AerCap  N.V. logo

AerCap N.V.

AER | NYSE
Chart Builder DCF Calculator
$143
+$1.36 (+0.96%)
At close: Sep 21, 2026, 4:00 PM ET
$143.23
+$0.23 (+0.16%)
After-hours: Sep 21, 2026, 4:12 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
3.39B 3.93B 3.75B 3.79B 2.95B 2.14B 2.1B 2.53B 3.27B 3.32B 3.15B 2.54B 1.87B 1.71B -721.16M -1.13B -1.13B -1.22B 1.01B 947.4M -344.43M -348.23M
Depreciation & Amortization
2.6B 2.63B 2.65B 2.65B 2.64B 2.61B 2.58B 2.55B 2.52B 2.5B 2.48B 2.44B 2.4B 2.37B 2.39B 2.35B 2.16B 1.98B 1.74B 1.58B 1.61B 1.63B
Stock-Based Compensation
130.46M 170.62M 166.24M 159.91M 153.69M 113.02M 111.14M 108.7M 106.06M 95.57M 97.06M 93.7M 97.14M 102.21M 102.85M 111.36M 108.48M 107.66M 96.09M 133.14M 128.18M 116.87M
Other Working Capital
184.97M 280.38M 324.2M 341.37M 141.09M 220.43M 240.92M 196.6M 228.98M -64.19M -71.29M 232.87M 81.71M 212.11M 214.21M 805.74M 571.45M 518.93M 417.95M -415.22M -119.48M -317.77M
Other Non-Cash Items
-1.13B -2.04B -2.02B -2.04B -978.83M 80.56M 148.94M -105.41M -943.91M -1.06B -887.57M 91.7M 788.34M 943.45M 3.8B 3.44B 3.47B 3.35B 381.04M 411.72M 1.37B 1.28B
Deferred Income Tax
460.81M 524.89M 501.5M 528.25M 368.48M 270.99M 249.91M 202M 279.95M 291.76M 276.85M 408.98M 361.32M 329.34M -9.59M -308.85M -314.11M -323.96M -5.91M 144.08M -23.15M -25.12M
Change in Working Capital
159.63M 281.84M 343.73M 371.93M 188.12M 187.87M 247.99M 259.02M 255.68M 131.65M 147.53M -163.58M -299.56M -257.9M -389.48M 885.33M 725.66M 735.3M 475.24M -608.37M -369.87M -743.12M
Operating Cash Flow
5.62B 5.49B 5.39B 5.46B 5.32B 5.4B 5.44B 5.55B 5.49B 5.27B 5.26B 5.41B 5.22B 5.2B 5.17B 5.35B 5.03B 4.63B 3.69B 2.61B 2.37B 1.9B
Capital Expenditures
-5.92B -5.08B -6.07B -5.62B -6.33B -7.49B -6.62B -6.57B -6.41B -6.12B -6.23B -5.6B -5.21B -4.55B -3.87B -3.9B -3.03B -2.76B -1.79B -1.13B -801.19M -862.48M
Cash Acquisitions
n/a n/a n/a n/a n/a 753.01M 1.52B 2.06B 2.68B 2.41B 2.11B 2.07B 1.76B 1.65B 1.59B -21.41B -21.6B -21.86B -22.11B 387.04M 267.9M 160.2M
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
5.13B 5.23B 4.41B 4.21B 3B 1.83B 1.36B 733.44M 1.03B 903.99M 874.96M 519.76M -105.11M 108.63M 123.42M 565M 542.24M 444.12M 437M 98.25M 149.07M 294.48M
Investing Cash Flow
-789.51M 157.41M -1.66B -1.41B -3.33B -4.89B -3.72B -3.69B -2.62B -2.75B -3.18B -3.01B -3.55B -2.79B -2.16B -24.75B -24.09B -24.17B -23.46B -641.48M -384.21M -407.81M
Debt Repayment
-3.35B -3.15B -1.73B -4.34B 443.59M 479.01M -1.16B 880.35M -554.44M -521.87M -34.09M 156.03M -1.7B -2.69B -3.76B 18.79B 18.82B 19.31B 20.3B -3.95B -2.91B -4.47B
Common Stock Repurchased
-2.92B -2.72B -2.54B -2.37B -1.9B -1.73B -1.52B -1.89B -2.57B -2.48B -2.64B -1.97B -799.29M -514.93M -17.42M -24.61M -67.86M -77.9M -76.22M -75.45M -25.44M -11.05M
Dividend Paid
-223.77M -251.75M -192.44M -191.97M -193.55M -145.42M -139.82M -89.64M -41.64M 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 Financial Acitivies
611.72M 788.01M 808.45M 819.55M 897.17M 675.79M 686.21M 586.64M 596.86M 701.71M 659.96M 754.46M 745.58M 718.48M 618.69M 357.77M 114.6M -22.26M -41.7M 66.82M -96.54M -219.35M
Financial Cash Flow
-5.88B -5.33B -3.65B -6.09B -754.36M -725.32M -2.13B -514.3M -2.57B -2.3B -2.01B -1.06B -1.75B -2.48B -3.16B 19.12B 18.87B 19.21B 20.18B -3.96B -3.03B -4.7B
Net Cash Flow
-1.05B 313.03M 78.16M -2.04B 1.23B -216.2M -423.88M 1.35B 295.25M 221.83M 68.7M 1.35B -85.46M -82.57M -157.98M -277.79M -190.92M -329.22M 419.46M -1.99B -1.05B -3.21B
Free Cash Flow
-307.27M 414.72M -681.17M -163.21M -1.01B -2.09B -1.18B -1.02B -918.42M -849.43M -970.95M -184.54M 11.83M 644.28M 1.3B 1.45B 2B 1.87B 1.9B 1.49B 1.56B 1.04B
Adj. Free Cash Flow
-437.73M 244.1M -847.41M -323.12M -1.17B -2.2B -1.29B -1.13B -1.02B -945.01M -1.07B -278.23M -85.31M 542.08M 1.2B 1.34B 1.89B 1.76B 1.81B 1.35B 1.44B 922.47M
Maintenance CapEx
-3.58B -3.41B -4.77B -3.61B -3.84B -4.7B -3.01B -3.61B -2.36B -1.03B -1.81B -1.09B -1.09B -1.09B n/a n/a -312.9M -723.1M -814.02M -1.13B -801.19M -862.48M
Growth CapEx
-2.34B -1.67B -1.31B -2.01B -2.5B -2.79B -3.61B -2.96B -4.05B -5.09B -4.43B -4.51B -4.12B -3.47B -3.87B -3.9B -2.72B -2.03B -975.76M n/a n/a n/a
Owner Earnings
2.03B 2.08B 624.78M 1.84B 1.48B 699.78M 2.43B 1.95B 3.13B 4.24B 3.46B 4.33B 4.13B 4.11B 5.17B 5.35B 4.72B 3.91B 2.88B 1.49B 1.56B 1.04B

© 2026 bestshares.com. All rights reserved.