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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
75 |
82 |
75 |
21 |
88 |
85 |
101 |
91 |
104 |
107 |
96 |
| Consolidated Net Income / (Loss) |
|
74 |
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
| Net Income / (Loss) Continuing Operations |
|
74 |
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
| Total Pre-Tax Income |
|
101 |
117 |
104 |
43 |
123 |
112 |
136 |
131 |
140 |
140 |
130 |
| Total Revenue |
|
403 |
391 |
396 |
403 |
408 |
425 |
424 |
425 |
469 |
483 |
479 |
| 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 |
|
403 |
391 |
396 |
403 |
408 |
425 |
424 |
425 |
469 |
483 |
479 |
| Other Non-Interest Income |
|
- |
- |
396 |
403 |
408 |
- |
424 |
425 |
469 |
483 |
479 |
| Total Non-Interest Expense |
|
301 |
289 |
298 |
362 |
297 |
314 |
292 |
308 |
340 |
347 |
353 |
| Salaries and Employee Benefits |
|
139 |
128 |
137 |
131 |
136 |
137 |
143 |
145 |
145 |
145 |
154 |
| Net Occupancy & Equipment Expense |
|
32 |
31 |
32 |
33 |
34 |
34 |
34 |
33 |
36 |
34 |
37 |
| Marketing Expense |
|
7.89 |
14 |
7.58 |
10 |
9.60 |
12 |
8.13 |
10 |
9.93 |
12 |
7.95 |
| Other Operating Expenses |
|
122 |
116 |
122 |
188 |
118 |
131 |
106 |
119 |
149 |
156 |
154 |
| Nonoperating Income / (Expense), net |
|
-0.42 |
15 |
5.44 |
1.94 |
11 |
1.91 |
4.27 |
14 |
11 |
4.76 |
3.44 |
| Income Tax Expense |
|
27 |
31 |
29 |
23 |
32 |
28 |
32 |
34 |
34 |
33 |
34 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.76 |
3.87 |
-0.02 |
-1.80 |
2.80 |
-0.86 |
2.74 |
5.69 |
1.97 |
0.39 |
-0.43 |
| Basic Earnings per Share |
|
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
| Weighted Average Basic Shares Outstanding |
|
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
| Diluted Earnings per Share |
|
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
| Weighted Average Diluted Shares Outstanding |
|
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
| Cash Dividends to Common per Share |
|
$0.28 |
$0.28 |
$0.28 |
$1.31 |
$0.31 |
$0.31 |
$0.31 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
57 |
-68 |
211 |
-159 |
92 |
59 |
-71 |
103 |
46 |
121 |
77 |
| Net Cash From Operating Activities |
|
233 |
266 |
387 |
206 |
335 |
373 |
170 |
324 |
312 |
347 |
297 |
| Net Cash From Continuing Operating Activities |
|
233 |
266 |
387 |
206 |
335 |
373 |
170 |
324 |
312 |
347 |
297 |
| Net Income / (Loss) Continuing Operations |
|
172 |
222 |
295 |
222 |
277 |
336 |
272 |
235 |
305 |
268 |
414 |
| Consolidated Net Income / (Loss) |
|
172 |
222 |
295 |
222 |
277 |
336 |
272 |
235 |
305 |
268 |
414 |
| Depreciation Expense |
|
9.54 |
9.58 |
11 |
17 |
28 |
30 |
30 |
28 |
27 |
22 |
22 |
| Non-Cash Adjustments to Reconcile Net Income |
|
22 |
27 |
89 |
62 |
5.96 |
20 |
-120 |
57 |
-7.65 |
38 |
-136 |
| Changes in Operating Assets and Liabilities, net |
|
15 |
-4.08 |
-15 |
-98 |
24 |
-12 |
-12 |
4.06 |
-12 |
18 |
-3.36 |
| Net Cash From Investing Activities |
|
-5.73 |
-21 |
1.00 |
-174 |
-95 |
-25 |
11 |
-32 |
-31 |
64 |
2.01 |
| Net Cash From Continuing Investing Activities |
|
-5.73 |
-21 |
1.00 |
-174 |
-95 |
-25 |
11 |
-32 |
-31 |
64 |
2.01 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-6.03 |
-13 |
-9.80 |
-17 |
-15 |
-14 |
-10 |
-4.37 |
-7.92 |
-4.02 |
-2.76 |
| Purchase of Investment Securities |
|
-5.46 |
-24 |
-10 |
-178 |
-161 |
-23 |
-15 |
-51 |
-58 |
-48 |
-31 |
| Sale and/or Maturity of Investments |
|
5.76 |
16 |
21 |
20 |
81 |
11 |
36 |
23 |
35 |
120 |
42 |
| Other Investing Activities, net |
|
- |
- |
0.00 |
0.21 |
- |
- |
- |
0.00 |
0.00 |
-4.10 |
-6.03 |
| Net Cash From Financing Activities |
|
-170 |
-312 |
-177 |
-186 |
-153 |
-295 |
-249 |
-169 |
-243 |
-286 |
-238 |
| Net Cash From Continuing Financing Activities |
|
-170 |
-312 |
-177 |
-186 |
-153 |
-295 |
-249 |
-169 |
-243 |
-286 |
-238 |
| Repurchase of Common Equity |
|
-54 |
-82 |
-49 |
-29 |
-16 |
-67 |
-228 |
-218 |
-177 |
-138 |
-263 |
| Payment of Dividends |
|
-105 |
-205 |
-102 |
-107 |
-113 |
-224 |
-111 |
-124 |
-138 |
-216 |
-140 |
| Other Financing Activities, Net |
|
12 |
-1.06 |
-6.82 |
-16 |
11 |
21 |
-59 |
47 |
72 |
67 |
165 |
| Effect of Exchange Rate Changes |
|
- |
0.00 |
0.00 |
-5.11 |
4.51 |
5.84 |
-2.31 |
-20 |
7.87 |
-3.80 |
15 |
| Cash Interest Paid |
|
3.99 |
3.49 |
4.11 |
5.32 |
4.61 |
2.39 |
1.13 |
7.18 |
12 |
12 |
12 |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
34 |
5.72 |
-23 |
-53 |
68 |
129 |
-120 |
-17 |
135 |
78 |
-70 |
