HEICO exhibits superior cash conversion efficiency with an OCF/NI ratio of 1.25 in 2026Q2, while prioritizing inorganic growth through $375.8 million in net acquisition outflows.
| Metric | TTM | Oct'25 | Oct'24 | Oct'23 | Oct'22 | Oct'21 | Oct'20 | Oct'19 | Oct'18 | Oct'17 | Oct'16 | Oct'15 | Oct'14 | Oct'13 | Oct'12 | Oct'11 | Oct'10 | Oct'09 | Oct'08 | Oct'07 | Oct'06 | Oct'05 | Oct'04 | Oct'03 | Oct'02 | Oct'01 | Oct'00 | Oct'99 | Oct'98 | Oct'97 | Oct'96 |
|---|
| Cash from Operations | 997.11M | 934.27M | 672.37M | 448.74M | 467.86M | 444.08M | 409.13M | 437.38M | 328.49M | 274.88M | 249.18M | 172.86M | 190.69M | 131.84M | 138.59M | 125.52M | 101.72M | 75.82M | 73.16M | 57.45M | 46.91M | 35.81M | 44.05M | 27.88M | 23.29M | 16.53M | 12.13M | 8M | 9.5M | 1.7M | 1.7M |
| Operating CF Margin % | - | 20.83% | 17.43% | 15.12% | 21.19% | 23.8% | 22.89% | 21.28% | 18.48% | 18.03% | 18.11% | 14.54% | 16.84% | 13.07% | 15.44% | 16.41% | 16.49% | 14.08% | 12.56% | 11.31% | 11.96% | 13.28% | 20.42% | 15.8% | 13.53% | 9.65% | 5.98% | 5.66% | 9.96% | 2.67% | 4.91% |
| Operating CF Growth % | 82.29% | 38.95% | 49.84% | -4.09% | 5.35% | 8.54% | -6.46% | 33.15% | 19.5% | 10.31% | 44.15% | -9.35% | 44.64% | -4.87% | 10.41% | 23.4% | 34.16% | 3.63% | 27.35% | 22.47% | 31% | -18.71% | 58% | 19.73% | 40.87% | 36.25% | 51.65% | -15.79% | 458.82% | 0% | -76.06% |
| Net Income | 789.63M | 745.55M | 559.09M | 444.38M | 390.62M | 329.76M | 335.86M | 359.74M | 285.69M | 207.66M | 176.15M | 153.56M | 138.77M | 124.56M | 106.67M | 95.45M | 72.36M | 44.63M | 48.51M | 39.01M | 31.89M | 22.81M | 20.63M | 12.22M | 15.23M | 15.83M | 26.32M | 16.3M | 10.5M | 7M | 9.9M |
| Depreciation & Amortization | 208.62M | 196.08M | 175.33M | 130.04M | 96.33M | 93.02M | 88.56M | 83.5M | 77.19M | 64.82M | 60.28M | 47.91M | 47.76M | 36.79M | 30.66M | 18.54M | 17.6M | 14.97M | 15.05M | 12.17M | 10.56M | 7.41M | 6.78M | 5.08M | 4.53M | 10.59M | 9.78M | 6.1M | 2.8M | 1.6M | 2.1M |
| Stock-Based Compensation | 30.19M | 34.38M | 18.77M | 15.47M | 12.65M | 9.06M | 10.13M | 10.33M | 9.28M | 7.42M | 6.43M | 6.05M | 6.43M | 5.12M | 3.95M | 2.65M | 1.35M | 181K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -18.82M | -48.56M | -22M | -26.53M | 8.88M | -15.63M | -6M | -6.39M | -12.98M | -11.1M | -9.19M | -7.08M | -16.75M | -5.79M | 10.33M | 7.73M | 1.82M | -2.65M | 3.62M | 2.82M | 2.56M | 3.03M | 4.13M | 3.52M | 3.92M | 760K | -175K | 0 | -300K | -500K | -1M |
| Other Non-Cash Items | 37.9M | 31.17M | 62.55M | -10.79M | 5.38M | 13.58M | 14.28M | 9.54M | 8.32M | 10.62M | 9.45M | 2.71M | -6.82M | 1.41M | 2.15M | 4.72M | 1.97M | -1.27M | 22.96M | 19.41M | 13.88M | 7.96M | 6.05M | 2.36M | 3.04M | 2.29M | -12.26M | 3.4M | 1.4M | -200K | -5.6M |
| Working Capital Changes | -94.84M | -24.35M | -121.37M | -103.85M | -46M | 14.3M | -33.71M | -19.34M | -39.02M | 8.87M | 16.59M | -30.29M | 21.3M | -30.26M | -2.02M | 4.12M | 6.63M | 2.86M | -17.13M | -15.96M | -11.98M | -5.4M | 6.47M | 4.04M | -1.85M | -12.94M | -11.52M | -17.8M | -4.9M | -6.2M | -3.7M |
| Change in Receivables | -100.84M | -82.09M | -19.52M | -77.24M | -33.42M | -26.92M | 55.12M | -17.39M | -28.57M | 2.85M | -15.96M | -22.57M | 7M | -16.59M | -5.78M | -5.33M | -10.68M | 15.21M | -4.75M | -13.79M | -5.02M | -6.85M | -6.19M | -101K | 3.42M | 1.19M | -11.57M | -5.4M | -3.8M | -2.7M | 200K |
