Operating cash flow covered net income with ratios ranging from 0.66 to 1.19 across recent quarters, while quarterly dividends of roughly $26M to $27M alongside buybacks of up to $66.1M created uneven capital return coverage.
First Busey Corporation (BUSE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 236.41M | 192.57M | 178.27M | 173.39M | 165.79M | 162.01M | 163.17M | 88.32M | 202.55M | 253.36M | -20.89M | 61.51M | 68.11M | 98.15M | 49.07M | 115.88M | 87.77M | 51.39M | 81.38M | 35.57M | 29.32M | 30.3M | 48.6M | 54.57M | -14.12M | 2.27M | 22.34M | 21.7M | 8.5M | 10.3M | 13.79M |
| Operating CF Growth % | 550.86% | 8.02% | 2.81% | 4.59% | 2.33% | -0.71% | 84.75% | -56.39% | -20.05% | 1312.59% | -133.97% | -9.7% | -30.61% | 100.03% | -57.65% | 32.02% | 70.78% | -36.84% | 128.8% | 21.31% | -3.26% | -37.65% | -10.93% | 486.41% | -723.21% | -89.86% | 2.97% | 155.29% | -17.48% | -25.31% | -2.36% |
| Net Income | 229.75M | 135.26M | 113.69M | 122.56M | 128.31M | 123.45M | 100.34M | 102.95M | 98.93M | 62.73M | 49.69M | 39.01M | 32.77M | 28.73M | 22.36M | 29.87M | 23.23M | -323.11M | -37.95M | 31.48M | 28.89M | 26.93M | 22.45M | 19.86M | 17.9M | 15.65M | 14.05M | 12.5M | 11.4M | 10.4M | 9.31M |
| Depreciation & Amortization | 27.27M | 29.63M | 20.56M | 22.7M | 25.65M | 28.18M | 27.95M | 24.14M | 16.94M | 15.37M | 11.73M | 8.89M | 8.46M | 8.6M | 8.76M | 9.06M | 10.28M | 12.25M | 11.91M | 8.05M | 5.46M | 4.72M | 3.52M | 3.53M | 4.2M | 5.72M | 6.05M | 4.5M | 4M | 3.5M | 3.35M |
| Deferred Taxes | 12.92M | 8.07M | 1.38M | 6.08M | 5.06M | 10.23M | -3M | 1.3M | 7.12M | 14.1M | 2.95M | 2.98M | 12.71M | 10.11M | 8.57M | 12.78M | 2.11M | -46.5M | -23.67M | -2.17M | -2.05M | -698K | 0 | 344K | -1.37M | -407K | 287K | -700K | -300K | -500K | -373K |
| Other Non-Cash Items | -2.67M | 46.09M | 29M | 24.45M | 55.11M | 17.1M | 49.62M | -36.69M | 67.13M | 156.03M | -78.86M | 12.13M | 12.31M | 41.27M | 634K | 60.42M | 24.36M | 447.85M | 130.06M | 1.6M | -5.41M | -1.04M | 22.89M | 32.21M | -37.19M | -16.44M | 1.63M | 8.7M | -7M | -3.2M | 194K |
| Working Capital Changes | -45.56M | -43.61M | 5.91M | -9M | -57.31M | -24.8M | -18.87M | -7.37M | 8.71M | 2.38M | -8.22M | -2.92M | 666K | 8.37M | 7.76M | 3.25M | 27.59M | -39.23M | 929K | -3.39M | 2.43M | 386K | -268K | -1.38M | 2.32M | -2.26M | 319K | -3.3M | 400K | 100K | 1.31M |
| Cash from Investing | 100.74M | 1.1B | 657.9M | 550.99M | -290.86M | -829.19M | -729.54M | 57.44M | -55.35M | -293.85M | 149.74M | -134.25M | -51.26M | -118.7M | -204.44M | 13.24M | 351.98M | 278.93M | -313.35M | -720K | -241.05M | -126.22M | -273.59M | -118.56M | -92.08M | 48.33M | -122.22M | -116.2M | -38.4M | -37.3M | -30.24M |
| Purchase of Investments | -1.14B | -547.2M | -213.03M | -17.05M | -294.9M | -2.31B | -1.3B | -409.49M | -342M | -494.36M | -182.55M | -251.58M | -183.15M | -84.56M | -454.54M | -374.3M | -252.5M | -205.12M | -355.92M | -466.46M | -166.61M | -178.15M | -273.27M | -212.44M | -118.03M | -125.17M | -89.4M | -139.7M | -141.1M | -121.2M | -466.54M |
| Sale/Maturity of Investments | 551.54M | 1.09B | 546.26M | 491.87M | 555.67M | 1.17B | 680.34M | 785.02M | 337.65M | 344.33M | 298.1M | 226.33M | 259.45M | 220.27M | 277.37M | 140.51M | 219.32M | 263.74M | 320.05M | 606.91M | 137.45M | 222.85M | 195.88M | 221.53M | 119.91M | 163.77M | 72.09M | 165.1M | 160.3M | 117.8M | 437.99M |
| Net Investment Activity | -591.06M | 538.56M | 333.24M | 474.81M | 260.76M | -1.14B | -614.99M | 375.53M | -4.35M | -150.04M | 115.55M | -25.25M | 76.3M | 135.72M | -177.17M | -233.79M | -33.17M | 58.62M | -35.87M | 140.45M | -29.16M | 44.7M | -77.39M | 9.08M | 1.88M | 38.6M | -17.31M | 25.4M | 19.2M | -3.4M | -28.55M |
| Acquisitions | 0 | 385.8M | 18.38M | 0 | 0 | 228.28M | 0 | -61.48M | 0 | 26.98M | 25.57M | 12.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.39M | -35.99M | 0 | 0 | 0 | 0 | -20.5M | 0 | 0 | 0 |