| Net Cash From Operating Activities |
|
106 |
130 |
14 |
89 |
117 |
127 |
14 |
19 |
103 |
161 |
29 |
| Net Cash From Continuing Operating Activities |
|
106 |
130 |
14 |
89 |
117 |
127 |
14 |
19 |
103 |
161 |
29 |
| Net Income / (Loss) Continuing Operations |
|
74 |
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
| Consolidated Net Income / (Loss) |
|
74 |
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
| Depreciation Expense |
|
6.09 |
6.02 |
5.63 |
5.53 |
5.71 |
5.56 |
5.42 |
5.64 |
5.63 |
5.57 |
5.25 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-4.55 |
4.14 |
13 |
53 |
-21 |
-6.52 |
-4.46 |
-75 |
-50 |
-6.59 |
17 |
| Changes in Operating Assets and Liabilities, net |
|
30 |
33 |
-80 |
11 |
42 |
44 |
-91 |
-9.04 |
41 |
55 |
-89 |
| Net Cash From Investing Activities |
|
1.32 |
-39 |
28 |
3.58 |
-8.31 |
41 |
-1.53 |
-16 |
5.45 |
14 |
1.16 |
| Net Cash From Continuing Investing Activities |
|
1.32 |
-39 |
28 |
3.58 |
-8.31 |
41 |
-1.53 |
-16 |
5.45 |
14 |
1.16 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.08 |
-2.11 |
-0.57 |
-5.98 |
3.03 |
-0.51 |
-0.97 |
-0.79 |
-1.43 |
0.43 |
-4.84 |
| Purchase of Investment Securities |
|
-2.36 |
-44 |
-26 |
-2.89 |
-16 |
-2.46 |
-1.76 |
-14 |
-2.87 |
-13 |
-1.40 |
| Sale and/or Maturity of Investments |
|
5.75 |
7.34 |
54 |
12 |
9.21 |
44 |
1.23 |
4.51 |
9.75 |
27 |
7.41 |
| Other Investing Activities, net |
|
- |
- |
0.00 |
- |
- |
- |
-0.03 |
-6.00 |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-68 |
-91 |
-64 |
-145 |
-52 |
-26 |
-138 |
-32 |
30 |
-98 |
-97 |
| Net Cash From Continuing Financing Activities |
|
-68 |
-91 |
-64 |
-145 |
-52 |
-26 |
-138 |
-32 |
30 |
-98 |
-97 |
| Repurchase of Common Equity |
|
-64 |
-65 |
-39 |
-46 |
-29 |
-23 |
-120 |
-66 |
-0.02 |
-77 |
-65 |
| Payment of Dividends |
|
-40 |
-32 |
-27 |
-115 |
-36 |
-38 |
-34 |
-40 |
-38 |
-28 |
-34 |
| Other Financing Activities, Net |
|
35 |
5.09 |
2.64 |
16 |
13 |
35 |
16 |
74 |
68 |
7.07 |
1.48 |
| Effect of Exchange Rate Changes |
|
-4.53 |
6.75 |
-1.41 |
0.08 |
10 |
-13 |
5.27 |
12 |
-3.07 |
0.80 |
-2.77 |
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 |
2025 |
| Total Assets |
|
1,187 |
1,155 |
1,231 |
1,544 |
1,880 |
2,061 |
2,018 |
2,020 |
2,102 |
2,085 |
2,229 |
| Cash and Due from Banks |
|
173 |
105 |
316 |
157 |
249 |
302 |
233 |
337 |
383 |
504 |
583 |
| Trading Account Securities |
|
149 |
138 |
- |
- |
- |
- |
- |
185 |
177 |
137 |
142 |
| 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 |
0.00 |
| Premises and Equipment, Net |
|
36 |
39 |
38 |
53 |
52 |
53 |
47 |
36 |
31 |
26 |
25 |
| Goodwill |
|
659 |
659 |
660 |
810 |
775 |
800 |
799 |
800 |
807 |
805 |
852 |
| Intangible Assets |
|
75 |
74 |
77 |
340 |
446 |
482 |
471 |
409 |
409 |
328 |
332 |
| Other Assets |
|
96 |
140 |
141 |
184 |
358 |
424 |
468 |
253 |
294 |
285 |
297 |
| Total Liabilities & Shareholders' Equity |
|
1,187 |
1,155 |
1,231 |
1,544 |
1,880 |
2,061 |
2,018 |
2,020 |
2,102 |
2,085 |
2,229 |
| Total Liabilities |
|
529 |
528 |
440 |
504 |
627 |
687 |
841 |
913 |
948 |
934 |
966 |
| Accrued Interest Payable |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.06 |
| Other Short-Term Payables |
|
134 |
137 |
129 |
181 |
231 |
265 |
271 |
257 |
287 |
289 |
313 |
| Long-Term Debt |
|
191 |
166 |
- |
- |
- |
- |
223 |
348 |
348 |
348 |
348 |
| Other Long-Term Liabilities |
|
179 |
200 |
141 |
188 |
296 |
346 |
347 |
308 |
313 |
297 |
303 |
| Commitments & Contingencies |
|
0.00 |
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 |
67 |
| Total Equity & Noncontrolling Interests |
|
649 |
596 |
761 |
857 |
1,041 |
1,137 |
1,114 |
1,046 |
1,128 |
1,095 |
1,197 |
| Total Preferred & Common Equity |
|
648 |
595 |
761 |
857 |
1,041 |
1,137 |
1,114 |
1,046 |
1,128 |
1,095 |
1,197 |
| Total Common Equity |
|
658 |
596 |
761 |
857 |
1,041 |
1,137 |
1,114 |
1,046 |
1,128 |
1,095 |
1,197 |
| Common Stock |
|
299 |
321 |
343 |
367 |
392 |
419 |
449 |
441 |
475 |
504 |
533 |
| Retained Earnings |
|
546 |
530 |
697 |
792 |
930 |
1,028 |
1,187 |
1,016 |
1,195 |
1,257 |
1,531 |
| Treasury Stock |
|
-192 |
-255 |
-279 |
-287 |
-281 |
-325 |
-538 |
-365 |
-521 |
-633 |
-873 |
| Accumulated Other Comprehensive Income / (Loss) |
|
4.61 |
0.52 |
-0.79 |
-15 |
-0.25 |
15 |
16 |
-46 |
-20 |
-32 |
6.48 |
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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
1,973 |
1,999 |
2,060 |
2,080 |
2,087 |
1,912 |
2,038 |
2,002 |
2,152 |
2,182 |
2,144 |
| Cash and Due from Banks |
