First Merchants Corporation
NASDAQ:FRME · NASDAQ Global Select
+$0.32 today
Vol 0.68M · Avg 0.35M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $226.0M +12.2% | $201.4M -10.0% | $223.8M +0.8% | $222.1M +8.1% | $205.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $29.4M +9.6% | $26.8M +129.3% | $11.7M -0.9% | $11.8M +10.4% | $10.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $2.2M +36.6% | $1.6M -75.4% | $6.6M -27.2% | $9.1M +29.8% | $7.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $7.3M +26.0% | $5.8M +12.8% | $5.2M +10.9% | $4.7M -2.3% | $4.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$5.9M -125.6% | -$2.6M +40.9% | -$4.4M +80.0% | -$22.2M -157.1% | -$8.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$1.5M -126.5% | $5.8M +146.3% | -$12.6M +39.1% | -$20.7M -538.9% | -$3.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.1M +175.9% | -$2.8M -124.7% | $11.4M +207.4% | $3.7M +805.3% | -$525.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$6.5M -15.3% | -$5.7M -74.7% | -$3.2M +37.9% | -$5.2M -6.9% | -$4.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $24.6M -25.8% | $33.1M +106.8% | $16.0M -72.8% | $58.9M +1572.1% | -$4.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $283.6M +6.5% | $266.2M +2.9% | $258.8M -9.0% | $284.3M +32.0% | $215.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | $0 | $0 | $0 | $0 | $0 | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$243.5M | $0 -100.0% | $137.8M +4797.6% | -$2.9M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$67.7M +45.5% | -$124.4M -147.8% | -$50.2M +93.4% | -$755.3M +63.9% | -$2.1B | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $164.9M -58.3% | $395.7M -28.0% | $549.3M -43.0% | $963.4M +40.0% | $688.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$870.9M -210.8% | -$280.2M +66.8% | -$843.5M -4.3% | -$808.6M -1019.9% | -$72.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$773.8M -206.6% | -$252.4M +26.7% | -$344.4M +25.6% | -$462.7M +68.7% | -$1.5B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$158.3M -222.3% | $129.4M +145.4% | -$285.2M -158.7% | $485.5M +1058.3% | -$50.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $3.4M +51.2% | $2.3M +3.7% | $2.2M +6.0% | $2.1M +9.4% | $1.9M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$46.9M +16.5% | -$56.2M | $0 | $0 +100.0% | -$25.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$84.8M -1.5% | -$83.5M -1.9% | -$81.9M -10.5% | -$74.2M -21.1% | -$61.2M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $773.2M +2608.6% | -$30.8M -107.0% | $440.6M +257.6% | -$279.6M -120.4% | $1.4B | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $486.7M +1353.8% | -$38.8M -151.3% | $75.6M -43.5% | $133.8M -89.2% | $1.2B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$3.5M +86.2% | -$25.0M -151.7% | -$9.9M +77.7% | -$44.6M -73.0% | -$25.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $283.6M +6.5% | $266.2M +2.9% | $258.8M -9.0% | $284.3M +32.0% | $215.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
First Financial Bancorp.
NASDAQ:FFBC
$3.32B
Trustmark Corporation
NASDAQ:TRMK
$2.63B
Customers Bancorp, Inc.
NYSE:CUBI
$2.56B
First Bancorp
NASDAQ:FBNC
$2.51B
NBT Bancorp Inc.
NASDAQ:NBTB
$2.44B
First Busey Corporation
NASDAQ:BUSE
$2.39B
Enterprise Financial Services Corp
NASDAQ:EFSC
$2.29B
Banner Corporation
NASDAQ:BANR
$2.22B
Hilltop Holdings Inc.
NYSE:HTH
$2.20B
Stock Yards Bancorp, Inc.
NASDAQ:SYBT
$2.17B
SEC Filings
Recent regulatory filings
No filings found.
Does FRME generate free cash flow?
First Merchants Corporation (FRME) generated $283.65M of free cash flow in fiscal 2025.
How much operating cash flow does FRME produce?
Operating cash flow was $283.65M, before capital expenditures of $0.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.