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 |
|
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 |
|
82 |
75 |
21 |
88 |
85 |
101 |
91 |
104 |
107 |
96 |
104 |
| Consolidated Net Income / (Loss) |
|
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
107 |
| Net Income / (Loss) Continuing Operations |
|
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
107 |
| Total Pre-Tax Income |
|
117 |
104 |
43 |
123 |
112 |
136 |
131 |
140 |
140 |
130 |
144 |
| Total Revenue |
|
391 |
396 |
403 |
408 |
425 |
424 |
425 |
469 |
483 |
479 |
503 |
| 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 |
|
391 |
396 |
403 |
408 |
425 |
424 |
425 |
469 |
483 |
479 |
503 |
| Other Non-Interest Income |
|
- |
396 |
403 |
408 |
- |
424 |
425 |
469 |
483 |
479 |
503 |
| Total Non-Interest Expense |
|
289 |
298 |
362 |
297 |
314 |
292 |
308 |
340 |
347 |
353 |
370 |
| Salaries and Employee Benefits |
|
128 |
137 |
131 |
136 |
137 |
143 |
145 |
145 |
145 |
154 |
162 |
| Net Occupancy & Equipment Expense |
|
31 |
32 |
33 |
34 |
34 |
34 |
33 |
36 |
34 |
37 |
36 |
| Marketing Expense |
|
14 |
7.58 |
10 |
9.60 |
12 |
8.13 |
10 |
9.93 |
12 |
7.95 |
12 |
| Other Operating Expenses |
|
116 |
122 |
188 |
118 |
131 |
106 |
119 |
149 |
156 |
154 |
161 |
| Nonoperating Income / (Expense), net |
|
15 |
5.44 |
1.94 |
11 |
1.91 |
4.27 |
14 |
11 |
4.76 |
3.44 |
11 |
| Income Tax Expense |
|
31 |
29 |
23 |
32 |
28 |
32 |
34 |
34 |
33 |
34 |
37 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
3.87 |
-0.02 |
-1.80 |
2.80 |
-0.86 |
2.74 |
5.69 |
1.97 |
0.39 |
-0.43 |
2.50 |
| Basic Earnings per Share |
|
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
$1.38 |
| Weighted Average Basic Shares Outstanding |
|
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
74.66M |
| Diluted Earnings per Share |
|
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
$1.38 |
| Weighted Average Diluted Shares Outstanding |
|
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
74.66M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
74.66M |
| Cash Dividends to Common per Share |
|
$0.28 |
$0.28 |
$1.31 |
$0.31 |
$0.31 |
$0.31 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.38 |
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 |
|
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 |
|
5.72 |
-23 |
-53 |
68 |
129 |
-120 |
-17 |
135 |
78 |
-70 |
-212 |
| Net Cash From Operating Activities |
|
130 |
14 |
89 |
117 |
127 |
14 |
19 |
103 |
161 |
29 |
81 |
| Net Cash From Continuing Operating Activities |
|
130 |
14 |
89 |
117 |
127 |
14 |
19 |
103 |
161 |
29 |
81 |
| Net Income / (Loss) Continuing Operations |
|
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
107 |
| Consolidated Net Income / (Loss) |
|
86 |
75 |
19 |
90 |
84 |
104 |
97 |
106 |
107 |
96 |
107 |
| Depreciation Expense |
|
6.02 |
5.63 |
5.53 |
5.71 |
5.56 |
5.42 |
5.64 |
5.63 |
5.57 |
5.25 |
8.04 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.14 |
13 |
53 |
-21 |
-6.52 |
-4.46 |
-75 |
-50 |
-6.59 |
17 |
-42 |
| Changes in Operating Assets and Liabilities, net |
|
33 |
-80 |
11 |
42 |
44 |
-91 |
-9.04 |
41 |
55 |
-89 |
7.68 |
| Net Cash From Investing Activities |
|
-39 |
28 |