| Other Investing | 704.84M | 192.82M | 312.72M | 85.71M | -546.63M | 90.35M | -108.92M | -243.37M | -39.38M | -155.81M | 17.61M | -117M | -123.79M | -251.87M | -18.65M | 249.78M | 387.19M | 224M | -267.12M | -126.72M | -205.28M | -157.04M | -156.68M | -123.91M | -92.06M | 12.11M | -97.92M | -117.1M | -53.4M | -30.5M | 31K |
| Cash from Financing | 174.26M | -1.69B | -858.09M | -231.96M | -483.86M | 814.74M | 725.61M | 143.56M | -260.5M | 227.06M | -281.42M | 52.58M | 90.99M | -99.11M | 191.57M | -233.03M | -227.86M | -313.37M | 296.86M | 27.07M | 214.09M | 108.88M | 220.58M | 68.74M | 112.26M | -67.6M | 88.74M | 128.5M | 22.2M | 36.6M | 10.82M |
| Dividends Paid | -106.69M | -90.99M | -54.17M | -53.08M | -50.86M | -50.76M | -48.01M | -45.17M | -39.01M | -30.71M | -22.75M | -18.62M | -17.22M | -14.04M | -24.43M | -18.34M | -15.62M | -18.95M | -28.68M | -19.25M | -13.66M | -11.56M | -10.38M | -9.21M | -8.13M | -7.01M | -6.41M | -6M | -5.4M | -4.8M | -4.38M |
| Share Repurchases | -219.45M | -69.86M | 0 | -4.48M | -9.91M | -33.04M | -12.27M | -24.29M | 0 | 0 | 0 | -78.97M | 0 | 0 | 0 | 0 | 0 | 0 | -10.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -605K |
| Stock Issued | 1.61M | 1.39M | -3K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30M | 50M | 0 | 0 | 0 | 52.45M | 116.85M | 326K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 797K |
| Net Stock Activity | -217.85M | -68.47M | -3K | -4.48M | -9.91M | -33.04M | -12.27M | -24.29M | 0 | 0 | 0 | -48.97M | 50M | 0 | 0 | 0 | 52.45M | 116.85M | -10.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192K |
| Debt Issuance (Net) | 2M | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 0 | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K |
| Other Financing | 467.54M | -1.64B | -736.47M | 176.65M | -738.5M | 844.2M | 745.98M | 183.69M | 4.01M | 138.95M | -149.77M | 120.17M | 58.21M | -78.07M | 228M | -164.03M | -258.06M | -376.27M | 279.36M | 40.62M | 205.44M | 111.15M | 155.14M | 42.99M | 107.61M | -42.79M | 120.81M | 69.2M | 15.2M | 38.2M | -6.02M |
| Net Change in Cash | 511.4M | -403.61M | -21.92M | 492.42M | -608.93M | 147.56M | 159.25M | 289.31M | -113.3M | 186.57M | -152.57M | -20.16M | 107.83M | -119.65M | 36.2M | -103.91M | 211.89M | 16.96M | 64.89M | 61.91M | 2.36M | 12.97M | -4.41M | 4.75M | 6.07M | -17M | -11.14M | 34.1M | -7.7M | -33.7M | -5.62M |
| Exchange Rate Effect | 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 | 100K | 0 | 0 | 0 |
| Cash at Beginning | 665.37M | 697.66M | 719.58M | 227.16M | 836.1M | 688.54M | 529.29M | 239.97M | 353.27M | 166.71M | 319.28M | 339.44M | 231.6M | 351.25M | 315.05M | 418.96M | 207.07M | 190.11M | 125.23M | 63.32M | 60.96M | 47.99M | 52.4M | 47.65M | 41.58M | 58.59M | 69.72M | 35.6M | 43.3M | 33.7M | 39.36M |
| Cash at End | 883.05M | 294.05M | 697.66M | 719.58M | 227.16M | 836.1M | 688.54M | 529.29M | 239.97M | 353.27M | 166.71M | 319.28M | 339.44M | 231.6M | 351.25M | 315.05M | 418.96M | 207.07M | 190.11M | 125.23M | 63.32M | 60.96M | 47.99M | 52.4M | 47.65M | 41.58M | 58.59M | 69.7M | 35.6M | 70.3M | 33.74M |
| Interest Paid | 297.81M | 320.01M | 208.36M | 135.48M | 35.3M | 25.37M | 53.6M | 70.58M | 40.64M | 19.34M | 9.67M | 6.28M | 6.67M | 9.09M | 15.52M | 23.95M | 43.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 4.74M | 20.91M | 12.91M | 25.41M | 30.68M | 22.49M | 22.2M | 24.73M | 23.18M | 26.42M | 20.19M | 17.17M | 6.39M | 4.75M | 1.04M | 2.76M | 1.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 222.47M | 173.76M | 171.84M | 163.86M | 160.8M | 156.97M | 158.98M | 75.08M | 190.93M | 238.38M | -29.89M | 57.39M | 64.33M | 95.6M | 40.46M | 113.13M | 85.73M | 46.58M | 71.02M | 21.12M | 22.7M | 28.82M | 45.07M | 50.84M | -16.02M | -114K | 15.35M | 17.7M | 4.3M | 6.9M | 12.08M |
| FCF Growth % | 41.46% | 1.12% | 4.87% | 1.9% | 2.44% | -1.26% | 111.74% | -60.68% | -19.9% | 897.65% | -152.07% | -10.79% | -32.71% | 136.3% | -64.24% | 31.96% | 84.07% | -34.42% | 236.35% | -6.98% | -21.23% | -36.07% | -11.35% | 417.38% | -13952.63% | -100.74% | -13.27% | 311.63% | -37.68% | -42.87% | -2.1% |
Quick answers to the most common questions about buying BUSE stock.
