HEICO Corporation
NYSE:HEI · New York Stock Exchange
-$0.63 today
Vol 0.28M · Avg 0.69M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $745.6M +33.4% | $559.1M +25.8% | $444.4M +13.8% | $390.6M +18.5% | $329.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $196.1M +11.8% | $175.3M +34.8% | $130.0M +35.0% | $96.3M +3.6% | $93.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$48.6M -120.7% | -$22.0M +17.1% | -$26.5M -398.9% | $8.9M +156.8% | -$15.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $34.4M +83.1% | $18.8M +21.3% | $15.5M +22.4% | $12.6M +39.6% | $9.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$24.4M +79.9% | -$121.4M -16.9% | -$103.8M -125.8% | -$46.0M -421.6% | $14.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$82.1M -320.5% | -$19.5M +74.7% | -$77.2M -131.1% | -$33.4M -24.1% | -$26.9M | $592.6M | $1.3B | $626.2M |
| Inventory | -$44.9M +66.3% | -$132.9M -6.5% | -$124.8M -39.9% | -$89.2M -781.2% | -$10.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $27.6M +380.9% | -$9.8M -189.5% | $11.0M -57.1% | $25.6M +270.2% | $6.9M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $75.0M +83.3% | $40.9M -53.1% | $87.2M +70.8% | $51.0M +14.8% | $44.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $31.2M -50.2% | $62.6M +680.0% | -$10.8M -300.6% | $5.4M -60.4% | $13.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $934.3M +39.0% | $672.4M +49.8% | $448.7M -4.1% | $467.9M +5.4% | $444.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$72.9M -25.1% | -$58.3M -17.9% | -$49.4M -54.6% | -$32.0M +11.6% | -$36.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$629.8M -187.2% | -$219.3M +90.9% | -$2.4B -597.3% | -$347.3M -154.4% | -$136.5M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $20.4M | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$49.4M -215.9% | -$15.6M -18.1% | -$13.2M +19.9% | -$16.5M -53.6% | -$10.8M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$731.7M -149.6% | -$293.2M +88.2% | -$2.5B -527.7% | -$395.8M -115.8% | -$183.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$55.0M +77.9% | -$248.9M -111.5% | $2.2B +4225.7% | $50.0M +109.9% | -$505.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $13.2M +66.2% | $8.0M +18.4% | $6.7M +185.4% | $2.4M -56.0% | $5.3M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$22.4M +25.2% | -$29.9M -101.5% | -$14.8M +42.8% | -$25.9M -584.4% | -$3.8M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$32.0M -10.0% | -$29.1M -6.2% | -$27.4M -11.9% | -$24.5M -6.4% | -$23.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$54.5M +39.0% | -$89.4M -43.5% | -$62.3M -74.2% | -$35.8M -10.0% | -$32.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$150.7M +61.3% | -$389.4M -118.9% | $2.1B +6203.7% | -$33.8M +93.9% | -$559.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $3.8M +195.8% | $1.3M -42.6% | $2.2M +131.9% | -$7.0M -3135.2% | -$216.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $55.7M +722.4% | -$8.9M -128.4% | $31.5M +1.1% | $31.2M +110.5% | -$298.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $861.4M +40.3% | $614.1M +53.8% | $399.3M -8.4% | $435.9M +6.9% | $407.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
RTX Corporation
NYSE:RTX
$249.47B
Lockheed Martin Corporation
NYSE:LMT
$117.01B
Howmet Aerospace Inc.
NYSE:HWM
$110.99B
General Dynamics Corporation
NYSE:GD
$94.73B
Northrop Grumman Corporation
NYSE:NOC
$73.45B
L3Harris Technologies, Inc.
NYSE:LHX
$54.53B
Axon Enterprise, Inc.
NASDAQ:AXON
$33.54B
Curtiss-Wright Corporation
NYSE:CW
$28.62B
Huntington Ingalls Industries, Inc.
NYSE:HII
$11.10B
Kratos Defense & Security Solutions, Inc.
NASDAQ:KTOS
$9.97B
AeroVironment, Inc.
NASDAQ:AVAV
$8.35B
Hexcel Corporation
NYSE:HXL
$7.45B
Mercury Systems, Inc.
NASDAQ:MRCY
$6.80B
Eve Holding, Inc.
NYSE:EVEX
$859.02M
SEC Filings
Recent regulatory filings
No filings found.
Does HEI generate free cash flow?
HEICO Corporation (HEI) generated $861.38M of free cash flow in fiscal 2025.
How much operating cash flow does HEI produce?
Operating cash flow was $934.27M, before capital expenditures of $72.89M.
Explore More
Continue the stock analysis
Jump to another research area for this company.