Horizon Bancorp, Inc. (HBNC) Cash Flow Statement
Where HBNC’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $79.2M +1,144.2% vs 2024
- Capital expenditures
- $5.0M 4.8% of revenue
- Free cash flow
- $74.3M 72.0% margin
- Returned to shareholders
- $29.5M 40% of free cash flow
- Change in cash
- −$154.0M cash at year-end $139.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HBNC operating cash flow, capex and free cash flow
HBNC cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $25.5M2016 | $79.2M2025 | +13.4%/yr | |
| Capital expenditures | $1.4M2016 | $5.0M2025 | +15.2%/yr | |
| Free cash flow | $24.2M2016 | $74.3M2025 | +13.3%/yr | |
| Free cash flow margin | 17.7%2016 | 72.0%2025 | +54.3 pts | |
| Operating cash flow / net income | 1.072016 | 0.182024 | −0.89 | |
| Stock-based compensation | $324,0002016 | $1.6M2025 | +19.6%/yr | |
| Dividends paid | $8.4M2016 | $29.5M2025 | +14.9%/yr | |
| Share buybacks (net) | $12.5M2016 | $02024 | −100.0% | |
| Capex / revenue | 1.0%2016 | 4.8%2025 | +3.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HBNC cash flow by activity
HBNC 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).
HBNC cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$150.5M | $35.4M | $28.0M | $93.4M | $87.1M | $68.5M | $66.5M | $53.1M | $33.1M | $23.9M |
| Depreciation & amortization | $12.4M | $12.3M | $12.0M | $13.1M | $11.2M | $10.6M | $9.7M | $6.8M | $5.9M | $5.3M |
| Stock-based compensation | $1.6M | $4.6M | $3.6M | $2.5M | $68,000 | $132,000 | $215,000 | $251,000 | $325,000 | $324,000 |
| Change in working capital | $8.1M | −$11.8M | $5.0M | −$24.8M | $3.3M | −$17.8M | $95.1M | $5.1M | −$2.0M | −$8.7M |
| Other non-cash items | $207.6M | −$34.2M | $40.4M | $10.2M | $3.7M | $17.3M | $3.4M | $7.0M | $11.7M | $4.7M |
| Cash from operating activities | $79.2M | $6.4M | $88.9M | $94.4M | $105.3M | $78.8M | $175.0M | $72.3M | $49.1M | $25.5M |
| Investing activities | ||||||||||
| Capital expenditures | −$5.0M | −$5.1M | −$7.8M | −$6.4M | −$1.4M | −$5.9M | −$4.6M | −$3.4M | −$2.7M | −$1.4M |
| Investments (net) | $937.0M | −$52.8M | −$168.1M | −$524.0M | −$1.45B | −$234.4M | −$221.2M | −$293.3M | −$334.0M | $55.7M |
| Acquisitions & other investing | $47.4M | $5.1M | $505.4M | −$489.5M | $1.08B | −$252.1M | $131.1M | −$7.0M | $57.8M | $168.0M |
| Cash from investing activities | $979.5M | −$52.8M | $329.5M | −$1.02B | −$363.1M | −$492.3M | −$94.7M | −$303.8M | −$278.9M | $222.3M |
| Financing activities | ||||||||||
| Dividends paid | −$29.5M | −$28.3M | −$28.3M | −$27.8M | −$24.8M | −$21.2M | −$20.8M | −$15.4M | −$11.7M | −$8.4M |
| Share repurchases & issuance (net) | — | $0 | −$188.9M | $145,000 | −$293,000 | $1.4M | $1.7M | $622,000 | $1.6M | −$12.5M |
| Net borrowing (repayment) | −$950.4M | −$50.8M | $208.8M | $430.2M | $201.1M | −$15.9M | −$71.0M | −$13.6M | $259.9M | −$256.0M |
| Shares issued | $98.0M | $0 | $0 | $0 | $0 | $1.4M | $1.7M | $622,000 | $0 | $0 |
| Other financing | −$330.8M | −$107.6M | −$7.0M | $53.0M | $425.4M | $598.7M | $48.6M | $257.8M | −$13.4M | $47.2M |
| Cash from financing activities | −$1.21B | −$186.7M | −$15.4M | $455.5M | $601.5M | $564.4M | −$39.9M | $230.0M | $236.4M | −$229.8M |
| Summary | ||||||||||
| Net change in cash | −$154.0M | −$233.1M | $403.0M | −$470.0M | $343.8M | $150.9M | $40.3M | −$1.5M | $6.6M | $18.1M |
| Cash at end of period | $139.5M | $293.4M | $526.5M | $123.5M | $593.5M | $249.7M | $98.8M | $58.5M | $60.0M | $53.4M |
| Free cash flow | $74.3M | $1.3M | $81.2M | $88.0M | $103.9M | $72.9M | $170.3M | $68.9M | $46.4M | $24.2M |
| Free cash flow margin | 72.0% | 0.4% | 36.8% | 31.6% | 42.1% | 28.7% | 70.2% | 35.4% | 29.6% | 17.7% |
| Capex / revenue | 4.8% | 1.4% | 3.5% | 2.3% | 0.6% | 2.3% | 1.9% | 1.8% | 1.7% | 1.0% |
| Operating cash flow / net income | — | 0.18 | 3.18 | 1.01 | 1.21 | 1.15 | 2.63 | 1.36 | 1.48 | 1.07 |
| 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 | $24.9M | $26.2M | $26.9M | −$222.0M | $20.6M | $23.9M | −$10.9M | $18.2M | $14.1M | $14.0M | −$25.2M | $16.2M |