First Busey Corporation (BUSE) generated $192.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
First Busey Corporation (BUSE) generated $173.8M 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.
First Busey Corporation (BUSE) spent $19.6M 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, First Busey Corporation (BUSE) returned $91.0M to shareholders via cash dividends and spent $69.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Acquisition-driven earnings volatility
Metrics are mathematically derived from official filings.
Earnings Retention Funds Modest Organic Capital
Based on BUSE's reported figures, operating cash flow covered net income in most recent quarters, with the ratio ranging from 0.66 to 1.19 across the past several periods, indicating earnings are largely converting to internal capital.
Operating cash flow tracked net income closely through 2025 and early 2026, with the OCF-to-net-income ratio exceeding 1.0 in three of the last five reported quarters. This suggests that retained earnings are generating a meaningful internal capital base, though the sub-1.0 readings in Q2 2026 and the negative net income in Q1 2025 warrant monitoring before extrapolating conversion rates. Investors should monitor whether the Q3 2026 period, where operating cash flow is reported as zero, reflects a data gap or an actual interruption in capital generation.
Securities Portfolio Shrinking Through Net Runoff
As reported in the cash flow data, BUSE's investment sales and maturities exceeded purchases in several quarters, including a $638.8M inflow against $337.2M in purchases in Q1 2025, suggesting active portfolio rotation or deleveraging.
The pattern of large maturity and sale proceeds relative to purchases in 2025 and early 2026 suggests the securities book has been running off rather than being reinvested at scale. This may reflect deliberate liquidity management or funding of loan growth, but the reported figures alone cannot distinguish between the two. Repeated periods of net runoff could reduce earning-asset yield if proceeds are redeployed at lower spreads, which is a point analysts should test against net interest margin trends.
Dividend Coverage Tightens Against Buybacks
According to recent SEC filings, BUSE paid roughly $26M to $27M in dividends per quarter through 2025 and early 2026, while buybacks ranged from $1.3M to $66.1M, creating uneven coverage from operating cash flow.
Dividend payments have been relatively steady, but buyback activity swung sharply, reaching $63.8M and $66.1M in the two most recent full quarters before dropping to zero in Q3 2026. When buybacks are large, combined capital returns in some quarters exceeded operating cash flow, which suggests the repurchase program may be partly funded by balance sheet resources or securities sales rather than recurring earnings. Investors should monitor whether this pattern is sustainable relative to the bank's capital retention needs.
Provisioning Spikes Reflect Credit Cycle Volatility
Based on BUSE's reported figures, loan loss provisions were $42.5M in Q1 2025, far above the $1.3M to $9.6M range seen in most other recent quarters, pointing to episodic rather than steady credit cost recognition.
The single large provision in Q1 2025 accounts for a disproportionate share of the period's credit cost and coincides with the period of negative reported net income, suggesting a discrete credit event or reserve reset rather than gradual deterioration. The Q3 2026 provision of $9.6M is elevated relative to the Q1 2026 level of $3.1M, which may indicate a renewed build worth monitoring. The data does not identify the specific loan segments driving these charges.
Cash Flow Figures May Mask Acquisition Effects
Investors should note that the 57.6% year-over-year revenue growth and the Q2 2026 EPS beat raise questions about how much of recent cash generation reflects organic activity versus acquisition accounting, which the cash flow data cannot fully resolve.
Operating and investing cash flows in recent periods may include acquired balance sheet movements, purchase accounting effects, and one-time items that make quarter-to-quarter comparisons less reliable. The reported figures do not isolate these components, so the apparent strength in some quarters could overstate sustainable capital generation. Further reconciliation against segment disclosures would be needed before drawing firm conclusions about underlying cash flow trends.