3.58 |
-8.31 |
41 |
-1.53 |
-16 |
5.45 |
14 |
1.16 |
-216 |
| Net Cash From Continuing Investing Activities |
|
-39 |
28 |
3.58 |
-8.31 |
41 |
-1.53 |
-16 |
5.45 |
14 |
1.16 |
-216 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.11 |
-0.57 |
-5.98 |
3.03 |
-0.51 |
-0.97 |
-0.79 |
-1.43 |
0.43 |
-4.84 |
-1.20 |
| Purchase of Investment Securities |
|
-44 |
-26 |
-2.89 |
-16 |
-2.46 |
-1.76 |
-14 |
-2.87 |
-13 |
-1.40 |
-219 |
| Sale and/or Maturity of Investments |
|
7.34 |
54 |
12 |
9.21 |
44 |
1.23 |
4.51 |
9.75 |
27 |
7.41 |
4.13 |
| Net Cash From Financing Activities |
|
-91 |
-64 |
-145 |
-52 |
-26 |
-138 |
-32 |
30 |
-98 |
-97 |
-77 |
| Net Cash From Continuing Financing Activities |
|
-91 |
-64 |
-145 |
-52 |
-26 |
-138 |
-32 |
30 |
-98 |
-97 |
-77 |
| Repurchase of Common Equity |
|
-65 |
-39 |
-46 |
-29 |
-23 |
-120 |
-66 |
-0.02 |
-77 |
-65 |
-64 |
| Payment of Dividends |
|
-32 |
-27 |
-115 |
-36 |
-38 |
-34 |
-40 |
-38 |
-28 |
-34 |
-35 |
| Other Financing Activities, Net |
|
5.09 |
2.64 |
16 |
13 |
35 |
16 |
74 |
68 |
7.07 |
1.48 |
22 |
| Effect of Exchange Rate Changes |
|
6.75 |
-1.41 |
0.08 |
10 |
-13 |
5.27 |
12 |
-3.07 |
0.80 |
-2.77 |
0.25 |
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 |
| Other Short-Term Payables |
|
134 |
137 |
129 |
181 |
231 |
265 |
271 |
257 |
287 |
289 |
314 |
| 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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,999 |
2,060 |
2,080 |
2,087 |
1,912 |
2,038 |
2,002 |
2,152 |
2,182 |
2,144 |
2,330 |
| Cash and Due from Banks |
|
324 |
343 |
377 |
360 |
307 |
375 |
388 |
371 |
506 |
514 |
302 |
| Trading Account Securities |
|
- |
178 |
177 |
199 |
145 |
190 |
154 |
236 |
141 |
132 |
179 |
| 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 |
|
33 |
31 |
31 |
29 |
32 |
28 |
24 |
23 |
27 |
28 |
26 |
| Goodwill |
|
803 |
807 |
802 |
806 |
806 |
814 |
809 |
865 |
861 |
849 |
1,081 |
| Intangible Assets |
|
411 |
415 |
402 |
404 |
336 |
343 |
330 |
342 |
335 |
325 |
422 |
| Other Assets |
|
429 |
286 |
291 |
290 |
285 |
289 |
297 |
314 |
311 |
296 |
320 |
| Total Liabilities & Shareholders' Equity |
|
1,999 |
2,060 |
2,080 |
2,087 |
1,912 |
2,038 |
2,002 |
2,152 |
2,182 |
2,144 |
2,330 |
| Total Liabilities |
|
853 |
868 |
910 |
866 |
864 |
901 |
859 |
874 |
931 |
881 |
933 |
| Other Short-Term Payables |
|
190 |
234 |
256 |
189 |
223 |
263 |
193 |
226 |
256 |
212 |
255 |
| Long-Term Debt |
|
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
| Other Long-Term Liabilities |
|
293 |
286 |
306 |
306 |
293 |
289 |
288 |
301 |
327 |
292 |
330 |
| 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 |
|
40 |
58 |
71 |
73 |
30 |
53 |
67 |
163 |
64 |
59 |
144 |
| Total Equity & Noncontrolling Interests |
|
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
1,114 |
1,187 |
1,204 |
1,253 |
| Total Preferred & Common Equity |
|
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
1,114 |
1,187 |
1,204 |
1,253 |
| Total Common Equity |
|
1,107 |
1,134 |
1,100 |
1,147 |
1,017 |
1,084 |
1,076 |
1,114 |
1,187 |
1,204 |
1,253 |
| Common Stock |
|
452 |
461 |
468 |
485 |
491 |
498 |
515 |
521 |
527 |
545 |
559 |
| Retained Earnings |
|
1,051 |
1,098 |
