Heico Cash Flow Statement (2009-2025) | HEI

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jul2009 Oct2009 Jan2010 Apr2010 Jul2010 Oct2010 Jan2011 Apr2011 Jul2011 Oct2011 Jan2012 Apr2012 Jul2012 Oct2012 Jan2013 Apr2013 Jul2013 Oct2013 Jan2014 Apr2014 Jul2014 Oct2014 Jan2015 Apr2015 Jul2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Jan2018 Apr2018 Jul2018 Oct2018 Jan2019 Apr2019 Jul2019 Oct2019 Jan2020 Apr2020 Jul2020 Oct2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Jan2024 Apr2024 Jul2024 Oct2024 Jan2025 Apr2025 Jul2025 Oct2025
Operating Activities
Net Income 14.92M15.28M16.03M16.91M19.53M19.89M22.52M22.13M26.39M24.41M24.47M24.22M28.67M29.31M24.98M29.05M34.77M35.76M32.56M32.78M37.35M36.08M32.09M38.50M38.94M44.03M35.92M43.73M46.98M49.52M46.27M50.83M51.48M59.09M71.69M66.01M73.90M74.08M88.03M90.08M89.06M92.57M129.80M80.91M57.56M67.58M76.25M76.47M83.68M93.36M94.25M93.11M93.09M110.17M103.00M115.06M112.75M113.56M125.48M134.90M147.82M150.89M181.57M170.52M190.68M202.78M
Depreciation and Depletion 3.99M4.52M4.56M4.75M4.86M5.15M4.98M5.37M5.24M5.27M5.60M5.76M5.63M5.72M5.75M6.14M6.21M6.44M6.44M6.66M6.80M6.76M6.71M6.79M6.75M6.78M6.81M7.46M7.33M7.37M7.69M7.87M8.39M9.76M9.80M12.33M12.33M11.27M12.64M12.89M13.05M13.17M14.15M14.05M
Share-based Compensation 0.17M0.31M0.30M0.31M0.43M0.54M0.58M0.69M0.83M0.94M0.94M1.00M1.06M1.09M1.06M1.30M1.66M2.60M1.59M1.69M0.55M1.42M1.36M1.62M1.65M1.68M1.61M1.62M1.53M1.45M1.66M2.10M2.21M2.17M2.29M2.47M2.35M2.44M2.55M2.69M2.66M2.65M2.63M2.50M2.36M2.23M2.04M2.08M2.70M3.61M3.24M2.96M2.83M2.81M3.24M4.36M5.06M4.88M4.58M4.62M4.69M4.67M6.00M7.67M16.04M
Deferred Taxes -1.27M0.43M0.18M-0.69M1.90M0.35M-0.10M0.18M-0.39M0.85M-1.91M-0.13M-1.64M0.80M-1.66M-1.54M-3.39M-2.00M-1.15M-8.40M-5.20M1.56M-3.41M-3.06M-2.17M2.28M-3.44M-4.88M-3.14M-0.35M-2.56M-4.09M-4.10M-17.29M4.13M-0.33M0.51M3.80M-3.15M-3.94M-3.10M-25.72M20.58M-4.21M3.35M-8.35M-0.14M-8.47M1.32M-0.32M2.40M5.78M1.02M0.98M-10.58M-13.38M-3.56M-3.76M-7.77M-3.69M-6.78M-7.05M-10.89M-10.85M-19.78M
Gains from Investment Securities -0.81M-0.07M0.10M-0.14M0.44M-0.43M0.23M-0.95M0.11M0.03M-0.53M1.37M-0.74M-0.46M0.01M4.18M-7.05M-2.25M-10.22M25.82M1.39M1.20M1.89M1.64M1.42M1.85M1.95M1.80M1.71M1.97M2.05M2.04M-3.19M7.28M1.93M2.00M2.15M2.45M2.53M2.40M2.61M2.20M2.64M2.12M2.84M2.21M2.32M2.73M3.17M7.35M-0.21M1.88M3.81M2.94M3.89M4.63M5.67M-47.42M1.86M57.51M-17.70M-14.23M46.12M6.25M
Asset Writedowns and Impairment 1.16M4.99M5.80M1.50M
