Operating cash flow of $101.5M against net income of $51.3M implies a 1.98x conversion in 2026Q3, while dividends of roughly $9.9M per quarter were steady and buybacks remained minimal, suggesting earnings are largely being retained as capital.
First Bancorp (FBNC) 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 | 284.36M | 203.13M | 174.78M | 131.4M | 230.65M | 142.34M | 58.33M | 51.24M | 46.41M | 26.84M | 41.27M | 37.35M | 47.82M | 71.88M | 41.68M | 37.05M | 64.11M | 15.03M | 34.29M | 30.56M | 25.06M | 28.9M | 27.89M | 41.47M | 11.08M | 12.02M | 14.14M | 19.55M | 20.51M | 7.4M | 7.3M |
| Operating CF Growth % | 146.46% | 16.22% | 33.02% | -43.03% | 62.05% | 144% | 13.85% | 10.4% | 72.93% | -34.97% | 10.5% | -21.89% | -33.47% | 72.45% | 12.51% | -42.21% | 326.46% | -56.16% | 12.2% | 21.97% | -13.29% | 3.63% | -32.75% | 274.13% | -7.76% | -15.01% | -27.69% | -4.68% | 177.19% | 1.37% | 7.35% |
| Net Income | 164.17M | 111.05M | 76.22M | 104.13M | 146.94M | 95.64M | 81.48M | 92.05M | 89.29M | 45.97M | 27.51M | 27.03M | 25M | 20.7M | -23.41M | 13.64M | 9.98M | 60.26M | 22M | 21.81M | 19.3M | 16.09M | 20.11M | 19.42M | 17.23M | 13.62M | 9.34M | 11.85M | 10.97M | 5M | 4.3M |
| Depreciation & Amortization | 12.08M | 14.93M | 17.88M | 19.21M | 15.33M | 13.93M | 13.6M | 13.89M | 12.84M | 9.73M | 5.81M | 5.22M | 5.39M | 5.48M | 5.45M | 5.29M | 4.87M | 630K | 3.88M | 3.66M | 3.28M | 3.08M | 2.69M | 2.82M | 2.15M | 3.01M | 1.85M | 1.75M | 1.52M | 1.3M | 1.3M |
| Deferred Taxes | 53.9M | 30.92M | -4.87M | -782K | -1.81M | -4.8M | -10.01M | 1.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.06M | -1.36M | -422K | -1.34M | -156K | -217K | 425K | -322K | -51K | -546K | -183K | 192K | -100K | 300K |
| Other Non-Cash Items | 50.58M | 73.08M | 80.44M | -8.45M | 65.56M | 18.95M | -34.48M | -54.53M | -55.55M | -25.28M | 5.21M | 10.02M | 11.78M | 19.03M | 80.53M | 46.05M | 80.33M | -68.7M | 9.72M | 7.79M | 5.48M | 3.02M | 2M | 20.78M | 3.05M | 967K | 2.88M | 4.65M | 8.2M | 700K | 200K |
| Working Capital Changes | -173K | -30.61M | 193K | 12.16M | 1.66M | 16.35M | 5.2M | -4.03M | -1.74M | -4.68M | 2.02M | -5.63M | 5.38M | 26.45M | -21.21M | -28.84M | -31.71M | 2.34M | -90K | -2.46M | -1.67M | 6.86M | 3.3M | -1.98M | -11.02M | -5.53M | 611K | 1.48M | -366K | 500K | 1.2M |
| Cash from Investing | -609.24M | -562.07M | 169.67M | -191.37M | -713.36M | -1.27B | -961.54M | -424.69M | -313.28M | -128.53M | -240.11M | -138M | -25.8M | 45.04M | 5.72M | 171.26M | 72.34M | 250.77M | -162.11M | -171.18M | -249.72M | -154.74M | -142.68M | -117.37M | -76.14M | 60.9M | -70.61M | -112.45M | -73.4M | -42.2M | -22.9M |
| Purchase of Investments | -722.09M | -615.01M | -501.72M | -10.92M | -401.76M | -1.85B | -1.19B | -498.89M | -230.79M | -191.55M | -114.4M | -96.68M | -191.64M | -65.73M | -92.06M | -80.02M | -121.74M | -123.2M | -160.92M | -95.16M | -67.12M | -55.64M | -31.06M | -73.98M | -12.97M | -39.75M | -22.14M | -81.89M | -74.94M | -39.7M | -46.2M |
| Sale/Maturity of Investments | 541.06M | 683.65M | 640.95M | 280.67M | 257.81M | 478.38M | 476.57M | 231.18M | 77.05M | 200.94M | 100.31M | 109.44M | 78.26M | 53.63M | 107.37M | 79.19M | 99.89M | 136.58M | 141.1M | 87.78M | 49.4M | 27.9M | 46.77M | 50.51M | 45.18M | 54.16M | 72.29M | 52.15M | 95.53M | 44.9M | 39.2M |
| Net Investment Activity | -181.02M | 68.64M | 139.23M | 269.75M | -143.94M | -1.37B | -718.35M | -267.71M | -153.74M | 9.39M | -14.08M | 12.76M | -113.38M | -12.11M | 15.31M | -835K | -21.85M | 13.38M | -19.82M | -7.39M | -17.72M | -27.74M | 15.71M | -23.47M | 32.2M | 14.4M | 50.15M | -29.74M | 20.59M | 5.2M | -7M |
| Acquisitions | 0 | 0 | 0 | 22.61M | 0 | 208.99M | -9.56M | 0 | 0 | 72.52M | -27.43M | 0 | 0 | 38.31M | 9.31M | 54.04M | -171K | 91.7M | 2.46M | 0 | 0 | 0 | 0 | -2.82M | 0 | 79.82M | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -420.59M | -626.47M | 33.09M | -479.31M | -564.13M | -104.89M | -221.26M | -153.44M | -148.82M | -205.78M | -189.91M | -145.28M | 92.33M | 25.13M | -9.95M | 124.67M | 111.9M | 150.99M | -139.37M | -158.01M | -221.14M | -119.79M | -151.05M | -87.41M | -102.7M | -30.11M | -117.45M | -80.13M | -92.46M | -45.6M | -15.3M |
