BKE demonstrates exceptional cash conversion, with a trailing twelve-month operating cash flow to net income ratio of 1.21, and generates robust free cash flow with a 15.2% FCF margin after maintaining low capital expenditures at 3.7% of revenue.
The Buckle, Inc. (BKE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Feb'25 | Feb'24 | Jan'23 | Jan'22 | Jan'21 | Feb'20 | Jan'19 | Jan'18 | Jan'17 | Jan'16 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Jan'08 | Jan'07 | Jan'06 | Jan'05 | Jan'04 | Jan'03 | Jan'02 | Jan'01 | Jan'00 | Jan'99 | Jan'98 | Jan'97 |
|---|
| Cash from Operations | 257.76M | 251.14M | 242.01M | 254.64M | 242.38M | 311.75M | 227.42M | 130.66M | 108.73M | 119.72M | 148.87M | 159.32M | 195.77M | 174.03M | 220.94M | 209.27M | 179.94M | 157.96M | 143.73M | 121.08M | 80.39M | 76.13M | 72.58M | 52.99M | 42.83M | 43.43M | 47.2M | 40.94M | 38.5M | 32.5M | 18.5M |
| Operating CF Margin % | - | 19.35% | 19.87% | 20.19% | 18.02% | 24.08% | 25.23% | 14.51% | 12.28% | 13.11% | 15.27% | 14.23% | 16.98% | 15.43% | 19.66% | 19.69% | 18.94% | 17.58% | 18.15% | 19.53% | 15.17% | 15.19% | 15.41% | 12.53% | 10.68% | 11.2% | 12% | 10.9% | 11.39% | 12.13% | 8.96% |
| Operating CF Growth % | 45.14% | 3.77% | -4.96% | 5.06% | -22.25% | 37.08% | 74.05% | 20.18% | -9.18% | -19.58% | -6.56% | -18.62% | 12.49% | -21.23% | 5.58% | 16.3% | 13.91% | 9.9% | 18.71% | 50.61% | 5.59% | 4.9% | 36.98% | 23.71% | -1.38% | -7.99% | 15.3% | 6.33% | 18.46% | 75.68% | 59.48% |
| Net Income | 220.84M | 209.74M | 195.47M | 219.92M | 254.63M | 254.82M | 130.14M | 104.43M | 95.61M | 89.71M | 97.96M | 147.28M | 162.56M | 162.58M | 164.31M | 151.46M | 134.68M | 127.3M | 104.41M | 75.25M | 55.73M | 51.91M | 43.23M | 33.74M | 32.06M | 32.86M | 34.53M | 37.39M | 34M | 23.3M | 13.6M |
| Depreciation & Amortization | 19.89M | 25.42M | 22.99M | 20.83M | 18.86M | 18.69M | 20.86M | 23.79M | 26.85M | 30.75M | 32.79M | 32.14M | 31.68M | 32.63M | 33.83M | 32.77M | 29.78M | 25.14M | 21.78M | 24.27M | 22.08M | 18.28M | 19.08M | 14.61M | 12.45M | 12.13M | 11.87M | 9.89M | 7.2M | 5.3M | 5.3M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.2M | 6.01M | 5.07M | 8.39M | 0 | 64K | 175K | 289K | 0 | 0 | 667K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.07M | 1.45M | 637K | -1.09M | 1.14M | -381K | -1.3M | -1.99M | -1.1M | -340K | -3.26M | -1.22M | -1.68M | -2.09M | -1.94M | 5.42M | 10.95M | 414K | -595K | -1.51M | -2.45M | -973K | -1.18M | 1.64M | -319K | -307K | -296K | -545K | -800K | -200K | 200K |
| Other Non-Cash Items | 22.94M | 15.77M | 14.05M | 14.76M | 12.35M | 9.28M | 6.45M | 4.27M | 6.21M | 6.51M | 7.21M | 10.44M | 7.19M | 11.3M | 9.92M | 859K | 5.34M | 4.04M | 7.65M | 293K | 8.01M | 7.99M | 2.4M | 663K | -53K | -234K | 725K | 902K | 300K | 100K | 0 |