| Change in Inventory | -39.18M | -44.85M | -132.93M | -124.78M | -89.19M | -10.12M | -28.32M | -30.08M | -49.45M | -21.2M | -14.42M | -10.19M | 126K | -14.88M | -7.48M | -9.4M | 6.36M | -87K | -16.6M | -14.7M | -13.15M | -10.11M | 3.58M | 3.71M | -3M | -6.77M | -7.47M | -12.2M | -4.6M | -2.9M | -3.3M |
| Change in Payables | 48.35M | 27.59M | -9.82M | 10.97M | 25.57M | 6.91M | -30.33M | -3.85M | 17.4M | 6.39M | 4.07M | 3.17M | 2.51M | -23K | 4.27M | 7.26M | 125K | -5.62M | 808K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.24B | -731.69M | -293.2M | -2.48B | -395.83M | -183.45M | -199.04M | -280.65M | -113.51M | -444.81M | -297.62M | -186.01M | -25.19M | -241.31M | -212.71M | -103.9M | -48.26M | -81.3M | -42.33M | -61.19M | -67.56M | -45.9M | -34.17M | -5.21M | -11.38M | -45.88M | 14.74M | -121.5M | -55.4M | -200K | 5.6M |
| Capital Expenditures | -71.13M | -72.89M | -58.26M | -49.43M | -31.98M | -36.18M | -22.94M | -28.94M | -41.87M | -26M | -30.86M | -18.25M | -16.41M | -18.33M | -15.26M | -9.45M | -8.88M | -10.25M | -13.46M | -12.89M | -9.96M | -8.27M | -5.74M | -3.77M | -5.85M | -6.93M | -8.66M | -119.1M | -51.8M | -3.6M | -3.2M |
| CapEx % of Revenue | 1.45% | 1.63% | 1.51% | 1.67% | 1.45% | 1.94% | 1.28% | 1.41% | 2.36% | 1.7% | 2.24% | 1.54% | 1.45% | 1.82% | 1.7% | 1.23% | 1.44% | 1.9% | 2.31% | 2.54% | 2.54% | 3.07% | 2.66% | 2.14% | 3.4% | 4.04% | 4.27% | 84.29% | 54.3% | 5.65% | 9.25% |
| Acquisitions | -1.16B | -629.83M | -219.29M | -2.42B | -347.31M | -136.5M | -163.94M | -240.84M | -59.77M | -418.26M | -263.81M | -166.78M | -8.74M | -222.64M | -197.28M | -94.66M | -39.06M | -71.07M | -29.04M | -48.37M | -58.12M | -41.5M | -28.1M | -1.55M | -4.51M | -61.21M | -24.8M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -6.02M | -49.42M | -15.65M | -13.24M | -16.54M | -10.77M | 3.74M | 2.83M | -365K | -552K | -2.94M | -973K | -40K | -342K | -161K | 201K | -325K | 20K | 166K | 59K | 520K | 3.88M | -335K | 85K | -1.54M | 15.21M | 48.21M | 0 | 300K | 3.4M | 5.9M |
| Cash from Financing | 211.95M | -150.68M | -389.39M | 2.07B | -33.83M | -558.97M | 137.74M | -159.72M | -207.53M | 175.87M | 56.77M | 27.34M | -160.12M | 103.21M | 78.43M | -10.67M | -54.19M | -278K | -22.5M | 3.58M | 20.29M | 15.22M | -13.99M | -22.89M | -11.7M | 28.88M | -28.1M | 110.9M | 30.3M | 11.6M | -900K |
| Debt Issued (Net) | 707M | -55M | -248.92M | 2.16B | 50M | -505M | 177M | 30M | -148M | 213.12M | 90M | 41.7M | -47M | 246M | 91M | 22M | -41M | 18M | -17.98M | 0 | 19M | 16M | -14M | -24M | -11.03M | 26.97M | -28.21M | 43.6M | 23M | 1.4M | -2M |
| Equity Issued (Net) | -14.52M | -9.17M | -21.96M | -8.13M | -23.59M | 1.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -307K | -14.3M | -681K | -8.1M | 8.21K | 6.88M | 5.07M | 1.75M | 2.22M | 869K | 238K | 2.43M | 876K | 56.6M | -1M | 1.1M | 1.5M |
| Dividends Paid | -33.42M | -31.97M | -29.07M | -27.37M | -24.47M | -23M | -21.55M | -18.69M | -15.36M | -12.81M | -10.72M | -9.34M | -31.21M | -120.36M | -5.69M | -4.49M | -3.55M | -3.15M | -2.63M | -2.06M | -2M | -1.22M | -1.2M | -1.05M | -1.04M | -941K | -846K | -700K | -600K | -500K | -500K |
