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
HEIHEICO Corporation
$345.21$48.1B
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
HomeStocksHEICash Flow

HEICO Corporation (HEI) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

HEI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMOct'25Oct'24Oct'23Oct'22Oct'21Oct'20Oct'19Oct'18Oct'17Oct'16Oct'15Oct'14Oct'13Oct'12Oct'11Oct'10Oct'09Oct'08Oct'07Oct'06Oct'05Oct'04Oct'03Oct'02Oct'01Oct'00Oct'99Oct'98Oct'97Oct'96
Cash from Operations997.11M934.27M672.37M448.74M467.86M444.08M409.13M437.38M328.49M274.88M249.18M172.86M190.69M131.84M138.59M125.52M101.72M75.82M73.16M57.45M46.91M35.81M44.05M27.88M23.29M16.53M12.13M8M9.5M1.7M1.7M
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 Income789.63M745.55M559.09M444.38M390.62M329.76M335.86M359.74M285.69M207.66M176.15M153.56M138.77M124.56M106.67M95.45M72.36M44.63M48.51M39.01M31.89M22.81M20.63M12.22M15.23M15.83M26.32M16.3M10.5M7M9.9M
Depreciation & Amortization208.62M196.08M175.33M130.04M96.33M93.02M88.56M83.5M77.19M64.82M60.28M47.91M47.76M36.79M30.66M18.54M17.6M14.97M15.05M12.17M10.56M7.41M6.78M5.08M4.53M10.59M9.78M6.1M2.8M1.6M2.1M
Stock-Based Compensation30.19M34.38M18.77M15.47M12.65M9.06M10.13M10.33M9.28M7.42M6.43M6.05M6.43M5.12M3.95M2.65M1.35M181K0000000000000
Deferred Taxes-18.82M-48.56M-22M-26.53M8.88M-15.63M-6M-6.39M-12.98M-11.1M-9.19M-7.08M-16.75M-5.79M10.33M7.73M1.82M-2.65M3.62M2.82M2.56M3.03M4.13M3.52M3.92M760K-175K0-300K-500K-1M
Other Non-Cash Items37.9M31.17M62.55M-10.79M5.38M13.58M14.28M9.54M8.32M10.62M9.45M2.71M-6.82M1.41M2.15M4.72M1.97M-1.27M22.96M19.41M13.88M7.96M6.05M2.36M3.04M2.29M-12.26M3.4M1.4M-200K-5.6M
Working Capital Changes-94.84M-24.35M-121.37M-103.85M-46M14.3M-33.71M-19.34M-39.02M8.87M16.59M-30.29M21.3M-30.26M-2.02M4.12M6.63M2.86M-17.13M-15.96M-11.98M-5.4M6.47M4.04M-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-26.92M55.12M-17.39M-28.57M2.85M-15.96M-22.57M7M-16.59M-5.78M-5.33M-10.68M15.21M-4.75M-13.79M-5.02M-6.85M-6.19M-101K3.42M1.19M-11.57M-5.4M-3.8M-2.7M200K
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-10.19M126K-14.88M-7.48M-9.4M6.36M-87K-16.6M-14.7M-13.15M-10.11M3.58M3.71M-3M-6.77M-7.47M-12.2M-4.6M-2.9M-3.3M
Change in Payables48.35M27.59M-9.82M10.97M25.57M6.91M-30.33M-3.85M17.4M6.39M4.07M3.17M2.51M-23K4.27M7.26M125K-5.62M808K000000000000
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-45.88M14.74M-121.5M-55.4M-200K5.6M
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 Revenue1.45%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-24.8M0000
Investments-------------------------------
Other Investing-6.02M-49.42M-15.65M-13.24M-16.54M-10.77M3.74M2.83M-365K-552K-2.94M-973K-40K-342K-161K201K-325K20K166K59K520K3.88M-335K85K-1.54M15.21M48.21M0300K3.4M5.9M
Cash from Financing211.95M-150.68M-389.39M2.07B-33.83M-558.97M137.74M-159.72M-207.53M175.87M56.77M27.34M-160.12M103.21M78.43M-10.67M-54.19M-278K-22.5M3.58M20.29M15.22M-13.99M-22.89M-11.7M28.88M-28.1M110.9M30.3M11.6M-900K
Debt Issued (Net)707M-55M-248.92M2.16B50M-505M177M30M-148M213.12M90M41.7M-47M246M91M22M-41M18M-17.98M019M16M-14M-24M-11.03M26.97M-28.21M43.6M23M1.4M-2M
Equity Issued (Net)-14.52M-9.17M-21.96M-8.13M-23.59M1.55M00000000-307K-14.3M-681K-8.1M8.21K6.88M5.07M1.75M2.22M869K238K2.43M876K56.6M-1M1.1M1.5M
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-3.79M00000000-307K-14.3M-681K-8.1M00000-120K-200K0-105K-2.6M-2M00
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-1.01M1.3M140K417K83K11.4M8.9M9.6M100K
Net Change in Cash-31.97M55.68M-8.95M31.54M31.21M-298.55M349.85M-2.6M7.53M9.11M9.35M13.37M4.73M-5.95M3.95M10.96M-624K-5.39M7.62M-52K-331K5.12M-4.11M-218K206K-474K-1.22M-2.6M30.3M11.6M-900K
Free Cash Flow925.97M861.38M614.11M399.3M435.87M407.9M386.19M408.44M286.62M248.89M218.32M154.61M174.28M113.51M123.32M116.07M92.84M65.56M59.71M44.56M36.94M27.54M38.31M24.11M17.43M9.6M3.47M-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 Share6.566.124.382.873.162.962.812.972.101.841.641.171.320.870.950.890.720.510.460.350.290.220.310.190.130.080.03-1.09-0.47-0.06-0.05
FCF Conversion (FCF/Net Income)1.17x1.35x1.31x1.11x1.33x1.46x1.30x1.33x1.27x1.48x1.60x1.30x1.57x1.29x1.63x1.72x1.85x1.27x1.09x1.04x1.09x1.57x2.14x2.28x1.53x1.04x0.46x0.49x0.90x0.24x0.46x
Interest Paid00148.9M54.14M6.04M00000000000000000000000000
Taxes Paid00114.85M138.67M81M00000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Regulatory certification process dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Superior Cash Conversion Efficiency Observed

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.

Free Cash Flow Margin Expansion

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.

Low Capital Intensity Supports Returns

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.

Working Capital Volatility Warrants Monitoring

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.

Acquisition-Led Capital Allocation Strategy

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.

HEI — Frequently Asked Questions

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

How much cash does HEICO Corporation (HEI) generate from operations?

HEICO Corporation (HEI) generated $934.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is HEICO Corporation's free cash flow?

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.

What is HEICO Corporation's capital expenditure (CapEx)?

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.

How does HEICO Corporation distribute cash to shareholders?

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.