1,148 |
1,235 |
1,146 |
1,208 |
1,320 |
1,384 |
1,462 |
1,591 |
1,669 |
| Treasury Stock |
|
-360 |
-404 |
-473 |
-548 |
-596 |
-623 |
-742 |
-807 |
-807 |
-930 |
-974 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-36 |
-22 |
-43 |
-25 |
-25 |
0.89 |
-17 |
16 |
5.41 |
-2.42 |
-1.52 |
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 |
|
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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
77,546,867.00 |
75,974,666.00 |
75,912,653.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
77,546,867.00 |
75,974,666.00 |
75,912,653.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.39 |
1.26 |
1.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.71% |
3.71% |
-7.07% |
1.44% |
8.48% |
6.85% |
5.53% |
14.93% |
13.69% |
13.08% |
18.34% |
| EBITDA Growth |
|
53.73% |
11.82% |
-55.99% |
9.24% |
6.81% |
31.65% |
165.34% |
15.01% |
21.70% |
-4.09% |
14.83% |
| EBIT Growth |
|
60.90% |
15.75% |
-58.62% |
10.17% |
7.66% |
33.67% |
187.56% |
15.85% |
22.77% |
-4.13% |
13.49% |
| NOPAT Growth |
|
43.91% |
8.01% |
-74.31% |
10.41% |
9.56% |
41.54% |
371.55% |
18.87% |
25.91% |
-7.17% |
13.88% |
| Net Income Growth |
|
39.61% |
4.96% |
-73.67% |
21.65% |
-2.55% |
38.48% |
402.94% |
17.44% |
28.12% |
-7.63% |
10.47% |
| EPS Growth |
|
53.23% |
14.10% |
-75.31% |
23.26% |
13.68% |
40.45% |
480.00% |
26.42% |
27.78% |
1.60% |
18.97% |
| Operating Cash Flow Growth |
|
-2.10% |
158.87% |
24.64% |
10.90% |
-2.26% |
1.91% |
-78.81% |
-12.03% |
27.23% |
101.75% |
330.51% |
| Free Cash Flow Firm Growth |
|
1,365.92% |
-104.64% |
437.92% |
669.34% |
201.31% |
5,143.78% |
-188.22% |
-114.05% |
-110.79% |
-114.85% |
85.02% |
| Invested Capital Growth |
|
3.22% |
4.99% |
-9.36% |
-2.21% |
-0.21% |
-4.91% |
16.47% |
7.69% |
7.54% |
8.03% |
7.38% |
| Revenue Q/Q Growth |
|
-2.77% |
1.25% |
1.57% |
1.46% |
3.97% |
-0.27% |
0.31% |
10.50% |
2.85% |
-0.80% |
4.97% |
| EBITDA Q/Q Growth |
|
1.00% |
-4.04% |
-55.62% |
153.95% |
-1.25% |
18.28% |
-10.55% |
10.07% |
4.49% |
-6.78% |
7.10% |
| EBIT Q/Q Growth |
|
1.13% |
-3.89% |
-58.70% |
174.44% |
-1.18% |
19.33% |
-11.15% |
10.56% |
4.73% |
-6.82% |
5.18% |
| NOPAT Q/Q Growth |
|
0.89% |
-5.51% |
-74.19% |
348.68% |
0.11% |
22.06% |
-14.00% |
13.10% |
6.05% |
-10.01% |
5.50% |
| Net Income Q/Q Growth |
|
15.86% |
-12.83% |
-74.37% |
369.91% |
-7.18% |
23.88% |
-6.92% |
9.73% |
1.26% |
-10.69% |
11.33% |
| EPS Q/Q Growth |
|
10.47% |
-6.32% |
-77.53% |
430.00% |
1.89% |
15.74% |
-7.20% |
15.52% |
2.99% |
-7.97% |
8.66% |
| Operating Cash Flow Q/Q Growth |
|
22.72% |
-89.18% |
531.99% |
32.11% |
8.15% |
-88.71% |
31.39% |
448.57% |
56.42% |
-82.10% |
180.36% |
| Free Cash Flow Firm Q/Q Growth |
|
239.56% |
-112.40% |
4,713.78% |
-28.70% |
-26.14% |
107.58% |
-180.70% |
88.65% |
43.26% |
-185.68% |
18.56% |
| Invested Capital Q/Q Growth |
|
-1.09% |
4.43% |
-11.03% |
6.41% |
0.93% |
-0.49% |
8.97% |
-1.61% |
0.80% |
-0.04% |
8.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
27.74% |
26.29% |
11.49% |
28.76% |
27.31% |
32.39% |
28.89% |
28.78% |
29.23% |
27.47% |
28.03% |
| EBIT Margin |
|
26.20% |
24.87% |
10.11% |
27.36% |
26.00% |
31.11% |
27.56% |
27.58% |
