First Merchants Corporation Depository Shares
NASDAQ: FRMEP · FINANCIAL SERVICES · BANKS - REGIONAL
Updated 2026-06-03
First Merchants Corporation Depository Shares (FRMEP) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $243.22M | $271.28M | $258.52M | $288.37M | $248.12M | $230.37M | $240.25M | $226.85M | $270.69M | $281.55M | $318.51M | $385.90M | $484.40M | $552.09M | $558.43M | $555.96M | $712.95M | $999.49M | $1.05B | $1.05B |
| Revenue growth (YoY) | — | +11.5% | -4.7% | +11.5% | -14.0% | -7.2% | +4.3% | -5.6% | +19.3% | +4.0% | +13.1% | +21.2% | +25.5% | +14.0% | +1.1% | -0.4% | +28.2% | +40.2% | +5.4% | -0.3% |
| Cost of revenue | $104.77M | $126.12M | $118.33M | $199.27M | $102.49M | $60.52M | $42.15M | $23.22M | $24.40M | $25.21M | $32.50M | $46.76M | $76.31M | $111.55M | $125.05M | $35.95M | $101.56M | $351.99M | $462.59M | $410.03M |
| Gross profit | $138.45M | $145.16M | $140.19M | $89.10M | $145.63M | $169.84M | $198.10M | $203.63M | $246.29M | $256.34M | $286.02M | $339.15M | $408.09M | $440.55M | $433.38M | $520.00M | $611.39M | $647.50M | $591.01M | $640.17M |
| Gross margin | 56.9% | 53.5% | 54.2% | 30.9% | 58.7% | 73.7% | 82.5% | 89.8% | 91.0% | 91.0% | 89.8% | 87.9% | 84.2% | 79.8% | 77.6% | 93.5% | 85.8% | 64.8% | 56.1% | 61.0% |
| R&D | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| SG&A | $56.13M | $58.84M | $69.16M | $94.32M | $81.37M | $80.27M | $82.91M | $88.28M | $100.24M | $105.56M | $105.59M | $122.38M | $134.62M | $144.75M | $161.74M | $173.24M | $217.13M | $243.42M | $236.20M | $282.10M |
| Operating income | $42.39M | $42.98M | $28.72M | $-69.19M | $3.32M | $33.91M | $60.99M | $60.41M | $82.28M | $91.05M | $108.66M | $133.59M | $188.14M | $193.78M | $169.97M | $240.79M | $255.67M | $259.23M | $231.73M | $259.11M |
| Operating margin | 17.4% | 15.8% | 11.1% | -24.0% | 1.3% | 14.7% | 25.4% | 26.6% | 30.4% | 32.3% | 34.1% | 34.6% | 38.8% | 35.1% | 30.4% | 43.3% | 35.9% | 25.9% | 22.0% | 24.7% |
| EBITDA | $47.77M | $47.31M | $33.33M | $-63.23M | $9.02M | $39.06M | $65.46M | $65.08M | $88.29M | $97.31M | $115.82M | $141.56M | $196.98M | $203.17M | $180.98M | $251.49M | $267.49M | $270.94M | $258.58M | $288.54M |
| EBITDA margin | 19.6% | 17.4% | 12.9% | -21.9% | 3.6% | 17.0% | 27.2% | 28.7% | 32.6% | 34.6% | 36.4% | 36.7% | 40.7% | 36.8% | 32.4% | 45.2% | 37.5% | 27.1% | 24.5% | 27.5% |
| EBIT | $42.39M | $42.98M | $28.72M | $-69.19M | $3.32M | $33.91M | $60.99M | $60.41M | $82.28M | $91.05M | $108.66M | $133.59M | $188.14M | $193.78M | $169.97M | $240.79M | $255.67M | $259.23M | $231.73M | $259.11M |
| Interest expense | $98.51M | $117.61M | $90.09M | $77.09M | $56.01M | $37.89M | $23.61M | $16.57M | $21.84M | $24.79M | $26.84M | $37.61M | $69.09M | $108.75M | $66.38M | $35.95M | $84.80M | $348.49M | $426.89M | $388.78M |
| Income tax | $12.20M | $11.34M | $8.08M | $-28.42M | $-3.59M | $8.65M | $15.87M | $15.88M | $22.12M | $25.66M | $27.61M | $37.52M | $29.00M | $29.32M | $21.38M | $35.26M | $33.59M | $35.45M | $30.33M | $33.11M |
| Effective tax rate | 28.8% | 26.4% | 28.1% | 41.1% | -108.2% | 25.5% | 26.0% | 26.3% | 26.9% | 28.2% | 25.4% | 28.1% | 15.4% | 15.1% | 12.6% | 14.6% | 13.1% | 13.7% | 13.1% | 12.8% |
| Net income | $30.20M | $31.64M | $20.64M | $-40.76M | $6.91M | $25.25M | $45.12M | $44.53M | $60.16M | $65.38M | $81.05M | $96.07M | $159.14M | $164.46M | $148.60M | $205.53M | $222.09M | $223.79M | $201.40M | $226.00M |
| Net income growth (YoY) | — | +4.8% | -34.8% | -297.5% | +116.9% | +265.5% | +78.7% | -1.3% | +35.1% | +8.7% | +24.0% | +18.5% | +65.6% | +3.3% | -9.6% | +38.3% | +8.1% | +0.8% | -10.0% | +12.2% |
| Profit margin | 12.4% | 11.7% | 8.0% | -14.1% | 2.8% | 11.0% | 18.8% | 19.6% | 22.2% | 23.2% | 25.4% | 24.9% | 32.9% | 29.8% | 26.6% | 37.0% | 31.2% | 22.4% | 19.1% | 21.5% |
Frequently asked questions
What is First Merchants Corporation Depository Shares's revenue?
First Merchants Corporation Depository Shares's trailing twelve-month revenue is $637.81M. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is FRMEP?
In its most recent fiscal year, FRMEP ran a gross margin of 60.96%, an operating margin of 24.67%, and a net margin of 21.52%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does FRMEP generate?
FRMEP produced $283.65M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is FRMEP's balance sheet healthy?
FRMEP holds $84.16M in cash and equivalents against $856.18M in long-term debt, on $2.47B of shareholder equity. That debt is best read against the cash flow the business throws off each year.