.07% |
-3.34% |
3.89% |
3.22% |
-0.21% |
Revenue Q/Q Growth |
|
2.86% |
4.22% |
-1.04% |
2.61% |
3.98% |
0.41% |
-3.15% |
3.75% |
1.11% |
2.08% |
EBITDA Q/Q Growth |
|
4.97% |
2.23% |
1.36% |
-0.06% |
4.18% |
2.43% |
-6.23% |
-6.49% |
10.08% |
1.96% |
EBIT Q/Q Growth |
|
5.77% |
2.42% |
1.79% |
-0.86% |
4.45% |
2.95% |
-6.67% |
-6.87% |
11.13% |
2.22% |
NOPAT Q/Q Growth |
|
5.77% |
3.77% |
33.38% |
-21.80% |
4.78% |
3.85% |
-7.57% |
-5.62% |
8.43% |
2.72% |
Net Income Q/Q Growth |
|
5.89% |
3.78% |
33.95% |
-24.04% |
9.25% |
5.06% |
-10.01% |
-3.84% |
8.71% |
-0.81% |
EPS Q/Q Growth |
|
5.19% |
4.64% |
35.38% |
-23.78% |
8.03% |
4.53% |
-8.03% |
-3.28% |
10.75% |
4.19% |
Operating Cash Flow Q/Q Growth |
|
0.07% |
3.58% |
34.73% |
-25.99% |
1.52% |
1.96% |
-26.16% |
24.14% |
-0.88% |
-0.84% |
Free Cash Flow Firm Q/Q Growth |
|
-28.68% |
60.34% |
-46.03% |
750.18% |
-47.40% |
86.80% |
-17.54% |
-4.17% |
41.43% |
-8.41% |
Invested Capital Q/Q Growth |
|
0.60% |
-9.91% |
12.08% |
-0.46% |
6.57% |
-0.47% |
2.80% |
2.22% |
-1.09% |
0.93% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
32.81% |
31.24% |
32.66% |
30.85% |
28.33% |
30.94% |
30.47% |
25.24% |
25.74% |
23.52% |
EBIT Margin |
|
30.16% |
29.36% |
30.96% |
29.08% |
26.22% |
28.87% |
28.17% |
23.29% |
24.08% |
22.15% |
Profit (Net Income) Margin |
|
18.56% |
19.37% |
26.74% |
19.57% |
20.89% |
23.20% |
20.94% |
16.22% |
18.94% |
16.45% |
Tax Burden Percent |
|
62.56% |
64.97% |
83.78% |
75.06% |
75.87% |
75.33% |
72.37% |
76.60% |
74.10% |
70.34% |
Interest Burden Percent |
|
98.38% |
101.56% |
103.07% |
89.67% |
104.99% |
106.67% |
102.74% |
90.92% |
106.14% |
105.57% |
Effective Tax Rate |
|
37.44% |
35.03% |
16.22% |
24.94% |
24.13% |
24.67% |
27.63% |
23.40% |
25.90% |
29.66% |
Return on Invested Capital (ROIC) |
|
20.21% |
25.77% |
32.15% |
23.21% |
20.88% |
22.48% |
18.60% |
18.07% |
19.42% |
16.95% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.97% |
27.44% |
37.02% |
6.43% |
32.08% |
46.51% |
23.46% |
9.86% |
24.49% |
21.02% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.85% |
8.71% |
9.43% |
1.07% |
3.29% |
3.10% |
2.74% |
2.47% |
7.53% |
6.35% |
Return on Equity (ROE) |
|
27.06% |
34.48% |
41.58% |
24.28% |
24.17% |
25.58% |
21.35% |
20.53% |
26.95% |
23.29% |
Cash Return on Invested Capital (CROIC) |
|
18.03% |
32.39% |
16.08% |
3.24% |
6.74% |
15.66% |
22.00% |
14.25% |
16.25% |
17.15% |
Operating Return on Assets (OROA) |
|
24.01% |
28.66% |
28.62% |
23.80% |
20.32% |
21.22% |
17.96% |
16.68% |
18.80% |
17.27% |
Return on Assets (ROA) |
|
14.78% |
18.91% |
24.71% |
16.02% |
16.19% |
17.05% |
13.35% |
11.62% |
14.79% |
12.82% |
Return on Common Equity (ROCE) |
|
27.06% |
33.65% |
39.78% |
21.46% |
20.01% |
21.21% |
18.84% |
19.41% |
25.91% |
22.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
26.55% |
37.24% |
38.74% |
25.94% |
26.61% |
29.55% |
24.44% |
22.43% |
27.01% |
24.51% |
Net Operating Profit after Tax (NOPAT) |
|
175 |
218 |
286 |
248 |
264 |
315 |
265 |
258 |
287 |
254 |
NOPAT Margin |
|
18.87% |
19.08% |
25.94% |
21.83% |
19.89% |
21.75% |
20.38% |