|
305 |
324 |
343 |
377 |
360 |
307 |
375 |
388 |
371 |
506 |
514 |
| Trading Account Securities |
|
33 |
- |
178 |
177 |
199 |
145 |
190 |
154 |
236 |
141 |
132 |
| 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 |
0.00 |
| Premises and Equipment, Net |
|
38 |
33 |
31 |
31 |
29 |
32 |
28 |
24 |
23 |
27 |
28 |
| Goodwill |
|
775 |
803 |
807 |
802 |
806 |
806 |
814 |
809 |
865 |
861 |
849 |
| Intangible Assets |
|
407 |
411 |
415 |
402 |
404 |
336 |
343 |
330 |
342 |
335 |
325 |
| Other Assets |
|
416 |
429 |
286 |
291 |
290 |
285 |
289 |
297 |
314 |
311 |
296 |
| Total Liabilities & Shareholders' Equity |
|
1,973 |
1,999 |
2,060 |
2,080 |
2,087 |
1,912 |
2,038 |
2,002 |
2,152 |
2,182 |
2,144 |
| Total Liabilities |
|
947 |
853 |
868 |
910 |
866 |
864 |
901 |
859 |
874 |
931 |
881 |
| Accrued Interest Payable |
|
- |
22 |
- |
- |
24 |
- |
- |
30 |
- |
- |
29 |
| Other Short-Term Payables |
|
239 |
190 |
234 |
256 |
189 |
223 |
263 |
193 |
226 |
256 |
212 |
| Long-Term Debt |
|
398 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
| Other Long-Term Liabilities |
|
310 |
293 |
286 |
306 |
306 |
293 |
289 |
288 |
301 |
327 |
292 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
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 |
163 |
64 |
59 |
| Total Equity & Noncontrolling Interests |
|
971 |
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
1,114 |
1,187 |
1,204 |
| Total Preferred & Common Equity |
|
971 |
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
1,114 |
1,187 |
1,204 |
| Total Common Equity |
|
971 |
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
1,114 |
1,187 |
1,204 |
| Common Stock |
|
434 |
452 |
461 |
468 |
485 |
491 |
498 |
515 |
521 |
527 |
545 |
| Retained Earnings |
|
1,002 |
1,051 |
1,098 |
1,148 |
1,235 |
1,146 |
1,208 |
1,320 |
1,384 |
1,462 |
1,591 |
| Treasury Stock |
|
-377 |
-360 |
-404 |
-473 |
-548 |
-596 |
-623 |
-742 |
-807 |
-807 |
-930 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-87 |
-36 |
-22 |
-43 |
-25 |
-25 |
0.89 |
-17 |
16 |
5.41 |
-2.42 |
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 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
77,546,867.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
77,546,867.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.84% |
23.39% |
-3.54% |
2.97% |
16.84% |
9.15% |
-10.21% |
11.18% |
11.33% |
1.40% |
10.33% |
| EBITDA Growth |
|
16.33% |
17.50% |
0.82% |
-2.73% |
7.31% |
19.19% |
-11.56% |
-7.92% |
13.57% |
-7.36% |
39.66% |
| EBIT Growth |
|
17.44% |
20.12% |
1.74% |
-3.29% |
5.34% |
20.18% |
-12.41% |
-8.05% |
15.07% |
-6.73% |
42.17% |
| NOPAT Growth |
|
17.38% |
24.75% |
31.18% |
-13.36% |
6.48% |
19.33% |
-15.85% |
-2.67% |
11.31% |
-11.46% |
52.85% |
| Net Income Growth |
|
14.79% |
28.80% |
33.13% |
-24.62% |
24.66% |
21.25% |
-18.96% |
-13.86% |
29.94% |
-11.93% |
54.27% |
| EPS Growth |
|
14.08% |
25.31% |
41.38% |
-24.04% |
23.39% |
20.07% |
-14.86% |
-3.64% |
28.30% |
-5.00% |
58.82% |
| Operating Cash Flow Growth |
|
21.15% |
13.93% |
45.81% |
-46.75% |
62.37% |
11.44% |
-54.35% |
90.13% |
-3.74% |
11.14% |
-14.20% |
| 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% |
7.09% |
| Invested Capital Growth |
|
2.20% |
-6.41% |
17.47% |
22.18% |
15.22% |
7.07% |
-3.34% |
3.89% |
3.22% |
-0.21% |
7.54% |
| Revenue Q/Q Growth |
|
2.86% |
4.22% |
-1.04% |
2.61% |
3.98% |
0.41% |
-3.15% |
3.75% |
1.11% |
2.08% |
3.34% |
| EBITDA Q/Q Growth |
|
4.97% |
2.23% |
1.36% |
-0.06% |
4.18% |
2.43% |
-6.23% |
-6.49% |
10.08% |
1.96% |
4.92% |
| EBIT Q/Q Growth |
|
5.77% |
2.42% |
1.79% |
-0.86% |
4.45% |
2.95% |
-6.67% |
-6.87% |
11.13% |
2.22% |
5.15% |
| NOPAT Q/Q Growth |
|
5.77% |
3.77% |
33.38% |
-21.80% |
4.78% |
3.85% |
-7.57% |
-5.62% |
8.43% |
2.72% |
5.79% |
| 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% |
6.04% |
| EPS Q/Q Growth |
|
5.19% |
4.64% |
35.38% |
-23.78% |
8.03% |
4.53% |
-8.03% |
-3.28% |
10.75% |
4.19% |
6.21% |
| 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% |
13.13% |
| 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% |
8.85% |
| 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% |
0.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
32.81% |
31.24% |
32.66% |
30.85% |
28.33% |
30.94% |
30.47% |
25.24% |
25.74% |
23.52% |
29.77% |
| EBIT Margin |
|
30.16% |
29.36% |
30.96% |
29.08% |
26.22% |
28.87% |
28.17% |
23.29% |
24.08% |
22.15% |
28.54% |
| Profit (Net Income) Margin |
|
18.56% |
19.37% |
26.74% |
19.57% |