| Depreciation & amortization | $3.0M | $3.5M | $1.2M | $5.3M | $2.9M | $3.0M | $3.2M | $3.0M | $3.0M | $3.1M | $3.2M | $2.9M |
| Stock-based compensation | $528,000 | $556,000 | $457,000 | $318,000 | $387,000 | $459,000 | $1.7M | $852,000 | $1.1M | $907,000 | $939,000 | $944,000 |
| Change in working capital | $5.2M | −$5.2M | $90.7M | −$68.5M | −$7.1M | −$7.0M | −$104,000 | $7.4M | −$4.7M | −$14.4M | $3.9M | $4.5M |
| Other non-cash items | −$518,000 | −$4.2M | −$85.7M | $295.8M | $2.6M | −$5.1M | −$42.3M | $2.8M | $2.3M | $2.9M | $32.2M | $5.2M |
| Cash from operating activities | $33.2M | $20.8M | $33.6M | $10.9M | $19.5M | $15.2M | −$48.4M | $32.3M | $15.9M | $6.5M | $15.0M | $29.8M |
| Investing activities | ||||||||||||
| Capital expenditures | −$56,000 | −$56,000 | −$943,000 | −$1.5M | −$1.4M | −$1.1M | −$1.8M | −$1.3M | −$829,000 | −$1.2M | −$1.3M | −$1.2M |
| Investments (net) | −$3.3M | −$15.5M | $14.5M | $1.04B | −$53.3M | $38.9M | $269.7M | $35.0M | −$182.3M | −$175.2M | $385.3M | −$71.4M |
| Acquisitions & other investing | −$44.2M | −$1.6M | −$59.8M | $1.5M | $1.4M | $1.1M | $1.8M | $1.3M | $829,000 | $1.2M | $1.3M | $1.2M |
| Cash from investing activities | −$47.5M | −$17.2M | −$46.3M | $1.04B | −$53.3M | $38.9M | $269.7M | $35.0M | −$182.3M | −$175.2M | $385.3M | −$71.4M |
| Financing activities | ||||||||||||
| Dividends paid | −$8.2M | −$8.2M | −$8.2M | −$7.1M | −$7.1M | −$7.1M | −$7.0M | −$7.1M | −$7.1M | −$7.1M | −$7.1M | −$7.1M |
| Share repurchases & issuance (net) | — | — | — | — | — | — | — | — | — | — | −$1.2M | $481,000 |
| Net borrowing (repayment) | $0 | −$169,000 | −$54.0M | −$634.4M | $68.1M | −$330.1M | −$403,000 | −$62.5M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$18.5M | $124.4M | −$243.9M | −$89.3M | −$58.9M | $159.4M | −$155.2M | $91.0M | $48.4M | −$79.7M | −$40.6M | −$5.7M |
| Cash from financing activities | −$26.8M | $116.0M | −$306.1M | −$730.8M | $2.1M | −$177.9M | −$162.7M | $21.4M | $41.3M | −$86.7M | −$48.9M | −$12.3M |
| Summary | ||||||||||||
| Net change in cash | −$41.1M | $119.6M | −$318.8M | $320.3M | −$31.7M | −$123.8M | $58.6M | $88.7M | −$125.0M | −$255.4M | $351.4M | −$53.8M |
| Cash at end of period | $217.9M | $259.1M | $139.5M | $458.3M | $137.9M | $169.7M | $293.4M | $234.8M | $146.1M | $271.1M | $526.5M | $175.1M |
| Free cash flow | $33.2M | $20.8M | $32.6M | $9.4M | $18.1M | $14.1M | −$50.2M | $31.0M | $15.1M | $5.4M | $13.6M | $28.7M |
| Free cash flow margin | 33.1% | 21.2% | 32.4% | — | 17.9% | 13.4% | −79.5% | 30.6% | 15.6% | 5.7% | 22.1% | 31.6% |
| Capex / revenue | 0.1% | 0.1% | 0.9% | — | 1.4% | 1.1% | 2.8% | 1.3% | 0.9% | 1.2% | 2.2% | 1.3% |
| Operating cash flow / net income | 1.33 | 0.79 | 1.25 | — | 0.94 | 0.64 | — | 1.78 | 1.13 | 0.47 | — | 1.84 |
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.
HBNC cash generation
In fiscal 2025 (ended December 31, 2025), Horizon Bancorp generated $79.2 million of cash from operations (up 1,144.2%) and spent $5.0 million on capital expenditures, leaving free cash flow of $74.3 million, 72.0% of revenue. It returned $29.5 million to shareholders through dividends ($29.5 million) and net share buybacks ($0). Cash and equivalents fell by $154.0 million over the year.
Related: HBNC income statement, HBNC balance sheet, HBNC dividend history. See the HBNC stock overview for the latest quote and news.
HBNC cash flow FAQ
What is Horizon Bancorp's free cash flow?
Horizon Bancorp's free cash flow was $74.3 million in fiscal 2025: $79.2 million of operating cash flow minus $5.0 million of capital expenditures It was $1.3 million a year earlier..
How much cash does Horizon Bancorp generate from operations?
Horizon Bancorp generated $79.2 million of cash from operating activities in fiscal 2025.
How much does Horizon Bancorp spend on capital expenditures?
Horizon Bancorp spent $5.0 million on capital expenditures in fiscal 2025, 4.8% of revenue, compared with $5.1 million the year before.
How much does Horizon Bancorp pay in dividends?
Horizon Bancorp paid $29.5 million in dividends in fiscal 2025, 39.7% of free cash flow.