17.84% |
17.84% |
15.58% |
Net Nonoperating Expense Percent (NNEP) |
|
1.24% |
-1.67% |
-4.87% |
16.79% |
-11.20% |
-24.03% |
-4.86% |
8.20% |
-5.07% |
-4.07% |
SG&A Expenses to Revenue |
|
39.78% |
33.49% |
33.93% |
40.60% |
43.30% |
43.33% |
52.25% |
46.15% |
45.42% |
43.65% |
Operating Expenses to Revenue |
|
69.84% |
70.64% |
69.04% |
70.92% |
73.78% |
71.13% |
71.83% |
76.71% |
75.92% |
77.85% |
Earnings before Interest and Taxes (EBIT) |
|
279 |
336 |
342 |
330 |
348 |
418 |
366 |
337 |
388 |
361 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
304 |
357 |
360 |
350 |
376 |
448 |
396 |
365 |
414 |
384 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.96 |
3.42 |
3.50 |
2.37 |
2.50 |
2.16 |
2.89 |
2.79 |
2.41 |
3.05 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
109.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.11 |
1.78 |
2.41 |
1.79 |
1.96 |
1.70 |
2.48 |
2.01 |
1.69 |
2.04 |
Price to Earnings (P/E) |
|
11.49 |
9.76 |
9.14 |
9.23 |
9.54 |
7.53 |
11.93 |
12.16 |
9.08 |
12.44 |
Dividend Yield |
|
5.34% |
5.01% |
3.79% |
5.24% |
4.20% |
7.32% |
3.24% |
3.30% |
3.53% |
5.42% |
Earnings Yield |
|
8.70% |
10.24% |
10.94% |
10.84% |
10.48% |
13.29% |
8.38% |
8.22% |
11.01% |
8.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.29 |
2.64 |
2.65 |
1.87 |
1.97 |
1.70 |
2.34 |
2.05 |
1.80 |
2.16 |
Enterprise Value to Revenue (EV/Rev) |
|
2.16 |
1.89 |
2.31 |
1.93 |
2.01 |
1.70 |
2.52 |
2.06 |
1.68 |
1.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.59 |
6.04 |
7.07 |
6.26 |
7.08 |
5.50 |
8.27 |
8.18 |
6.53 |
8.43 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.17 |
6.43 |
7.46 |
6.64 |
7.65 |
5.90 |
8.95 |
8.86 |
6.98 |
8.95 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.46 |
9.89 |
8.90 |
8.85 |
10.09 |
7.83 |
12.36 |
11.57 |
9.42 |
12.73 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.59 |
8.12 |
6.57 |
10.63 |
7.95 |
6.61 |
19.23 |
9.22 |
8.68 |
9.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.85 |
7.87 |
17.79 |
63.32 |
31.23 |
11.24 |
10.45 |
14.67 |
11.26 |
12.57 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.33 |
0.31 |
0.21 |
0.13 |
0.08 |
0.05 |
0.19 |
0.31 |
0.30 |
0.30 |
Long-Term Debt to Equity |
|
0.29 |
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.31 |
0.30 |
0.30 |
Financial Leverage |
|
0.36 |
0.32 |
0.25 |
0.17 |
0.10 |
0.07 |
0.12 |
0.25 |
0.31 |
0.30 |
Leverage Ratio |
|
1.83 |
1.82 |
1.68 |
1.52 |
1.49 |
1.50 |
1.60 |
1.77 |
1.82 |
1.82 |
Compound Leverage Factor |
|
1.80 |
1.85 |
1.73 |
1.36 |
1.57 |
1.60 |
1.64 |
1.61 |
1.93 |
1.92 |
Debt to Total Capital |
|
24.79% |
23.37% |
17.68% |
11.49% |
7.39% |
5.18% |
15.95% |
23.89% |
23.16% |
23.23% |
Short-Term Debt to Total Capital |
|
2.92% |
3.12% |
17.68% |
11.49% |
7.39% |
5.18% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
21.87% |
20.25% |
0.00% |
0.00% |
0.00% |
0.00% |
15.95% |
23.89% |
23.16% |
23.23% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.00% |
3.95% |
3.14% |
15.54% |
15.67% |
16.36% |
4.51% |
4.25% |
1.72% |
3.70% |
Common Equity to Total Capital |
|
75.27% |
72.81% |
79.18% |