20.89% |
23.20% |
20.94% |
16.22% |
18.94% |
16.45% |
23.00% |
| Tax Burden Percent |
|
62.56% |
64.97% |
83.78% |
75.06% |
75.87% |
75.33% |
72.37% |
76.60% |
74.10% |
70.34% |
75.63% |
| Interest Burden Percent |
|
98.38% |
101.56% |
103.07% |
89.67% |
104.99% |
106.67% |
102.74% |
90.92% |
106.14% |
105.57% |
106.55% |
| Effective Tax Rate |
|
37.44% |
35.03% |
16.22% |
24.94% |
24.13% |
24.67% |
27.63% |
23.40% |
25.90% |
29.66% |
24.37% |
| 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% |
24.99% |
| 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% |
32.30% |
| 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% |
9.32% |
| Return on Equity (ROE) |
|
27.06% |
34.48% |
41.58% |
24.28% |
24.17% |
25.58% |
21.35% |
20.53% |
26.95% |
23.29% |
34.31% |
| 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% |
17.72% |
| 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% |
23.82% |
| Return on Assets (ROA) |
|
14.78% |
18.91% |
24.71% |
16.02% |
16.19% |
17.05% |
13.35% |
11.62% |
14.79% |
12.82% |
19.20% |
| 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% |
32.57% |
| 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% |
34.60% |
| Net Operating Profit after Tax (NOPAT) |
|
175 |
218 |
286 |
248 |
264 |
315 |
265 |
258 |
287 |
254 |
389 |
| NOPAT Margin |
|
18.87% |
19.08% |
25.94% |
21.83% |
19.89% |
21.75% |
20.38% |
17.84% |
17.84% |
15.58% |
21.58% |
| 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% |
-7.31% |
| 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% |
41.98% |
| Operating Expenses to Revenue |
|
69.84% |
70.64% |
69.04% |
70.92% |
73.78% |
71.13% |
71.83% |
76.71% |
75.92% |
77.85% |
71.46% |
| Earnings before Interest and Taxes (EBIT) |
|
279 |
336 |
342 |
330 |
348 |
418 |
366 |
337 |
388 |
361 |
514 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
304 |
357 |
360 |
350 |
376 |
448 |
396 |
365 |
414 |
384 |
536 |
| 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 |
3.35 |
| 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 |
300.81 |
| 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 |
2.23 |
| 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 |
9.95 |
| Dividend Yield |
|
5.34% |
5.01% |
3.79% |
5.24% |
4.20% |
7.32% |
3.24% |
3.30% |
3.53% |
5.42% |
2.57% |
| Earnings Yield |
|
8.70% |
10.24% |
10.94% |
10.84% |
10.48% |
13.29% |
8.38% |
8.22% |
11.01% |
8.04% |
10.05% |
| 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 |
2.38 |
| 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 |
2.13 |
| 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 |
7.17 |
| 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 |
7.48 |
| 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 |
9.89 |
| 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 |
12.93 |
| 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 |
13.95 |
| 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 |
0.28 |
| 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 |
0.28 |
| Financial Leverage |
|
0.36 |
0.32 |
0.25 |
0.17 |
0.10 |
0.07 |
0.12 |
0.25 |
0.31 |
0.30 |
0.29 |
| Leverage Ratio |
|
1.83 |
1.82 |
1.68 |
1.52 |
1.49 |
1.50 |
1.60 |
1.77 |
1.82 |
1.82 |
1.79 |
| Compound Leverage Factor |
|
1.80 |
1.85 |
1.73 |
1.36 |
1.57 |
1.60 |
1.64 |
1.61 |
1.93 |
1.92 |
1.90 |
| Debt to Total Capital |
|
24.79% |
23.37% |
17.68% |
11.49% |
7.39% |
5.18% |
15.95% |
23.89% |
23.16% |
23.23% |
21.61% |
| 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% |
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% |
21.61% |
| 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 |
|
1.00% |
3.95% |
3.14% |
15.54% |
15.67% |
16.36% |
4.51% |
4.25% |
1.72% |
3.70% |
4.13% |
| 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% |
74.26% |
| Debt to EBITDA |
|
0.71 |
0.54 |
0.47 |
0.39 |
0.27 |
0.17 |
0.56 |
0.95 |
0.84 |
0.91 |
0.65 |
| Net Debt to EBITDA |
|
0.15 |
0.24 |
-0.41 |
-0.06 |
-0.40 |
-0.51 |
-0.03 |
0.03 |
-0.09 |
-0.41 |
-0.44 |
| 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 |
0.65 |
| Debt to NOPAT |
|
1.24 |
0.88 |
0.59 |
0.54 |
0.38 |
0.24 |
0.84 |
1.35 |
1.21 |
1.37 |
0.90 |
| Net Debt to NOPAT |
|
0.25 |
0.40 |
-0.51 |
-0.09 |
-0.57 |
-0.72 |
-0.04 |
0.04 |
-0.12 |
-0.61 |
-0.60 |
| 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 |
0.90 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.40% |
4.33% |
11.62% |
17.21% |
17.09% |
11.77% |
5.47% |
3.88% |
3.53% |
5.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
156 |
274 |
143 |