| Cash from Financing | 178.61M | 161.03M | -74.8M | 27.51M | 291.86M | 1.23B | 1.04B | 141.85M | 240.28M | 285.19M | 237.57M | 114.83M | 7.79M | -135.15M | -22.06M | -204.14M | -275.31M | -139.71M | 186M | 160.55M | 267.81M | 139.97M | 141.28M | 65.16M | 51.9M | -16.54M | 28.57M | 100.19M | 64.76M | 47.6M | 12.4M |
| Dividends Paid | -38.94M | -37.28M | -36.25M | -34.94M | -30.66M | -22.23M | -20.94M | -13.66M | -11.28M | -7.6M | -6.63M | -7.11M | -7.17M | -7.51M | -8.46M | -8.24M | -8.61M | -9.91M | -11.74M | -10.92M | -10.42M | -9.76M | -9.14M | -8.67M | -8.14M | -7.93M | -6.32M | -5.62M | -5.33M | -1.5M | -1.3M |
| Share Repurchases | -7.27M | -991K | 0 | 0 | 0 | -4.04M | -31.87M | -10M | 0 | 0 | 0 | 0 | 0 | 0 | -2K | -65.23M | 0 | 0 | 0 | -532K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 267K | 1.49M | 4.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70K | 0 | 26.73M | 881K | 840K | 1.5M | 1.96M | 568K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | -7M | 500K | 4.09M | 0 | 0 | -4.04M | -31.87M | -10M | 0 | 0 | 0 | 0 | 70K | 0 | 26.73M | -64.35M | 840K | 1.5M | 1.96M | 36K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | -1.04M | -1000K | -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 | 0 | 0 |
| Other Financing | 242.6M | 215.86M | 496.41M | -240.56M | 102.65M | 1.26B | 1.34B | 271.63M | 252.67M | 195.75M | 159.2M | 115.44M | -55.11M | -127.65M | 39.89M | -128.18M | -287.95M | 153.16M | 111.21M | 139.06M | 166.99M | 139.34M | 139.4M | 32.58M | 47.23M | 25.27M | 73.32M | 55.99M | 85.02M | 49M | 13.7M |
| Net Change in Cash | -146.26M | -197.91M | 269.65M | -32.46M | -190.84M | 93.87M | 135.99M | -231.6M | -26.59M | 183.5M | 38.73M | 14.18M | 29.81M | -18.23M | 25.34M | 4.17M | -138.87M | 126.09M | 58.18M | 19.93M | 43.15M | 14.12M | 26.49M | -10.74M | -13.16M | 56.38M | -27.9M | 7.29M | 11.87M | 12.7M | -24M |
| 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 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 550.33M | 507.51M | 237.85M | 270.32M | 461.16M | 367.29M | 231.3M | 462.9M | 489.49M | 305.99M | 267.27M | 253.08M | 223.27M | 241.51M | 216.17M | 212M | 350.87M | 224.78M | 166.6M | 146.67M | 103.52M | 89.4M | 62.91M | 73.65M | 86.81M | 30.44M | 58.34M | 51.05M | 39.18M | 20.9M | 24M |
| Cash at End | 451.71M | 309.6M | 507.51M | 237.85M | 270.32M | 461.16M | 367.29M | 231.3M | 462.9M | 489.49M | 305.99M | 267.27M | 253.08M | 223.27M | 241.51M | 216.17M | 212M | 350.87M | 224.78M | 166.6M | 146.67M | 103.52M | 89.4M | 62.91M | 73.65M | 86.81M | 30.44M | 58.34M | 51.05M | 33.6M | 36.4M |
| Interest Paid | 74.79M | 159.16M | 186.89M | 135.7M | 14.31M | 10.21M | 20.81M | 33.73M | 23.04M | 12.24M | 7.65M | 7.01M | 8.42M | 11.4M | 17.89M | 23.77M | 32.88M | 52.6M | 62.54M | 69.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 2.66M | 11.02M | 33.5M | 29.73M | 39.72M | 32.51M | 29.6M | 24.34M | 21.16M | 19.54M | 11.79M | 13.81M | 5.1M | 1.08M | 14.29M | 14.89M | 16.31M | 16.47M | 15.32M | 17.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 276.74M | 198.89M | 172.12M | 126.97M | 225.37M | 132.93M | 45.97M | 47.7M | 35.69M | 22.18M | 32.58M | 31.87M | 43.07M | 65.59M | 32.73M | 30.44M | 46.57M | 9.73M | 28.92M | 24.78M | 14.19M | 21.68M | 20.55M | 37.8M | 5.44M | 8.8M | 10.83M | 16.97M | 18.97M | 5.6M | 6.7M |
| FCF Growth % | 29.84% | 15.55% | 35.56% | -43.66% | 69.53% | 189.17% | -3.63% | 33.67% | 60.9% | -31.93% | 2.24% | -26% | -34.33% | 100.4% | 7.52% | -34.63% | 378.38% | -66.34% | 16.71% | 74.6% | -34.56% | 5.52% | -45.64% | 594.78% | -38.17% | -18.71% | -36.22% | -10.54% | 238.8% | -16.42% | 21.82% |
Quick answers to the most common questions about buying FBNC stock.