| Working Capital Changes | -7.97M | -1.25M | 8.87M | 223K | -44.59M | 29.35M | 71.27M | 165K | -18.84M | -6.9M | 14.17M | -25.53M | -3.98M | -25.16M | 14.82M | 12.37M | -884K | 897K | 10.2M | 22.63M | -3.42M | -1.73M | 9.05M | 2.33M | -1.31M | -1.02M | 378K | -6.69M | -2.2M | 3.8M | -600K |
| Change in Receivables | -94K | -4.38M | 615K | -1.01M | -94K | -3.28M | 313K | 815K | -550K | -413K | 3.85M | -389K | -2.13M | -989K | 4.21M | 30.94M | 544K | -1.97M | -895K | 0 | 0 | -2.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -18.92M | -18.71M | 5.5M | -1.16M | -23.04M | -1.03M | 20.2M | 3.93M | -7.49M | 7.69M | 23.87M | -19.64M | -5.78M | -20.29M | 356K | -15.62M | -406K | -4.22M | -6.32M | -7.33M | -1.57M | -401K | -7.17M | -1.11M | -5.74M | 95K | 1.69M | -5.63M | -7.1M | -11.2M | -4M |
| Change in Payables | 1.89M | -318K | 1.48M | 92K | -16.21M | 15.91M | 16.75M | -2.67M | 276K | 4.58M | -8.31M | -182K | -2.92M | 2.74M | 6.53M | -2.88M | 10.72M | -2.92M | -844K | 0 | 0 | -1.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -65.46M | -43.52M | -45.28M | -41.77M | -41.4M | -28.77M | -768K | 34.76M | -7.6M | -17.3M | -28.66M | -34.86M | -50.62M | -30.02M | -21.67M | -17.57M | -49.66M | -69.23M | 66.47M | -63.73M | 6.78M | 14.05M | -10.02M | -21.31M | -50.36M | -13.3M | -9.43M | -42.27M | -30.9M | -17.8M | -7.6M |
| Capital Expenditures | -66.44M | -45.36M | -42.27M | -37.27M | -30.36M | -19.1M | -7.66M | -7.32M | -10.02M | -13.46M | -31.66M | -34.58M | -45.45M | -28.81M | -30.3M | -36.63M | -54.95M | -50.56M | -47.45M | -27.48M | -21.86M | -25.63M | -16.64M | -15.36M | -25.63M | -10.73M | -14.69M | -24.96M | -17.1M | -12.1M | -4.5M |
| CapEx % of Revenue | 5% | 3.5% | 3.47% | 2.96% | 2.26% | 1.48% | 0.85% | 0.81% | 1.13% | 1.47% | 3.25% | 3.09% | 3.94% | 2.55% | 2.7% | 3.45% | 5.78% | 5.63% | 5.99% | 4.43% | 4.12% | 5.11% | 3.53% | 3.63% | 6.39% | 2.77% | 3.74% | 6.65% | 5.06% | 4.52% | 2.18% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199K | 0 | 11K | 1.14M | 9K | 14K | 308K | 11.82M | 21K | 20K | 44K | 13K | 22K | 3.05M | 4K | 25K | 113K | 0 | 100K | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.72M | 5.72M | -29K | -22K | -30K | 924K | 173K | 181K | 308K | 355K | 398K | 100K | 108K | 112K | 130K | 19K | -1.32M | -74K | -29K | 167K | -26K | 8K | 170K | -498K | -40K | -431K | -261K | 580K | -1.1M | -300K | -100K |
| Cash from Financing | -225.34M | -225.09M | -198.02M | -196.74M | -202.88M | -347.8M | -128.83M | -112.92M | -97.74M | -133.87M | -84.85M | -96.99M | -176.31M | -96.75M | -248.18M | -141.66M | -149.15M | -115.85M | -112.03M | -28.81M | -74.86M | -94.25M | -8.64M | -4.68M | -1.41M | 2.63M | -5.82M | -23.17M | 500K | 3.4M | 2M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | -372K | -68K | 0 | 0 | 0 | -3.22M | 0 | 0 | 0 | -296K | -5.99M | 0 | -9.36M | -9.55M | -4.78M | -82.44M | 857K | -399K | -1.41M | 2.63M | -5.82M | -23.17M | 600K | 3.4M | 2M |