| Share Repurchases | -25.78M | -22.39M | -29.91M | -14.85M | -25.95M | -3.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -307K | -14.3M | -681K | -8.1M | 0 | 0 | 0 | 0 | 0 | -120K | -200K | 0 | -105K | -2.6M | -2M | 0 | 0 |
| Other Financing | -447.12M | -54.53M | -89.44M | -62.31M | -35.77M | -32.52M | -17.7M | -171.03M | -44.17M | -24.44M | -22.5M | -5.02M | -81.9M | -22.43M | -6.58M | -13.88M | -8.96M | -18.3M | -1.9M | -1.24M | -1.78M | -1.3M | -1.01M | 1.3M | 140K | 417K | 83K | 11.4M | 8.9M | 9.6M | 100K |
| Net Change in Cash | -31.97M | 55.68M | -8.95M | 31.54M | 31.21M | -298.55M | 349.85M | -2.6M | 7.53M | 9.11M | 9.35M | 13.37M | 4.73M | -5.95M | 3.95M | 10.96M | -624K | -5.39M | 7.62M | -52K | -331K | 5.12M | -4.11M | -218K | 206K | -474K | -1.22M | -2.6M | 30.3M | 11.6M | -900K |
| Free Cash Flow | 925.97M | 861.38M | 614.11M | 399.3M | 435.87M | 407.9M | 386.19M | 408.44M | 286.62M | 248.89M | 218.32M | 154.61M | 174.28M | 113.51M | 123.32M | 116.07M | 92.84M | 65.56M | 59.71M | 44.56M | 36.94M | 27.54M | 38.31M | 24.11M | 17.43M | 9.6M | 3.47M | -111.1M | -42.3M | -1.9M | -1.5M |
| FCF Margin % | 18.85% | 19.21% | 15.92% | 13.45% | 19.74% | 21.86% | 21.61% | 19.87% | 16.12% | 16.32% | 15.86% | 13.01% | 15.39% | 11.25% | 13.74% | 15.17% | 15.05% | 12.18% | 10.25% | 8.77% | 9.42% | 10.21% | 17.76% | 13.66% | 10.13% | 5.61% | 1.71% | -78.63% | -44.34% | -2.98% | -4.34% |
| FCF Growth % | 21.51% | 40.27% | 53.8% | -8.39% | 6.86% | 5.62% | -5.45% | 42.5% | 15.16% | 14% | 41.2% | -11.28% | 53.54% | -7.96% | 6.25% | 25.02% | 41.6% | 9.81% | 33.98% | 20.63% | 34.17% | -28.13% | 58.92% | 38.3% | 81.53% | 176.98% | 103.12% | -162.65% | -2126.32% | -26.67% | -123.81% |
| FCF per Share | 6.56 | 6.12 | 4.38 | 2.87 | 3.16 | 2.96 | 2.81 | 2.97 | 2.10 | 1.84 | 1.64 | 1.17 | 1.32 | 0.87 | 0.95 | 0.89 | 0.72 | 0.51 | 0.46 | 0.35 | 0.29 | 0.22 | 0.31 | 0.19 | 0.13 | 0.08 | 0.03 | -1.09 | -0.47 | -0.06 | -0.05 |
| FCF Conversion (FCF/Net Income) | 1.17x | 1.35x | 1.31x | 1.11x | 1.33x | 1.46x | 1.30x | 1.33x | 1.27x | 1.48x | 1.60x | 1.30x | 1.57x | 1.29x | 1.63x | 1.72x | 1.85x | 1.27x | 1.09x | 1.04x | 1.09x | 1.57x | 2.14x | 2.28x | 1.53x | 1.04x | 0.46x | 0.49x | 0.90x | 0.24x | 0.46x |
| Interest Paid | 0 | 0 | 148.9M | 54.14M | 6.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 114.85M | 138.67M | 81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Regulatory certification process dependency
According to the latest quarterly data, HEICO consistently demonstrates high-quality earnings, with the OCF/NI ratio reaching 1.25 in 2026Q2, which indicates that the company's reported net income is effectively supported by actual cash generation rather than relying on non-cash accounting accruals or aggressive revenue recognition.
The consistent ability to generate operating cash flow in excess of net income suggests that HEICO's accounting practices are conservative and that the underlying business model is highly cash-generative. Investors should interpret this premium as a sign of operational health, as it implies that the company's earnings are not being inflated by non-cash adjustments.
