Financial Institutions, Inc. (FISI) Cash Flow Statement
Where FISI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $18.8M −75.6% vs 2024
- Capital expenditures
- $5.5M 1.5% of revenue
- Free cash flow
- $13.3M 3.5% margin
- Returned to shareholders
- $37.6M 284% of free cash flow
- Change in cash
- $21.4M cash at year-end $108.8M
Drawn to scale: where the cash came from and how it was used. Hover for values.
FISI operating cash flow, capex and free cash flow
FISI cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $46.7M2016 | $18.8M2025 | −9.6%/yr | |
| Capital expenditures | $7.6M2016 | $5.5M2025 | −3.5%/yr | |
| Free cash flow | $39.1M2016 | $13.3M2025 | −11.3%/yr | |
| Free cash flow margin | 25.9%2016 | 3.5%2025 | −22.4 pts | |
| Operating cash flow / net income | 1.462016 | 0.252025 | −1.21 | |
| Stock-based compensation | $845,0002016 | $3.1M2025 | +15.4%/yr | |
| Dividends paid | $12.9M2016 | $26.2M2025 | +8.1%/yr | |
| Share buybacks (net) | $02016 | $11.4M2025 | — | |
| Capex / revenue | 5.1%2016 | 1.5%2025 | −3.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
FISI cash flow by activity
FISI net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
FISI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $74.9M | −$41.6M | $50.3M | $56.6M | $77.7M | $38.3M | $48.9M | $39.5M | $33.5M | $31.9M |
| Depreciation & amortization | $7.9M | $7.7M | $8.1M | $8.1M | $8.0M | $7.9M | $8.2M | $6.5M | $6.2M | $6.0M |
| Stock-based compensation | $3.1M | $1.6M | $1.7M | $2.6M | $1.7M | $1.3M | $1.4M | $1.3M | $1.2M | $845,000 |
| Change in working capital | −$70.9M | $33.7M | −$55.7M | $50.7M | −$11.9M | −$26.9M | −$6.3M | $16.4M | −$20.5M | $2.3M |
| Other non-cash items | $3.8M | $75.8M | $6.6M | $15.7M | −$2.6M | $22.8M | $5.5M | $1.4M | $25.9M | $5.7M |
| Cash from operating activities | $18.8M | $77.1M | $10.9M | $133.6M | $73.0M | $43.5M | $57.7M | $65.1M | $46.3M | $46.7M |
| Investing activities | ||||||||||
| Capital expenditures | −$5.5M | −$5.0M | −$3.0M | −$8.4M | −$9.4M | −$4.3M | −$3.6M | −$2.8M | −$7.7M | −$7.6M |
| Investments (net) | $53.3M | −$8.2M | −$442.9M | −$306.7M | −$606.1M | −$531.1M | −$42.5M | −$218.7M | $86.4M | $213.4M |
| Acquisitions & other investing | −$187.8M | $5.0M | $135.8M | −$10.0M | −$18.0M | $4.3M | $21.4M | −$3.9M | −$451.3M | −$532.5M |
| Cash from investing activities | −$140.0M | −$8.2M | −$310.1M | −$325.2M | −$633.4M | −$531.1M | −$24.7M | −$225.4M | −$372.6M | −$326.7M |
| Financing activities | ||||||||||
| Dividends paid | −$26.2M | −$20.0M | −$19.7M | −$19.1M | −$18.5M | −$18.0M | −$17.3M | −$16.4M | −$14.0M | −$12.9M |
| Share repurchases & issuance (net) | −$11.4M | −$433,000 | −$571,000 | −$15.3M | −$9.3M | −$209,000 | −$293,000 | −$113,000 | −$157,000 | $964,000 |
| Net borrowing (repayment) | $80.0M | −$86.0M | $30.0M | $175.0M | $24.7M | −$235.2M | −$194.0M | $23.3M | $114.7M | $38.4M |
| Shares issued | $0 | $108.6M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $100.3M | −$108.2M | $283.5M | $102.3M | $548.7M | $721.9M | $188.8M | $157.1M | $253.7M | $264.7M |
| Cash from financing activities | $142.7M | −$106.0M | $293.2M | $242.9M | $545.7M | $468.5M | −$22.8M | $163.8M | $354.3M | $291.1M |
| Summary | ||||||||||
| Net change in cash | $21.4M | −$37.1M | −$6.0M | $51.4M | −$14.8M | −$19.1M | $10.2M | $3.6M | $27.9M | $11.2M |
| Cash at end of period | $108.8M | $87.3M | $124.4M | $130.5M | $79.1M | $93.9M | $112.9M | $102.8M | $99.2M | $71.3M |
| Free cash flow | $13.3M | $72.2M | $7.9M | $125.2M | $63.6M | $39.2M | $54.1M | $62.3M | $38.5M | $39.1M |
| Free cash flow margin | 3.5% | 27.3% | 16.4% | 51.9% | 30.0% | 19.2% | 25.9% | 33.1% | 23.4% | 25.9% |
| Capex / revenue | 1.5% | 1.9% | 6.2% | 3.5% | 4.4% | 2.1% | 1.7% | 1.5% | 4.7% | 5.1% |
| Operating cash flow / net income | 0.25 | — | 0.22 | 2.36 | 0.94 | 1.13 | 1.18 | 1.65 | 1.38 | 1.46 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $21.2M | $21.0M | $20.0M | $20.5M | $17.5M | $16.9M | −$82.8M | $13.5M | $25.6M | $2.1M | $9.8M | $14.0M |
| Depreciation & amortization | $1.9M | $1.8M | $2.2M | $1.9M | $1.9M | $1.9M | $2.0M | $1.8M | $1.9M | $2.0M | $2.0M | $2.0M |