35 |
85 |
219 |
313 |
203 |
240 |
257 |
276 |
| 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% |
10,765.57% |
| 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 |
|
0.80 |
0.98 |
0.92 |
0.82 |
0.78 |
0.74 |
0.64 |
0.72 |
0.78 |
0.78 |
0.83 |
| Fixed Asset Turnover |
|
24.92 |
30.48 |
28.67 |
24.99 |
25.29 |
27.76 |
26.12 |
34.96 |
48.44 |
58.00 |
71.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
874 |
818 |
961 |
1,175 |
1,353 |
1,449 |
1,401 |
1,455 |
1,502 |
1,499 |
1,612 |
| Invested Capital Turnover |
|
1.07 |
1.35 |
1.24 |
1.06 |
1.05 |
1.03 |
0.91 |
1.01 |
1.09 |
1.09 |
1.16 |
| Increase / (Decrease) in Invested Capital |
|
19 |
-56 |
143 |
213 |
179 |
96 |
-48 |
55 |
47 |
-3.11 |
113 |
| Enterprise Value (EV) |
|
2,004 |
2,158 |
2,546 |
2,193 |
2,662 |
2,466 |
3,277 |
2,985 |
2,706 |
3,236 |
3,844 |
| Market Capitalization |
|
1,951 |
2,039 |
2,662 |
2,033 |
2,599 |
2,456 |
3,224 |
2,913 |
2,715 |
3,337 |
4,012 |
| Book Value per Share |
|
$6.32 |
$5.83 |
$7.54 |
$8.53 |
$10.30 |
$11.44 |
$11.50 |
$11.75 |
$13.08 |
$13.39 |
$15.44 |
| 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) |
$0.17 |
| Total Capital |
|
874 |
818 |
961 |
1,175 |
1,353 |
1,449 |
1,401 |
1,455 |
1,502 |
1,499 |
1,612 |
| Total Debt |
|
217 |
191 |
170 |
135 |
100 |
75 |
223 |
348 |
348 |
348 |
348 |
| Total Long-Term Debt |
|
191 |
166 |
0.00 |
0.00 |
0.00 |
0.00 |
223 |
348 |
348 |
348 |
348 |
| Net Debt |
|
44 |
86 |
-146 |
-22 |
-149 |
-227 |
-9.98 |
11 |
-35 |
-156 |
-234 |
| Capital Expenditures (CapEx) |
|
6.03 |
13 |
9.80 |
17 |
15 |
14 |
10 |
4.37 |
7.92 |
4.02 |
2.76 |
| Net Nonoperating Expense (NNE) |
|
2.84 |
-3.41 |
-8.79 |
26 |
-13 |
-21 |
-7.25 |
23 |
-18 |
-14 |
-25 |
| Net Nonoperating Obligations (NNO) |
|
217 |
191 |
170 |
135 |
100 |
75 |
223 |
348 |
348 |
348 |
348 |
| Total Depreciation and Amortization (D&A) |
|
25 |
22 |
19 |
20 |
28 |
30 |
30 |
28 |
27 |
22 |
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 |
$5.13 |
| 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 |
75.97M |
| 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 |
$5.13 |
| 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 |
75.97M |
| 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 |
$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 |
75.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
175 |
218 |
286 |
248 |
264 |
315 |
265 |
258 |
287 |
254 |
389 |
| Normalized NOPAT Margin |
|
18.87% |
19.08% |
25.94% |
21.83% |
19.89% |
21.75% |
20.38% |
17.84% |
17.84% |
15.58% |
21.58% |
| Pre Tax Income Margin |
|
29.67% |
29.82% |
31.92% |
26.08% |
27.53% |
30.80% |
28.94% |
21.18% |
25.56% |
23.38% |
30.41% |
| 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 |
|
60.84% |
92.76% |
34.42% |
48.11% |
40.68% |
66.66% |
40.65% |
52.82% |
45.30% |
80.49% |
33.88% |
| Augmented Payout Ratio |
|
92.16% |
129.67% |
50.92% |
61.26% |
46.36% |
86.52% |
124.51% |
145.82% |
103.39% |
131.76% |
97.34% |
Quarterly Metrics And Ratios for Federated Hermes
This table displays calculated financial ratios and metrics derived from Federated Hermes' official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
77,546,867.00 |
75,974,666.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
77,546,867.00 |
75,974,666.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.39 |
1.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.64% |
4.71% |
3.71% |
-7.07% |
1.44% |
8.48% |
6.85% |
5.53% |
14.93% |
13.69% |
13.08% |
| EBITDA Growth |
|
3.83% |
53.73% |
11.82% |
-55.99% |
9.24% |
6.81% |
31.65% |
165.34% |
15.01% |
21.70% |
-4.09% |
| EBIT Growth |
|
4.80% |
60.90% |
15.75% |
-58.62% |
10.17% |
7.66% |
33.67% |
187.56% |
15.85% |
22.77% |
-4.13% |
| NOPAT Growth |
|
1.73% |
43.91% |
8.01% |
-74.31% |
10.41% |
9.56% |
41.54% |
371.55% |
18.87% |
25.91% |
-7.17% |
| Net Income Growth |
|
9.90% |
39.61% |
4.96% |
-73.67% |
21.65% |
-2.55% |
38.48% |
402.94% |
17.44% |
28.12% |
-7.63% |
| EPS Growth |
|
10.26% |
53.23% |
14.10% |
-75.31% |
23.26% |
13.68% |
40.45% |
480.00% |
26.42% |
27.78% |
1.60% |
| Operating Cash Flow Growth |
|
-5.70% |
-2.10% |
158.87% |
24.64% |
10.90% |
-2.26% |
1.91% |
-78.81% |
-12.03% |
27.23% |
101.75% |
| Free Cash Flow Firm Growth |
|
-266.08% |
1,365.92% |
-104.64% |
437.92% |
669.34% |
201.31% |
5,143.78% |
-188.22% |
-114.05% |
-110.79% |
-114.85% |
| Invested Capital Growth |
|
6.67% |
3.22% |
4.99% |
-9.36% |
-2.21% |
-0.21% |
-4.91% |
16.47% |
7.69% |
7.54% |
8.03% |