As reported in financial statements, HEICO's free cash flow margin reached 19.9% in 2026Q2, reflecting a significant recovery from the 11.0% margin observed in 2024Q1 and highlighting the company's ability to scale profitability while maintaining disciplined control over its capital expenditure requirements during periods of rapid growth.
The upward trajectory in FCF margins suggests that the company is successfully leveraging its existing infrastructure to support higher revenue volumes. This trend warrants further investigation into whether this margin expansion is sustainable or if it is partially driven by temporary timing differences in working capital cycles.
Based on HEICO's reported figures, the company maintains a remarkably low capital intensity, with CapEx/Revenue ratios consistently hovering between 1.1% and 2.2% over the last ten quarters, which suggests that the business model does not require heavy reinvestment in physical assets to sustain its competitive market position.
This low capital intensity is a critical driver of HEICO's high return on invested capital, as it allows the company to direct the vast majority of its cash flow toward strategic acquisitions rather than maintenance. The stability of these figures indicates that the company's manufacturing processes are highly efficient and not prone to sudden, large-scale capital requirements.
Analysis of recent SEC filings reveals that HEICO's working capital changes are highly volatile, swinging from a $104.1 million outflow in 2026Q1 to a $34.9 million inflow in 2025Q4, which suggests that the company's cash flow is sensitive to the timing of inventory builds and customer payment cycles.
The significant fluctuations in working capital appear to be a byproduct of the company's aggressive acquisition strategy and the associated inventory step-ups. Investors should monitor these swings closely, as they can temporarily mask the underlying cash-generating capacity of the core aerospace aftermarket business.
As evidenced by the cash flow statements, HEICO prioritizes the deployment of cash toward acquisitions, with net outflows reaching $375.8 million in 2026Q2, while maintaining a very conservative approach to shareholder returns through dividends and share repurchases, which suggests a focus on long-term inorganic growth over immediate capital return.
The company's reliance on acquisitions to drive growth implies that its future performance is heavily dependent on the successful integration of these new entities. This strategy appears to be the primary use of the company's robust free cash flow, leaving limited room for significant dividend increases or large-scale buybacks in the near term.
Quick answers to the most common questions about buying HEI stock.
HEICO Corporation (HEI) generated $934.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
HEICO Corporation (HEI) generated $861.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
HEICO Corporation (HEI) spent $72.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, HEICO Corporation (HEI) returned $32.0M to shareholders via cash dividends and spent $22.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.