AAON Inc. logo

AAON Inc.

AAON | NASDAQ
Chart Builder DCF Calculator
$76.40
-$0.36 (-0.47%)
At close: Sep 21, 2026, 4:00 PM ET
$77.93
+$1.53 (+2.00%)
After-hours: Sep 21, 2026, 7:53 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
159.29M 118.12M 107.59M 100.25M 122.09M 158.84M 168.56M 190.92M 186.37M 179.83M 177.62M 169.47M 148.87M 119.13M 100.38M 67.66M 55.77M 60.44M 58.76M 71.46M 76.34M 73.53M
Depreciation & Amortization
85.22M 61.4M 59.42M 39.08M 36.39M 50.89M 45.37M 58.51M 53.49M 49.94M 46.79M 43.22M 40.29M 38.59M 35.43M 33.7M 31.94M 30.16M 30.42M 29.2M 28.22M 27.03M
Stock-Based Compensation
15.33M 17.1M 13.42M 17.34M 17.07M 16.79M 16.73M 17.1M 17.01M 16.82M 16.38M 15.57M 11.29M 6.99M 6.58M 6.14M 9.13M 12.16M 11.81M 11.58M 11.44M 11.75M
Other Working Capital
11.9M -33.7M -30.29M 20.27M -25.39M -43.91M -30.72M -40.91M -13.85M -16.04M -18.32M -14.57M 8.66M 17.36M 29.71M 32.99M -2.96M -5.41M -22.02M -18.35M 2.01M -9.78M
Other Non-Cash Items
-48.03M 25.78M 25.31M 36.56M 27.77M 8.33M 8.47M -8.02M 1.66M 1.64M 1.52M 3.91M 7.01M 9.51M 9.84M 9.14M 4.51M 1.38M 669K -6.77M -4.78M -5.43M
Deferred Income Tax
41.4M 29.76M 31.15M 20.54M -9.07M 110K -6.61M -6.72M -2.05M -8.19M -6.53M -16.69M -17.64M -13.38M -13.33M 340K 795K -16K 3.67M 8.12M 10.71M 17.85M
Change in Working Capital
-166.65M -208.4M -236.36M -231.71M -160.68M -144.01M -40.41M -8.76M -30.03M 5.99M -76.89M -90.44M -66.98M -87.89M -77.57M -87.09M -105.45M -78.59M -44.14M -7.06M 7.02M -4.68M
Operating Cash Flow
86.54M 43.74M 534K -17.94M 33.58M 90.95M 192.53M 243.44M 226.87M 246.44M 158.9M 125.05M 122.84M 72.94M 61.32M 29.89M -3.31M 25.54M 61.18M 106.52M 128.96M 120.06M
Capital Expenditures
-205.33M -188.97M -190.56M -213.98M -202.41M -203.32M -191.28M -131.97M -120.25M -115.24M -109.49M -95.34M -87.43M -90.93M -76.02M -76.31M -71.43M -52.99M -55.36M -61.48M -67.45M -62.33M
Cash Acquisitions
-235K -235K -235K n/a -16K -16K -16K -16K n/a n/a n/a n/a n/a n/a -249K -103.68M -103.68M -103.68M -103.43M n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
8.77M 6.26M 8.76M -3.62M -18.04M -18.04M -14.34M -14.35M 90K 93K 180K 175K 153K 160K 60K 66K 81K 75K 73K 6.49M 6.47M 6.47M
Investing Cash Flow
-203.85M -193.31M -192.42M -237.95M -227.17M -224.75M -213.08M -140.33M -124.21M -119.21M -109.31M -95.16M -87.27M -90.77M -76.21M -179.93M -175.03M -156.59M -158.72M -54.99M -60.98M -55.86M
Debt Repayment
117.72M 172.51M 243.19M 304.47M 231.39M 252.65M 120.99M -18.56M 11.53M -79.48M -32.68M 2.13M -27.8M 18.55M 30.89M 36.18M 66.22M 25M n/a n/a n/a n/a
Common Stock Repurchased
-1.27M 1.54M -30M -29.99M -29.99M -131.57M -100.03M -100.03M -125.04M -25.01M -25.01M -29.8M -6.83M -9.46M -12.74M -13.81M -16.52M -18.97M -20.88M -23.68M -24.39M -23.68M
Dividend Paid
-32.7M -32.65M -32.6M -30.95M -29.28M -27.62M -26.08M -26.07M -26.52M -26.54M -26.45M -32.77M -35.92M -29.38M -22.92M -20.08M -19.95M -19.95M -19.95M -19.87M -19.82M -19.82M
Other Financial Acitivies
8.74M -8.96M -11.13M -1.98M -15.11M -11.76M -8.45M -7.97M -4.05M 1.93M 4.36M 4.42M 4.47M -1.24M -1.02M 38.97M 38.96M 38.82M 38.41M -1.58M -1.6M -1.43M
Financial Cash Flow
128.71M 148.29M 186.61M 251.49M 182.83M 107.82M 18.03M -118.98M -118.24M -101.85M -46.51M -18.62M -26.11M 14.58M 17.36M 58.83M 84.43M 39.51M 18.74M -27.66M -26.72M -18.57M
Net Cash Flow
11.41M -1.28M -5.28M -4.4M -10.76M -25.98M -2.51M -15.87M -15.59M 25.39M 3.07M 11.27M 9.46M -3.25M 2.46M -91.21M -93.91M -91.54M -78.8M 23.87M 41.27M 45.63M
Free Cash Flow
-118.79M -145.23M -190.03M -231.91M -168.83M -112.37M 833K 111.05M 106.2M 130.78M 49.4M 29.71M 35.41M -17.98M -14.71M -46.42M -74.74M -27.45M 5.82M 45.04M 61.52M 57.73M
Adj. Free Cash Flow
-134.12M -162.32M -203.45M -249.25M -185.91M -129.16M -15.9M 93.96M 89.19M 113.96M 33.02M 14.14M 24.12M -24.97M -21.29M -52.56M -83.87M -39.61M -5.99M 33.46M 50.07M 45.97M
Maintenance CapEx
-77.66M -89.59M -90.8M -166.05M -171.79M -160.98M -173.52M -94.41M -66.47M -44.61M -9.93M -3.12M -3.12M -9.94M -9.94M -15.08M -23.09M -22.82M -39.22M -52.93M -52.96M -52.77M
Growth CapEx
-127.67M -99.38M -99.76M -47.92M -30.62M -42.34M -17.77M -37.55M -53.78M -70.63M -99.56M -92.22M -84.3M -80.99M -66.08M -61.23M -48.34M -30.17M -16.14M -8.55M -14.49M -9.56M
Owner Earnings
8.88M -45.85M -90.26M -183.99M -138.21M -70.03M 18.6M 148.61M 159.98M 201.41M 148.97M 121.93M 119.72M 63M 51.38M 14.81M -26.4M 2.72M 21.96M 53.59M 76.01M 67.28M

© 2026 bestshares.com. All rights reserved.