28.08% |
26.38% |
26.43% |
| Profit (Net Income) Margin |
|
21.98% |
18.92% |
4.78% |
22.12% |
19.75% |
24.53% |
22.76% |
22.60% |
22.25% |
20.03% |
21.24% |
| Tax Burden Percent |
|
73.35% |
72.11% |
45.07% |
73.69% |
74.65% |
76.36% |
73.91% |
75.61% |
76.56% |
73.94% |
74.16% |
| Interest Burden Percent |
|
114.37% |
105.52% |
104.76% |
109.72% |
101.73% |
103.24% |
111.74% |
108.40% |
103.51% |
102.72% |
108.39% |
| Effective Tax Rate |
|
26.65% |
27.89% |
54.93% |
26.31% |
25.35% |
23.64% |
26.09% |
24.39% |
23.44% |
26.06% |
25.84% |
| Return on Invested Capital (ROIC) |
|
20.92% |
19.02% |
4.95% |
21.46% |
21.11% |
25.76% |
22.68% |
23.56% |
24.89% |
23.33% |
22.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
24.03% |
20.15% |
5.20% |
23.76% |
21.52% |
26.70% |
25.59% |
25.92% |
25.93% |
24.06% |
24.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.39% |
5.92% |
1.62% |
7.17% |
6.50% |
7.86% |
7.67% |
7.56% |
7.48% |
6.97% |
6.48% |
| Return on Equity (ROE) |
|
28.31% |
24.94% |
6.56% |
28.63% |
27.61% |
33.63% |
30.34% |
31.12% |
32.37% |
30.30% |
28.97% |
| Cash Return on Invested Capital (CROIC) |
|
16.25% |
14.22% |
26.13% |
18.71% |
17.15% |
23.57% |
8.07% |
16.42% |
17.72% |
16.87% |
16.23% |
| Operating Return on Assets (OROA) |
|
20.46% |
19.77% |
8.11% |
21.24% |
20.27% |
25.25% |
22.81% |
22.77% |
23.44% |
23.62% |
22.81% |
| Return on Assets (ROA) |
|
17.16% |
15.04% |
3.83% |
17.18% |
15.40% |
19.90% |
18.84% |
18.66% |
18.57% |
17.94% |
18.34% |
| Return on Common Equity (ROCE) |
|
27.21% |
23.75% |
6.30% |
27.09% |
26.64% |
31.63% |
27.82% |
29.59% |
30.73% |
28.71% |
25.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
26.87% |
25.03% |
24.98% |
0.00% |
27.63% |
33.64% |
32.89% |
0.00% |
33.73% |
33.23% |
| Net Operating Profit after Tax (NOPAT) |
|
75 |
71 |
18 |
82 |
82 |
101 |
87 |
98 |
104 |
93 |
99 |
| NOPAT Margin |
|
19.22% |
17.94% |
4.56% |
20.16% |
19.41% |
23.76% |
20.37% |
20.85% |
21.50% |
19.50% |
19.60% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.11% |
-1.13% |
-0.25% |
-2.30% |
-0.41% |
-0.94% |
-2.92% |
-2.36% |
-1.05% |
-0.73% |
-2.37% |
| SG&A Expenses to Revenue |
|
44.09% |
44.38% |
43.26% |
43.86% |
43.13% |
43.82% |
44.38% |
40.61% |
39.58% |
41.46% |
41.61% |
| Operating Expenses to Revenue |
|
73.80% |
75.13% |
89.89% |
72.64% |
74.00% |
68.89% |
72.44% |
72.42% |
71.92% |
73.62% |
73.57% |
| Earnings before Interest and Taxes (EBIT) |
|
103 |
99 |
41 |
112 |
110 |
132 |
117 |
129 |
136 |
126 |
133 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
109 |
104 |
46 |
117 |
116 |
137 |
123 |
135 |
141 |
132 |
141 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.41 |
2.58 |
2.69 |
2.80 |
3.05 |
3.08 |
3.15 |
3.39 |
3.35 |
3.58 |
3.35 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
300.81 |
142.04 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.69 |
1.83 |
1.72 |
1.90 |
2.04 |
2.00 |
2.08 |
2.31 |
2.23 |
2.32 |
2.17 |
| Price to Earnings (P/E) |
|
9.08 |
9.74 |
10.82 |
11.43 |
12.44 |
11.26 |
9.62 |
10.57 |
9.95 |
10.81 |
10.18 |
| Dividend Yield |
|
3.53% |
3.26% |
6.60% |
5.93% |
5.42% |
5.49% |
2.87% |
2.50% |
2.57% |
2.40% |
2.54% |
| Earnings Yield |
|
