HEICO Corporation(NYSE:HEI)
HEICO Corporation, through its subsidiaries, designs, manufactures, and sells aerospace, defense, and electronic related products and services in the United States and internationally. The company's Flight Support Group segment provides jet engine and aircraft component replacement parts; thermal in...
Website: http://www.heico.com
Founded: 1957
Full Time Employees: 5,900
Sector: Industrials
Industry: Aerospace & Defense
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 1,178,582,000 | 1,209,411,000 | 1,147,591,000 | 1,097,820,000 | 1,030,222,000 | 1,013,665,000 | 992,246,000 | 955,395,000 | 896,363,000 | 936,447,000 | 722,902,000 | 687,841,000 | 620,915,000 | 609,638,000 | 569,528,000 | 538,813,000 | 490,343,000 | 509,422,000 | 471,707,000 | 466,651,000 | 417,902,000 | 426,178,000 | 386,410,000 | 468,146,000 | 506,275,000 | 541,529,000 | 532,324,000 | 515,648,000 | 466,146,000 | 476,884,000 | 465,825,000 | 430,602,000 | 404,410,000 | 421,224,000 | 391,500,000 | 368,657,000 | 343,432,000 | 363,299,000 | 356,084,000 | 350,648,000 | 306,227,000 | 328,672,000 | 300,370,000 | 291,421,000 | 268,185,000 | 292,223,000 | 291,030,000 | 282,232,000 | 266,826,000 | 287,426,000 | 267,133,000 | 237,708,000 | 216,490,000 | 242,409,000 | 225,969,000 | 216,314,000 | 212,655,000 | 208,919,000 | 197,267,000 | 184,486,000 | 174,219,000 | 169,370,000 | 158,270,000 | 153,845,000 | 135,535,000 | 143,607,000 | 134,086,000 | 130,166,000 |
yoy | 14.40% | 19.31% | 15.66% | 14.91% | 14.93% | 8.25% | 37.26% | 38.90% | 44.36% | 53.61% | 26.93% | 27.66% | 26.63% | 19.67% | 20.74% | 15.46% | 17.33% | 19.53% | 22.07% | -0.32% | -17.46% | -21.30% | -27.41% | -9.21% | 8.61% | 13.56% | 14.28% | 19.75% | 15.27% | 13.21% | 18.98% | 16.80% | 17.76% | 15.94% | 9.95% | 5.14% | 12.15% | 10.54% | 18.55% | 20.32% | 14.18% | 12.47% | 3.21% | 3.26% | 0.51% | 1.67% | 8.95% | 18.73% | 23.25% | 18.57% | 18.22% | 9.89% | 1.80% | 16.03% | 14.55% | 17.25% | 22.06% | 23.35% | 24.64% | 19.92% | 28.54% | 17.94% | 18.04% | 18.19% | ||||
qoq | -2.55% | 5.39% | 4.53% | 6.56% | 1.63% | 2.16% | 3.86% | 6.59% | -4.28% | 29.54% | 5.10% | 10.78% | 1.85% | 7.04% | 5.70% | 9.88% | -3.75% | 8.00% | 1.08% | 11.67% | -1.94% | 10.29% | -17.46% | -7.53% | -6.51% | 1.73% | 3.23% | 10.62% | -2.25% | 2.37% | 8.18% | 6.48% | -3.99% | 7.59% | 6.20% | 7.34% | -5.47% | 2.03% | 1.55% | 14.51% | -6.83% | 9.42% | 3.07% | 8.66% | -8.23% | 0.41% | 3.12% | 5.77% | -7.17% | 7.60% | 12.38% | 9.80% | -10.69% | 7.28% | 4.46% | 1.72% | 1.79% | 5.91% | 6.93% | 5.89% | 2.86% | 7.01% | 2.88% | 13.51% | -5.62% | 7.10% | 3.01% | |
operating costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 723,618,000 | 723,570,000 | 690,434,000 | 660,016,000 | 624,560,000 | 619,773,000 | 602,976,000 | 583,600,000 | 549,594,000 | 572,004,000 | 444,168,000 | 421,329,000 | 377,116,000 | 369,255,000 | 348,591,000 | 327,584,000 | 300,133,000 | 304,923,000 | 286,990,000 | 286,878,000 | 259,468,000 | 264,471,000 | 242,927,000 | 289,256,000 | 308,228,000 | 332,144,000 | 319,493,000 | 306,261,000 | 283,909,000 | 290,426,000 | 284,216,000 | 262,745,000 | 249,619,000 | 261,195,000 | 242,603,000 | 228,275,000 | 218,015,000 | 227,615,000 | 222,501,000 | 216,619,000 | 194,031,000 | 201,876,000 | 192,278,000 | 185,927,000 | 174,388,000 | 189,277,000 | 187,703,000 | 182,310,000 | 174,709,000 | 180,822,000 | 169,593,000 | 148,260,000 | 138,901,000 | 152,671,000 | 141,717,000 | 141,116,000 | 134,407,000 | 134,600,000 | 127,442,000 | 118,115,000 | 110,293,000 | 71,587,750 | 100,717,000 | 100,219,000 | 85,415,000 | 94,829,000 | 88,275,000 | 87,648,000 |
selling, general and administrative expenses | 195,065,000 | 206,819,000 | 192,138,000 | 189,652,000 | 178,857,000 | 175,246,000 | 172,824,000 | 162,642,000 | 166,559,000 | 174,995,000 | 129,367,000 | 109,422,000 | 114,365,000 | 93,885,000 | 92,190,000 | 88,452,000 | 91,388,000 | 89,470,000 | 83,879,000 | 83,025,000 | 78,149,000 | 72,644,000 | 75,049,000 | 70,729,000 | 87,057,000 | 88,832,000 | 93,417,000 | 90,204,000 | 84,290,000 | 82,761,000 | 80,186,000 | 76,292,000 | 75,231,000 | 70,585,000 | 72,775,000 | 63,840,000 | 60,867,000 | 59,608,000 | 63,729,000 | 67,235,000 | 59,575,000 | 57,844,000 | 49,582,000 | 49,706,000 | 47,391,000 | 49,227,000 | 53,214,000 | 50,751,000 | 41,732,000 | 51,047,000 | 49,134,000 | 44,760,000 | 42,650,000 | 44,132,000 | 41,797,000 | 37,597,000 | 40,616,000 | 36,879,000 | 34,119,000 | 33,458,000 | 31,554,000 | 31,369,000 | 28,560,000 | 27,669,000 | 25,576,000 | 24,717,000 | 24,389,000 | 21,199,000 |
total operating costs and expenses | 918,683,000 | 930,389,000 | 882,572,000 | 849,668,000 | 803,417,000 | 795,019,000 | 775,800,000 | 746,242,000 | 716,153,000 | 746,999,000 | 573,535,000 | 530,751,000 | 491,481,000 | 463,140,000 | 440,781,000 | 416,036,000 | 391,521,000 | 394,393,000 | 370,869,000 | 369,903,000 | 337,617,000 | 337,115,000 | 317,976,000 | 359,985,000 | 395,285,000 | 420,976,000 | 412,910,000 | 396,465,000 | 368,199,000 | 373,187,000 | 364,402,000 | 339,037,000 | 324,850,000 | 331,780,000 | 315,378,000 | 292,115,000 | 278,882,000 | 287,223,000 | 286,230,000 | 283,854,000 | 253,606,000 | 259,720,000 | 241,860,000 | 235,633,000 | 221,779,000 | 238,504,000 | 240,917,000 | 233,061,000 | 216,441,000 | 231,869,000 | 218,727,000 | 193,020,000 | 181,551,000 | 196,803,000 | 183,514,000 | 178,713,000 | 175,023,000 | 171,479,000 | 161,561,000 | 151,573,000 | 141,847,000 | 92,039,000 | 129,277,000 | 127,888,000 | 110,991,000 | 119,546,000 | 112,664,000 | 108,847,000 |
operating income | 259,899,000 | 279,022,000 | 265,019,000 | 248,152,000 | 226,805,000 | 218,646,000 | 216,446,000 | 209,153,000 | 180,210,000 | 189,448,000 | 149,367,000 | 157,090,000 | 129,434,000 | 146,498,000 | 128,747,000 | 122,777,000 | 98,822,000 | 115,029,000 | 100,838,000 | 96,748,000 | 80,285,000 | 89,063,000 | 68,434,000 | 108,161,000 | 110,990,000 | 120,553,000 | 119,414,000 | 119,183,000 | 97,947,000 | 103,697,000 | 101,423,000 | 91,565,000 | 79,560,000 | 89,444,000 | 76,122,000 | 76,542,000 | 64,550,000 | 76,076,000 | 69,854,000 | 66,794,000 | 52,621,000 | 68,952,000 | 58,510,000 | 55,788,000 | 46,406,000 | 53,719,000 | 50,113,000 | 49,171,000 | 50,385,000 | 55,557,000 | 48,406,000 | 44,688,000 | 34,939,000 | 45,606,000 | 42,455,000 | 37,601,000 | 37,632,000 | 37,440,000 | 35,706,000 | 32,913,000 | 32,372,000 | 29,679,000 | 28,993,000 | 25,957,000 | 24,544,000 | 24,061,000 | 21,422,000 | 21,319,000 |
yoy | 14.59% | 27.61% | 22.44% | 18.65% | 25.86% | 15.41% | 44.91% | 33.14% | 39.23% | 29.32% | 16.02% | 27.95% | 30.98% | 27.36% | 27.68% | 26.90% | 23.09% | 29.15% | 47.35% | -10.55% | -27.66% | -26.12% | -42.69% | -9.25% | 13.32% | 16.26% | 17.74% | 30.16% | 23.11% | 15.94% | 33.24% | 19.63% | 23.25% | 17.57% | 8.97% | 14.59% | 22.67% | 10.33% | 19.39% | 19.73% | 13.39% | 28.36% | 16.76% | 13.46% | -7.90% | -3.31% | 3.53% | 10.03% | 44.21% | 21.82% | 14.02% | 18.85% | -7.16% | 21.81% | 18.90% | 14.24% | 16.25% | 26.15% | 23.15% | 26.80% | 31.89% | 23.35% | 35.34% | 21.76% | ||||
qoq | -6.85% | 5.28% | 6.80% | 9.41% | 3.73% | 1.02% | 3.49% | 16.06% | -4.88% | 26.83% | -4.92% | 21.37% | -11.65% | 13.79% | 4.86% | 24.24% | -14.09% | 14.07% | 4.23% | 20.51% | -9.86% | 30.14% | -36.73% | -2.55% | -7.93% | 0.95% | 0.19% | 21.68% | -5.55% | 2.24% | 10.77% | 15.09% | -11.05% | 17.50% | -0.55% | 18.58% | -15.15% | 8.91% | 4.58% | 26.93% | -23.68% | 17.85% | 4.88% | 20.22% | -13.61% | 7.20% | 1.92% | -2.41% | -9.31% | 14.77% | 8.32% | 27.90% | -23.39% | 7.42% | 12.91% | -0.08% | 0.51% | 4.86% | 8.49% | 1.67% | 9.07% | 2.37% | 11.70% | 5.76% | 2.01% | 12.32% | 0.48% | |
operating margin % | 22.05% | 23.07% | 23.09% | 22.60% | 22.02% | 21.57% | 21.81% | 21.89% | 20.10% | 20.23% | 20.66% | 22.84% | 20.85% | 24.03% | 22.61% | 22.79% | 20.15% | 22.58% | 21.38% | 20.73% | 19.21% | 20.90% | 17.71% | 23.10% | 21.92% | 22.26% | 22.43% | 23.11% | 21.01% | 21.74% | 21.77% | 21.26% | 19.67% | 21.23% | 19.44% | 20.76% | 18.80% | 20.94% | 19.62% | 19.05% | 17.18% | 20.98% | 19.48% | 19.14% | 17.30% | 18.38% | 17.22% | 17.42% | 18.88% | 19.33% | 18.12% | 18.80% | 16.14% | 18.81% | 18.79% | 17.38% | 17.70% | 17.92% | 18.10% | 17.84% | 18.58% | 17.52% | 18.32% | 16.87% | 18.11% | 16.75% | 15.98% | 16.38% |
interest expense | -29,486,000 | -32,853,000 | -31,701,000 | -32,865,000 | -32,458,000 | -35,406,000 | -36,788,000 | -38,512,000 | -38,607,000 | -43,423,000 | -12,120,000 | -11,373,000 | -6,068,000 | -3,205,000 | -1,406,000 | -979,000 | -796,000 | -1,037,000 | -1,717,000 | -2,083,000 | -2,448,000 | -2,515,000 | -2,602,000 | -3,759,000 | -4,283,000 | -5,199,000 | -5,523,000 | -5,484,000 | -5,489,000 | -5,060,000 | -5,212,000 | -4,904,000 | -4,725,000 | -3,414,000 | -2,447,000 | -1,960,000 | -1,969,000 | -2,078,000 | -2,294,000 | -2,333,000 | -1,567,000 | -1,280,000 | -1,088,000 | -1,146,000 | -1,112,000 | -1,275,000 | -1,444,000 | -1,441,000 | -1,281,000 | -1,177,000 | -1,097,000 | -803,000 | -640,000 | -616,000 | -552,000 | -654,000 | -610,000 | -43,000 | -7,000 | -38,000 | -54,000 | 930,000 | -136,000 | -167,000 | -119,000 | -131,000 | -177,000 | -112,000 |
other income | 1,044,000 | 1,216,000 | 1,662,000 | 636,000 | 919,000 | 646,000 | 659,000 | 460,000 | 679,000 | 1,040,000 | 906,000 | 343,000 | 639,000 | -120,000 | 145,000 | 314,000 | 226,000 | 264,000 | 162,000 | 306,000 | 711,000 | 432,000 | 632,000 | 107,000 | 195,000 | 19,000 | 268,000 | 2,484,000 | -332,000 | -56,000 | -112,000 | -250,000 | 360,000 | 257,000 | 200,000 | 151,000 | 484,000 | -177,000 | 16,000 | 568,000 | -430,000 | -441,000 | -184,000 | 362,000 | 197,000 | 34,000 | 83,000 | 350,000 | 158,000 | 383,000 | 59,000 | 161,000 | 285,000 | 123,000 | -131,000 | 177,000 | 144,000 | -85,000 | -57,000 | 151,000 | 55,000 | -2,000 | -31,000 | 268,000 | 155,000 | 19,000 | 184,000 | 49,000 |