72.97% |
76.94% |
78.47% |
79.54% |
71.86% |
75.12% |
73.07% |
Debt to EBITDA |
|
0.71 |
0.54 |
0.47 |
0.39 |
0.27 |
0.17 |
0.56 |
0.95 |
0.84 |
0.91 |
Net Debt to EBITDA |
|
0.15 |
0.24 |
-0.41 |
-0.06 |
-0.40 |
-0.51 |
-0.03 |
0.03 |
-0.09 |
-0.41 |
Long-Term Debt to EBITDA |
|
0.63 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
0.95 |
0.84 |
0.91 |
Debt to NOPAT |
|
1.24 |
0.88 |
0.59 |
0.54 |
0.38 |
0.24 |
0.84 |
1.35 |
1.21 |
1.37 |
Net Debt to NOPAT |
|
0.25 |
0.40 |
-0.51 |
-0.09 |
-0.57 |
-0.72 |
-0.04 |
0.04 |
-0.12 |
-0.61 |
Long-Term Debt to NOPAT |
|
1.09 |
0.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.84 |
1.35 |
1.21 |
1.37 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.40% |
4.33% |
11.62% |
17.21% |
17.09% |
11.77% |
5.47% |
3.88% |
3.53% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
156 |
274 |
143 |
35 |
85 |
219 |
313 |
203 |
240 |
257 |
Operating Cash Flow to CapEx |
|
3,869.63% |
2,069.25% |
3,953.21% |
1,194.18% |
2,226.25% |
2,764.75% |
1,635.00% |
7,409.61% |
3,939.75% |
8,612.18% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.80 |
0.98 |
0.92 |
0.82 |
0.78 |
0.74 |
0.64 |
0.72 |
0.78 |
0.78 |
Fixed Asset Turnover |
|
24.92 |
30.48 |
28.67 |
24.99 |
25.29 |
27.76 |
26.12 |
34.96 |
48.44 |
58.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
874 |
818 |
961 |
1,175 |
1,353 |
1,449 |
1,401 |
1,455 |
1,502 |
1,499 |
Invested Capital Turnover |
|
1.07 |
1.35 |
1.24 |
1.06 |
1.05 |
1.03 |
0.91 |
1.01 |
1.09 |
1.09 |
Increase / (Decrease) in Invested Capital |
|
19 |
-56 |
143 |
213 |
179 |
96 |
-48 |
55 |
47 |
-3.11 |
Enterprise Value (EV) |
|
2,004 |
2,158 |
2,546 |
2,193 |
2,662 |
2,466 |
3,277 |
2,985 |
2,706 |
3,236 |
Market Capitalization |
|
1,951 |
2,039 |
2,662 |
2,033 |
2,599 |
2,456 |
3,224 |
2,913 |
2,715 |
3,337 |
Book Value per Share |
|
$6.32 |
$5.83 |
$7.54 |
$8.53 |
$10.30 |
$11.44 |
$11.50 |
$11.75 |
$13.08 |
$13.39 |
Tangible Book Value per Share |
|
($0.73) |
($1.34) |
$0.24 |
($2.91) |
($1.77) |
($1.46) |
($1.61) |
($1.84) |
($1.02) |
($0.46) |
Total Capital |
|
874 |
818 |
961 |
1,175 |
1,353 |
1,449 |
1,401 |
1,455 |
1,502 |
1,499 |
Total Debt |
|
217 |
191 |
170 |
135 |
100 |
75 |
223 |
348 |
348 |
348 |
Total Long-Term Debt |
|
191 |
166 |
0.00 |
0.00 |
0.00 |
0.00 |
223 |
348 |
348 |
348 |
Net Debt |
|
44 |
86 |
-146 |
-22 |
-149 |
-227 |
-9.98 |
11 |
-35 |
-156 |
Capital Expenditures (CapEx) |
|
6.03 |
13 |
9.80 |
17 |
15 |
14 |
10 |
4.37 |
7.92 |
4.02 |
Net Nonoperating Expense (NNE) |
|
2.84 |
-3.41 |
-8.79 |
26 |
-13 |
-21 |
-7.25 |
23 |
-18 |
-14 |
Net Nonoperating Obligations (NNO) |
|
217 |
191 |
170 |
135 |
100 |
75 |
223 |
348 |
348 |
348 |
Total Depreciation and Amortization (D&A) |
|
25 |
22 |
19 |
20 |
28 |
30 |
30 |
28 |
27 |
22 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.62 |
$2.03 |
$2.87 |
$2.18 |
$2.69 |
$3.25 |
$2.77 |
$2.65 |
$3.40 |
$3.23 |
Adjusted Weighted Average Basic Shares Outstanding |
|
103.86M |
101.71M |
100.99M |
100.80M |
101.13M |
99.06M |
92.02M |
89.28M |
84.45M |
81.31M |
Adjusted Diluted Earnings per Share |
|
$1.62 |