| Revenue Q/Q Growth |
|
-7.06% |
-2.77% |
1.25% |
1.57% |
1.46% |
3.97% |
-0.27% |
0.31% |
10.50% |
2.85% |
-0.80% |
| EBITDA Q/Q Growth |
|
2.31% |
1.00% |
-4.04% |
-55.62% |
153.95% |
-1.25% |
18.28% |
-10.55% |
10.07% |
4.49% |
-6.78% |
| EBIT Q/Q Growth |
|
3.08% |
1.13% |
-3.89% |
-58.70% |
174.44% |
-1.18% |
19.33% |
-11.15% |
10.56% |
4.73% |
-6.82% |
| NOPAT Q/Q Growth |
|
4.39% |
0.89% |
-5.51% |
-74.19% |
348.68% |
0.11% |
22.06% |
-14.00% |
13.10% |
6.05% |
-10.01% |
| Net Income Q/Q Growth |
|
1.73% |
15.86% |
-12.83% |
-74.37% |
369.91% |
-7.18% |
23.88% |
-6.92% |
9.73% |
1.26% |
-10.69% |
| EPS Q/Q Growth |
|
6.17% |
10.47% |
-6.32% |
-77.53% |
430.00% |
1.89% |
15.74% |
-7.20% |
15.52% |
2.99% |
-7.97% |
| Operating Cash Flow Q/Q Growth |
|
48.48% |
22.72% |
-89.18% |
531.99% |
32.11% |
8.15% |
-88.71% |
31.39% |
448.57% |
56.42% |
-82.10% |
| Free Cash Flow Firm Q/Q Growth |
|
57.68% |
239.56% |
-112.40% |
4,713.78% |
-28.70% |
-26.14% |
107.58% |
-180.70% |
88.65% |
43.26% |
-185.68% |
| Invested Capital Q/Q Growth |
|
-1.37% |
-1.09% |
4.43% |
-11.03% |
6.41% |
0.93% |
-0.49% |
8.97% |
-1.61% |
0.80% |
-0.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
26.70% |
27.74% |
26.29% |
11.49% |
28.76% |
27.31% |
32.39% |
28.89% |
28.78% |
29.23% |
27.47% |
| EBIT Margin |
|
25.19% |
26.20% |
24.87% |
10.11% |
27.36% |
26.00% |
31.11% |
27.56% |
27.58% |
28.08% |
26.38% |
| Profit (Net Income) Margin |
|
18.44% |
21.98% |
18.92% |
4.78% |
22.12% |
19.75% |
24.53% |
22.76% |
22.60% |
22.25% |
20.03% |
| Tax Burden Percent |
|
73.53% |
73.35% |
72.11% |
45.07% |
73.69% |
74.65% |
76.36% |
73.91% |
75.61% |
76.56% |
73.94% |
| Interest Burden Percent |
|
99.59% |
114.37% |
105.52% |
104.76% |
109.72% |
101.73% |
103.24% |
111.74% |
108.40% |
103.51% |
102.72% |
| Effective Tax Rate |
|
26.47% |
26.65% |
27.89% |
54.93% |
26.31% |
25.35% |
23.64% |
26.09% |
24.39% |
23.44% |
26.06% |
| Return on Invested Capital (ROIC) |
|
20.04% |
20.92% |
19.02% |
4.95% |
21.46% |
21.11% |
25.76% |
22.68% |
23.56% |
24.89% |
23.33% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
19.96% |
24.03% |
20.15% |
5.20% |
23.76% |
21.52% |
26.70% |
25.59% |
25.92% |
25.93% |
24.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.77% |
7.39% |
5.92% |
1.62% |
7.17% |
6.50% |
7.86% |
7.67% |
7.56% |
7.48% |
6.97% |
| Return on Equity (ROE) |
|
26.82% |
28.31% |
24.94% |
6.56% |
28.63% |
27.61% |
33.63% |
30.34% |
31.12% |
32.37% |
30.30% |
| Cash Return on Invested Capital (CROIC) |
|
11.55% |
16.25% |
14.22% |
26.13% |
18.71% |
17.15% |
23.57% |
8.07% |
16.42% |
17.72% |
16.87% |
| Operating Return on Assets (OROA) |
|
19.79% |
20.46% |
19.77% |
8.11% |
21.24% |
20.27% |
25.25% |
22.81% |
22.77% |
23.44% |
23.62% |
| Return on Assets (ROA) |
|
14.49% |
17.16% |
15.04% |
3.83% |
17.18% |
15.40% |
19.90% |
18.84% |
18.66% |
18.57% |
17.94% |
| Return on Common Equity (ROCE) |
|
25.29% |
27.21% |
23.75% |
6.30% |
27.09% |
26.64% |
31.63% |
27.82% |
29.59% |
30.73% |
28.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
25.49% |
0.00% |
26.87% |
25.03% |
24.98% |
0.00% |
27.63% |
33.64% |
32.89% |
0.00% |
33.73% |
| Net Operating Profit after Tax (NOPAT) |
|
75 |
75 |
71 |
18 |
82 |
82 |
101 |
87 |
98 |
104 |
93 |
| NOPAT Margin |
|
18.52% |
19.22% |
17.94% |
4.56% |
20.16% |
19.41% |
23.76% |
20.37% |
20.85% |
21.50% |
19.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.08% |
-3.11% |
-1.13% |
-0.25% |
-2.30% |
-0.41% |
-0.94% |
-2.92% |
-2.36% |
-1.05% |
-0.73% |
| SG&A Expenses to Revenue |
|
44.42% |
44.09% |
44.38% |
43.26% |
43.86% |
43.13% |
43.82% |
44.38% |
40.61% |
39.58% |
41.46% |
| Operating Expenses to Revenue |
|
74.81% |
73.80% |
75.13% |
89.89% |
72.64% |
74.00% |
68.89% |
72.44% |
72.42% |
71.92% |
73.62% |
| Earnings before Interest and Taxes (EBIT) |
|
101 |
103 |
99 |
41 |
112 |
110 |
132 |
117 |
129 |
136 |
126 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
108 |
109 |
104 |
46 |
117 |
116 |
137 |
123 |
135 |
141 |
132 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.54 |
2.41 |
2.58 |
2.69 |
2.80 |
3.05 |
3.08 |
3.15 |
3.39 |
3.35 |
3.58 |
| 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 |
300.81 |
142.04 |
| Price to Revenue (P/Rev) |
|
1.76 |
1.69 |
1.83 |
1.72 |
1.90 |
2.04 |
2.00 |
2.08 |
2.31 |
2.23 |
2.32 |
| Price to Earnings (P/E) |
|
10.24 |
9.08 |
9.74 |
10.82 |
11.43 |
12.44 |
11.26 |
9.62 |
10.57 |
9.95 |
10.81 |
| Dividend Yield |
|
3.47% |
3.53% |
3.26% |
6.60% |
5.93% |
