VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
AERAerCap Holdings N.V.
$148.81$24.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksAERCash Flow

AerCap Holdings N.V. (AER) Cash Flow Statement

24Y historyFree accessUpdated daily

Operating cash flow remains robust with an OCF/NI ratio frequently exceeding 2.0x, yet free cash flow remains erratic, highlighted by a $1.2 billion outflow in 2025Q1 versus a $861.3 million inflow in 2025Q2.

AER Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02
Cash from Operations5.56B5.39B5.44B5.26B5.17B3.69B2.13B3.11B2.84B3.14B3.38B3.36B2.33B655.13M643.31M621.56M615.44M399.2M250.43M205.94M348.38M216.51M91.93M123.61M220.23M
Operating CF Margin %-65.86%67.99%69.41%73.73%80.49%47.41%62.9%59.17%62.34%67.05%63.55%65.1%62.39%66.15%57.83%65.04%62.91%20.12%17.72%43.53%45.21%24.46%26.25%43.21%
Operating CF Growth %11.59%-0.8%3.33%1.75%39.99%73.39%-31.4%9.34%-9.55%-7.13%0.63%44.51%254.92%1.84%3.5%0.99%54.17%59.4%21.61%-40.89%60.9%135.51%-25.63%-43.87%-
Net Income3.93B3.75B2.1B3.14B-721.16M1.01B-294.92M1.15B1.02B1.08B1.05B1.18B808.5M295.4M158.44M172.75M236.82M206.37M151.81M188.45M88M83.36M-105.36M36.91M-277.59M
Depreciation & Amortization2.63B2.65B2.58B2.48B2.39B1.74B1.65B1.68B1.68B1.73B1.81B1.87B1.35B346.48M368.92M402.17M355.82M236.7M184.01M151.9M112.52M52.48M125.88M143.3M202.4M
Stock-Based Compensation103.23M0111.14M97.06M102.85M96.09M69.19M69.41M95.18M107.72M102.84M068.15M9.29M7.13M6.24M3.4M3.91M6.86M10.92M78.64M0000
Deferred Taxes530.28M501.5M250.5M280.07M-9.59M-5.91M-20.88M162.5M147.59M157.02M161.34M110.35M99.65M21.19M7.7M23.87M19.76M2.23M-642K13.93M16.09M13.61M-1.8M00
Other Non-Cash Items-1.92B-1.85B147.8M-881.11M3.8B381.04M1.39B134.32M-103.74M3.11M-5.83M36.08M-96.51M-19.83M94.54M124.66M5.13M-5.74M-5.68M-86.31M-74.91M49.2M82.01M-56.6M295.43M
Working Capital Changes289.55M343.73M248.54M148.74M-389.48M475.24M-654.68M-82.37M4.78M64.72M265.07M170.39M91.35M2.6M6.57M-108.13M-5.5M-44.27M-85.91M-72.95M128.05M17.86M-8.79M00
Change in Receivables1.54M19.54M5.85M56.44M39.16M232.12M-128.19M-8.75M19.84M-10.57M40.06M48.47M102.55M2.85M912K-16.43M0-6.69M-5.21M-28.65M16.84M9.85M16.84M00
Change in Inventory000000126.18M-31K24.86M000007.88M-18.1M3.18M35.24M-5.47M8.46M-24.22M0000
Change in Payables-2.81M-15.98M1.55M220.76M-542.02M130.33M-126.18M31K-24.86M19.98M-32.18M33.5M000000-76.58M0-42.06M0000
Cash from Investing155.44M-1.66B-3.72B-3.18B-2.16B-23.46B-712.29M-2.95B-4.05B-3.43B-1.33B-1.72B-1.85B-1.33B-356.89M-567.87M-1.41B-1.59B-1.16B-415.79M-843.29M-1.42B-218.48M-316.17M-676.62M
Capital Expenditures-5.15B-6.07B-6.62B-6.23B-3.87B-1.79B-1.18B-4.73B-5.95B-5.23B-3.84B-3.56B-2.56B-2B-1.07B-810.24M-2.09B-1.72B-1.66B-882.31M-983.84M-198.87M-313.21M00
CapEx % of Revenue63.51%74.18%82.74%82.22%55.2%39%26.34%95.77%123.93%103.73%76.15%67.4%71.69%190.1%110.4%75.38%220.75%270.71%133.63%75.92%122.93%41.53%83.33%--
Acquisitions3.36B2.87B02.12B1.64B-22.49B471.44M1.77B1.82B1.78B2.37B1.57B-195.31M-13.18M0119.92M70.62M0487.48M0-143.1M-1.25B5.77M00
Investments-------------------------
Other Investing1.95B1.54B2.89B927.91M75.3M824.04M0-17K-21.5M18.54M68.59M224.54M910.11M676.41M716.79M124.95M622.96M126.13M25.83M466.52M309.29M-73.84M81.4M-316.17M-676.62M
Cash from Financing-5.45B-3.65B-2.13B-2.01B-3.16B20.18B-1.23B-265.01M600.41M-87.57M-2.42B-728.29M734.06M417.43M-175.27M-53.22M1.02B1.18B860.59M321.08M443.56M1.36B136.55M237.9M389.84M
Debt Issued (Net)-3.19B-1.79B-1.16B-17.38M-3.76B20.52B-867.49M34.48M1.23B900.95M-1.57B-129.9M584.83M410.51M83.25M25.35M778.03M984.66M855.59M321.08M300.36M1.17B142.33M00
Equity Issued (Net)-1.51B0-1.52B-2.64B-17.42M-76.22M-127.78M-639.94M-834.4M-1.14B-1.02B-793.95M00-320.09M-100M142.62M111.7M5M0143.62M370M000
Dividends Paid-254.08M-192.44M-139.99M0000000000000000000000
Share Repurchases-1.51B0-1.52B-2.64B-17.42M-76.22M-127.78M-639.94M-834.4M-1.14B-1.02B-793.95M00-320.09M-100M000000000
Other Financing-495.82M-1.67B686.37M643.25M618.69M-263.13M-230.07M340.45M205.5M150.26M175.51M195.56M149.23M6.92M61.57M21.43M96.98M82.1M00-415K-180.07M-5.78M237.9M389.84M
Net Change in Cash313.03M78.16M-423.88M68.7M-157.98M419.46M194.94M-114.69M-609.09M-375.78M-367.65M912.73M1.19B-224.89M109.32M6.63M221.83M-10.95M-48.17M110.53M-52.35M163.58M12.37M237.9M389.84M
Free Cash Flow405.11M-681.17M-1.18B-970.95M1.3B1.9B946.66M-1.62B-3.11B-2.09B-458.92M-203.62M-235.21M-1.34B-430.37M-188.68M-1.47B-1.32B-1.41B-676.37M-635.46M17.64M-221.28M123.61M220.23M
FCF Margin %5%-8.32%-14.75%-12.81%18.53%41.49%21.07%-32.87%-64.75%-41.39%-9.1%-3.85%-6.59%-127.71%-44.25%-17.55%-155.71%-207.8%-113.5%-58.2%-79.4%3.68%-58.87%26.25%43.21%
FCF Growth %119.39%42.26%-21.5%-174.72%-31.76%101.13%158.33%47.79%-49.06%-354.34%-125.38%13.43%82.46%-211.6%-128.09%87.2%-11.75%6.65%-108.84%-6.44%-3701.78%107.97%-279.01%-43.87%-
FCF per Share2.46-3.87-6.07-4.265.4012.787.41-11.94-20.90-12.46-2.42-0.99-1.32-11.66-3.27-1.29-12.82-15.51-16.61-7.95-8.050.22-300.57167.91299.15
FCF Conversion (FCF/Net Income)0.10x1.44x2.59x1.68x-7.12x3.69x-7.14x2.71x2.80x2.92x3.23x2.85x2.87x2.24x3.93x3.61x2.96x2.42x1.65x1.09x3.20x2.60x-0.87x3.35x-0.79x
Interest Paid958.18M01.81B1.65B01.11B01.27B1.23B1.23B1.34B1.41B1.1B211.07M180.97M224.13M185.11M100.01M141.33M167.31M145.79M0124.21M00
Taxes Paid11.68M034.03M23.22M04.93M02.35M679K18.96M61.83M20.18M37.63M4.97M1.52M135K641K3.45M631K17.69M267K01.73M00