Cash from Operations 32.10M20.28M19.99M27.66M33.80M23.55M27.53M33.92M40.52M-2.25M47.60M32.96M60.28M13.28M31.25M47.76M39.54M33.55M21.45M72.23M63.46M29.45M35.35M56.48M51.57M45.17M57.54M69.71M87.30M55.98M41.74M81.59M108.98M51.91M51.49M111.35M113.73M49.57M128.69M135.15M123.98M81.14M124.75M93.09M110.15M107.20M102.91M123.99M109.98M77.98M96.77M149.16M143.95M76.69M77.75M145.92M148.38M111.65M141.14M213.96M205.62M203.03M204.69M231.21M295.33M
Depreciation, Depletion & Amortization
Depreciation & Amortization (CF) 4.02M4.25M4.63M4.70M4.02M4.31M4.58M4.54M5.12M6.97M7.46M7.74M8.48M8.14M8.27M9.49M10.89M12.05M12.09M12.13M11.49M10.90M12.24M11.93M12.84M13.92M15.26M15.42M15.67M15.25M15.25M16.41M17.91M19.02M19.07M19.43M19.67M20.04M20.51M21.14M21.81M21.58M21.69M21.94M23.34M23.00M22.92M22.90M24.20M23.22M23.48M23.82M25.81M27.06M29.72M29.53M43.73M43.51M42.83M44.31M44.69M46.23M48.88M49.77M51.21M
Change in Working Capital
Change in Receivables -35.42M-3.40M1.54M4.85M-13.67M-4.84M8.43M-0.13M1.86M4.19M-4.97M-0.43M6.99M-12.14M16.82M3.70M8.21M-6.59M14.70M-16.02M0.91M-2.08M0.04M-2.44M27.05M-12.35M4.47M10.85M12.98M-26.00M24.64M-11.98M5.96M-18.27M26.75M12.57M2.72M-4.98M20.77M-0.96M14.16M-23.73M-20.68M-51.84M24.74M-9.23M13.03M-7.33M30.84M-16.19M36.45M-1.82M10.83M7.09M14.13M-5.61M49.98M-38.94M33.63M20.64M5.48M-20.06M60.42M-4.30M39.51M
Change in Inventory 9.37M4.08M-3.90M-3.81M9.98M2.04M4.11M1.90M1.35M-5.88M12.87M6.19M-5.69M4.96M4.74M5.93M-0.75M5.54M0.66M-3.91M-2.42M2.85M2.11M5.69M-0.47M2.33M7.53M4.06M0.51M14.99M-0.74M8.16M-1.21M18.30M11.51M11.15M8.49M24.28M2.44M0.29M3.06M20.45M17.34M10.29M-19.76M-2.60M-0.33M-4.80M17.85M26.97M15.80M18.42M28.00M52.04M23.21M11.43M38.10M49.85M21.26M31.08M30.75M36.21M9.93M14.02M-15.31M
Change in Account Payables -2.62M1.18M-1.79M0.44M0.30M1.03M3.09M-1.94M5.07M-4.38M2.37M-1.60M7.87M-8.12M-0.04M9.20M-1.07M-2.95M4.46M-7.64M8.64M-5.30M1.60M-2.87M9.74M-7.70M2.84M2.23M6.70M-6.32M-1.25M4.01M9.95M-9.73M13.65M6.14M7.36M-19.83M12.13M-4.08M7.93M-10.68M13.30M-28.06M-4.89M1.64M9.20M-6.68M2.74M2.47M5.67M10.82M6.61M-1.99M8.79M-8.48M12.66M-11.61M0.20M12.40M-10.82M10.39M18.80M-0.27M-1.33M
Change in Accured Expenses 4.48M-4.49M2.24M3.99M9.73M-8.01M5.04M9.13M4.26M-20.43M6.74M7.80M11.07M-16.61M11.90M7.37M10.10M-20.81M2.66M5.70M9.37M-14.17M-2.13M8.32M7.09M-14.79M4.56M25.85M19.65M-18.91M7.73M9.70M3.27M-18.48M3.94M22.61M14.04M-34.54M17.94M25.39M8.35M-48.32M0.65M1.68M8.09M-19.24M21.22M10.56M21.10M-38.73M22.78M28.91M21.16M-7.58M4.91M14.84M60.42M-50.45M-7.65M56.99M23.21M-63.90M24.63M51.17M32.70M