5.42% |
5.49% |
2.87% |
2.50% |
2.57% |
2.40% |
| Earnings Yield |
|
9.76% |
11.01% |
10.27% |
9.24% |
8.75% |
8.04% |
8.88% |
10.39% |
9.46% |
10.05% |
9.25% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.87 |
1.80 |
1.93 |
2.01 |
2.06 |
2.16 |
2.24 |
2.24 |
2.46 |
2.38 |
2.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.78 |
1.68 |
1.86 |
1.76 |
1.92 |
1.98 |
2.01 |
2.17 |
2.26 |
2.13 |
2.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.55 |
6.53 |
7.11 |
7.67 |
8.14 |
8.43 |
8.02 |
7.39 |
7.70 |
7.17 |
7.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.15 |
6.98 |
7.55 |
8.19 |
8.66 |
8.95 |
8.47 |
7.74 |
8.05 |
7.48 |
8.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.73 |
9.42 |
10.35 |
11.74 |
12.38 |
12.73 |
11.78 |
10.36 |
10.71 |
9.89 |
11.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.03 |
8.68 |
9.44 |
8.32 |
8.77 |
9.34 |
9.64 |
13.17 |
14.96 |
12.93 |
13.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.72 |
11.26 |
13.90 |
7.33 |
10.90 |
12.57 |
9.27 |
29.90 |
15.53 |
13.95 |
16.05 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.30 |
0.30 |
0.29 |
0.33 |
0.31 |
0.30 |
0.30 |
0.27 |
0.28 |
0.28 |
0.28 |
| Long-Term Debt to Equity |
|
0.30 |
0.30 |
0.29 |
0.33 |
0.31 |
0.30 |
0.30 |
0.27 |
0.28 |
0.28 |
0.28 |
| Financial Leverage |
|
0.34 |
0.31 |
0.29 |
0.31 |
0.30 |
0.30 |
0.29 |
0.30 |
0.29 |
0.29 |
0.29 |
| Leverage Ratio |
|
1.85 |
1.82 |
1.73 |
1.77 |
1.78 |
1.82 |
1.73 |
1.75 |
1.77 |
1.79 |
1.72 |
| Compound Leverage Factor |
|
1.84 |
2.08 |
1.82 |
1.86 |
1.96 |
1.85 |
1.79 |
1.95 |
1.92 |
1.85 |
1.77 |
| Debt to Total Capital |
|
22.90% |
23.16% |
22.18% |
24.94% |
23.44% |
23.23% |
23.34% |
21.43% |
21.78% |
21.61% |
21.62% |
| 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 |
|
22.90% |
23.16% |
22.18% |
24.94% |
23.44% |
23.23% |
23.34% |
21.43% |
21.78% |
21.61% |
21.62% |
| 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 |
|
4.65% |
1.72% |
4.66% |
2.19% |
3.60% |
3.70% |
4.50% |
10.03% |
3.97% |
4.13% |
3.63% |
| Common Equity to Total Capital |
|
72.45% |
75.12% |
73.16% |
72.88% |
72.97% |
73.07% |
72.15% |
68.55% |
74.25% |
74.26% |
74.74% |
| Debt to EBITDA |
|
0.92 |
0.84 |
0.82 |
0.95 |
0.92 |
0.91 |
0.84 |
0.71 |
0.68 |
0.65 |
0.66 |
| Net Debt to EBITDA |
|
-0.08 |
-0.09 |
-0.03 |
0.11 |
-0.07 |
-0.41 |
-0.09 |
-0.05 |
-0.31 |
-0.44 |
-0.31 |
| Long-Term Debt to EBITDA |
|
0.92 |
0.84 |
0.82 |
0.95 |
0.92 |
0.91 |
0.84 |
0.71 |
0.68 |
0.65 |
0.66 |
| Debt to NOPAT |
|
1.31 |
1.21 |
1.19 |
1.45 |
1.41 |
1.37 |
1.23 |
0.99 |
0.95 |
0.90 |
0.91 |
| Net Debt to NOPAT |
|
-0.11 |
-0.12 |
-0.04 |
0.17 |
-0.11 |
-0.61 |
-0.14 |
-0.06 |
-0.43 |
-0.60 |
-0.43 |
| Long-Term Debt to NOPAT |
|
1.31 |
1.21 |
1.19 |
1.45 |
1.41 |
1.37 |
1.23 |
0.99 |
0.95 |
0.90 |
0.91 |
| Noncontrolling Interest Sharing Ratio |
|
5.70% |
3.88% |
4.76% |
3.95% |
5.38% |
3.53% |
5.94% |
8.32% |
4.90% |
5.06% |
5.22% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-20 |
28 |
-3.52 |
162 |
116 |
86 |
178 |
-143 |
-16 |
-9.23 |
-26 |
| Operating Cash Flow to CapEx |
|
5,076.17% |
6,137.88% |
2,465.91% |
1,483.34% |
0.00% |
25,089.11% |
1,471.09% |
2,390.20% |
7,206.92% |
0.00% |
595.54% |
| 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 |
|
0.79 |
0.78 |
0.79 |
0.80 |
0.78 |
0.78 |
0.81 |
0.83 |
0.83 |
0.83 |
0.90 |
| Fixed Asset Turnover |
|
45.92 |
48.44 |
53.13 |
50.07 |
54.24 |
58.00 |
62.49 |
60.49 |
63.37 |
71.45 |
70.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,518 |
1,502 |
1,568 |
1,395 |
1,485 |
1,499 |
1,492 |
1,625 |
1,599 |
1,612 |
1,611 |
| Invested Capital Turnover |
|
1.08 |
1.09 |
1.06 |
1.09 |
1.06 |
1.09 |
1.08 |
1.11 |
1.13 |
1.16 |
1.20 |
| Increase / (Decrease) in Invested Capital |
|
95 |
47 |
75 |
-144 |
-33 |
-3.11 |
-77 |
230 |
114 |
113 |
120 |
| Enterprise Value (EV) |
|
2,841 |
2,706 |
3,026 |
2,812 |
3,064 |
3,236 |
3,343 |
3,646 |
3,933 |
3,844 |
4,202 |
| Market Capitalization |
|
2,799 |
2,715 |
2,965 |
2,741 |
3,037 |
3,337 |
3,315 |
3,506 |
4,028 |
4,012 |
4,309 |
| Book Value per Share |
|
$12.46 |
$13.08 |
$13.63 |
$12.08 |
$13.12 |
$13.39 |
$13.23 |
$14.08 |
$15.31 |
$15.44 |
$15.85 |
| Tangible Book Value per Share |
|
($1.17) |
($1.02) |
($0.74) |
($1.48) |
($0.88) |
($0.46) |
($0.77) |
($1.17) |
($0.11) |
$0.17 |
$0.40 |
| Total Capital |
|
1,518 |
1,502 |
1,568 |
1,395 |
1,485 |
1,499 |
1,492 |
1,625 |
1,599 |
1,612 |
1,611 |
| Total Debt |
|
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