income before income taxes and noncontrolling interests | 231,457,000 | 247,385,000 | 234,980,000 | 215,923,000 | 195,266,000 | 183,886,000 | 180,317,000 | 171,101,000 | 142,282,000 | 147,065,000 | 138,153,000 | 146,060,000 | 124,005,000 | 143,173,000 | 127,486,000 | 122,112,000 | 98,252,000 | 114,256,000 | 99,283,000 | 94,971,000 | 78,548,000 | 86,980,000 | 66,464,000 | 104,509,000 | 106,902,000 | 115,373,000 | 114,159,000 | 116,183,000 | 92,126,000 | 98,581,000 | 96,099,000 | 86,411,000 | 75,195,000 | 86,287,000 | 73,875,000 | 74,733,000 | 63,065,000 | 73,821,000 | 67,576,000 | 65,029,000 | 50,624,000 | 67,231,000 | 57,238,000 | 55,004,000 | 45,491,000 | 52,478,000 | 48,752,000 | 48,080,000 | 49,262,000 | 54,763,000 | 47,368,000 | 44,046,000 | 34,584,000 | 45,113,000 | 41,772,000 | 37,124,000 | 37,166,000 | 37,312,000 | 35,642,000 | 33,026,000 | 32,373,000 | 24,580,000 | ||||||
income tax expense | 26,700,000 | 44,600,000 | 44,300,000 | 45,400,000 | 13,700,000 | 33,000,000 | 32,500,000 | 36,200,000 | 16,800,000 | 33,500,000 | 25,400,000 | 31,000,000 | 21,000,000 | 33,000,000 | 34,400,000 | 29,000,000 | 4,000,000 | 20,900,000 | 15,600,000 | 18,500,000 | 2,300,000 | 19,400,000 | 8,900,000 | 23,600,000 | -22,900,000 | 22,800,000 | 25,100,000 | 26,100,000 | 4,100,000 | 24,500,000 | 22,200,000 | 20,400,000 | 3,500,000 | 27,200,000 | 22,400,000 | 23,900,000 | 16,800,000 | 24,300,000 | 20,600,000 | 21,300,000 | 14,700,000 | 23,200,000 | 18,300,000 | 16,500,000 | 13,400,000 | 16,400,000 | 11,400,000 | 15,300,000 | 16,700,000 | 19,000,000 | 12,600,000 | 15,000,000 | 9,600,000 | 15,800,000 | 13,100,000 | 12,900,000 | 12,700,000 | 12,900,000 | 9,250,000 | 10,900,000 | 9,850,000 | 6,750,000 | 9,300,000 | 9,150,000 | 8,550,000 | 8,669,000 | 6,511,000 | 6,960,000 |
net income from consolidated operations | 204,757,000 | 202,785,000 | 190,680,000 | 170,523,000 | 181,566,000 | 150,886,000 | 147,817,000 | 134,901,000 | 125,482,000 | 113,565,000 | 112,753,000 | 115,060,000 | 103,005,000 | 110,173,000 | 93,086,000 | 93,112,000 | 94,252,000 | 93,356,000 | 83,683,000 | 76,471,000 | 76,248,000 | 67,580,000 | 57,564,000 | 80,909,000 | 129,802,000 | 92,573,000 | 89,059,000 | 90,083,000 | 88,026,000 | 74,081,000 | 73,899,000 | 66,011,000 | 71,695,000 | 59,087,000 | 51,475,000 | 50,833,000 | 46,265,000 | 49,521,000 | 46,976,000 | 43,729,000 | 35,924,000 | 44,031,000 | 38,938,000 | 38,504,000 | 32,091,000 | 36,078,000 | 37,352,000 | 32,780,000 | 32,562,000 | 35,763,000 | 34,768,000 | 29,046,000 | 24,984,000 | 29,313,000 | 28,672,000 | 24,224,000 | 24,466,000 | 24,412,000 | 26,392,000 | 22,126,000 | 22,523,000 | 13,116,000 | 19,526,000 | 16,908,000 | 16,030,000 | |||
less: net income attributable to noncontrolling interests | 14,569,000 | 14,489,000 | 13,339,000 | 13,730,000 | 13,611,000 | 11,198,000 | 11,240,000 | 11,755,000 | 10,784,000 | 10,139,000 | 10,730,000 | 9,940,000 | 9,978,000 | 12,969,000 | 10,546,000 | 8,102,000 | 7,331,000 | 7,294,000 | 6,794,000 | 5,798,000 | 5,652,000 | 5,253,000 | 3,248,000 | 5,456,000 | 7,914,000 | 6,889,000 | 7,961,000 | 8,301,000 | 8,694,000 | 6,704,000 | 6,813,000 | 6,393,000 | 6,543,000 | 5,413,000 | 5,777,000 | 5,147,000 | 5,338,000 | 5,259,000 | 4,974,000 | 5,072,000 | 4,653,000 | 5,781,000 | 4,569,000 | 5,399,000 | 4,451,000 | 3,973,000 | 3,986,000 | 4,413,000 | 5,107,000 | 5,972,000 | 5,821,000 | 5,346,000 | 5,026,000 | 5,522,000 | 5,544,000 | 5,181,000 | 5,281,000 | 5,898,000 | 5,990,000 | 5,296,000 | 5,449,000 | -4,237,000 | ||||||
net income attributable to heico | 190,188,000 | 188,296,000 | 177,341,000 | 156,793,000 | 167,955,000 | 139,688,000 | 136,577,000 | 123,146,000 | 114,698,000 | 103,426,000 | 102,023,000 | 105,120,000 | 93,027,000 | 97,204,000 | 82,540,000 | 85,010,000 | 86,921,000 | 86,062,000 | 76,889,000 | 70,673,000 | 70,596,000 | 62,327,000 | 54,316,000 | 75,453,000 | 121,888,000 | 85,684,000 | 81,098,000 | 81,782,000 | 79,332,000 | 67,377,000 | 67,086,000 | 59,618,000 | 65,152,000 | 53,674,000 | 45,698,000 | 45,686,000 | 40,927,000 | 44,262,000 | 42,002,000 | 38,657,000 | 31,271,000 | 38,250,000 | 34,369,000 | 33,105,000 | 27,640,000 | 32,105,000 | 33,366,000 | 28,367,000 | 27,455,000 | 29,791,000 | 28,947,000 | 23,700,000 | 19,958,000 | 23,791,000 | 23,128,000 | 19,043,000 | 19,185,000 | 18,514,000 | 20,402,000 | 16,830,000 | 17,074,000 | 15,642,000 | 14,930,000 | 12,573,000 | 11,793,000 | |||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.36 | 1.36 | 1.27 | 1.13 | 1.21 | 1 | 0.99 | 0.89 | 0.83 | 0.75 | 0.74 | 0.77 | 0.68 | 0.72 | 0.61 | 0.63 | 0.64 | 0.64 | 0.57 | 0.52 | 0.52 | 0.46 | 0.4 | 0.56 | 0.91 | 0.63 | 0.61 | 0.61 | 0.6 | 0.51 | 0.51 | 0.56 | 0.62 | 0.64 | 0.54 | 0.54 | 0.61 | 0.66 | 0.63 | 0.58 | 0.47 | 0.57 | 0.51 | 0.5 | 0.42 | 0.48 | 0.5 | 0.43 | 0.41 | 0.17 | 0.55 | 0.45 | 0.38 | 0.45 | 0.44 | 0.36 | 0.46 | 0.44 | 0.49 | 0.4 | 0.52 | 0.45 | 0.44 | 0.43 | 0.4 | |||
diluted | 1.35 | 1.33 | 1.26 | 1.12 | 1.2 | 1 | 0.97 | 0.88 | 0.82 | 0.74 | 0.74 | 0.76 | 0.67 | 0.7 | 0.6 | 0.62 | 0.63 | 0.63 | 0.56 | 0.51 | 0.51 | 0.46 | 0.4 | 0.55 | 0.89 | 0.63 | 0.59 | 0.6 | 0.58 | 0.5 | 0.49 | 0.55 | 0.6 | 0.61 | 0.53 | 0.53 | 0.59 | 0.65 | 0.62 | 0.57 | 0.46 | 0.57 | 0.51 | 0.49 | 0.41 | 0.48 | 0.49 | 0.42 | 0.41 | 0.17 | 0.54 | 0.44 | 0.37 | 0.45 | 0.43 | 0.36 | 0.45 | 0.43 | 0.48 | 0.4 | 0.5 | 0.44 | 0.43 | 0.41 | 0.39 | |||
weighted-average number of common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 139,368 | 139,048 | 139,135 | 139,005 | 138,837 | 138,455 | 138,516 | 138,386 | 138,265 | 137,185 | 137,006 | 136,916 | 136,655 | 136,010 | 135,978 | 135,891 | 135,635 | 135,326 | 135,370 | 135,294 | 135,210 | 134,754 | 134,837 | 134,669 | 134,523 | 133,640 | 133,970 | 133,313 | 132,933 | 132,543 | 132,794 | 105,940 | 105,639 | 84,290 | 84,343 | 84,221 | 67,314 | 67,045 | 67,126 | 66,923 | 66,875 | 66,740 | 66,813 | 66,711 | 66,595 | 66,463 | 66,497 | 66,437 | 66,393 | 66,298 | 53,074 | 53,035 | 52,951 | 52,689 | 52,695 | 52,648 | 42,089 | 41,632,074 | 41,729,088 | 41,627,329 | 33,087,674 | |||||||
diluted | 141,029 | 140,771 | 140,950 | 140,599 | 140,484 | 140,198 | 140,305 | 140,059 | 139,893 | 138,905 | 138,668 | 138,600 | 138,579 | 138,037 | 137,837 | 137,867 | 137,966 | 137,854 | 137,957 | 137,814 | 137,742 | 137,302 | 137,234 | 137,117 | 137,421 | 137,350 | 137,634 | 137,206 | 136,978 | 136,696 | 136,733 | 109,271 | 109,112 | 86,776 | 86,893 | 86,637 | 69,123 | 68,170 | 68,278 | 68,028 | 67,940 | 67,811 | 67,901 | 67,801 | 67,669 | 67,453 | 67,474 | 67,455 | 67,352 | 66,982 | 53,612 | 53,498 | 53,439 | 53,299 | 53,288 | 53,296 | 42,628 | 42,501,252 | 42,569,633 | 42,482,719 | 33,908,223 | |||||||
cash dividends per share | 0.029 | 0.06 | 0.07 | 0.038 | 0.08 | 0.09 | 0.04 | 0.08 | 0.08 | 0.035 | 0.07 | 0.07 | 0.118 | 0.06 | 0.41 | 0.568 | 0.07 | 2.2 | 0.027 | 0.06 | 0.06 | 0.027 | 0.06 | 0.06 | 0.06 | 0.06 | 0.03 | 0.06 | ||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and noncontrolling | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interests | 19,866,000 | 28,826,000 | 26,058,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.3 | 0.45 | 0.38 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.29 | 0.44 | 0.37 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average number of common shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 8,198,284.25 | 32,917,530 | 32,778,292 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 8,438,353.5 | 33,797,471 | 33,760,854 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average number of common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 32,833,000 | 26,146,872 | 26,204,799 | 26,082,914 | 26,224,248 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 33,771,000 | 26,961,534 | 27,024,031 | 26,906,290 | 27,012,501 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and minority interests | 23,949,000 | 21,429,000 | 21,256,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before minority interests | 15,280,000 | 14,918,000 | 14,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests’ share of income | 3,644,000 | 3,786,000 | 3,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 11,636,000 | 11,132,000 | 10,541,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 4.53% | 5.61% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income margin % | 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% | 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% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 8.10% | 8.30% | 8.10% |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 260,971,000 | 217,781,000 | 261,888,000 | 242,309,000 | 165,467,000 | 162,103,000 | 202,940,000 | 204,161,000 | 196,323,000 | 171,048,000 | 694,263,000 | 127,161,000 | 142,619,000 | 139,504,000 | 133,605,000 | 117,318,000 | 124,818,000 | 108,298,000 | 269,816,000 | 385,444,000 | 399,403,000 | 406,852,000 | 395,278,000 | 346,786,000 | 63,971,000 | 57,001,000 | 59,023,000 | 64,091,000 | 57,856,000 | 59,599,000 | 66,981,000 | 48,227,000 | 65,688,000 | 52,066,000 | 49,489,000 | 36,732,000 | 45,905,000 | 42,955,000 | 27,191,000 | 36,789,000 | 29,886,000 | 33,603,000 | 31,697,000 | 20,679,000 | 18,372,000 | 20,229,000 | 20,944,000 | 21,402,000 | 15,239,000 | 15,499,000 | 12,771,000 | 16,878,000 | 19,089,000 | 21,451,000 | 13,965,000 | 22,262,000 | 23,091,000 | 17,500,000 | 27,588,000 | 7,760,000 | 13,865,000 | 6,543,000 | 11,037,000 | 10,525,000 | 7,524,000 | 7,167,000 | 6,948,000 | 9,448,000 |