$2.03 |
$2.87 |
$2.18 |
$2.69 |
$3.23 |
$2.75 |
$2.65 |
$3.40 |
$3.23 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
103.86M |
101.71M |
100.99M |
100.80M |
101.13M |
99.06M |
92.02M |
89.28M |
84.45M |
81.31M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.62 |
$2.03 |
$2.87 |
$2.18 |
$2.69 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
103.86M |
101.71M |
100.99M |
100.80M |
101.13M |
99.06M |
92.02M |
89.28M |
84.45M |
81.31M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
175 |
218 |
286 |
248 |
264 |
315 |
265 |
258 |
287 |
254 |
Normalized NOPAT Margin |
|
18.87% |
19.08% |
25.94% |
21.83% |
19.89% |
21.75% |
20.38% |
17.84% |
17.84% |
15.58% |
Pre Tax Income Margin |
|
29.67% |
29.82% |
31.92% |
26.08% |
27.53% |
30.80% |
28.94% |
21.18% |
25.56% |
23.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
60.84% |
92.76% |
34.42% |
48.11% |
40.68% |
66.66% |
40.65% |
52.82% |
45.30% |
80.49% |
Augmented Payout Ratio |
|
92.16% |
129.67% |
50.92% |
61.26% |
46.36% |
86.52% |
124.51% |
145.82% |
103.39% |
131.76% |
Quarterly Metrics And Ratios for Federated Hermes
This table displays calculated financial ratios and metrics derived from Federated Hermes' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
16.70% |
16.25% |
17.68% |
18.37% |
5.64% |
4.71% |
3.71% |
-7.07% |
1.44% |
8.48% |
6.85% |
EBITDA Growth |
|
-2.35% |
-26.38% |
1.94% |
5.85% |
3.83% |
53.73% |
11.82% |
-55.99% |
9.24% |
6.81% |
31.65% |
EBIT Growth |
|
-1.65% |
-28.03% |
1.45% |
6.58% |
4.80% |
60.90% |
15.75% |
-58.62% |
10.17% |
7.66% |
33.67% |
NOPAT Growth |
|
-2.02% |
-23.83% |
3.69% |
6.18% |
1.73% |
43.91% |
8.01% |
-74.31% |
10.41% |
9.56% |
41.54% |
Net Income Growth |
|
-8.05% |
-13.19% |
30.90% |
43.82% |
9.90% |
39.61% |
4.96% |
-73.67% |
21.65% |
-2.55% |
38.48% |
EPS Growth |
|
6.85% |
-12.68% |
27.87% |
26.56% |
10.26% |
53.23% |
14.10% |
-75.31% |
23.26% |
13.68% |
40.45% |
Operating Cash Flow Growth |
|
143.49% |
90.72% |
128.16% |
-27.96% |
-5.70% |
-2.10% |
158.87% |
24.64% |
10.90% |
-2.26% |
1.91% |
Free Cash Flow Firm Growth |
|
-92.72% |
-101.92% |
149.12% |
-138.27% |
-266.08% |
1,365.92% |
-104.64% |
437.92% |
669.34% |
201.31% |
5,143.78% |
Invested Capital Growth |
|
4.48% |
3.89% |
-0.67% |
8.42% |
6.67% |
3.22% |
4.99% |
-9.36% |
-2.21% |
-0.21% |
-4.91% |
Revenue Q/Q Growth |
|
4.14% |
-1.90% |
2.22% |
13.36% |
-7.06% |
-2.77% |
1.25% |
1.57% |
1.46% |
3.97% |
-0.27% |
EBITDA Q/Q Growth |
|
4.31% |
-31.79% |
31.93% |
12.77% |
2.31% |
1.00% |
-4.04% |
-55.62% |
153.95% |
-1.25% |
18.28% |
EBIT Q/Q Growth |
|
4.83% |
-34.13% |
33.60% |
15.53% |
3.08% |
1.13% |
-3.89% |
-58.70% |
174.44% |
-1.18% |
19.33% |
NOPAT Q/Q Growth |
|
8.95% |
-28.68% |
25.89% |
8.54% |
4.39% |
0.89% |
-5.51% |
-74.19% |
348.68% |
0.11% |
22.06% |
Net Income Q/Q Growth |
|
33.13% |
-8.79% |
15.95% |
2.15% |
1.73% |
15.86% |
-12.83% |
-74.37% |
369.91% |
-7.18% |
23.88% |
EPS Q/Q Growth |
|
21.88% |
-20.51% |
25.81% |
3.85% |
6.17% |
10.47% |
-6.32% |
-77.53% |
430.00% |
1.89% |
15.74% |
Operating Cash Flow Q/Q Growth |
|
13.42% |
18.21% |
-95.91% |