| Dividends Paid | -225.34M | -225.09M | -198.02M | -196.74M | -202.88M | -347.8M | -128.46M | -112.85M | -97.74M | -133.87M | -84.85M | -93.77M | -176.6M | -97.14M | -254.63M | -144.56M | -154.29M | -120.34M | -126.67M | -27M | -74.87M | -11.81M | -9.5M | -4.28M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -372K | -68K | 0 | 0 | 0 | -3.22M | 0 | 0 | 0 | -296K | -5.99M | 0 | -9.36M | -21.58M | -16.04M | -94.94M | -3.44M | -2.91M | -1.99M | -1.28M | -7.3M | -24.24M | -1.9M | 0 | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295K | 399K | 6.46M | 3.2M | 11.13M | 4.49M | 23.99M | 7.74M | 4.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | 0 |
| Net Change in Cash | -33.03M | -17.47M | -1.28M | 16.14M | -1.89M | -64.82M | 97.82M | 52.5M | 3.38M | -31.45M | 35.35M | 27.48M | -31.16M | 47.26M | -48.9M | 50.04M | -18.87M | -27.12M | 98.17M | 28.54M | 12.31M | -4.07M | 53.92M | 27M | -8.94M | 32.76M | 31.95M | -24.5M | 500K | 3.4M | 2M |
| Free Cash Flow | 191.32M | 205.78M | 199.74M | 217.37M | 212.02M | 292.65M | 219.76M | 123.34M | 98.71M | 106.26M | 117.2M | 124.74M | 150.31M | 145.22M | 190.64M | 172.65M | 124.99M | 107.4M | 96.28M | 93.6M | 58.53M | 50.51M | 55.94M | 37.63M | 17.2M | 32.7M | 32.51M | 15.97M | 21.4M | 20.4M | 14M |
| FCF Margin % | 14.4% | 15.86% | 16.4% | 17.24% | 15.76% | 22.61% | 24.38% | 13.7% | 11.15% | 11.63% | 12.02% | 11.14% | 13.04% | 12.87% | 16.96% | 16.24% | 13.16% | 11.96% | 12.16% | 15.1% | 11.04% | 10.08% | 11.88% | 8.9% | 4.29% | 8.44% | 8.27% | 4.25% | 6.33% | 7.61% | 6.78% |
| FCF Growth % | -9.12% | 3.02% | -8.11% | 2.52% | -27.55% | 33.17% | 78.17% | 24.96% | -7.11% | -9.34% | -6.05% | -17.01% | 3.51% | -23.83% | 10.42% | 38.13% | 16.38% | 11.55% | 2.87% | 59.9% | 15.89% | -9.72% | 48.66% | 118.81% | -47.4% | 0.58% | 103.52% | -25.36% | 4.9% | 45.71% | 159.26% |
| FCF per Share | 3.75 | 4.06 | 3.97 | 4.35 | 4.27 | 5.93 | 4.48 | 2.53 | 2.03 | 2.20 | 2.43 | 2.59 | 3.13 | 3.03 | 4.00 | 3.65 | 2.66 | 2.30 | 2.07 | 2.02 | 1.30 | 1.10 | 1.12 | 0.77 | 0.35 | 0.68 | 0.70 | 0.34 | 0.41 | 0.41 | 0.29 |
| FCF Conversion (FCF/Net Income) | 0.87x | 1.20x | 1.24x | 1.16x | 0.95x | 1.22x | 1.75x | 1.25x | 1.14x | 1.33x | 1.52x | 1.08x | 1.20x | 1.07x | 1.34x | 1.38x | 1.34x | 1.24x | 1.38x | 1.61x | 1.44x | 1.47x | 1.68x | 1.57x | 1.34x | 1.32x | 1.37x | 1.09x | 1.13x | 1.39x | 1.36x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 13.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BKE stock.