accounts receivable | 652,024,000 | 637,615,000 | 597,622,000 | 591,404,000 | 523,268,000 | 538,487,000 | 525,750,000 | 504,362,000 | 471,697,000 | 509,075,000 | 355,491,000 | 361,057,000 | 325,764,000 | 294,848,000 | 273,151,000 | 269,850,000 | 227,828,000 | 244,919,000 | 209,001,000 | 215,736,000 | 202,318,000 | 210,433,000 | 181,134,000 | 230,884,000 | 252,050,000 | 274,326,000 | 259,321,000 | 259,470,000 | 237,800,000 | 251,469,000 | 249,326,000 | 238,233,000 | 210,278,000 | 222,456,000 | 206,405,000 | 213,107,000 | 176,029,000 | 202,227,000 | 189,617,000 | 179,207,000 | 173,915,000 | 181,593,000 | 150,930,000 | 152,663,000 | 152,866,000 | 149,669,000 | 149,160,000 | 165,053,000 | 150,214,000 | 157,022,000 | 139,401,000 | 126,856,000 | 110,258,000 | 122,214,000 | 113,747,000 | 114,427,000 | 108,012,000 | 106,414,000 | 100,422,000 | 100,569,000 | 92,047,000 | 91,815,000 | 84,078,000 | 79,232,000 | 74,491,000 | 77,864,000 | 72,161,000 | 71,984,000 |
contract assets | 116,900,000 | 119,257,000 | 132,963,000 | 124,683,000 | 118,213,000 | 112,235,000 | 104,412,000 | 110,158,000 | 108,888,000 | 111,702,000 | 102,832,000 | 103,448,000 | 101,540,000 | 93,978,000 | 86,534,000 | 79,598,000 | 82,238,000 | 80,073,000 | 62,400,000 | 59,881,000 | 57,876,000 | 60,429,000 | 59,113,000 | 56,033,000 | 44,823,000 | 43,132,000 | 47,238,000 | 48,968,000 | 47,093,000 | |||||||||||||||||||||||||||||||||||||||
inventories | 1,338,421,000 | 1,295,336,000 | 1,310,393,000 | 1,244,497,000 | 1,218,711,000 | 1,170,949,000 | 1,124,765,000 | 1,088,101,000 | 1,068,735,000 | 1,013,680,000 | 731,966,000 | 721,569,000 | 697,495,000 | 582,471,000 | 545,943,000 | 519,498,000 | 503,506,000 | 478,050,000 | 457,172,000 | 462,586,000 | 462,854,000 | 463,205,000 | 473,104,000 | 457,819,000 | 441,250,000 | 420,319,000 | 416,314,000 | 410,328,000 | 406,348,000 | 401,553,000 | 391,788,000 | 382,669,000 | 367,395,000 | 343,628,000 | 340,471,000 | 325,661,000 | 301,120,000 | 286,302,000 | 286,679,000 | 282,140,000 | 273,494,000 | 243,517,000 | 236,235,000 | 231,035,000 | 227,970,000 | 218,042,000 | 221,129,000 | 225,021,000 | 224,109,000 | 218,893,000 | 216,256,000 | 199,501,000 | 195,089,000 | 189,704,000 | 192,887,000 | 187,395,000 | 183,786,000 | 164,967,000 | 155,569,000 | 153,676,000 | 149,445,000 | 138,215,000 | 140,712,000 | 144,557,000 | 141,640,000 | 137,585,000 | 145,496,000 | 142,508,000 |
prepaid expenses and other current assets | 111,298,000 | 86,377,000 | 83,161,000 | 80,456,000 | 77,059,000 | 78,518,000 | 69,068,000 | 61,919,000 | 66,716,000 | 49,837,000 | 47,372,000 | 53,404,000 | 51,381,000 | 41,929,000 | 42,540,000 | 46,461,000 | 36,172,000 | 26,045,000 | 32,626,000 | 39,774,000 | 26,648,000 | 24,706,000 | 32,115,000 | 33,991,000 | 22,616,000 | 18,953,000 | 20,688,000 | 19,710,000 | 30,328,000 | 21,187,000 | 20,063,000 | 25,597,000 | 19,071,000 | 13,742,000 | 16,294,000 | 12,810,000 | 13,197,000 | 11,674,000 | 11,308,000 | 12,030,000 | 12,691,000 | 9,369,000 | 9,850,000 | 15,099,000 | 11,964,000 | 8,868,000 | 9,905,000 | 21,237,000 | 14,033,000 | 17,022,000 | 9,687,000 | 9,365,000 | 9,493,000 | 6,997,000 | 7,478,000 | 8,491,000 | 10,820,000 | 5,471,000 | 6,307,000 | 7,006,000 | 6,744,000 | 3,769,000 | 5,364,000 | 5,753,000 | 5,641,000 | 4,290,000 | 10,446,000 | 5,848,000 |
total current assets | 2,479,614,000 | 2,356,366,000 | 2,386,027,000 | 2,283,349,000 | 2,102,718,000 | 2,062,292,000 | 2,026,935,000 | 1,968,701,000 | 1,912,359,000 | 1,855,342,000 | 1,931,924,000 | 1,366,639,000 | 1,318,799,000 | 1,152,730,000 | 1,081,773,000 | 1,032,725,000 | 974,562,000 | 937,385,000 | 1,031,015,000 | 1,163,421,000 | 1,149,099,000 | 1,165,625,000 | 1,140,744,000 | 1,125,513,000 | 824,710,000 | 813,731,000 | 802,584,000 | 802,567,000 | 779,425,000 | 733,808,000 | 728,158,000 | 694,726,000 | 662,432,000 | 631,892,000 | 655,929,000 | 629,835,000 | 575,205,000 | 584,221,000 | 553,668,000 | 545,998,000 | 523,429,000 | 503,612,000 | 462,862,000 | 452,487,000 | 443,435,000 | 431,293,000 | 433,286,000 | 462,711,000 | 434,597,000 | 441,472,000 | 408,113,000 | 380,113,000 | 359,695,000 | 367,911,000 | 355,155,000 | 357,210,000 | 348,481,000 | 316,638,000 | 309,887,000 | 288,226,000 | 280,361,000 | 259,249,000 | 259,725,000 | 257,252,000 | 245,799,000 | 243,577,000 | 250,357,000 | 243,230,000 |
property, plant and equipment | 448,992,000 | 431,710,000 | 437,635,000 | 359,320,000 | 348,838,000 | 339,034,000 | 330,254,000 | 326,740,000 | 327,661,000 | 321,848,000 | 285,033,000 | 273,856,000 | 274,403,000 | 225,879,000 | 202,844,000 | 193,558,000 | 194,604,000 | 193,638,000 | 179,101,000 | 177,315,000 | 177,968,000 | 168,848,000 | 170,340,000 | 171,399,000 | 172,299,000 | 173,345,000 | 173,182,000 | 169,792,000 | 169,279,000 | 154,739,000 | 154,614,000 | 148,114,000 | 133,115,000 | 129,883,000 | 129,905,000 | 126,402,000 | 121,881,000 | 121,611,000 | 118,935,000 | 117,663,000 | 112,686,000 | 105,670,000 | 103,175,000 | 104,493,000 | 104,223,000 | 93,865,000 | 95,130,000 | 95,502,000 | 96,802,000 | 97,737,000 | 90,863,000 | 82,509,000 | 81,800,000 | 80,518,000 | 78,828,000 | 78,595,000 | 77,126,000 | 67,074,000 | 56,987,000 | 57,759,000 | 58,134,000 | 59,003,000 | 59,803,000 | 60,411,000 | 60,063,000 | 60,528,000 | 60,496,000 | 60,127,000 |
goodwill | 3,905,669,000 | 3,661,624,000 | 3,646,106,000 | 3,530,154,000 | 3,491,472,000 | 3,380,295,000 | 3,291,962,000 | 3,285,468,000 | 3,290,494,000 | 3,274,327,000 | 2,026,279,000 | 2,031,235,000 | 1,994,347,000 | 1,672,425,000 | 1,541,477,000 | 1,511,466,000 | 1,446,250,000 | 1,450,395,000 | 1,402,876,000 | 1,400,048,000 | 1,388,046,000 | 1,383,167,000 | 1,320,047,000 | 1,300,187,000 | 1,301,316,000 | 1,268,703,000 | 1,263,473,000 | 1,187,281,000 | 1,170,401,000 | 1,114,832,000 | 1,102,352,000 | 1,104,555,000 | 1,090,864,000 | 1,081,306,000 | 921,978,000 | 912,539,000 | 864,658,000 | 865,717,000 | 865,533,000 | 868,569,000 | 863,916,000 | 766,639,000 | 713,127,000 | 712,043,000 | 712,753,000 | 686,271,000 | 689,323,000 | 688,088,000 | 687,044,000 | 688,489,000 | 619,571,000 | 542,236,000 | 543,932,000 | 542,114,000 | 531,594,000 | 535,257,000 | 516,246,000 | 443,402,000 | 392,439,000 | 391,339,000 | 389,202,000 | 385,016,000 | 380,709,000 | 381,122,000 | 366,415,000 | 365,243,000 | 348,005,000 | 331,205,000 |
intangible assets | 1,642,001,000 | 1,471,440,000 | 1,513,525,000 | 1,433,631,000 | 1,446,616,000 | 1,334,774,000 | 1,299,870,000 | 1,333,337,000 | 1,365,682,000 | 1,357,281,000 | 822,545,000 | 844,319,000 | 873,722,000 | 733,327,000 | 638,550,000 | 624,917,000 | 566,090,000 | 582,307,000 | 545,800,000 | 557,550,000 | 565,921,000 | 579,041,000 | 542,674,000 | 540,623,000 | 556,718,000 | 550,693,000 | 561,547,000 | 533,370,000 | 529,191,000 | 506,360,000 | 516,454,000 | 532,263,000 | 530,987,000 | 538,081,000 | 390,926,000 | 388,366,000 | 357,123,000 | 366,863,000 | 376,828,000 | 386,651,000 | 391,907,000 | 272,593,000 | 220,514,000 | 223,304,000 | 231,140,000 | 200,810,000 | 214,179,000 | 227,517,000 | 234,170,000 | 241,558,000 | 207,098,000 | 145,658,000 | 150,786,000 | 154,324,000 | 147,210,000 | 153,113,000 | 145,542,000 | 78,157,000 | 59,496,000 | 61,395,000 | 63,100,000 | 49,487,000 | 51,949,000 | 54,037,000 | 40,028,000 | 41,588,000 | 34,834,000 | 22,366,000 |
other assets | 567,420,000 | 579,294,000 | 548,330,000 | 485,722,000 | 501,067,000 | 476,427,000 | 473,415,000 | 451,599,000 | 439,873,000 | 386,265,000 | 387,521,000 | 354,150,000 | 343,349,000 | 311,135,000 | 322,707,000 | 322,667,000 | 332,389,000 | 334,682,000 | 302,843,000 | 296,834,000 | 284,550,000 | 251,030,000 | 249,445,000 | 227,113,000 | 242,078,000 | 162,739,000 | 159,502,000 | 160,630,000 | 148,718,000 | 143,657,000 | 153,261,000 | 148,223,000 | 153,044,000 | 131,269,000 | 124,985,000 | 120,197,000 | 112,283,000 | 100,656,000 | 101,766,000 | 97,551,000 | 88,906,000 | 87,026,000 | 87,762,000 | 87,060,000 | 82,896,000 | 75,912,000 | 73,848,000 | 72,131,000 | 69,424,000 | 61,968,000 | 58,704,000 | 56,199,000 | 53,700,000 | 45,487,000 | 43,874,000 | 44,876,000 | 42,836,000 | 33,424,000 | 35,933,000 | 36,188,000 | 34,703,000 | 28,888,000 | 25,853,000 | 27,076,000 | 25,527,000 | 21,974,000 | 19,758,000 | 17,564,000 |
total assets | 9,043,696,000 | 8,500,434,000 | 8,531,623,000 | 8,092,176,000 | 7,890,711,000 | 7,592,822,000 | 7,422,436,000 | 7,365,845,000 | 7,336,069,000 | 7,195,063,000 | 5,453,302,000 | 4,870,199,000 | 4,804,620,000 | 4,095,496,000 | 3,787,351,000 | 3,685,333,000 | 3,513,895,000 | 3,498,407,000 | 3,461,635,000 | 3,595,168,000 | 3,565,584,000 | 3,547,711,000 | 3,423,250,000 | 3,364,835,000 | 3,097,121,000 | 2,969,211,000 | 2,960,288,000 | 2,853,640,000 | 2,797,014,000 | 2,653,396,000 | 2,654,839,000 | 2,627,881,000 | 2,570,442,000 | 2,512,431,000 | 2,223,723,000 | 2,177,339,000 | 2,031,422,000 | 2,039,475,000 | 2,017,320,000 | 2,017,112,000 | 1,981,500,000 | 1,736,387,000 | 1,588,414,000 | 1,580,594,000 | 1,575,260,000 | 1,489,214,000 | 1,507,123,000 | 1,547,442,000 | 1,523,566,000 | 1,533,015,000 | 1,386,665,000 | 1,209,215,000 | 1,192,521,000 | 1,192,846,000 | 1,159,199,000 | 1,171,515,000 | 1,132,499,000 | 941,069,000 | 854,742,000 | 834,907,000 | 825,500,000 | 781,643,000 | 778,039,000 | 779,898,000 | 737,832,000 | 732,910,000 | 713,450,000 | 674,492,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt | 3,396,000 | 3,358,000 | 3,725,000 | 3,789,000 | 3,950,000 | 1,615,000 | 1,654,000 | 1,734,000 | 1,781,000 | 1,484,000 | 1,515,000 | 1,493,000 | 1,111,000 | 1,089,000 | 1,045,000 | 1,073,000 | 1,025,000 | 932,000 | 906,000 | 860,000 | 858,000 | 865,000 | 859,000 | 929,000 | 480,000 | 485,000 | 451,000 | 450,000 | 407,000 | 397,000 | 411,000 | 335,000 | 355,000 | 346,000 | 357,000 | 343,000 | 346,000 | 363,000 | 418,000 | 466,000 | 519,000 | 1,148,000 | 697,000 | 663,000 | 614,000 | 657,000 | 626,000 | 304,000 | 318,000 | 313,000 | 335,000 | 45,000 | 50,000 | 91,000 | 148,000 | 199,000 | 251,000 | 240,000 | 237,000 | 233,000 | 222,000 | |||||||