11.01% |
10.27% |
9.24% |
8.75% |
8.04% |
8.88% |
10.39% |
9.46% |
10.05% |
9.25% |
9.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.80 |
1.93 |
2.01 |
2.06 |
2.16 |
2.24 |
2.24 |
2.46 |
2.38 |
2.61 |
2.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.68 |
1.86 |
1.76 |
1.92 |
1.98 |
2.01 |
2.17 |
2.26 |
2.13 |
2.26 |
2.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.53 |
7.11 |
7.67 |
8.14 |
8.43 |
8.02 |
7.39 |
7.70 |
7.17 |
7.92 |
7.99 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.98 |
7.55 |
8.19 |
8.66 |
8.95 |
8.47 |
7.74 |
8.05 |
7.48 |
8.26 |
8.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.42 |
10.35 |
11.74 |
12.38 |
12.73 |
11.78 |
10.36 |
10.71 |
9.89 |
11.01 |
11.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.68 |
9.44 |
8.32 |
8.77 |
9.34 |
9.64 |
13.17 |
14.96 |
12.93 |
13.47 |
11.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.26 |
13.90 |
7.33 |
10.90 |
12.57 |
9.27 |
29.90 |
15.53 |
13.95 |
16.05 |
16.02 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.30 |
0.29 |
0.33 |
0.31 |
0.30 |
0.30 |
0.27 |
0.28 |
0.28 |
0.28 |
0.25 |
| Long-Term Debt to Equity |
|
0.30 |
0.29 |
0.33 |
0.31 |
0.30 |
0.30 |
0.27 |
0.28 |
0.28 |
0.28 |
0.25 |
| Financial Leverage |
|
0.31 |
0.29 |
0.31 |
0.30 |
0.30 |
0.29 |
0.30 |
0.29 |
0.29 |
0.29 |
0.26 |
| Leverage Ratio |
|
1.82 |
1.73 |
1.77 |
1.78 |
1.82 |
1.73 |
1.75 |
1.77 |
1.79 |
1.72 |
1.68 |
| Compound Leverage Factor |
|
2.08 |
1.82 |
1.86 |
1.96 |
1.85 |
1.79 |
1.95 |
1.92 |
1.85 |
1.77 |
1.82 |
| Debt to Total Capital |
|
23.16% |
22.18% |
24.94% |
23.44% |
23.23% |
23.34% |
21.43% |
21.78% |
21.61% |
21.62% |
19.97% |
| 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 |
|
23.16% |
22.18% |
24.94% |
23.44% |
23.23% |
23.34% |
21.43% |
21.78% |
21.61% |
21.62% |
19.97% |
| 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 |
|
1.72% |
4.66% |
2.19% |
3.60% |
3.70% |
4.50% |
10.03% |
3.97% |
4.13% |
3.63% |
8.26% |
| Common Equity to Total Capital |
|
75.12% |
73.16% |
72.88% |
72.97% |
73.07% |
72.15% |
68.55% |
74.25% |
74.26% |
74.74% |
71.77% |
| Debt to EBITDA |
|
0.84 |
0.82 |
0.95 |
0.92 |
0.91 |
0.84 |
0.71 |
0.68 |
0.65 |
0.66 |
0.64 |
| Net Debt to EBITDA |
|
-0.09 |
-0.03 |
0.11 |
-0.07 |
-0.41 |
-0.09 |
-0.05 |
-0.31 |
-0.44 |
-0.31 |
0.09 |
| Long-Term Debt to EBITDA |
|
0.84 |
0.82 |
0.95 |
0.92 |
0.91 |
0.84 |
0.71 |
0.68 |
0.65 |
0.66 |
0.64 |
| Debt to NOPAT |
|
1.21 |
1.19 |
1.45 |
1.41 |
1.37 |
1.23 |
0.99 |
0.95 |
0.90 |
0.91 |
0.89 |
| Net Debt to NOPAT |
|
-0.12 |
-0.04 |
0.17 |
-0.11 |
-0.61 |
-0.14 |
-0.06 |
-0.43 |
-0.60 |
-0.43 |
0.12 |
| Long-Term Debt to NOPAT |
|
1.21 |
1.19 |
1.45 |
1.41 |
1.37 |
1.23 |
0.99 |
0.95 |
0.90 |
0.91 |
0.89 |
| Noncontrolling Interest Sharing Ratio |
|
3.88% |
4.76% |
3.95% |
5.38% |
3.53% |
5.94% |
8.32% |
4.90% |
5.06% |
5.22% |
11.49% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
28 |
-3.52 |
162 |
116 |
86 |
178 |
-143 |
-16 |
-9.23 |
-26 |
-21 |
| Operating Cash Flow to CapEx |
|
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% |
6,768.12% |
| 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 |
|
0.78 |
0.79 |
0.80 |
0.78 |
0.78 |
0.81 |
0.83 |
0.83 |
0.83 |
