First Busey Corporation logo

First Busey Corporation

BUSE | NASDAQ
Chart Builder DCF Calculator
$29.82
-$0.14 (-0.47%)
Sep 22, 2026, 1:01 PM ET · Market open
TTM
Period Ending
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
215.23M 135.26M 102.62M 77.52M 57.48M 113.69M 111.34M 110M 112M 122.57M 131.2M 136.2M 136.66M 128.31M 123.85M 114.13M 114.07M 123.45M 121.87M 126.76M 122.8M
Depreciation & Amortization
27.88M 30.2M 27.13M 24.1M 21.2M 20.56M 21.14M 21.68M 22.11M 22.71M 23.19M 23.91M 24.75M 25.65M 26.68M 27.76M 28.1M 28.18M 28.19M 27.65M 27.78M
Stock-Based Compensation
17.86M 17.12M 15.02M 13.02M 8.72M 7.73M 5.5M 5.81M 7.33M 6.6M 9.18M 9.05M 8.73M 8.97M 8.86M 8.28M 8.38M 7.92M 8.5M 8.81M 7.44M
Other Working Capital
-28.11M -43.61M -31.45M -9.76M -11.36M 6.55M 9.73M -11.65M -13.41M -9M -23.48M -30.71M -43.74M -57.31M -36.95M -41.28M -46.02M -29.16M -53.53M -55.47M -17.1M
Other Non-Cash Items
1.28M 45.52M 56.75M 63.33M 70.12M 28.36M 21.07M 22.43M 31.93M 24.45M 29.88M 34.99M 37.7M 55.11M 42.52M 36.23M 44.43M 17.1M 61.3M 84.03M 56.43M
Deferred Income Tax
1.59M 8.07M 2.61M 2.12M 3.15M 1.38M 3.24M 5.8M 5.48M 6.08M 5.14M 3.82M 4.48M 5.06M 12.57M 10.67M 11.44M 14.54M 4.06M 2.71M -2.75M
Change in Working Capital
-28.11M -43.61M -31.45M -9.76M -11.36M 6.55M 9.73M -11.65M -13.41M -9M -23.48M -30.71M -43.74M -57.31M -36.95M -41.28M -46.02M -29.16M -53.53M -55.47M -17.1M
Operating Cash Flow
235.73M 192.57M 172.69M 170.34M 149.3M 178.27M 172.02M 154.07M 165.44M 173.39M 175.1M 177.25M 168.58M 165.79M 177.53M 155.78M 160.41M 162.01M 170.38M 194.48M 194.6M
Capital Expenditures
-21.44M -20.84M -15.42M -8.4M -6.92M -6.43M -7.29M -8.53M -8.52M -9.53M -7.73M -6.84M -6.64M -4.99M -5.01M -4.62M -3.87M -5.04M -5.08M -4.26M -3.8M
Cash Acquisitions
292K 385.8M 385.8M 385.8M 404.19M 18.38M 18.38M 18.38M n/a n/a n/a n/a n/a n/a n/a -8.7M -8.7M -8.7M -8.7M n/a n/a
Purchase of Investments
-350.52M -547.2M -567.56M -561.68M -549.24M -213.03M -34.88M -38.01M -15.55M -17.05M -14.22M -16.93M -16.45M -294.9M -544.15M -1.31B -1.8B -2.31B -2.43B -2.22B -1.81B
Sales Maturities Of Investments
544.87M 1.09B 1.09B 1B 992.81M 546.26M 583.4M 581.01M 564.9M 491.87M 416.41M 460.6M 498.59M 556M 663.9M 763.71M 1.13B 1.17B 1.14B 1.08B 728.9M
Other Investing Acitivies
368.23M 192.82M 224.56M 212.41M 178.26M 312.72M 450.48M 220.3M 214.54M 85.16M -187.12M -320.05M -535.33M -546.63M -512.98M -305.73M 205.77M 327.29M 683.7M 756.05M -11.67M
Investing Cash Flow
542.56M 1.1B 1.12B 1.03B 1.02B 657.9M 1.01B 773.69M 755.91M 550.99M 207.35M 116.78M -59.83M -290.86M -398.56M -869.73M -472.68M -830.12M -624.18M -388.76M -1.1B
Debt Repayment
53.42M -100.33M -92.44M -92.34M -1.71M -48.34M -78.53M -281.53M -650.91M -359.08M -29.04M 110.79M 575.62M 310.63M -19.58M 27.93M 51.34M 54.34M 57.35M 22.85M 74.95M
Common Stock Repurchased
-130.72M -69.41M -40.04M -27.75M -6.09M -1.65M -3.92M -3.95M -4.34M -4.48M -2.21M -4.02M -5.5M -10.18M -21.19M -32.89M -36.75M -33.04M -24.64M -9.85M -4.11M
Dividend Paid
-103.97M -90.99M -77.91M -64.12M -55.13M -54.17M -53.79M -53.41M -53.07M -53.08M -52.51M -51.95M -51.39M -50.86M -50.97M -51.22M -50.99M -50.76M -49.95M -48.99M -48.47M
Other Financial Acitivies
-1.5B -1.43B -1.25B -548.43M -496.16M -754.18M -830.88M -536.56M 102.07M 184.68M -308.19M -347.27M -831.41M -733.71M -223.93M 80.17M 422.18M 844.2M 874.24M 100.07M 943.84M
Financial Cash Flow
-1.68B -1.69B -1.46B -732.63M -559.24M -858.09M -966.86M -875.19M -605.86M -231.96M -391.67M -292.18M -312.4M -483.86M -315.67M 23.99M 385.78M 814.74M 857M 64.09M 966.22M
Net Cash Flow
-898.01M -403.61M -168.24M 467.08M 609.22M -21.92M 215.79M 52.57M 315.5M 492.42M -9.23M 1.85M -203.66M -608.93M -536.7M -689.96M 74.43M 147.56M 404.12M -129.26M 61.95M
Free Cash Flow
214.29M 171.74M 157.27M 161.93M 142.38M 171.84M 164.74M 145.54M 156.93M 163.86M 167.37M 170.41M 161.94M 160.8M 172.53M 151.16M 156.54M 156.97M 165.3M 190.22M 190.8M
Adj. Free Cash Flow
196.42M 154.62M 142.24M 148.92M 133.66M 164.11M 159.24M 139.73M 149.6M 157.26M 158.19M 161.37M 153.22M 151.83M 163.66M 142.88M 148.16M 149.05M 156.8M 181.41M 183.36M
Maintenance CapEx
-2.46M n/a -397.56K -397.56K -397.56K -397.56K n/a n/a n/a n/a n/a n/a n/a n/a -932.42K -1.88M -3.06M -4.97M -5.08M -4.26M -3.8M
Growth CapEx
-18.98M -20.84M -15.02M -8.01M -6.52M -6.03M -7.29M -8.53M -8.52M -9.53M -7.73M -6.84M -6.64M -4.99M -4.07M -2.74M -802.58K -68.58K n/a n/a n/a
Owner Earnings
233.27M 192.57M 172.29M 169.94M 148.9M 177.87M 172.02M 154.07M 165.44M 173.39M 175.1M 177.25M 168.58M 165.79M 176.6M 153.9M 157.35M 157.04M 165.3M 190.22M 190.8M

© 2026 bestshares.com. All rights reserved.