trade accounts payable | 240,984,000 | 231,040,000 | 230,633,000 | 230,372,000 | 208,141,000 | 198,429,000 | 207,463,000 | 194,875,000 | 194,894,000 | 205,893,000 | 139,515,000 | 147,708,000 | 134,836,000 | 116,551,000 | 108,441,000 | 97,089,000 | 89,005,000 | 85,544,000 | 80,611,000 | 87,467,000 | 78,292,000 | 76,237,000 | 80,548,000 | 108,397,000 | 95,385,000 | 106,225,000 | 97,891,000 | 101,777,000 | 89,545,000 | 107,219,000 | 99,955,000 | 94,373,000 | 81,129,000 | 89,724,000 | 78,795,000 | 73,625,000 | 66,949,000 | 73,335,000 | 65,312,000 | 63,193,000 | 59,861,000 | 64,682,000 | 53,035,000 | 56,092,000 | 55,162,000 | 57,157,000 | 48,680,000 | 56,370,000 | 51,837,000 | 54,855,000 | 54,089,000 | 41,944,000 | 42,055,000 | 50,083,000 | 41,746,000 | 43,511,000 | 41,046,000 | 43,547,000 | 34,788,000 | 36,722,000 | 33,601,000 | 28,604,000 | 28,290,000 | 27,860,000 | 28,146,000 | 26,978,000 | 29,512,000 | 25,727,000 |
accrued expenses and other current liabilities | 534,458,000 | 577,624,000 | 467,945,000 | 382,951,000 | 359,531,000 | 427,781,000 | 399,485,000 | 353,874,000 | 381,837,000 | 433,101,000 | 315,606,000 | 296,159,000 | 290,693,000 | 290,199,000 | 233,812,000 | 203,289,000 | 181,361,000 | 206,857,000 | 179,515,000 | 167,563,000 | 151,788,000 | 162,232,000 | 146,288,000 | 145,345,000 | 144,472,000 | 178,957,000 | 168,901,000 | 148,235,000 | 133,705,000 | 171,514,000 | 152,499,000 | 135,200,000 | 132,570,000 | 147,612,000 | 147,857,000 | 135,376,000 | 117,578,000 | 136,053,000 | 115,938,000 | 89,759,000 | 86,242,000 | 100,155,000 | 91,390,000 | 82,090,000 | 80,858,000 | 92,578,000 | 86,067,000 | 79,982,000 | 77,175,000 | 105,734,000 | 84,362,000 | 68,788,000 | 57,774,000 | 76,241,000 | 68,678,000 | 71,628,000 | 58,361,000 | 76,376,000 | 56,003,000 | 46,957,000 | 45,966,000 | 52,101,000 | 38,292,000 | 37,180,000 | 31,500,000 | 36,978,000 | 30,267,000 | 35,158,000 |
income taxes payable | 31,762,000 | 19,982,000 | 9,013,000 | 47,746,000 | 46,717,000 | 33,534,000 | 3,549,000 | 6,032,000 | 22,625,000 | 8,547,000 | 7,149,000 | 4,101,000 | 26,352,000 | 12,455,000 | 2,458,000 | 2,033,000 | 2,030,000 | 964,000 | 598,000 | 617,000 | 3,506,000 | 1,647,000 | 1,733,000 | 1,586,000 | 2,742,000 | 3,050,000 | 1,484,000 | 2,837,000 | 1,374,000 | 14,872,000 | 11,650,000 | 2,570,000 | 11,796,000 | 4,622,000 | 4,672,000 | 8,521,000 | 9,001,000 | 3,193,000 | 2,062,000 | 2,464,000 | 8,772,000 | 2,067,000 | 494,000 | 14,443,000 | 2,776,000 | 7,078,000 | 2,088,000 | 4,564,000 | 3,678,000 | 9,890,000 | 3,132,000 | 3,102,000 | 6,621,000 | 1,531,000 | 979,000 | 1,196,000 | 240,000 | 5,516,000 | 1,320,000 | 439,000 | ||||||||
total current liabilities | 810,600,000 | 832,004,000 | 711,316,000 | 664,858,000 | 618,339,000 | 663,851,000 | 614,705,000 | 559,163,000 | 604,095,000 | 665,342,000 | 479,047,000 | 466,828,000 | 453,496,000 | 420,859,000 | 346,445,000 | 304,192,000 | 273,880,000 | 294,880,000 | 262,217,000 | 256,758,000 | 234,675,000 | 241,161,000 | 229,642,000 | 256,353,000 | 243,531,000 | 289,138,000 | 269,136,000 | 250,870,000 | 224,115,000 | 282,429,000 | 254,757,000 | 230,053,000 | 229,056,000 | 249,437,000 | 227,102,000 | 211,978,000 | 196,720,000 | 214,421,000 | 186,257,000 | 161,828,000 | 155,450,000 | 168,387,000 | 146,830,000 | 140,992,000 | 145,155,000 | 152,220,000 | 135,707,000 | 136,871,000 | 144,603,000 | 161,286,000 | 141,890,000 | 118,424,000 | 102,574,000 | 131,514,000 | 114,406,000 | 125,347,000 | 99,720,000 | 123,390,000 | 93,938,000 | 90,350,000 | 81,189,000 | 81,832,000 | 67,977,000 | 65,531,000 | 65,402,000 | 65,513,000 | 60,012,000 | 61,546,000 |
long-term debt | 2,504,285,000 | 2,164,587,000 | 2,443,898,000 | 2,274,362,000 | 2,349,681,000 | 2,225,267,000 | 2,254,889,000 | 2,385,267,000 | 2,495,726,000 | 2,460,277,000 | 1,198,484,000 | 735,779,000 | 781,174,000 | 288,620,000 | 244,023,000 | 264,095,000 | 235,650,000 | 234,983,000 | 385,380,000 | 583,352,000 | 668,595,000 | 738,786,000 | 739,016,000 | 739,188,000 | 567,864,000 | 561,049,000 | 639,304,000 | 555,525,000 | 607,656,000 | 531,611,000 | 622,889,000 | 683,362,000 | 668,527,000 | 673,528,000 | 434,312,000 | 460,465,000 | 416,932,000 | 457,814,000 | 509,570,000 | 562,575,000 | 594,575,000 | 367,241,000 | 299,126,000 | 326,471,000 | 354,552,000 | 328,691,000 | 385,867,000 | 436,074,000 | 378,137,000 | 376,818,000 | 318,876,000 | 227,932,000 | 254,224,000 | 131,194,000 | 152,615,000 | 174,400,000 | 190,467,000 | 39,823,000 | 55,000 | 7,055,000 | 24,074,000 | 14,073,000 | 47,093,000 | 64,100,000 | 43,159,000 | 55,194,000 | 56,255,000 | 37,274,000 |
deferred income taxes | 148,056,000 | 107,186,000 | 127,097,000 | 100,401,000 | 108,780,000 | 114,156,000 | 117,033,000 | 119,987,000 | 128,203,000 | 131,846,000 | 83,357,000 | 94,468,000 | 113,477,000 | 71,162,000 | 48,192,000 | 42,629,000 | 40,243,000 | 40,761,000 | 38,868,000 | 47,409,000 | 47,598,000 | 55,658,000 | 45,869,000 | 49,749,000 | 29,835,000 | 51,496,000 | 51,626,000 | 55,511,000 | 59,133,000 | 46,644,000 | 46,469,000 | 46,875,000 | 42,526,000 | 43,270,000 | 41,525,000 | 38,954,000 | 41,063,000 | 38,873,000 | 35,832,000 | 33,443,000 | 35,530,000 | 34,150,000 | 33,011,000 | 32,263,000 | 34,485,000 | 32,148,000 | 29,998,000 | 31,002,000 | 33,036,000 | 29,998,000 | 27,513,000 | 25,766,000 | 27,545,000 | 27,078,000 | 24,635,000 | 22,772,000 | 22,286,000 | 20,001,000 | 19,215,000 | 18,260,000 | 18,907,000 | 18,534,000 | 17,185,000 | 16,503,000 | 16,671,000 | 15,306,000 | 13,442,000 | |
other long-term liabilities | 535,026,000 | 550,124,000 | 599,272,000 | 580,777,000 | 579,100,000 | 525,986,000 | 509,632,000 | 490,253,000 | 425,541,000 | 379,640,000 | 389,335,000 | 367,624,000 | 372,012,000 | 338,948,000 | 359,713,000 | 350,016,000 | 363,777,000 | 378,257,000 | 330,400,000 | 324,493,000 | 312,332,000 | 280,291,000 | 252,372,000 | 233,518,000 | 250,751,000 | 184,604,000 | 179,494,000 | 178,120,000 | 165,360,000 | 157,658,000 | 166,803,000 | 164,050,000 | 167,964,000 | 151,025,000 | 131,893,000 | 132,804,000 | 127,043,000 | 114,061,000 | 113,630,000 | 116,110,000 | 107,652,000 | 105,618,000 | 106,437,000 | 105,528,000 | 109,351,000 | 82,289,000 | 86,623,000 | 97,338,000 | 90,863,000 | 83,976,000 | 67,177,000 | 63,301,000 | 62,098,000 | 52,777,000 | 51,152,000 | 51,782,000 | 40,129,000 | 33,373,000 | 37,864,000 | 38,370,000 | 36,924,000 | 30,556,000 | 27,836,000 | 30,031,000 | 27,040,000 | 23,268,000 | 20,713,000 | 17,664,000 |
total liabilities | 3,997,967,000 | 3,653,901,000 | 3,881,583,000 | 3,620,398,000 | 3,655,900,000 | 3,529,260,000 | 3,496,259,000 | 3,554,670,000 | 3,653,565,000 | 3,637,105,000 | 2,150,223,000 | 1,664,699,000 | 1,720,159,000 | 1,119,589,000 | 998,373,000 | 960,932,000 | 913,550,000 | 948,881,000 | 1,016,865,000 | 1,212,012,000 | 1,263,200,000 | 1,315,896,000 | 1,266,899,000 | 1,278,808,000 | 1,091,981,000 | 1,086,287,000 | 1,139,560,000 | 1,040,026,000 | 1,056,264,000 | 1,018,342,000 | 1,090,918,000 | 1,124,340,000 | 1,108,073,000 | 1,133,016,000 | 900,173,000 | 913,676,000 | 843,928,000 | 892,258,000 | 917,144,000 | 950,291,000 | 968,146,000 | 751,834,000 | 667,011,000 | 688,279,000 | 726,914,000 | 674,629,000 | 723,724,000 | 792,392,000 | 737,822,000 | 750,562,000 | 643,369,000 | 499,315,000 | 508,759,000 | 405,921,000 | 409,524,000 | 440,510,000 | 419,169,000 | 255,485,000 | 178,527,000 | 181,470,000 | 187,154,000 | 171,769,000 | 186,032,000 | 202,067,000 | 177,171,000 | 185,315,000 | 178,506,000 | 156,696,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interests | 464,581,000 | 467,358,000 | 437,587,000 | 436,471,000 | 424,083,000 | 366,156,000 | 329,271,000 | 368,369,000 | 365,865,000 | 364,807,000 | 343,883,000 | 345,833,000 | 340,287,000 | 327,601,000 | 296,994,000 | 303,927,000 | 258,289,000 | 252,587,000 | 224,684,000 | 223,266,000 | 222,225,000 | 221,208,000 | 204,139,000 | 196,507,000 | 195,893,000 | 188,264,000 | 178,353,000 | 151,450,000 | 138,995,000 | 132,046,000 | 133,599,000 | 134,034,000 | 132,355,000 | 131,123,000 | 126,881,000 | 125,132,000 | 98,902,000 | 99,512,000 | 87,906,000 | 88,380,000 | 91,136,000 | 91,282,000 | 64,821,000 | 63,914,000 | 64,409,000 | 39,966,000 | 38,105,000 | 37,833,000 | 58,003,000 | 59,218,000 | 52,444,000 | 51,218,000 | 51,218,000 | 67,166,000 | 59,096,000 | 59,096,000 | 66,217,000 | 65,430,000 | 53,979,000 | 53,955,000 | 61,196,000 | 55,048,000 | 56,053,000 | 56,121,000 | 56,937,000 | |||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value per share... | 551,000 | 551,000 | 551,000 | 550,000 | 550,000 | 550,000 | 548,000 | 548,000 | 548,000 | 547,000 | 547,000 | 547,000 | 547,000 | 545,000 | 545,000 | 545,000 | 545,000 | 543,000 | 542,000 | 542,000 | 542,000 | 542,000 | 542,000 | 542,000 | 541,000 | 541,000 | 538,000 | 538,000 | 534,000 | 534,000 | 534,000 | 427,000 | 422,000 | 338,000 | 338,000 | 338,000 | 270,000 | 270,000 | 270,000 | 270,000 | 269,000 | 269,000 | 269,000 | 269,000 | 269,000 | 268,000 | 268,000 | 268,000 | 268,000 | 268,000 | 214,000 | 214,000 | 214,000 | 213,000 | 213,000 | 213,000 | 171,000 | 171,000 | 167,000 | 167,000 | 133,000 | 104,000 | ||||||
class a common stock, .01 par value per share... | 843,000 | 842,000 | 842,000 | 840,000 | 839,000 | 838,000 | 837,000 | 836,000 | 836,000 | 835,000 | 823,000 | 823,000 | 822,000 | 821,000 | 815,000 | 814,000 | 814,000 | 812,000 | 812,000 | 811,000 | 811,000 | 809,000 | 807,000 | 806,000 | 805,000 | 804,000 | 803,000 | 800,000 | 796,000 | 796,000 | 795,000 | 635,000 | 635,000 | 507,000 | 506,000 | 506,000 | 404,000 | 403,000 | 403,000 | 401,000 | 400,000 | 400,000 | 399,000 | 399,000 | 398,000 | 397,000 | 397,000 | 397,000 | 396,000 | 396,000 | 317,000 | 316,000 | 316,000 | 315,000 | 314,000 | 313,000 | 250,000 | 250,000 | 250,000 | 250,000 | 199,000 | 157,000 | 157,000 | |||||