First Bancorp (FBNC) generated $203.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
First Bancorp (FBNC) generated $198.9M 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 Bancorp (FBNC) spent $4.2M 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 Bancorp (FBNC) returned $37.3M to shareholders via cash dividends and spent $1.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Securities portfolio volatility and deposit costs
Metrics are mathematically derived from official filings.
Operating Cash Flow Tracks Earnings Retention
Based on FBNC's reported figures, operating cash flow of $101.5M in 2026Q3 against net income of $51.3M implies a 1.98x conversion ratio, suggesting earnings are being retained as capital rather than consumed by working capital movements.
The conversion ratio has ranged widely, from 1.19x to 19.35x, with the 2024Q4 outlier driven by a near-breakeven net income of $3.6M rather than unusual cash generation. Recent quarters, including 1.31x and 1.32x in early 2026, appear more representative of steady capital accretion. Investors should treat the 2026 run rate as a more reliable guide than the volatile 2024 and 2025 readings.
Securities Reinvestment Pace Shifts Sharply
As reported in the financial statements, FBNC deployed $315.6M into securities purchases in 2026Q2 after only $6.1M in 2026Q1, while sale and maturity proceeds reached $49.4M in 2026Q3, indicating a highly lumpy portfolio posture.
The alternating pattern of heavy purchases and light activity suggests management is timing reinvestment around rate or liquidity conditions rather than running a steady ladder. Large purchase quarters such as 2024Q4 at $499.9M against $285.8M of sales point to a net portfolio expansion that may increase duration exposure. Investors should monitor AOCI and the duration of newly acquired holdings, as these purchases may carry unrealized loss risk if rates remain elevated.
Dividend Payments Steady but Buybacks Minimal
Based on FBNC's reported figures, dividends paid held at roughly $9.1M to $9.9M per quarter across the ten-quarter window, while buybacks were largely absent, totaling only $2.1M in 2026Q2 and $5.1M in 2026Q1.
The dividend appears consistently covered by operating cash flow in most quarters, which suggests the payout is sustainable on reported figures. The sporadic buyback activity indicates capital is being prioritized for retention and balance sheet flexibility rather than repurchases. Investors should watch whether the recent step-up in buybacks in early 2026 represents a durable policy shift or a one-off response.
Provision Volatility Masks Underlying Credit Trend
As reported in the financial statements, provisions for credit losses spiked to $14.2M in 2024Q3 before moderating to $1.3M in 2026Q3, with a $3.1M charge in 2026Q1 indicating continued but uneven credit cost recognition.
The provision pattern suggests reserve builds and releases have driven much of the quarter-to-quarter variance rather than steady charge-offs. The sharp 2024 peak followed by a return to low single-digit millions may reflect either a resolved credit cycle or reserve timing decisions that warrant further investigation. Investors should examine reserve coverage ratios in the next filing before drawing firm conclusions about credit trajectory.
Operating Cash Flow Quality Warrants Scrutiny
Based on FBNC's reported figures, the sharp swing in operating cash flow to net income ratio, from 19.35x in 2024Q4 to 1.19x in 2025Q2, suggests reported cash generation may be influenced by timing items not visible in the net income line.
For a bank, operating cash flow is heavily distorted by loan sales, trading activity, and changes in other assets and liabilities, so high ratios do not necessarily indicate superior earnings quality. The fee income volatility noted in the prior income statement analysis reinforces this concern, as gain-on-sale timing can shift cash recognition across quarters. Investors should avoid anchoring on any single quarter's cash conversion and instead assess multi-quarter averages.