1,212.62% |
48.48% |
22.72% |
-89.18% |
531.99% |
32.11% |
8.15% |
-88.71% |
Free Cash Flow Firm Q/Q Growth |
|
-90.25% |
-118.31% |
3,481.35% |
-163.39% |
57.68% |
239.56% |
-112.40% |
4,713.78% |
-28.70% |
-26.14% |
107.58% |
Invested Capital Q/Q Growth |
|
0.24% |
2.22% |
2.66% |
3.06% |
-1.37% |
-1.09% |
4.43% |
-11.03% |
6.41% |
0.93% |
-0.49% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
27.17% |
18.89% |
24.38% |
24.26% |
26.70% |
27.74% |
26.29% |
11.49% |
28.76% |
27.31% |
32.39% |
EBIT Margin |
|
25.39% |
17.05% |
22.28% |
22.71% |
25.19% |
26.20% |
24.87% |
10.11% |
27.36% |
26.00% |
31.11% |
Profit (Net Income) Margin |
|
17.73% |
16.48% |
18.70% |
16.85% |
18.44% |
21.98% |
18.92% |
4.78% |
22.12% |
19.75% |
24.53% |
Tax Burden Percent |
|
75.74% |
82.01% |
77.28% |
72.61% |
73.53% |
73.35% |
72.11% |
45.07% |
73.69% |
74.65% |
76.36% |
Interest Burden Percent |
|
92.18% |
117.89% |
108.58% |
102.19% |
99.59% |
114.37% |
105.52% |
104.76% |
109.72% |
101.73% |
103.24% |
Effective Tax Rate |
|
24.26% |
17.99% |
22.72% |
27.39% |
26.47% |
26.65% |
27.89% |
54.93% |
26.31% |
25.35% |
23.64% |
Return on Invested Capital (ROIC) |
|
19.24% |
14.16% |
17.27% |
17.50% |
20.04% |
20.92% |
19.02% |
4.95% |
21.46% |
21.11% |
25.76% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.95% |
17.44% |
18.79% |
17.92% |
19.96% |
24.03% |
20.15% |
5.20% |
23.76% |
21.52% |
26.70% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.70% |
4.36% |
6.21% |
6.03% |
6.77% |
7.39% |
5.92% |
1.62% |
7.17% |
6.50% |
7.86% |
Return on Equity (ROE) |
|
22.94% |
18.52% |
23.49% |
23.53% |
26.82% |
28.31% |
24.94% |
6.56% |
28.63% |
27.61% |
33.63% |
Cash Return on Invested Capital (CROIC) |
|
15.24% |
14.25% |
18.04% |
9.73% |
11.55% |
16.25% |
14.22% |
26.13% |
18.71% |
17.15% |
23.57% |
Operating Return on Assets (OROA) |
|
18.06% |
12.21% |
16.68% |
17.78% |
19.79% |
20.46% |
19.77% |
8.11% |
21.24% |
20.27% |
25.25% |
Return on Assets (ROA) |
|
12.61% |
11.80% |
13.99% |
13.19% |
14.49% |
17.16% |
15.04% |
3.83% |
17.18% |
15.40% |
19.90% |
Return on Common Equity (ROCE) |
|
21.84% |
17.50% |
22.57% |
22.33% |
25.29% |
27.21% |
23.75% |
6.30% |
27.09% |
26.64% |
31.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
25.11% |
0.00% |
22.72% |
24.14% |
25.49% |
0.00% |
26.87% |
25.03% |
24.98% |
0.00% |
27.63% |
Net Operating Profit after Tax (NOPAT) |
|
73 |
52 |
66 |
71 |
75 |
75 |
71 |
18 |
82 |
82 |
101 |
NOPAT Margin |
|
19.23% |
13.98% |
17.22% |
16.49% |
18.52% |
19.22% |
17.94% |
4.56% |
20.16% |
19.41% |
23.76% |
Net Nonoperating Expense Percent (NNEP) |
|
2.29% |
-3.28% |
-1.52% |
-0.42% |
0.08% |
-3.11% |
-1.13% |
-0.25% |
-2.30% |
-0.41% |
-0.94% |
SG&A Expenses to Revenue |
|
43.68% |
44.48% |
46.39% |
46.70% |
44.42% |
44.09% |
44.38% |
43.26% |
43.86% |
43.13% |
43.82% |
Operating Expenses to Revenue |
|
74.61% |
82.95% |
77.72% |
77.29% |
74.81% |
73.80% |
75.13% |
89.89% |
72.64% |
74.00% |
68.89% |
Earnings before Interest and Taxes (EBIT) |
|
97 |
64 |
85 |
98 |
101 |
103 |
99 |
41 |
112 |
110 |
132 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