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Geopolitical asset impairment exposure

Earnings Quality and Cash Divergence

As reported in financial statements, AerCap consistently generates operating cash flow significantly exceeding net income, with OCF/NI ratios frequently surpassing 2.0x, which suggests that non-cash depreciation charges are the primary driver of the company's reported cash generation rather than pure operational earnings growth.

The persistent gap between net income and operating cash flow highlights the capital-intensive nature of the business, where heavy depreciation masks the underlying cash-generating capacity. Investors should monitor whether this divergence remains a structural feature of the fleet's aging profile or if it indicates an over-reliance on non-cash accounting adjustments to bolster perceived profitability.

Volatile Free Cash Flow Trends

Based on AerCap's reported figures, free cash flow remains highly erratic, swinging from a positive $861.3 million in 2025Q2 to a negative $1.2 billion in 2025Q1, reflecting the lumpy nature of aircraft acquisitions and the significant capital requirements inherent in maintaining a global leasing portfolio.

The negative FCF trajectory observed in several quarters suggests that the company is aggressively reinvesting in fleet expansion, which may temporarily suppress cash returns. This pattern warrants further investigation into whether the current capital expenditure levels are sustainable without necessitating additional debt financing or asset divestitures.

Capital Intensity and Fleet Renewal

According to recent SEC filings, AerCap's capital expenditure intensity is substantial, with CapEx/Revenue ratios often exceeding 80%, underscoring the company's commitment to fleet modernization and the continuous replacement of older assets to maintain competitive lease yields in a demanding global aviation market.

High capital intensity appears to be a permanent fixture of the business model, as the company must constantly refresh its portfolio to avoid obsolescence. This heavy reliance on capital deployment suggests that AerCap's ability to generate surplus cash is highly sensitive to the timing and pricing of new aircraft deliveries.

Opportunistic Capital Allocation Strategy

As evidenced by the $967.6 million in share buybacks during 2025Q3, AerCap utilizes its cash reserves to aggressively repurchase shares when market valuations appear disconnected from book value, demonstrating a disciplined approach to capital allocation that prioritizes per-share value over absolute portfolio size.

The company's willingness to pivot between heavy acquisition spending and share repurchases suggests a management team that actively manages its cost of equity. Investors should monitor whether this opportunistic behavior continues if the current interest rate environment forces a shift toward debt reduction over shareholder returns.

AER — Frequently Asked Questions

Quick answers to the most common questions about buying AER stock.

How much cash does AerCap Holdings N.V. (AER) generate from operations?

AerCap Holdings N.V. (AER) generated $5.39B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is AerCap Holdings N.V.'s free cash flow?

AerCap Holdings N.V. (AER) reported negative free cash flow of $681.2M in 2025, indicating capital requirements exceeded cash from operations.

What is AerCap Holdings N.V.'s capital expenditure (CapEx)?

AerCap Holdings N.V. (AER) spent $6.07B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does AerCap Holdings N.V. distribute cash to shareholders?

In 2025, AerCap Holdings N.V. (AER) returned $192.4M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.