The Buckle, Inc. (BKE) generated $251.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Buckle, Inc. (BKE) generated $205.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Buckle, Inc. (BKE) spent $45.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Buckle, Inc. (BKE) returned $225.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Consumer Discretionary Sensitivity
Metrics are mathematically derived from official filings.
Earnings Quality Remains Exceptionally High
BKE's operating cash flow consistently exceeds net income, with a trailing twelve-month OCF/NI ratio of 1.21, indicating that reported profits are backed by strong cash generation and minimal accrual-based earnings management.
The company's cash conversion is a hallmark of its operational model, with operating cash flow surpassing net income in eight of the last ten quarters. This pattern suggests that the high gross margins from private label merchandise are translating directly into cash, with no significant non-cash charges or aggressive revenue recognition distorting the bottom line. The consistency of this conversion, even in quarters with working capital outflows, underscores the quality of BKE's earnings.
FCF Trajectory Shows Robust Seasonal Generation
Free cash flow has been consistently positive, with a trailing twelve-month FCF margin of 15.2%, demonstrating the company's ability to generate substantial cash after necessary capital investments.
The FCF trajectory is highly seasonal, peaking in the fourth quarter with margins exceeding 25%, which aligns with the company's holiday sales strength. This seasonal pattern is a predictable feature of its business, not a sign of volatility. The sustained double-digit FCF margins across non-peak quarters indicate that the core business is fundamentally cash-generative, providing ample flexibility for shareholder returns without relying on external financing.
Low Capital Intensity Supports Cash Flow
Capital expenditures have remained modest, averaging just 3.7% of revenue over the last four quarters, suggesting a maintenance-focused spending profile that preserves cash flow.
BKE's capital intensity is structurally low, as its service-oriented model does not require heavy investment in manufacturing or technology infrastructure. The consistent, low-level CapEx appears directed toward store refreshes and maintenance rather than aggressive expansion, which aligns with management's historically conservative growth strategy. This low reinvestment requirement is a key driver of the company's strong free cash flow conversion.
Working Capital Swings Reflect Seasonal Inventory
Working capital changes are volatile but predictable, with significant cash inflows in Q4 from holiday inventory liquidation and outflows in Q1 and Q3 as inventory is rebuilt for upcoming seasons.
The working capital dynamics are a direct reflection of the apparel retail cycle. The large positive swing in Q4 2025 ($16.5M) and Q4 2024 ($30.9M) indicates efficient inventory management and strong sell-through during the peak season. Conversely, the outflows in other quarters represent the necessary investment in inventory to support future sales. This pattern is manageable and does not signal operational inefficiency, but investors should monitor for any deviation from this seasonal norm.
Capital Deployment Prioritizes Shareholder Returns
The company has consistently returned cash via special dividends, with a $171.4M payout in Q4 2025, while maintaining a zero-debt balance sheet and a $249M cash reserve.
BKE's capital allocation is defined by its commitment to returning excess cash to shareholders, primarily through special dividends, rather than pursuing debt-funded acquisitions or share repurchases. The massive Q4 2025 dividend, which exceeded that quarter's net income, demonstrates a willingness to distribute accumulated cash. This strategy, combined with a fortress balance sheet, suggests management views its current cash position as sufficient for operational needs and sees limited high-return reinvestment opportunities.
Cash Flow Statement Obscures SBC and Dividend Timing
The cash flow statement shows periodic, large stock-based compensation charges (e.g., $36.6M in Q1 2026) that are non-cash but dilutive, and the lumpy special dividend payments can distort the perception of recurring cash flow.
While BKE's core cash generation is strong, the periodic recognition of stock-based compensation (SBC) as a non-cash add-back in operating cash flow can make OCF appear higher than the underlying cash earnings in certain quarters. Furthermore, the timing of special dividends is irregular and can create large, non-recurring cash outflows that mask the company's steady-state cash generation capacity. Analysts should normalize for these items to assess the true recurring cash flow profile.