104 |
71 |
93 |
105 |
108 |
109 |
104 |
46 |
117 |
116 |
137 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.76 |
2.79 |
2.98 |
2.63 |
2.54 |
2.41 |
2.58 |
2.69 |
2.80 |
3.05 |
3.08 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.92 |
2.01 |
2.20 |
1.90 |
1.76 |
1.69 |
1.83 |
1.72 |
1.90 |
2.04 |
2.00 |
Price to Earnings (P/E) |
|
10.66 |
12.16 |
13.04 |
11.12 |
10.24 |
9.08 |
9.74 |
10.82 |
11.43 |
12.44 |
11.26 |
Dividend Yield |
|
3.59% |
3.30% |
2.92% |
3.28% |
3.47% |
3.53% |
3.26% |
6.60% |
5.93% |
5.42% |
5.49% |
Earnings Yield |
|
9.38% |
8.22% |
7.67% |
8.99% |
9.76% |
11.01% |
10.27% |
9.24% |
8.75% |
8.04% |
8.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.99 |
2.05 |
2.25 |
1.98 |
1.87 |
1.80 |
1.93 |
2.01 |
2.06 |
2.16 |
2.24 |
Enterprise Value to Revenue (EV/Rev) |
|
2.03 |
2.06 |
2.24 |
1.94 |
1.78 |
1.68 |
1.86 |
1.76 |
1.92 |
1.98 |
2.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.25 |
8.18 |
9.18 |
8.17 |
7.55 |
6.53 |
7.11 |
7.67 |
8.14 |
8.43 |
8.02 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.82 |
8.86 |
9.96 |
8.84 |
8.15 |
6.98 |
7.55 |
8.19 |
8.66 |
8.95 |
8.47 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.35 |
11.57 |
12.93 |
11.54 |
10.73 |
9.42 |
10.35 |
11.74 |
12.38 |
12.73 |
11.78 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.84 |
9.22 |
9.65 |
9.48 |
9.03 |
8.68 |
9.44 |
8.32 |
8.77 |
9.34 |
9.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.33 |
14.67 |
12.45 |
21.13 |
16.72 |
11.26 |
13.90 |
7.33 |
10.90 |
12.57 |
9.27 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.39 |
0.31 |
0.30 |
0.29 |
0.30 |
0.30 |
0.29 |
0.33 |
0.31 |
0.30 |
0.30 |
Long-Term Debt to Equity |
|
0.39 |
0.31 |
0.30 |
0.29 |
0.30 |
0.30 |
0.29 |
0.33 |
0.31 |
0.30 |
0.30 |
Financial Leverage |
|
0.22 |
0.25 |
0.33 |
0.34 |
0.34 |
0.31 |
0.29 |
0.31 |
0.30 |
0.30 |
0.29 |
Leverage Ratio |
|
1.71 |
1.77 |
1.78 |
1.81 |
1.85 |
1.82 |
1.73 |
1.77 |
1.78 |
1.82 |
1.73 |
Compound Leverage Factor |
|
1.58 |
2.08 |
1.94 |
1.85 |
1.84 |
2.08 |
1.82 |
1.86 |
1.96 |
1.85 |
1.79 |
Debt to Total Capital |
|
27.92% |
23.89% |
23.27% |
22.58% |
22.90% |
23.16% |
22.18% |
24.94% |
23.44% |
23.23% |
23.34% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
27.92% |
23.89% |
23.27% |
22.58% |
22.90% |
23.16% |
22.18% |
24.94% |
23.44% |
23.23% |
23.34% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
3.83% |
4.25% |
2.64% |
3.77% |
4.65% |
1.72% |
4.66% |
2.19% |
3.60% |
3.70% |
4.50% |
Common Equity to Total Capital |
|
68.24% |
71.86% |
74.08% |
73.65% |
72.45% |
75.12% |
73.16% |
72.88% |
72.97% |
73.07% |
72.15% |
Debt to EBITDA |
|
1.02 |
0.95 |
0.95 |
0.93 |
0.92 |
0.84 |
0.82 |
0.95 |
0.92 |
0.91 |
0.84 |
Net Debt to EBITDA |
|
0.24 |
0.03 |
0.06 |
0.01 |
-0.08 |
-0.09 |
-0.03 |
0.11 |
-0.07 |
-0.41 |
-0.09 |
Long-Term Debt to EBITDA |
|
1.02 |
0.95 |
0.95 |
0.93 |
0.92 |
0.84 |
0.82 |
0.95 |
0.92 |
0.91 |
0.84 |
Debt to NOPAT |
|
1.45 |
1.35 |
1.34 |
1.32 |
1.31 |
1.21 |
1.19 |
1.45 |
1.41 |
1.37 |
1.23 |
Net Debt to NOPAT |
|
0.34 |
0.04 |
0.09 |
0.02 |
-0.11 |
-0.12 |