0.90 |
0.86 |
| Fixed Asset Turnover |
|
48.44 |
53.13 |
50.07 |
54.24 |
58.00 |
62.49 |
60.49 |
63.37 |
71.45 |
70.49 |
77.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,502 |
1,568 |
1,395 |
1,485 |
1,499 |
1,492 |
1,625 |
1,599 |
1,612 |
1,611 |
1,745 |
| Invested Capital Turnover |
|
1.09 |
1.06 |
1.09 |
1.06 |
1.09 |
1.08 |
1.11 |
1.13 |
1.16 |
1.20 |
1.15 |
| Increase / (Decrease) in Invested Capital |
|
47 |
75 |
-144 |
-33 |
-3.11 |
-77 |
230 |
114 |
113 |
120 |
120 |
| Enterprise Value (EV) |
|
2,706 |
3,026 |
2,812 |
3,064 |
3,236 |
3,343 |
3,646 |
3,933 |
3,844 |
4,202 |
4,383 |
| Market Capitalization |
|
2,715 |
2,965 |
2,741 |
3,037 |
3,337 |
3,315 |
3,506 |
4,028 |
4,012 |
4,309 |
4,192 |
| Book Value per Share |
|
$13.08 |
$13.63 |
$12.08 |
$13.12 |
$13.39 |
$13.23 |
$14.08 |
$15.31 |
$15.44 |
$15.85 |
$16.50 |
| Tangible Book Value per Share |
|
($1.02) |
($0.74) |
($1.48) |
($0.88) |
($0.46) |
($0.77) |
($1.17) |
($0.11) |
$0.17 |
$0.40 |
($3.30) |
| Total Capital |
|
1,502 |
1,568 |
1,395 |
1,485 |
1,499 |
1,492 |
1,625 |
1,599 |
1,612 |
1,611 |
1,745 |
| 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 |
|
-35 |
-12 |
41 |
-27 |
-156 |
-39 |
-23 |
-158 |
-234 |
-165 |
47 |
| Capital Expenditures (CapEx) |
|
2.11 |
0.57 |
5.98 |
-3.03 |
0.51 |
0.97 |
0.79 |
1.43 |
-0.43 |
4.84 |
1.20 |
| Net Nonoperating Expense (NNE) |
|
-11 |
-3.92 |
-0.87 |
-8.00 |
-1.42 |
-3.26 |
-10 |
-8.22 |
-3.64 |
-2.54 |
-8.27 |
| Net Nonoperating Obligations (NNO) |
|
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
348 |
| Total Depreciation and Amortization (D&A) |
|
6.02 |
5.63 |
5.53 |
5.71 |
5.56 |
5.42 |
5.64 |
5.63 |
5.57 |
5.25 |
8.04 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
$1.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
74.66M |
| Adjusted Diluted Earnings per Share |
|
$0.95 |
$0.89 |
$0.20 |
$1.06 |
$1.08 |
$1.25 |
$1.16 |
$1.34 |
$1.38 |
$1.27 |
$1.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
74.66M |
| 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 |
|
84.45M |
84.16M |
82.60M |
81.81M |
81.31M |
79.10M |
77.56M |
77.55M |
75.97M |
75.91M |
74.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
71 |
29 |
82 |
82 |
101 |
87 |
98 |
104 |
93 |
99 |
| Normalized NOPAT Margin |
|
19.22% |
17.94% |
7.08% |
20.16% |
19.41% |
23.76% |
20.37% |
20.85% |
21.50% |
19.50% |
19.60% |
| Pre Tax Income Margin |
|
29.96% |
26.24% |
10.60% |
30.02% |
26.45% |
32.12% |
30.79% |
29.89% |
29.06% |
27.09% |
28.65% |
| 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 |
|
45.30% |
44.70% |
83.67% |
77.42% |
80.49% |
74.87% |
39.56% |
38.39% |
33.88% |
34.62% |
32.39% |
| Augmented Payout Ratio |
|
103.39% |
112.66% |
167.90% |
143.65% |
131.76% |
148.44% |
103.07% |
91.94% |
97.34% |
85.68% |
81.84% |
Key Financial Trends
Federated Hermes (NYSE:FHI) has shown a generally favorable earnings trend across the available quarterly data from late 2022 through the second quarter of 2026. Revenue increased from $381.1 million in Q3 2022 to $502.8 million in Q2 2026, while common-shareholder earnings rose from $69.5 million to $104.3 million over the same comparison. The data includes several restated periods, so investors should emphasize the latest reported figures when making comparisons.