Change in Taxes 0.14M4.39M-5.08M-0.11M-0.40M0.78M5.20M-3.99M-0.48M-2.46M7.39M-6.22M3.05M-2.39M4.58M-4.94M-4.52M14.40M-14.40M0.42M1.04M6.32M-6.15M-0.57M0.77M5.85M-0.36M-3.71M-0.33M7.23M-9.25M-3.40M11.49M7.63M-22.34M1.24M0.95M-3.64M2.50M1.91M0.52M-1.33M-0.68M-0.45M-7.12M6.63M-10.70M7.28M-0.38M-0.07M-9.27M6.94M14.00M13.84M-27.66M8.86M0.46M12.35M-19.18M-2.70M29.75M16.89M-6.29M-38.27M8.25M
Other Working Capital Changes -2.94M1.35M0.08M-0.38M-0.50M2.53M0.24M-0.69M-1.74M-7.67M10.39M-0.95M-0.70M2.46M0.16M-0.15M2.45M-2.88M7.21M-11.38M-0.98M2.10M3.52M-5.07M-1.98M3.03M-0.41M-0.67M8.87M1.56M-1.34M3.50M9.12M6.70M1.77M1.60M1.54M9.14M1.46M0.69M1.62M11.31M4.29M-2.88M2.11M12.02M0.01M0.41M0.34M11.60M1.75M0.38M1.66M8.89M1.67M1.17M1.78M15.78M1.53M2.23M3.48M13.02M3.53M6.49M0.49M
Investing Activities
Capital Expenditures 2.47M2.16M2.44M2.14M2.13M1.64M2.21M1.86M3.74M3.79M4.36M4.23M2.88M4.47M4.80M4.23M4.83M3.99M3.50M4.78M4.15M4.25M5.21M4.31M4.48M5.69M9.86M7.57M7.75M6.42M7.12M6.91M5.55M7.58M21.88M6.44M5.97M5.91M6.69M9.07M7.27M6.85M5.58M5.04M5.47M15.51M6.43M8.19M6.06M8.69M7.52M8.15M7.62M10.85M11.07M12.26M15.26M13.38M12.95M15.85M16.09M17.34M15.96M12.74M26.85M
Acquisitions 25.24M2.18M34.01M2.87M22.59M4.10M1.28M65.44M142.33M19.03M10.14M25.78M1.24M133.17M88.22M0.57M8.17M49.31M0.17M6.72M110.59M264.32M-0.51M80.84M14.92M322.51M6.13M33.24M1.24M19.18M101.04M33.90M100.23M5.67M45.34M20.98M97.62M0.34M19.88M9.38M106.90M105.53M69.77M172.01M503.74M20.50M2.47M1,895.09M46.21M9.00M164.09M254.76M31.40M343.77M-0.10M
Cash from Investing Activities -27.76M-4.34M-36.45M-5.03M-2.44M-24.22M-7.56M-2.95M-69.17M-146.22M-23.42M-14.38M-28.68M-5.71M-4.80M-137.39M-93.40M-4.59M-3.47M-12.97M-4.16M-53.49M-5.37M-10.94M-116.21M-269.54M-13.06M-7.33M-18.22M-6.00M-89.32M-21.57M-341.33M-23.39M-56.57M-9.32M-24.23M-115.57M-42.13M-109.32M-13.63M-63.55M-7.35M-27.10M-101.04M-25.27M-26.78M-16.84M-114.56M-19.96M-124.00M-79.40M-172.48M-525.98M-33.81M-14.40M-1910.28M-71.14M-14.15M-26.86M-181.05M-288.00M-51.76M-357.94M-34.00M
Financing Activities
Other financing activities 13.16M0.95M0.01M-0.00M-1.62M7.70M-1.34M-0.01M1.36M11.98M0.11M1.05M0.02M5.17M0.01M0.00M0.01M0.77M-1.70M-0.15M-0.40M1.41M-0.00M-0.00M-0.00M0.87M-0.00M0.01M-0.36M-0.11M-0.26M0.64M-0.61M-0.11M4.18M0.03M-0.20M-0.21M-0.23M-0.54M-0.23M-0.41M15.51M1.47M0.21M-1.43M2.23M-0.46M1.95M7.56M1.00M-0.85M-1.05M-1.03M-0.82M-1.07M-1.04M-1.40M-0.81M
Cash from Financing Activities -4.27M-15.57M19.36M-22.08M-35.90M7.96M-26.14M-11.12M18.62M154.41M-25.09M-26.60M-24.30M-10.26M-28.31M85.46M56.32M-29.05M-12.02M-59.55M-59.51M23.28M-27.83M-34.14M66.03M220.83M-39.13M-71.70M-53.23M-46.92M37.77M-49.81M234.83M-17.33M-11.74M-82.19M-96.27M63.56M-79.73M-31.01M-112.54M-10.21M165.77M-20.93M3.12M-91.41M-90.01M-221.81M-155.75M-39.92M21.82M-51.98M36.26M449.18M-60.41M435.32M1,240.97M-16.73M-118.47M-188.85M-65.35M90.71M-81.45M145.99M-305.93M