capital in excess of par value | 659,868,000 | 650,667,000 | 650,314,000 | 637,981,000 | 618,622,000 | 599,399,000 | 613,682,000 | 598,699,000 | 585,888,000 | 578,809,000 | 406,442,000 | 398,991,000 | 388,603,000 | 397,337,000 | 317,365,000 | 311,053,000 | 302,104,000 | 320,747,000 | 315,601,000 | 311,995,000 | 301,107,000 | 299,930,000 | 301,532,000 | 297,324,000 | 287,779,000 | 284,609,000 | 309,058,000 | 310,201,000 | 324,395,000 | 320,994,000 | 317,089,000 | 311,710,000 | 329,908,000 | 326,544,000 | 322,024,000 | 317,049,000 | 309,901,000 | 306,328,000 | 302,730,000 | 296,689,000 | 289,810,000 | 286,220,000 | 283,490,000 | 280,608,000 | 274,305,000 | 269,351,000 | 266,029,000 | 263,374,000 | 259,155,000 | 255,889,000 | 253,872,000 | 251,043,000 | 248,817,000 | 244,632,000 | 242,125,000 | 241,193,000 | 240,167,000 | 226,120,000 | 234,078,000 | 233,124,000 | 232,151,000 | 227,993,000 | 227,215,000 | 227,150,000 | 225,759,000 | 224,625,000 | 224,074,000 | 224,168,000 |
deferred compensation obligation | 8,096,000 | 8,096,000 | 7,272,000 | 7,272,000 | 7,272,000 | 7,272,000 | 6,318,000 | 6,318,000 | 6,318,000 | 6,318,000 | 6,318,000 | 6,171,000 | 6,171,000 | 5,297,000 | 5,297,000 | 5,297,000 | 5,297,000 | 5,297,000 | 4,777,000 | 4,777,000 | 4,777,000 | 4,886,000 | 4,232,000 | 4,232,000 | 4,232,000 | 4,232,000 | 3,429,000 | 4,043,000 | 4,043,000 | 3,928,000 | 3,118,000 | 3,118,000 | 3,118,000 | 3,118,000 | 2,320,000 | 2,320,000 | 2,320,000 | 2,460,000 | 1,635,000 | 1,635,000 | 1,635,000 | 1,783,000 | 1,296,000 | 1,296,000 | 1,296,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 928,000 | 928,000 | 928,000 | 823,000 | 522,000 | 522,000 | 522,000 | 522,000 | ||||||||||
heico stock held by irrevocable trust | -8,096,000 | -8,096,000 | -7,272,000 | -7,272,000 | -7,272,000 | -7,272,000 | -6,318,000 | -6,318,000 | -6,318,000 | -6,318,000 | -6,318,000 | -6,171,000 | -6,171,000 | -5,297,000 | -5,297,000 | -5,297,000 | -5,297,000 | -5,297,000 | -4,777,000 | -4,777,000 | -4,777,000 | -4,886,000 | -4,232,000 | -4,232,000 | -4,232,000 | -4,232,000 | -3,429,000 | -4,043,000 | -4,043,000 | -3,928,000 | -3,118,000 | -3,118,000 | -3,118,000 | -3,118,000 | -2,320,000 | -2,320,000 | -2,320,000 | -2,460,000 | -1,635,000 | -1,635,000 | -1,635,000 | -1,783,000 | -1,296,000 | -1,296,000 | -1,296,000 | -1,138,000 | -1,138,000 | -1,138,000 | -1,138,000 | -1,138,000 | -928,000 | -928,000 | -928,000 | -823,000 | -522,000 | -522,000 | -522,000 | -522,000 | ||||||||||
accumulated other comprehensive income | 18,206,000 | 5,581,000 | 882,000 | 1,674,000 | 2,129,000 | 4,417,000 | -8,289,000 | -2,571,000 | -507,000 | -2,318,000 | 144,000 | -3,572,000 | -7,380,000 | -1,351,000 | -2,543,000 | 3,033,000 | 1,556,000 | 1,743,000 | 312,000 | 135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 3,823,219,000 | 3,647,678,000 | 3,488,777,000 | 3,328,591,000 | 3,180,102,000 | 3,062,166,000 | 2,953,854,000 | 2,825,021,000 | 2,705,128,000 | 2,605,984,000 | 2,523,212,000 | 2,435,155,000 | 2,328,523,000 | 2,253,932,000 | 2,171,333,000 | 2,100,178,000 | 2,018,990,000 | 1,949,521,000 | 1,873,239,000 | 1,812,798,000 | 1,744,247,000 | 1,688,045,000 | 1,623,285,000 | 1,583,646,000 | 1,508,784,000 | 1,397,327,000 | 1,322,383,000 | 1,251,699,000 | 1,174,811,000 | 1,091,183,000 | 1,024,739,000 | 964,571,000 | 904,030,000 | 844,247,000 | 797,621,000 | 756,408,000 | 717,764,000 | 681,704,000 | 649,131,000 | 613,072,000 | 574,233,000 | 548,054,000 | 516,007,000 | 486,534,000 | 451,205,000 | 437,757,000 | 408,148,000 | 378,875,000 | 349,741,000 | 349,649,000 | 326,000,000 | 301,088,000 | 277,593,000 | 375,085,000 | 355,163,000 | 334,582,000 | 315,085,000 | 299,497,000 | 292,242,000 | 273,364,000 | 256,123,000 | 240,913,000 | 225,206,000 | 212,524,000 | 199,406,000 | 234,348,000 | 222,712,000 | 213,145,000 |
total heico shareholders’ equity | 4,502,687,000 | 4,305,319,000 | 4,141,366,000 | 3,967,551,000 | 3,746,527,000 | 3,636,877,000 | 3,539,976,000 | 3,389,427,000 | 3,266,438,000 | 3,145,995,000 | 2,914,367,000 | 2,817,890,000 | 2,699,137,000 | 2,606,136,000 | 2,452,131,000 | 2,382,036,000 | 2,305,491,000 | 2,263,071,000 | 2,186,929,000 | 2,127,820,000 | 2,048,836,000 | 1,980,177,000 | 1,921,715,000 | 1,858,514,000 | 1,778,646,000 | 1,666,542,000 | 1,615,999,000 | 1,546,886,000 | 1,489,467,000 | 1,398,251,000 | 1,333,970,000 | 1,275,827,000 | 1,239,412,000 | 1,161,080,000 | 1,111,922,000 | 1,049,299,000 | 1,001,792,000 | 963,379,000 | 930,162,000 | 891,346,000 | 837,169,000 | 809,863,000 | 775,603,000 | 748,596,000 | 706,945,000 | 699,484,000 | 672,271,000 | 642,407,000 | 607,242,000 | 606,346,000 | 577,676,000 | 549,334,000 | 526,602,000 | 616,673,000 | 590,435,000 | 574,950,000 | 553,130,000 | 529,071,000 | 528,293,000 | 508,648,000 | 488,918,000 | 469,112,000 | 452,252,000 | 440,138,000 | 424,024,000 | |||
noncontrolling interests | 78,461,000 | 73,856,000 | 71,087,000 | 67,756,000 | 64,201,000 | 60,529,000 | 56,930,000 | 53,379,000 | 50,201,000 | 47,156,000 | 44,829,000 | 41,777,000 | 45,037,000 | 42,170,000 | 39,853,000 | 38,438,000 | 36,565,000 | 33,868,000 | 33,157,000 | 32,070,000 | 31,323,000 | 30,430,000 | 30,497,000 | 31,006,000 | 30,601,000 | 28,118,000 | 26,376,000 | 115,278,000 | 112,288,000 | 104,757,000 | 96,352,000 | 93,680,000 | 90,602,000 | 87,212,000 | 84,747,000 | 89,232,000 | 86,800,000 | 84,326,000 | 82,108,000 | 87,095,000 | 85,049,000 | 83,408,000 | 80,979,000 | 79,805,000 | 76,992,000 | 75,135,000 | 73,023,000 | 74,810,000 | 120,499,000 | 116,889,000 | 113,176,000 | 109,348,000 | 105,942,000 | 103,086,000 | 100,144,000 | 96,959,000 | 93,983,000 | 91,083,000 | 93,943,000 | 90,834,000 | 88,232,000 | 85,714,000 | 83,702,000 | 81,572,000 | 79,700,000 | |||
total shareholders’ equity | 4,581,148,000 | 4,379,175,000 | 4,212,453,000 | 4,035,307,000 | 3,810,728,000 | 3,697,406,000 | 3,596,906,000 | 3,442,806,000 | 3,316,639,000 | 3,193,151,000 | 2,959,196,000 | 2,859,667,000 | 2,744,174,000 | 2,648,306,000 | 2,491,984,000 | 2,420,474,000 | 2,342,056,000 | 2,296,939,000 | 2,220,086,000 | 2,159,890,000 | 2,080,159,000 | 2,010,607,000 | 1,952,212,000 | 1,889,520,000 | 1,809,247,000 | 1,694,660,000 | 1,642,375,000 | 1,662,164,000 | 1,601,755,000 | 1,503,008,000 | 1,430,322,000 | 1,369,507,000 | 1,330,014,000 | 1,248,292,000 | 1,196,669,000 | 1,138,531,000 | 1,088,592,000 | 1,047,705,000 | 1,012,270,000 | 978,441,000 | 922,218,000 | 893,271,000 | 856,582,000 | 828,401,000 | 783,937,000 | 774,619,000 | 745,294,000 | 717,217,000 | 727,741,000 | 723,235,000 | 690,852,000 | 658,682,000 | 632,544,000 | 719,759,000 | 690,579,000 | 671,909,000 | 647,113,000 | 620,154,000 | 622,236,000 | 599,482,000 | 577,150,000 | 554,826,000 | 535,954,000 | 457,853,000 | 445,251,000 | 432,724,000 | ||
total liabilities and equity | 9,043,696,000 | 8,500,434,000 | 8,531,623,000 | 8,092,176,000 | 7,890,711,000 | 7,592,822,000 | 7,422,436,000 | 7,365,845,000 | 7,336,069,000 | 7,195,063,000 | 5,453,302,000 | 4,870,199,000 | 4,804,620,000 | 4,095,496,000 | 3,787,351,000 | 3,685,333,000 | 3,513,895,000 | 3,498,407,000 | 3,461,635,000 | 3,595,168,000 | 3,565,584,000 | 3,547,711,000 | 3,423,250,000 | 3,364,835,000 | 3,097,121,000 | 2,969,211,000 | 2,960,288,000 | 2,853,640,000 | 2,797,014,000 | 2,653,396,000 | 2,654,839,000 | 2,627,881,000 | 2,570,442,000 | 2,512,431,000 | 2,223,723,000 | 2,177,339,000 | 2,031,422,000 | 2,039,475,000 | 2,017,320,000 | 2,017,112,000 | 1,981,500,000 | 1,736,387,000 | 1,588,414,000 | 1,580,594,000 | 1,575,260,000 | 1,489,214,000 | 1,507,123,000 | 1,547,442,000 | 1,523,566,000 | 1,533,015,000 | 1,386,665,000 | 1,209,215,000 | 1,192,521,000 | 1,192,846,000 | 1,159,199,000 | 1,171,515,000 | 1,132,499,000 | 941,069,000 | 854,742,000 | 834,907,000 | 825,500,000 | 781,643,000 | 778,039,000 | 779,898,000 | 737,832,000 | |||
accumulated other comprehensive loss | -411,000 | -53,586,000 | -26,076,000 | -28,945,000 | -35,677,000 | -25,962,000 | -40,180,000 | -16,657,000 | -17,626,000 | -19,358,000 | -46,499,000 | -37,927,000 | -30,554,000 | -16,962,000 | -8,552,000 | -3,265,000 | -9,149,000 | -4,451,000 | -23,804,000 | -19,263,000 | -16,739,000 | -16,783,000 | -16,352,000 | -11,069,000 | -15,256,000 | -9,187,000 | -1,516,000 | -10,556,000 | -8,567,000 | -25,002,000 | -26,547,000 | -25,326,000 | -22,372,000 | -19,086,000 | -27,543,000 | -25,080,000 | -24,562,000 | -19,214,000 | -19,232,000 | -2,727,000 | -3,327,000 | -338,000 | -124,000 | -498,000 | -1,402,000 | -1,381,000 | -1,796,000 | -4,850,000 | ||||||||||||||||||||
short-term debt and current maturities of long-term debt | 4,107,000 | 4,208,000 | 4,382,000 | 4,739,000 | 17,801,000 | 16,777,000 | 18,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; 300,000 shares designated as series b junior | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
participating preferred stock and 300,000 shares designated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as series c junior participating preferred stock; none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,126,005 and 13,011,426 shares issued and outstanding | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; 19,863,572 and 19,641,543 shares issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding | 199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,126,005 and 13,011,426 shares issued and outstanding, respectively | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; 19,815,122 and 19,641,543 shares issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding, respectively | 198,000 | 198,000 | 157,000 | 157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13,063,518 and 13,011,426 shares issued and outstanding, respectively | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; 19,804,119 and 19,641,543 shares issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 521,710,000 | 503,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