Profitability has also strengthened despite some volatility. Q2 2026 revenue increased 5.0% from Q2 2025, while net income attributable to common shareholders rose 14.6% year over year and diluted EPS climbed to $1.38 from $1.16. Non-interest expenses grew more slowly than revenue over the longer period, helping support a Q2 2026 pretax margin of approximately 28.6%. However, quarterly cash generation remains uneven, and the company has continued to return substantial capital through dividends and share repurchases.
The balance sheet remains adequately capitalized, with total equity of $1.25 billion compared with $933.3 million of liabilities at June 30, 2026. Long-term debt has stayed broadly stable near $348 million since 2022. At the same time, cash and due from banks declined to $301.7 million in Q2 2026 from $513.9 million in Q1, primarily as the company invested $219.2 million in investment securities. Goodwill and intangible assets together represented approximately 65% of total assets in Q2 2026, which is an important consideration for investors evaluating balance-sheet quality.
- Revenue growth has accelerated: Quarterly revenue increased from $381.1 million in Q3 2022 to a record $502.8 million in Q2 2026, with particularly strong growth during 2025 and 2026.
- Recent earnings momentum is solid: Q2 2026 common earnings rose 14.6% year over year to $104.3 million, while diluted EPS increased 19.0% to $1.38.
- Operating leverage is improving: Q2 2026 revenue grew faster than total non-interest expenses, which increased 4.2% year over year. This supported a pretax margin of roughly 28.6%.
- Share repurchases are boosting per-share results: Weighted average shares declined from 89.5 million in Q1 2023 to 74.7 million in Q2 2026, helping EPS grow faster than absolute net income in several periods.
- Debt has remained stable: Long-term debt was approximately $348.5 million in Q2 2026, close to its level throughout the reported period, while common equity increased to $1.25 billion.
- Dividend payments have increased recently: Quarterly dividends per common share rose from $0.27 in early 2023 to $0.38 in Q2 2026, providing continued shareholder distributions.
- Operating cash flow is positive but volatile: Q2 2026 operating cash flow was $80.9 million, up sharply from $28.8 million in Q1 2026 but below the $161.2 million generated in Q4 2025.
- Investment activity is influencing cash balances: The company purchased $219.2 million of investment securities in Q2 2026, resulting in negative investing cash flow of $216.3 million and contributing to a $212.1 million quarterly decline in cash and equivalents.
- Cash has fallen materially from the prior quarter: Cash and due from banks declined 41.3% from $513.9 million at March 31, 2026, to $301.7 million at June 30, 2026.
- Asset quality is concentrated in goodwill and intangibles: Goodwill and intangible assets totaled approximately $1.50 billion in Q2 2026, or roughly 65% of total assets. Any impairment could materially reduce reported equity and earnings.
09/05/26 12:36 AM ETAI Generated. May Contain Errors.