Dividend Payments
Dividends Paid - Common 15.59M2.51M1.94M2.74M3.18M2.27M2.18M1.88M8.56M3.01M2.04M1.74M2.30M116.64M3.72M27.23M43.89M5.61M2.50M4.67M0.07M4.61M0.36M5.35M0.16M10.65M2.86M6.06M6.87M5.48M7.39M7.97M9.30M95.39M6.17M10.76M10.79M10.82M3.00M9.18M4.96M12.23M12.24M0.63M13.67M8.98M7.28M6.66M13.83M1.54M13.70M5.25M15.27M2.29M14.40M6.52M
Additional items
Exchange Rate Effect 0.15M-0.01M0.11M-0.04M0.05M0.03M0.06M-0.02M-0.06M-0.34M0.08M-0.27M0.18M0.33M-0.34M0.06M0.27M-0.17M0.20M-0.18M-0.51M-1.11M0.16M-0.38M0.51M-0.18M1.55M-0.27M-0.09M-0.10M0.63M2.55M0.09M2.44M-0.64M-1.09M-0.62M0.70M-0.59M0.11M0.17M-0.40M-0.35M3.43M-0.66M2.03M-0.09M-0.97M-1.19M-1.58M-2.09M-1.49M-1.83M3.23M1.01M0.26M-2.28M1.49M-0.69M0.54M-0.06M-2.39M5.36M0.32M0.49M
Change in Cash 0.22M0.36M3.00M0.51M-4.49M7.32M-6.11M19.83M-10.09M5.59M-0.83M-8.30M7.49M-2.36M-2.21M-4.11M2.73M-0.26M6.16M-0.46M-0.71M-1.86M2.31M11.02M1.91M-3.72M6.90M-9.60M15.76M2.95M-9.17M12.76M2.58M13.62M-17.46M18.75M-7.38M-1.74M6.24M-5.07M-2.02M6.97M282.81M48.49M11.57M-7.45M-13.96M-115.63M-161.52M16.52M-7.50M16.29M5.90M3.12M-15.46M567.10M-523.22M25.27M7.84M-1.22M-40.84M3.36M76.84M19.58M-44.11M
Beginning Cash Balance 6.95M7.17M7.52M10.53M11.04M6.54M13.87M7.76M27.59M17.50M23.09M22.26M13.96M21.45M19.09M16.88M12.77M15.50M15.24M21.40M20.94M38.65M18.37M20.68M31.70M33.60M29.89M36.79M36.30M42.95M45.91M36.73M49.49M52.07M65.69M48.23M66.98M59.60M57.86M64.09M59.02M57.00M63.97M346.79M395.28M406.85M399.40M385.44M269.82M108.30M124.82M117.32M133.60M139.50M142.62M127.16M694.26M171.05M196.32M204.16M202.94M162.10M165.47M242.31M261.89M
Free Cash Flow 29.63M18.12M17.54M25.52M31.66M21.91M25.33M32.05M36.78M-6.04M43.24M28.72M57.40M8.82M26.45M43.53M34.71M29.56M17.96M67.46M59.31M25.20M30.14M52.18M47.09M39.48M47.68M62.14M79.55M49.55M34.62M74.68M103.43M44.33M29.61M104.91M107.76M43.66M122.00M126.07M116.71M74.29M119.16M88.05M104.69M91.69M96.48M115.81M103.92M69.29M89.25M141.01M136.32M65.84M66.67M133.67M133.12M98.28M128.19M198.10M189.54M185.70M188.73M218.47M268.48M
Net Cash Flow 0.07M0.37M2.89M0.55M-4.55M7.29M-6.17M19.85M-10.03M5.94M-0.91M-8.03M7.30M-2.69M-1.87M-4.17M2.46M-0.09M5.97M-0.28M-0.21M-0.75M2.15M11.40M1.39M-3.54M5.35M-9.32M15.85M3.05M-9.80M10.21M2.49M11.18M-16.82M19.84M-6.76M-2.45M6.83M-5.18M-2.19M7.37M283.16M45.06M12.24M-9.48M-13.87M-114.66M-160.33M18.10M-5.41M17.78M7.72M-0.12M-16.47M566.84M-520.93M23.78M8.53M-1.76M-40.77M5.75M71.48M19.26M-44.60M