10,431,225 and 10,409,141 shares issued and outstanding, respectively | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; 15,738,448 and 15,713,234 shares issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in consolidated subsidiaries | 89,742,000 | 89,693,000 | 85,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 732,910,000 | 713,450,000 | 674,492,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized; 10,395,141 and 10,572,641 shares issued and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding, respectively | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares authorized; 15,692,374 and 15,829,790 shares issued |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from consolidated operations | 204,757,000 | 202,785,000 | 190,680,000 | 170,523,000 | 181,566,000 | 150,886,000 | 147,817,000 | 134,901,000 | 125,482,000 | 113,565,000 | 112,753,000 | 115,060,000 | 103,005,000 | 110,173,000 | 93,086,000 | 93,112,000 | 94,252,000 | 93,356,000 | 83,683,000 | 76,471,000 | 76,248,000 | 67,580,000 | 57,564,000 | 80,909,000 | 129,802,000 | 92,573,000 | 89,059,000 | 90,083,000 | 88,026,000 | 74,081,000 | 73,899,000 | 66,011,000 | 71,695,000 | 59,087,000 | 51,475,000 | 50,833,000 | 46,265,000 | 49,521,000 | 46,976,000 | 43,729,000 | 35,924,000 | 44,031,000 | 38,938,000 | 38,504,000 | 32,091,000 | 36,078,000 | 37,352,000 | 32,780,000 | 32,562,000 | 35,763,000 | 34,768,000 | 29,046,000 | 24,984,000 | 29,313,000 | 28,672,000 | 24,224,000 | 24,466,000 | 24,412,000 | 26,392,000 | 22,126,000 | 22,523,000 | 19,891,000 | 19,526,000 | 16,908,000 | 16,030,000 | ||
adjustments to reconcile net income from consolidated operations to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 51,008,000 | 51,207,000 | 49,767,000 | 48,877,000 | 46,225,000 | 44,685,000 | 44,310,000 | 42,831,000 | 43,505,000 | 43,728,000 | 29,531,000 | 29,724,000 | 27,060,000 | 25,807,000 | 23,819,000 | 23,485,000 | 23,222,000 | 24,203,000 | 22,897,000 | 22,916,000 | 23,003,000 | 23,343,000 | 21,942,000 | 21,693,000 | 21,583,000 | 21,811,000 | 21,138,000 | 20,511,000 | 20,037,000 | 19,668,000 | 19,434,000 | 19,065,000 | 19,024,000 | 17,911,000 | 16,411,000 | 15,253,000 | 15,248,000 | 15,674,000 | 15,420,000 | 15,262,000 | 13,921,000 | 12,841,000 | 11,925,000 | 12,237,000 | 10,904,000 | 11,487,000 | 12,131,000 | 12,089,000 | 12,050,000 | 10,890,000 | 9,495,000 | 8,265,000 | 8,140,000 | 8,481,000 | 7,737,000 | 7,463,000 | 6,975,000 | 5,117,000 | 4,535,000 | 4,584,000 | 4,307,000 | 4,019,000 | 4,700,000 | 4,627,000 | 4,251,000 | 4,016,000 | 4,043,000 |
share-based compensation expense | 11,296,000 | 16,035,000 | 7,675,000 | 6,000,000 | 4,671,000 | 4,687,000 | 4,625,000 | 4,582,000 | 4,881,000 | 5,063,000 | 4,357,000 | 3,243,000 | 2,812,000 | 2,831,000 | 2,960,000 | 3,241,000 | 3,614,000 | 2,704,000 | 2,083,000 | 2,042,000 | 2,229,000 | 2,359,000 | 2,500,000 | 2,629,000 | 2,646,000 | 2,660,000 | 2,687,000 | 2,548,000 | 2,439,000 | 2,350,000 | 2,474,000 | 2,291,000 | 2,168,000 | 2,208,000 | 2,097,000 | 1,659,000 | 1,451,000 | 1,529,000 | 1,619,000 | 1,606,000 | 1,680,000 | 1,654,000 | 1,616,000 | 1,356,000 | 1,422,000 | 552,000 | 1,685,000 | 1,589,000 | 2,600,000 | ||||||||||||||||||
deferred income tax provision | 7,480,000 | -3,759,000 | -3,557,000 | -13,378,000 | -10,576,000 | 980,000 | 1,018,000 | 5,778,000 | 20,581,000 | -25,718,000 | -3,150,000 | 3,798,000 | -346,000 | 2,276,000 | 1,557,000 | -1,999,000 | 803,000 | -1,643,000 | -134,000 | -1,908,000 | 851,000 | -393,000 | 180,000 | -105,000 | 347,000 | 181,000 | 429,000 | ||||||||||||||||||||||||||||||||||||||||
employer contributions to heico savings and investment plan | 5,901,000 | 6,255,000 | 5,686,000 | 3,027,000 | 5,473,000 | 3,940,000 | 4,875,000 | 3,137,000 | 5,665,000 | 4,629,000 | 4,114,000 | 2,719,000 | 3,814,000 | 3,296,000 | 3,520,000 | 2,199,000 | 3,165,000 | 2,725,000 | 2,320,000 | 2,206,000 | 2,840,000 | 2,124,000 | 2,641,000 | 2,198,000 | 2,613,000 | 2,400,000 | 2,527,000 | 2,448,000 | 2,153,000 | 2,004,000 | 1,932,000 | 2,223,000 | 1,860,000 | 2,036,000 | 2,053,000 | 1,965,000 | 1,714,000 | 1,801,000 | 1,953,000 | 1,849,000 | 1,417,000 | 1,643,000 | 1,886,000 | 1,203,000 | 1,393,000 | ||||||||||||||||||||||
increase in accrued contingent consideration | 2,225,000 | 3,946,000 | 2,208,000 | 3,478,000 | 3,288,000 | -5,566,000 | -6,421,000 | 1,095,000 | -1,904,000 | -624,000 | 506,000 | 1,336,000 | -3,378,000 | -2,480,000 | -1,659,000 | -114,000 | -59,000 | 646,000 | 227,000 | 432,000 | 326,000 | -978,000 | 759,000 | 408,000 | -1,104,000 | 630,000 | 1,242,000 | 1,862,000 | 2,424,000 | -377,000 | -217,000 | -3,195,000 | -127,000 | 79,000 | 611,000 | 537,000 | 428,000 | 956,000 | 832,000 | 847,000 | 20,000 | ||||||||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -2,190,000 | 0 | 0 | 0 | -6,203,000 | 0 | 0 | 0 | -6,299,000 | 0 | 0 | 0 | -175,000 | 0 | -3,038,000 | 0 | -67,000 | 0 | -5,125,000 | 0 | -300,000 | 6,329,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | -5,262,000 | -60,423,000 | 20,062,000 | -33,631,000 | 38,940,000 | -7,095,000 | -10,827,000 | 16,191,000 | -30,837,000 | 7,332,000 | -13,029,000 | 9,234,000 | -24,743,000 | 51,839,000 | 20,685,000 | 23,734,000 | 4,982,000 | -2,254,000 | -11,978,000 | -28,800,000 | 14,463,000 | -10,497,000 | 11,985,000 | -24,640,000 | 25,998,000 | -12,981,000 | -10,849,000 | -4,473,000 | 12,348,000 | -27,054,000 | 2,443,000 | -43,000 | 2,082,000 | -910,000 | 6,586,000 | -3,702,000 | -16,815,000 | 12,142,000 | 435,000 | -3,412,000 | 4,189,000 | -8,433,000 | 4,836,000 | -1,538,000 | 3,401,000 | 4,142,000 | |||||||||||||||||||||
decrease in contract assets | 3,753,000 | 13,795,000 | -7,986,000 | -6,370,000 | -5,949,000 | -7,715,000 | 5,837,000 | -1,388,000 | 4,560,000 | 3,558,000 | -1,780,000 | -2,027,000 | 2,623,000 | -430,000 | -2,983,000 | -11,266,000 | -1,719,000 | 4,154,000 | 1,730,000 | -1,571,000 | 7,270,000 | ||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories | -17,101,000 | 15,307,000 | -14,023,000 | -9,927,000 | -36,207,000 | -30,751,000 | -31,080,000 | -21,257,000 | -49,846,000 | -38,101,000 | -11,430,000 | -23,210,000 | -52,041,000 | 19,762,000 | -10,287,000 | -17,341,000 | -20,449,000 | -3,058,000 | -295,000 | -2,440,000 | -24,284,000 | -8,490,000 | -11,151,000 | -11,513,000 | -18,301,000 | 1,211,000 | -8,164,000 | 738,000 | -14,989,000 | -4,059,000 | -7,529,000 | -2,326,000 | -5,691,000 | -2,111,000 | -2,851,000 | 3,910,000 | -663,000 | -5,536,000 | 746,000 | -5,927,000 | -4,736,000 | -4,960,000 | -6,190,000 | -1,096,000 | -5,885,000 | -4,108,000 | -2,045,000 | 3,898,000 | -4,082,000 | 9,195,000 | 360,000 | ||||||||||||||||
increase in prepaid expenses and other current assets | -8,796,000 | -955,000 | -15,784,000 | -860,000 | -2,727,000 | 31,000 | -9,005,000 | -410,000 | -5,418,000 | -6,614,000 | -3,303,000 | -7,921,000 | 1,137,000 | -5,403,000 | -3,497,000 | 1,338,000 | -1,563,000 | 673,000 | 414,000 | -3,030,000 | -2,446,000 | 146,000 | -162,000 | -2,456,000 | 950,000 | 4,941,000 | -7,666,000 | 694,000 | -243,000 | -2,534,000 | -1,352,000 | ||||||||||||||||||||||||||||||||||||
increase in trade accounts payable | 4,067,000 | -1,326,000 | -274,000 | 18,804,000 | 10,389,000 | -10,818,000 | 12,401,000 | 12,660,000 | -8,482,000 | 8,789,000 | -1,992,000 | 6,608,000 | 10,822,000 | 5,668,000 | 2,469,000 | 2,741,000 | -6,677,000 | 9,202,000 | 1,641,000 | 7,932,000 | -4,085,000 | 7,355,000 | 6,136,000 | 8,640,000 | -7,636,000 | -1,067,000 | 7,872,000 | -1,598,000 | 2,370,000 | -4,375,000 | 5,073,000 | -1,935,000 | 3,092,000 | 1,027,000 | |||||||||||||||||||||||||||||||||
decrease in accrued expenses and other current liabilities | -107,186,000 | 24,632,000 | -63,898,000 | -7,652,000 | -50,450,000 | 4,912,000 | -7,583,000 | -38,725,000 | -19,241,000 | 646,000 | -48,319,000 | 17,941,000 | -34,537,000 | 3,943,000 | -18,477,000 | 7,732,000 | -18,908,000 | 4,563,000 | -14,787,000 | 8,323,000 | -2,128,000 | -14,172,000 | 2,661,000 | -20,813,000 | 11,905,000 | -16,605,000 | 6,736,000 | -20,431,000 | 5,041,000 | -8,010,000 | 2,236,000 | -4,486,000 | -5,374,000 | ||||||||||||||||||||||||||||||||||
increase in income taxes payable | 10,251,000 | -6,288,000 | 16,887,000 | 12,345,000 | 13,839,000 | 14,002,000 | -72,000 | -381,000 | 6,627,000 | -7,117,000 | 524,000 | -3,636,000 | 7,630,000 | 11,494,000 | -3,400,000 | -9,253,000 | 7,230,000 | -332,000 | -3,714,000 | -362,000 | 5,851,000 | 774,000 | -574,000 | -6,150,000 | 6,323,000 | 1,042,000 | 14,405,000 | 3,050,000 | -6,220,000 | 7,386,000 | -2,457,000 | -480,000 | -3,989,000 | 5,203,000 | 782,000 | ||||||||||||||||||||||||||||||||
net changes in other long-term liabilities and assets related to heico leadership compensation plan | 10,115,000 | 491,000 | 6,487,000 | 3,533,000 | 13,022,000 | 2,068,000 | 2,231,000 | 2,566,000 | 14,753,000 | 1,778,000 | 1,171,000 | 1,671,000 | 8,892,000 | 1,663,000 | 379,000 | 1,753,000 | 11,603,000 | 569,000 | 386,000 | -196,000 | 12,022,000 | 4,241,000 | -3,356,000 | 2,636,000 | 11,315,000 | 1,625,000 | 691,000 | 1,461,000 | 9,143,000 | ||||||||||||||||||||||||||||||||||||||
other | 6,089,000 | 4,621,000 | -25,692,000 | 14,227,000 | 17,702,000 | 13,635,000 | -1,864,000 | 43,676,000 | -1,923,000 | -908,000 | -2,358,000 | -4,875,000 | -1,879,000 | -1,908,000 | 559,000 | 1,728,000 | 449,000 | 409,000 | 125,000 | -188,000 | 1,898,000 | 975,000 | 2,365,000 | 296,000 | 730,000 | 1,411,000 | 1,143,000 | -2,197,000 | 133,000 | 8,000 | 46,000 | -2,790,000 | 133,000 | 259,000 | -1,363,000 | 419,000 | 63,000 | 236,000 | -3,715,000 | 474,000 | -1,144,000 | 85,000 | 10,000 | 76,000 | -10,000 | -22,000 | -139,000 | 131,000 | 108,000 | 115,000 | -313,000 | 743,000 | 721,000 | 353,000 | -59,000 | 98,000 | -674,000 | 0 | -232,000 | 435,000 | 132,000 | 144,000 | 41,000 | -69,000 | -78,000 | 354,000 | |