| Stock-based compensation | $1.3M | $903,000 | $861,000 | $756,000 | $954,000 | $506,000 | −$199,000 | $494,000 | $746,000 | $569,000 | −$255,000 | $721,000 |
| Change in working capital | $921,000 | −$1.6M | −$70.9M | $33.7M | −$22.8M | −$10.9M | $16.2M | −$14.1M | $22.5M | $9.0M | −$64.9M | $32.6M |
| Other non-cash items | −$2.6M | $1.6M | $69.3M | −$63.7M | −$3.3M | $1.6M | $91.8M | $434,000 | −$15.1M | −$1.4M | $5.7M | −$5.6M |
| Cash from operating activities | $22.7M | $23.7M | $21.4M | −$6.9M | −$5.7M | $10.0M | $27.0M | $2.1M | $35.7M | $12.3M | −$47.7M | $43.7M |
| Investing activities | ||||||||||||
| Capital expenditures | −$848,000 | −$650,000 | −$5.5M | −$2.4M | −$1.6M | −$816,000 | −$403,000 | −$2.4M | −$951,000 | −$1.2M | −$1.3M | −$507,000 |
| Investments (net) | $95.7M | −$80.3M | $9.8M | −$49.4M | $118.9M | −$147.3M | −$134.9M | $79.8M | $73.1M | −$26.2M | −$26.9M | −$4.0M |
| Acquisitions & other investing | −$126.7M | $25.2M | −$66.5M | $2.4M | $1.6M | $816,000 | $403,000 | $2.4M | $951,000 | $1.2M | $1.3M | $507,000 |
| Cash from investing activities | −$31.8M | −$55.8M | −$62.3M | −$49.4M | $118.9M | −$147.3M | −$134.9M | $79.8M | $73.1M | −$26.2M | −$26.9M | −$4.0M |
| Financing activities | ||||||||||||
| Dividends paid | −$6.6M | −$6.6M | −$6.6M | −$6.6M | −$6.6M | −$6.4M | −$5.0M | −$5.0M | −$5.0M | −$5.0M | −$5.0M | −$5.0M |
| Share repurchases & issuance (net) | −$65,000 | −$6.1M | −$10.9M | −$34,000 | $0 | −$481,000 | −$11,000 | −$26,000 | −$3,000 | −$393,000 | −$8,000 | $0 |
| Net borrowing (repayment) | $68.0M | −$110.0M | $134.0M | −$46.0M | $36.0M | −$44.0M | $44.0M | −$147.0M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$38.4M | $131.5M | −$152.8M | $201.8M | −$216.9M | $268.2M | −$93.3M | $173.3M | −$194.4M | $131.8M | $11.9M | −$22.9M |
| Cash from financing activities | $22.9M | $8.8M | −$36.3M | $149.2M | −$187.5M | $217.3M | −$54.3M | $21.3M | −$199.4M | $126.5M | $6.9M | −$27.9M |
| Summary | ||||||||||||
| Net change in cash | $13.7M | −$23.3M | −$77.2M | $92.9M | −$74.3M | $80.0M | −$162.2M | $103.2M | −$90.7M | $112.6M | −$67.7M | $11.9M |
| Cash at end of period | $99.2M | $85.5M | $108.8M | $185.9M | $93.0M | $167.4M | $87.3M | $249.6M | $146.3M | $237.0M | $124.4M | $192.1M |
| Free cash flow | $21.8M | $23.0M | $15.9M | −$4.5M | −$7.3M | $9.2M | $26.6M | −$299,000 | $34.7M | $11.1M | −$48.9M | $43.2M |
| Free cash flow margin | 71.4% | 25.0% | 16.4% | −4.6% | −7.9% | 10.1% | — | −0.3% | 34.0% | 12.5% | −53.6% | 51.0% |
| Capex / revenue | 2.8% | 0.7% | 5.7% | 2.5% | 1.7% | 0.9% | — | 2.8% | 0.9% | 1.3% | 1.4% | 0.6% |
| Operating cash flow / net income | 1.07 | 1.13 | 1.07 | −0.34 | −0.33 | 0.59 | — | 0.16 | 1.39 | 5.94 | −4.87 | 3.12 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
FISI cash generation
In fiscal 2025 (ended December 31, 2025), Financial Institutions generated $18.8 million of cash from operations (down 75.6%) and spent $5.5 million on capital expenditures, leaving free cash flow of $13.3 million, 3.5% of revenue. It returned $37.6 million to shareholders through dividends ($26.2 million) and net share buybacks ($11.4 million). Cash and equivalents rose by $21.4 million over the year.
Related: FISI income statement, FISI balance sheet, FISI dividend history. See the FISI stock overview for the latest quote and news.
FISI cash flow FAQ
What is Financial Institutions's free cash flow?
Financial Institutions's free cash flow was $13.3 million in fiscal 2025: $18.8 million of operating cash flow minus $5.5 million of capital expenditures It was $72.2 million a year earlier..
How much cash does Financial Institutions generate from operations?
Financial Institutions generated $18.8 million of cash from operating activities in fiscal 2025, 0.25 times its net income of $74.9 million.
How much does Financial Institutions spend on capital expenditures?
Financial Institutions spent $5.5 million on capital expenditures in fiscal 2025, 1.5% of revenue, compared with $5.0 million the year before.
How much stock does Financial Institutions buy back?
Financial Institutions spent $11.4 million on net share repurchases in fiscal 2025.
How much does Financial Institutions pay in dividends?
Financial Institutions paid $26.2 million in dividends in fiscal 2025, 197.5% of free cash flow.