-0.04 |
0.17 |
-0.11 |
-0.61 |
-0.14 |
Long-Term Debt to NOPAT |
|
1.45 |
1.35 |
1.34 |
1.32 |
1.31 |
1.21 |
1.19 |
1.45 |
1.41 |
1.37 |
1.23 |
Noncontrolling Interest Sharing Ratio |
|
4.81% |
5.47% |
3.91% |
5.09% |
5.70% |
3.88% |
4.76% |
3.95% |
5.38% |
3.53% |
5.94% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
12 |
-2.24 |
76 |
-48 |
-20 |
28 |
-3.52 |
162 |
116 |
86 |
178 |
Operating Cash Flow to CapEx |
|
9,296.18% |
47,630.58% |
733.42% |
2,384.98% |
5,076.17% |
6,137.88% |
2,465.91% |
1,483.34% |
0.00% |
25,089.11% |
1,471.09% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.71 |
0.72 |
0.75 |
0.78 |
0.79 |
0.78 |
0.79 |
0.80 |
0.78 |
0.78 |
0.81 |
Fixed Asset Turnover |
|
31.91 |
34.96 |
39.00 |
43.00 |
45.92 |
48.44 |
53.13 |
50.07 |
54.24 |
58.00 |
62.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,424 |
1,455 |
1,494 |
1,540 |
1,518 |
1,502 |
1,568 |
1,395 |
1,485 |
1,499 |
1,492 |
Invested Capital Turnover |
|
1.00 |
1.01 |
1.00 |
1.06 |
1.08 |
1.09 |
1.06 |
1.09 |
1.06 |
1.09 |
1.08 |
Increase / (Decrease) in Invested Capital |
|
61 |
55 |
-10 |
120 |
95 |
47 |
75 |
-144 |
-33 |
-3.11 |
-77 |
Enterprise Value (EV) |
|
2,829 |
2,985 |
3,366 |
3,042 |
2,841 |
2,706 |
3,026 |
2,812 |
3,064 |
3,236 |
3,343 |
Market Capitalization |
|
2,682 |
2,913 |
3,303 |
2,979 |
2,799 |
2,715 |
2,965 |
2,741 |
3,037 |
3,337 |
3,315 |
Book Value per Share |
|
$10.90 |
$11.75 |
$12.40 |
$12.67 |
$12.46 |
$13.08 |
$13.63 |
$12.08 |
$13.12 |
$13.39 |
$13.23 |
Tangible Book Value per Share |
|
($2.36) |
($1.84) |
($1.20) |
($0.98) |
($1.17) |
($1.02) |
($0.74) |
($1.48) |
($0.88) |
($0.46) |
($0.77) |
Total Capital |
|
1,424 |
1,455 |
1,494 |
1,540 |
1,518 |
1,502 |
1,568 |
1,395 |
1,485 |
1,499 |
1,492 |
Total Debt |
|
398 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
Total Long-Term Debt |
|
398 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
Net Debt |
|
93 |
11 |
24 |
4.95 |
-29 |
-35 |
-12 |
41 |
-27 |
-156 |
-39 |
Capital Expenditures (CapEx) |
|
1.21 |
0.28 |
0.74 |
2.98 |
2.08 |
2.11 |
0.57 |
5.98 |
-3.03 |
0.51 |
0.97 |
Net Nonoperating Expense (NNE) |
|
5.73 |
-9.35 |
-5.65 |
-1.57 |
0.31 |
-11 |
-3.92 |
-0.87 |
-8.00 |
-1.42 |
-3.26 |
Net Nonoperating Obligations (NNO) |
|
398 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
Total Depreciation and Amortization (D&A) |
|
6.77 |
6.89 |
8.02 |
6.70 |
6.09 |
6.02 |
5.63 |
5.53 |
5.71 |
5.56 |
5.42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.78 |
$0.62 |
$0.78 |
$0.81 |
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
89.00M |
89.28M |
89.52M |
88.30M |
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
Adjusted Diluted Earnings per Share |
|
$0.78 |
$0.62 |
$0.78 |
$0.81 |
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
89.00M |
89.28M |
89.52M |
88.30M |
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
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 |
|
89.00M |
89.28M |
89.52M |
88.30M |
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
73 |
52 |
66 |
71 |
75 |
75 |
71 |
29 |
82 |
82 |
101 |
Normalized NOPAT Margin |
|