| Total Long-Term Debt |
|
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
| Net Debt |
|
-29 |
-35 |
-12 |
41 |
-27 |
-156 |
-39 |
-23 |
-158 |
-234 |
-165 |
| Capital Expenditures (CapEx) |
|
2.08 |
2.11 |
0.57 |
5.98 |
-3.03 |
0.51 |
0.97 |
0.79 |
1.43 |
-0.43 |
4.84 |
| Net Nonoperating Expense (NNE) |
|
0.31 |
-11 |
-3.92 |
-0.87 |
-8.00 |
-1.42 |
-3.26 |
-10 |
-8.22 |
-3.64 |
-2.54 |
| Net Nonoperating Obligations (NNO) |
|
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
| Total Depreciation and Amortization (D&A) |
|
6.09 |
6.02 |
5.63 |
5.53 |
5.71 |
5.56 |
5.42 |
5.64 |
5.63 |
5.57 |
5.25 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
| Adjusted Diluted Earnings per Share |
|
$0.86 |
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
| 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 |
|
86.25M |
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
75 |
71 |
29 |
82 |
82 |
101 |
87 |
98 |
104 |
93 |
| Normalized NOPAT Margin |
|
18.52% |
19.22% |
17.94% |
7.08% |
20.16% |
19.41% |
23.76% |
20.37% |
20.85% |
21.50% |
19.50% |
| Pre Tax Income Margin |
|
25.08% |
29.96% |
26.24% |
10.60% |
30.02% |
26.45% |
32.12% |
30.79% |
29.89% |
29.06% |
27.09% |
| 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 |
|
47.96% |
45.30% |
44.70% |
83.67% |
77.42% |
80.49% |
74.87% |
39.56% |
38.39% |
33.88% |
34.62% |
| Augmented Payout Ratio |
|
90.39% |
103.39% |
112.66% |
167.90% |
143.65% |
131.76% |
148.44% |
103.07% |
91.94% |
97.34% |
85.68% |
Key Financial Trends
Federated Hermes (NYSE: FHI) showed solid profitability in Q1 2026, but the quarter also reinforced a few longer-term trends investors should watch closely. Revenue was essentially flat to slightly down from the prior quarter, earnings remained healthy, and operating cash flow stayed positive. However, the company continues to return a large amount of capital to shareholders through buybacks and dividends, which keeps cash balances under pressure. Meanwhile, the balance sheet shows a meaningful amount of goodwill and intangible assets, reflecting the company’s acquisition-heavy history.
- Q1 2026 net income was strong at $96.4 million attributable to common shareholders, with diluted EPS of $1.27.
- Operating cash flow remained positive at $28.8 million in Q1 2026, showing the business is still generating cash from core operations.
- Revenue held up well at $479.0 million, only modestly below Q4 2025’s $482.8 million.
- Non-interest income continues to be the main driver of the business, and Federated Hermes is still producing meaningful profits without relying on lending spread income.
- Share repurchases remain a key capital-allocation lever, which can support per-share earnings over time if operating performance stays stable.
- Q1 2026 revenue composition was unchanged, with net interest income still at zero and results driven entirely by non-interest income.
- The company ended Q1 2026 with $2.14 billion in assets and $1.20 billion in common equity, keeping the balance sheet sizeable and well-established.
- Long-term debt was modest at $348.4 million, suggesting leverage is not excessive relative to the overall balance sheet.
- Goodwill and intangible assets remain a large part of assets, totaling about $1.17 billion combined, which means a sizable portion of book value is acquisition-related.
- Cash and equivalents fell sharply in Q1 2026, down $70.0 million for the quarter, mostly because financing outflows exceeded operating generation.
- Shareholder returns were heavy again, with $64.7 million spent on buybacks and $34.0 million paid in dividends in Q1 2026.
- Operating cash flow was far below Q4 2025’s $161.2 million, showing that quarterly cash generation can be volatile.
- Q1 2026 net income declined from Q4 2025’s $107.4 million, indicating a modest step down in profitability.
Longer-term trend: Over the last several years, Federated Hermes has generally delivered consistent quarterly profitability, with revenue in the low-to-mid $400 million range and earnings commonly above $70 million per quarter. The more notable trend is on the balance sheet: goodwill and intangible assets have grown and remain substantial, while equity has been supported in part by retained earnings and ongoing buybacks. Investors should view FHI as a cash-generative asset manager with steady profits, but one that depends heavily on market conditions and client asset levels to keep earnings growing.
06/15/26 11:28 PM ETAI Generated. May Contain Errors.