net cash from operating activities | 178,597,000 | 295,326,000 | 231,211,000 | 204,695,000 | 203,034,000 | 205,623,000 | 213,955,000 | 141,140,000 | 111,652,000 | 148,378,000 | 145,921,000 | 77,750,000 | 76,686,000 | 143,946,000 | 149,157,000 | 96,773,000 | 77,980,000 | 109,981,000 | 123,991,000 | 102,913,000 | 107,199,000 | 110,154,000 | 93,089,000 | 124,746,000 | 81,136,000 | 123,979,000 | 135,146,000 | 128,687,000 | 49,566,000 | 123,784,000 | 109,703,000 | 49,995,000 | 45,005,000 | 95,582,000 | 81,590,000 | 41,738,000 | 55,975,000 | 76,768,000 | 69,711,000 | 57,538,000 | 45,167,000 | 51,574,000 | 56,484,000 | 35,350,000 | 29,455,000 | 63,456,000 | 72,232,000 | 21,452,000 | 33,549,000 | 39,544,000 | 47,760,000 | 31,249,000 | 13,283,000 | 60,282,000 | 32,957,000 | 47,596,000 | -2,250,000 | 40,520,000 | 33,917,000 | 27,534,000 | 23,547,000 | 33,796,000 | 27,658,000 | 19,986,000 | 20,277,000 | 32,098,000 | 17,123,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -441,397,000 | 100,000 | -343,767,000 | -31,398,000 | -254,763,000 | -164,085,000 | -9,000,000 | 0 | -46,208,000 | -1,895,086,000 | -2,471,000 | -20,495,000 | -503,736,000 | -172,010,000 | -69,765,000 | -106,897,000 | -9,377,000 | -19,881,000 | -345,000 | -97,619,000 | -20,977,000 | 0 | -45,343,000 | -5,667,000 | -100,234,000 | -33,901,000 | -101,039,000 | -19,176,000 | -1,235,000 | -33,238,000 | -6,126,000 | -322,506,000 | -14,921,000 | 0 | 0 | 513,000 | -264,324,000 | -110,586,000 | -6,716,000 | -170,000 | -49,312,000 | 0 | -8,168,000 | 0 | -569,000 | -88,224,000 | -133,172,000 | 0 | -1,242,000 | -25,784,000 | -10,144,000 | -19,029,000 | -142,328,000 | -65,440,000 | -1,279,000 | -5,348,000 | -22,588,000 | 0 | -2,872,000 | ||||||||
investments related to heico leadership compensation plan | -14,000,000 | -11,269,000 | -3,989,000 | -3,100,000 | -14,600,000 | -3,400,000 | -2,100,000 | -1,700,000 | -12,710,000 | -4,892,000 | 0 | -2,200,000 | -11,800,000 | -1,900,000 | -1,700,000 | -1,600,000 | -10,100,000 | -1,600,000 | -1,500,000 | -500,000 | -10,400,000 | -1,300,000 | -1,000,000 | -1,800,000 | -11,800,000 | -2,901,000 | 0 | -2,100,000 | -8,700,000 | ||||||||||||||||||||||||||||||||||||||
capital expenditures | -13,496,000 | -26,848,000 | -12,739,000 | -15,964,000 | -17,335,000 | -16,086,000 | -15,850,000 | -12,948,000 | -13,377,000 | -15,258,000 | -12,255,000 | -11,075,000 | -10,846,000 | -7,625,000 | -8,146,000 | -7,520,000 | -8,691,000 | -6,059,000 | -8,186,000 | -6,429,000 | -15,509,000 | -5,468,000 | -5,037,000 | -5,585,000 | -6,850,000 | -7,267,000 | -9,075,000 | -6,689,000 | -5,907,000 | -5,973,000 | -6,441,000 | -21,880,000 | -7,577,000 | -5,553,000 | -6,907,000 | -7,116,000 | -6,422,000 | -7,750,000 | -7,567,000 | -9,856,000 | -5,690,000 | -4,482,000 | -4,307,000 | -5,206,000 | -4,254,000 | -4,149,000 | -4,776,000 | -3,495,000 | -3,990,000 | -4,832,000 | -4,231,000 | -4,799,000 | -4,466,000 | -2,881,000 | -4,233,000 | -4,360,000 | -3,788,000 | -3,736,000 | -1,865,000 | -2,208,000 | -1,637,000 | -2,134,000 | -2,143,000 | -2,442,000 | -2,158,000 | -2,469,000 | -2,387,000 |
free cash flows | 165,101,000 | 268,478,000 | 218,472,000 | 188,731,000 | 185,699,000 | 189,537,000 | 198,105,000 | 128,192,000 | 98,275,000 | 133,120,000 | 133,666,000 | 66,675,000 | 65,840,000 | 136,321,000 | 141,011,000 | 89,253,000 | 69,289,000 | 103,922,000 | 115,805,000 | 96,484,000 | 91,690,000 | 104,686,000 | 88,052,000 | 119,161,000 | 74,286,000 | 116,712,000 | 126,071,000 | 121,998,000 | 43,659,000 | 117,811,000 | 103,262,000 | 28,115,000 | 37,428,000 | 90,029,000 | 74,683,000 | 34,622,000 | 49,553,000 | 69,018,000 | 62,144,000 | 47,682,000 | 39,477,000 | 47,092,000 | 52,177,000 | 30,144,000 | 25,201,000 | 59,307,000 | 67,456,000 | 17,957,000 | 29,559,000 | 34,712,000 | 43,529,000 | 26,450,000 | 8,817,000 | 57,401,000 | 28,724,000 | 43,236,000 | -6,038,000 | 36,784,000 | 32,052,000 | 25,326,000 | 21,910,000 | 31,662,000 | 25,515,000 | 17,544,000 | 18,119,000 | 29,629,000 | 14,736,000 |
proceeds from corporate-owned life insurance policy withdrawals | 22,654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -446,967,000 | -33,997,000 | -357,935,000 | -51,764,000 | -287,995,000 | -181,050,000 | -26,864,000 | -14,147,000 | -71,139,000 | -1,910,278,000 | -14,399,000 | -33,810,000 | -525,980,000 | -172,478,000 | -79,396,000 | -123,996,000 | -19,959,000 | -114,564,000 | -16,843,000 | -26,776,000 | -25,271,000 | -101,036,000 | -27,102,000 | -7,351,000 | -63,554,000 | -13,629,000 | -109,317,000 | -42,126,000 | -115,574,000 | -34,278,000 | -7,668,000 | -55,072,000 | -16,493,000 | -327,926,000 | -21,569,000 | -89,317,000 | -6,003,000 | -7,687,000 | -7,331,000 | -13,058,000 | -269,540,000 | -116,212,000 | -10,938,000 | -5,366,000 | -53,490,000 | -4,159,000 | -12,966,000 | -3,469,000 | -4,593,000 | -93,402,000 | -137,393,000 | -4,802,000 | -5,711,000 | -28,682,000 | -14,385,000 | -23,418,000 | -146,223,000 | -69,172,000 | -2,950,000 | -7,559,000 | -24,219,000 | -2,441,000 | -5,031,000 | -36,448,000 | -4,343,000 | -27,758,000 | -34,714,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on revolving credit facility | 443,000,000 | 0 | 350,000,000 | 0 | 145,000,000 | 80,000,000 | 0 | 0 | 50,000,000 | 1,400,000,000 | 8,000,000 | 25,000,000 | 531,000,000 | 100,000,000 | 69,000,000 | 67,000,000 | 26,000,000 | 0 | 0 | 200,000,000 | 45,000,000 | 25,000,000 | 159,000,000 | 36,000,000 | 93,000,000 | 3,000,000 | 0 | 317,000,000 | 0 | 0 | 0 | 0 | 260,000,000 | 105,000,000 | 7,000,000 | 5,000,000 | 56,696,000 | 0 | 7,000,000 | 82,000,000 | 23,000,000 | 85,000,000 | 142,000,000 | 0 | 145,000,000 | 18,000,000 | 10,000,000 | 6,000,000 | 157,000,000 | 44,000,000 | 0 | 0 | 28,000,000 | 0 | 0 | 36,000,000 | 1,000,000 | 23,000,000 | 41,000,000 | ||||||||
payments on revolving credit facility | -103,000,000 | -275,000,000 | -180,000,000 | -75,000,000 | -20,000,000 | -110,000,000 | -130,000,000 | -110,000,000 | -15,000,000 | -150,000,000 | -731,000,000 | -70,000,000 | -38,000,000 | -55,000,000 | -92,000,000 | -40,000,000 | -25,000,000 | -150,000,000 | -200,000,000 | -85,000,000 | -70,000,000 | 0 | 0 | -30,000,000 | -38,000,000 | -103,000,000 | -75,000,000 | -88,000,000 | -17,000,000 | -94,000,000 | -67,000,000 | -38,000,000 | -5,000,000 | -77,877,000 | -29,000,000 | -44,000,000 | -40,000,000 | -52,000,000 | -52,000,000 | -34,000,000 | -32,000,000 | -37,000,000 | -34,000,000 | -32,000,000 | -29,000,000 | -57,000,000 | -57,000,000 | -24,000,000 | -21,000,000 | -27,000,000 | -51,000,000 | -26,000,000 | -22,000,000 | -40,000,000 | -32,000,000 | -22,000,000 | -6,000,000 | -8,000,000 | -7,000,000 | -17,000,000 | -18,000,000 | -33,000,000 | -17,000,000 | -15,000,000 | -13,000,000 | -24,000,000 | -22,000,000 |
cash dividends paid | -16,724,000 | 0 | -16,696,000 | 0 | -15,272,000 | 0 | -15,238,000 | 0 | -13,831,000 | 0 | -13,702,000 | 0 | -13,668,000 | 0 | -12,239,000 | 0 | -12,227,000 | 0 | -12,184,000 | 0 | -10,818,000 | 0 | -10,790,000 | 0 | -10,762,000 | 0 | -9,386,000 | 0 | -9,305,000 | 0 | -7,968,000 | 0 | -7,395,000 | 0 | -6,748,000 | 0 | -6,059,000 | 0 | -5,374,000 | 0 | -5,350,000 | 0 | -4,677,000 | 0 | -4,666,000 | 0 | -3,990,000 | 0 | -27,225,000 | 0 | -3,716,000 | 0 | -116,645,000 | 0 | -3,163,000 | 0 | -2,526,000 | 102,000 | -2,504,000 | -102,000 | -1,990,000 | 68,000 | -1,976,000 | -68,000 | -1,570,000 | 0 | -1,565,000 |
distributions to noncontrolling interests | -7,181,000 | -11,236,000 | -9,685,000 | -7,327,000 | -10,236,000 | -11,016,000 | -7,930,000 | -6,606,000 | -8,766,000 | -6,657,000 | -7,284,000 | -11,359,000 | -11,291,000 | -8,326,000 | -6,190,000 | -4,530,000 | -6,046,000 | -6,110,000 | -8,030,000 | -6,079,000 | -7,744,000 | -5,721,000 | -2,445,000 | -4,861,000 | -4,881,000 | -6,170,000 | -96,509,000 | -5,395,000 | -2,795,000 | -5,930,000 | -2,680,000 | -2,567,000 | -1,882,000 | -5,477,000 | -9,027,000 | -1,911,000 | -1,986,000 | -2,861,000 | -10,649,000 | -2,811,000 | -2,696,000 | -2,285,000 | -2,681,000 | -2,176,000 | -2,557,000 | -2,495,000 | -5,605,000 | -69,504,000 | -1,608,000 | -1,611,000 | -1,511,000 | -2,147,000 | -2,310,000 | -2,296,000 | -1,744,000 | -2,044,000 | -3,006,000 | -8,565,000 | -1,878,000 | -2,181,000 | -2,269,000 | -3,176,000 | -2,738,000 | -1,938,000 | -2,508,000 | ||
redemptions of common stock related to stock option exercises | -4,531,000 | -20,407,000 | -564,000 | -1,320,000 | -95,000 | -25,076,000 | -2,484,000 | -1,751,000 | -601,000 | 0 | -36,000 | -6,000 | -14,805,000 | -120,000 | -2,134,000 | -69,000 | -23,623,000 | -104,000 | -63,000 | -53,000 | -3,571,000 | -6,790,000 | -2,763,000 | -5,000 | -2,562,000 | -28,414,000 | -7,856,000 | -27,594,000 | -150,000 | -42,000 | -318,000 | 0 | 0 | 0 | -2,364,000 | 0 | -180,000 | -8,866,000 | 0 | -1,061,000 | -4,371,000 | 0 | -328,000 | 0 | -353,000 | ||||||||||||||||||||||
acquisitions of noncontrolling interests | -4,072,000 | 0 | -1,568,000 | -947,000 | -3,258,000 | 0 | -23,402,000 | -953,000 | -2,212,000 | 0 | 0 | 0 | -2,733,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,243,000 | 0 | 0 | 0 | -16,610,000 | 0 | 0 | 0 | 0 | 0 | -68,000 | |||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 2,896,000 | 1,532,000 | 5,894,000 | 4,189,000 | 1,597,000 | 1,564,000 | 2,236,000 | 1,897,000 | 2,254,000 | 1,229,000 | 1,410,000 | 1,229,000 | 2,845,000 | 482,000 | 260,000 | 841,000 | 769,000 | 839,000 | 667,000 | 1,388,000 | 2,450,000 | 1,610,000 | 2,953,000 | 864,000 | 1,528,000 | 277,000 | 2,742,000 | 5,462,000 | 66,000 | 995,000 | 1,043,000 | 568,000 | 1,425,000 | 1,488,000 | 1,874,000 | 1,067,000 | 1,230,000 | 1,093,000 | 3,360,000 | 1,377,000 | 94,000 | 415,000 | 304,000 | 1,438,000 | 1,516,000 | 114,000 | 194,000 | 242,000 | 158,000 | 117,000 | 60,000 | 0 | 286,000 | 446,000 | 112,000 | 196,000 | 79,000 | 79,000 | 282,000 | 1,511,000 | 295,000 | 348,000 | 82,000 | 1,153,000 | 232,000 | 385,000 | 144,000 |