19.23% |
13.98% |
17.22% |
16.49% |
18.52% |
19.22% |
17.94% |
7.08% |
20.16% |
19.41% |
23.76% |
Pre Tax Income Margin |
|
23.41% |
20.10% |
24.20% |
23.21% |
25.08% |
29.96% |
26.24% |
10.60% |
30.02% |
26.45% |
32.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
50.38% |
52.82% |
48.51% |
49.57% |
47.96% |
45.30% |
44.70% |
83.67% |
77.42% |
80.49% |
74.87% |
Augmented Payout Ratio |
|
192.69% |
145.82% |
92.80% |
72.02% |
90.39% |
103.39% |
112.66% |
167.90% |
143.65% |
131.76% |
148.44% |
Key Financial Trends
Federated Hermes (NYSE: FHI) has displayed several notable financial trends based on the analysis of its quarterly financial statements from Q3 2022 through Q1 2025.
- Strong and growing net income: Federated Hermes has shown a generally increasing trend in net income attributable to common shareholders, rising from $69.7 million in Q1 2023 to $101.1 million in Q1 2025.
- Firm revenue growth: Total revenue, driven solely by non-interest income, has increased from $381-433 million in 2022 to over $423 million by Q1 2025, indicating a stable operational flow.
- Consistent earnings per share growth: Diluted earnings per share improved from $0.78 in Q1 2023 to $1.25 in Q1 2025, reflecting profitability gains alongside share count stabilization.
- Controlled operating expenses: While absolute expenses have risen, salary and employee benefits and marketing expenses have remained consistent relative to revenue growth, supporting operational leverage.
- Active return of capital to shareholders: The company has continued substantial repurchases of common equity ($120 million in Q1 2025 alone) and consistent dividend payments, supporting shareholder value.
- Stable balance sheet composition: Total assets have slightly increased from approximately $1.97 billion in Q3 2022 to around $2.0 billion in Q1 2025, with modest fluctuations in goodwill and intangible assets.
- Cash position stability: Cash and equivalents exhibit a range from $300 million to $387 million over recent quarters, maintaining liquidity.
- Net cash flow from operating activities varies: Operating cash flow fluctuated between about $5 million (Q1 2023) to as high as $126 million (Q4 2024), affected by changes in operating assets and liabilities.
- Increasing other operating expenses: Other operating expenses increased notably, for example, rising to about $187 million in Q2 2024, which could pressure margins if unchecked.
- Rising payables and liabilities: Other short-term payables and total liabilities increased over time, which may lead to higher financial obligations in the short term.
In summary, Federated Hermes has demonstrated solid profitability growth and effective capital return to shareholders over the analyzed periods. The company's revenue is consistently driven by non-interest income streams, with expenses generally controlled relative to income. However, investors should monitor increases in other operating expenses and liabilities levels, as these could impact financial flexibility if the trends continue upward.
09/13/25 09:55 AM ETAI Generated. May Contain Errors.