net cash from financing activities | 309,576,000 | -305,926,000 | 145,986,000 | -81,449,000 | 90,712,000 | -65,346,000 | -188,852,000 | -118,466,000 | -16,729,000 | 1,240,968,000 | 435,316,000 | -60,410,000 | 449,175,000 | 36,257,000 | -51,985,000 | 21,815,000 | -39,920,000 | -155,745,000 | -221,806,000 | -90,010,000 | -91,407,000 | 3,118,000 | -20,927,000 | 165,767,000 | -10,215,000 | -112,540,000 | -31,010,000 | -79,732,000 | 63,562,000 | -96,270,000 | -82,192,000 | -11,740,000 | -17,333,000 | 234,830,000 | -49,810,000 | 37,775,000 | -46,923,000 | -53,228,000 | -71,704,000 | -39,129,000 | 220,833,000 | 66,030,000 | -34,144,000 | -27,834,000 | 23,284,000 | -59,505,000 | -59,547,000 | -12,017,000 | -29,046,000 | 56,317,000 | 85,464,000 | -28,313,000 | -10,260,000 | -24,296,000 | -26,597,000 | -25,089,000 | 154,409,000 | 18,624,000 | -11,117,000 | -26,141,000 | 7,965,000 | -35,902,000 | -22,079,000 | 19,356,000 | -15,567,000 | -4,272,000 | 14,837,000 |
effect of exchange rate changes on cash | 1,984,000 | 490,000 | 317,000 | 5,360,000 | -2,387,000 | -64,000 | 540,000 | -689,000 | 1,491,000 | -2,283,000 | 264,000 | 1,012,000 | 3,234,000 | -1,826,000 | -1,489,000 | -2,092,000 | -1,581,000 | -1,190,000 | -970,000 | -86,000 | 2,030,000 | -662,000 | 3,432,000 | -347,000 | -397,000 | 168,000 | 113,000 | -594,000 | 703,000 | -618,000 | -1,089,000 | -644,000 | 2,443,000 | 91,000 | 2,546,000 | 631,000 | -99,000 | -89,000 | -274,000 | 1,552,000 | -177,000 | 514,000 | -384,000 | 157,000 | -1,106,000 | -507,000 | -177,000 | 197,000 | -170,000 | 269,000 | 62,000 | -345,000 | 326,000 | 182,000 | -272,000 | 82,000 | -345,000 | -60,000 | -22,000 | 61,000 | 29,000 | 53,000 | -36,000 | 107,000 | -10,000 | 151,000 | 254,000 |
net increase in cash and cash equivalents | 43,190,000 | -44,107,000 | 19,579,000 | 76,842,000 | 3,364,000 | -40,837,000 | -1,221,000 | 7,838,000 | 25,275,000 | -523,215,000 | 567,102,000 | -15,458,000 | 3,115,000 | 5,899,000 | 16,287,000 | -7,500,000 | 16,520,000 | -161,518,000 | -115,628,000 | -13,959,000 | -7,449,000 | 11,574,000 | 48,492,000 | 282,815,000 | 6,970,000 | -2,022,000 | -5,068,000 | 6,235,000 | -1,743,000 | -7,382,000 | 13,622,000 | 2,577,000 | 12,757,000 | -9,173,000 | 2,950,000 | 15,764,000 | -9,598,000 | 1,906,000 | 11,018,000 | -715,000 | -458,000 | -2,211,000 | -2,362,000 | 7,486,000 | -8,297,000 | -829,000 | 5,591,000 | -10,088,000 | 19,828,000 | -6,105,000 | 7,322,000 | -4,494,000 | 512,000 | 3,001,000 | 357,000 | 219,000 | -2,500,000 | ||||||||||
cash and cash equivalents at beginning of year | 217,781,000 | 0 | 0 | 0 | 162,103,000 | 0 | 0 | 0 | 171,048,000 | 0 | 0 | 0 | 139,504,000 | 0 | 0 | 0 | 108,298,000 | 0 | 0 | 0 | 406,852,000 | 0 | 0 | 0 | 57,001,000 | 0 | 0 | 0 | 59,599,000 | 0 | 0 | 0 | 52,066,000 | 0 | 0 | 0 | 42,955,000 | 0 | 0 | 0 | 33,603,000 | 0 | 0 | 0 | 20,229,000 | 0 | 0 | 0 | 15,499,000 | 0 | 0 | 0 | 21,451,000 | 0 | 0 | 0 | 17,500,000 | 0 | 0 | 0 | 6,543,000 | 0 | 0 | 0 | 7,167,000 | 0 | 0 |
cash and cash equivalents at end of period | 260,971,000 | 19,579,000 | 76,842,000 | 165,467,000 | -1,221,000 | 7,838,000 | 196,323,000 | 567,102,000 | -15,458,000 | 142,619,000 | 16,287,000 | -7,500,000 | 124,818,000 | -115,628,000 | -13,959,000 | 399,403,000 | 48,492,000 | 282,815,000 | 63,971,000 | -5,068,000 | 6,235,000 | 57,856,000 | 18,754,000 | -17,461,000 | 65,688,000 | 12,757,000 | -9,173,000 | 45,905,000 | -9,598,000 | 6,903,000 | 29,886,000 | 11,018,000 | 2,307,000 | 18,372,000 | -458,000 | 6,163,000 | 15,239,000 | -4,107,000 | -2,211,000 | 19,089,000 | -8,297,000 | -829,000 | 23,091,000 | 19,828,000 | -6,105,000 | 13,865,000 | 512,000 | 3,001,000 | 7,524,000 | -2,500,000 | |||||||||||||||||
impairment of intangible assets | 1,500,000 | 5,800,000 | 1,157,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amendment and termination of contingent consideration agreement | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -19,776,000 | -10,849,000 | -10,888,000 | -7,052,000 | -3,695,000 | -322,000 | 1,322,000 | -8,470,000 | -142,000 | -8,345,000 | 3,347,000 | -3,099,000 | 508,000 | -328,000 | 4,135,000 | -17,292,000 | -4,098,000 | -4,089,000 | -3,141,000 | -4,885,000 | -2,171,000 | -3,058,000 | -5,196,000 | -8,403,000 | -1,537,000 | ||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -39,513,000 | -5,481,000 | -49,980,000 | 5,607,000 | 964,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in prepaid expenses and other current assets | 549,000 | 10,339,000 | -8,208,000 | -5,578,000 | 4,297,000 | -436,000 | 1,952,000 | -1,370,000 | -625,000 | 1,981,000 | -2,105,000 | 985,000 | 2,875,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued expenses and other current liabilities | 32,702,000 | 23,208,000 | 60,425,000 | 21,159,000 | 28,909,000 | 21,096,000 | 10,557,000 | 8,085,000 | 8,354,000 | 14,043,000 | 3,270,000 | 19,649,000 | 9,366,000 | 10,095,000 | 11,073,000 | 4,265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term debt | 0 | -13,924,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -1,005,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income taxes payable | -2,704,000 | 8,857,000 | -684,000 | -1,334,000 | 1,235,000 | -2,393,000 | -402,000 | -106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued contingent consideration | 646,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) borrowings on short-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in trade accounts payable | -11,609,000 | -10,678,000 | -19,832,000 | -9,734,000 | 4,006,000 | -1,245,000 | -6,322,000 | 2,231,000 | 2,836,000 | -7,696,000 | -5,299,000 | -2,949,000 | -39,000 | -8,115,000 | 437,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions from noncontrolling interests | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in contract assets | -7,303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility issuance costs | 0 | 0 | 0 | 0 | 0 | -1,468,000 | 0 | 0 | 0 | -4,067,000 | 0 | 0 | 0 | 0 | 0 | -767,000 | 0 | 0 | 0 | -570,000 | 0 | 0 | 0 | -3,028,000 | |||||||||||||||||||||||||||||||||||||||||||
decrease in inventories | -18,424,000 | -15,799,000 | -26,967,000 | 4,797,000 | 330,000 | 2,602,000 | -1,352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transaction adjustments | 182,000 | 66,000 | 42,000 | 75,000 | 31,000 | 3,596,000 | 676,000 | -956,000 | -863,000 | -1,310,000 | 3,025,000 | -839,000 | 277,000 | -1,734,000 | -873,000 | -1,374,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term assets and liabilities | -21,000 | 457,000 | 376,000 | 492,000 | -747,000 | -662,000 | -1,366,000 | 616,000 | 331,000 | -1,141,000 | -770,000 | -419,000 | -406,000 | -439,000 | -242,000 | -536,000 | -646,000 | -86,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -3,717,000 | -1,857,000 | -260,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock option exercises | 1,000 | -3,000 | -1,000 | 871,000 | -2,000 | -1,000 | -2,000 | 1,407,000 | 0 | 0 | 0 | 93,000 | 11,000 | 3,000 | 7,000 | 5,170,000 | 20,000 | -4,000 | 122,000 | 13,026,000 | -1,000 | -14,000 | 23,000 | 7,695,000 | 0 | -1,000 | 5,000 | 947,000 | 1,000 | -247,000 | |||||||||||||||||||||||||||||||||||||
excess tax benefit from stock option exercises | -1,000 | -10,000 | 1,000 | -871,000 | 2,000 | 1,000 | 2,000 | -1,407,000 | 0 | 0 | 0 | -93,000 | -11,000 | -3,000 | -7,000 | -5,105,000 | -19,000 | 4,000 | -112,000 | -11,983,000 | 1,000 | 11,000 | 1,000 | -6,359,000 | 0 | 1,000 | -4,000 | -666,000 | -1,000 | 221,000 | |||||||||||||||||||||||||||||||||||||
redemptions of common stock related to share-based compensation | 0 | 0 | -1,000 | -4,000 | 0 | 0 | 0 | -273,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock to heico savings and investment plan | 778,000 | 2,388,000 | 683,000 | 360,000 | 1,466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in value of contingent consideration | -2,249,000 | -7,046,000 | -1,044,000 | -159,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option compensation expense | 1,662,000 | 1,301,000 | 1,060,000 | 1,094,000 | 1,060,000 | 1,005,000 | 941,000 | 942,000 | 834,000 | 685,000 | 585,000 | 543,000 | 432,000 | 311,000 | 302,000 | 308,000 | 166,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in value of contingent consideration | -445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in value of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for heico savings and investment plan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction in value of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from consolidated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operations to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in accounts receivable | -7,696,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | 2,734,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in trade accounts payable | 1,179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in accrued expenses and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of industrial development revenue bonds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from consolidated operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in accrued expenses and other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in prepaid expenses and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in income taxes payable | 4,387,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions and related costs, net of cash acquired | -2,182,000 | -25,236,000 | -32,346,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 11,636,000 | 11,132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests’ share of income | 3,644,000 | 3,786,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in trade accounts payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in accrued expenses and other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in income taxes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on short-term line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to minority interest owners | -3,597,000 | -2,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) provision |
