FTAI Aviation Ltd. logo

FTAI Aviation Ltd.

FTAI | NASDAQ
Chart Builder DCF Calculator
$192.06
-$0.68 (-0.35%)
Sep 22, 2026, 1:02 PM ET · Market open
Fiscal Quarter
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
125.09M 137.9M 115.56M 117.72M 165.4M 102.39M 102.45M 86.48M -219.87M 39.62M 118.36M 41.31M 54.75M 29.4M 26.8M -18.93M 9.76M -229.66M -19.78M -8.51M -36.61M -34.88M
Depreciation & Amortization
46.99M 52.29M 83.81M 67.86M 65.68M 59.56M 67.65M 49.01M 65.81M 59.12M 50.28M 59.38M 48.93M 48.77M 44.28M 47.35M 68.43M 70.31M 63.11M 37.5M 54.17M 52.64M
Stock-Based Compensation
7.33M 6.35M 5.67M 5.66M 5.52M 4.89M 3.43M 1.43M 638K 510K 510K 510K 510K 108K n/a 329K 1.59M 709K 757K n/a 1.44M 1.11M
Other Working Capital
142.46M -142.46M -49.85M -97.19M 54.78M -45.13M 995K 164.38M -17.55M -2.32M -2.69M -3.73M 2.43M -955K 14.17M 36.29M -31.31M -973K 3.47M 15.81M -30.03M -18.88M
Other Non-Cash Items
-561.93M -94.52M -95.7M -58.66M -294.24M -33.31M -129.23M -245.33M 75.64M -56.75M -52.54M -49.16M -44.03M -38.55M -33.94M 8.12M -62.4M 173.17M -14.9M -10.71M -2.48M -9.44M
Deferred Income Tax
2.99M 12.21M -3.6M 29.76M 27.12M 20.68M 592K 7.25M -14.27M 4.55M -69.6M 2.85M 1.44M 1.69M -12.76M 8.72M 3.81M 2.39M 254K -679K -1.7M 71K
Change in Working Capital
274.3M -274.3M -284.82M -157.71M -79.79M -180.18M -86.69M 142.63M -95.24M -47.4M -34.79M -5.36M -33.06M -2.72M -23.73M -18.33M -71.67M -15M -30.79M 25.61M -29.81M -58.44M
Operating Cash Flow
-105.23M -160.08M -179.08M 4.62M -110.32M -25.97M -41.8M 41.48M -187.29M -345K 12.22M 49.53M 28.54M 38.7M 642K 27.27M -50.49M 1.92M -1.34M 43.22M -14.99M -48.93M
Capital Expenditures
6.64M -6.64M -694.79M -92.5M -151.65M -271.57M -531.23M 438.65M -160.35M -278.3M -255.59M -183.43M -200.95M -137.6M -307.72M -61.16M -165.39M -279.38M -351.26M -154.7M -100.31M -154.47M
Cash Acquisitions
n/a n/a 329.6M 356.8M 294.51M -66.31M 421K -380.41M -79.12M 107.7M 79.39M 667K -1.26M -29.44M 21.95M -26.63M -8.16M -4.99M 13.94M -611.09M 243K -10.53M
Purchase of Investments
801K -801K -139.85M -69.97M n/a -2.76M n/a n/a n/a n/a 19.5M n/a n/a -19.5M n/a -5.11M n/a n/a n/a -53.39M n/a n/a
Sales Maturities Of Investments
-427.2M 427.2M n/a 27.11M n/a n/a n/a n/a n/a n/a -19.5M n/a n/a 19.5M n/a 5.11M n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
618.46M -102.74M -2.61M 5.07M 380.91M 313.02M 504.04M -281.05M 188.76M 1.39M -6.06M 93.52M 112.69M 154.72M 142.88M 126.21M 94.9M 50.96M 64.02M n/a 50.15M 10.19M
Investing Cash Flow
198.7M 317.02M 646K 226.52M 523.78M -27.63M -26.77M -223.35M -50.7M -169.21M -182.26M -89.25M -89.52M -12.32M -142.89M 38.42M -78.66M -228.13M -256.68M -826.07M -49.79M -154.42M
Debt Repayment
n/a n/a n/a -7K -200M 200M 207.57M 150.07M 366.92M 175M 246.67M 105M 68.56M -75M 150M -759.81M 94.75M 184.51M 240M 843.03M 51.8M 171.04M
Common Stock Repurchased
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
Dividend Paid
-44.74M -44.74M -39.61M -34.48M -34.48M -36.88M -38.53M -39M -38.41M -38.41M -38.41M -38.26M -38.27M -36.71M -36.69M -39.59M -39.83M -39.54M -39.6M -35.2M -34.96M -33.01M
Other Financial Acitivies
89.92M 1.71M 8.57M 11.38M 10.8M 11.66M 8.11M 13.2M 13.74M 7.44M -191K 4.72M 10.83M 11.54M 9.26M 509.64M 11.37M 843K 6.92M -592K -2.3M -3.8M
Financial Cash Flow
45.18M -45.18M -31.04M -23.1M -223.68M 50.61M 71.8M 124.27M 342.26M 144.03M 208.07M 71.47M 41.12M -38.45M 122.57M -289.75M 66.29M 145.81M 238.63M 1.1B 14.55M 235.41M
Net Cash Flow
n/a 111.76M -209.47M 208.03M 189.78M -2.98M 3.23M -57.6M 104.26M -25.53M 38.03M 31.75M -19.86M -12.07M -19.68M -224.06M -62.86M -80.39M -19.39M 316.21M -50.23M 32.06M
Free Cash Flow
-98.59M -166.72M -873.87M -87.88M -261.97M -297.54M -573.03M 480.13M -347.64M -278.65M -243.37M -133.91M -172.41M -98.91M -307.08M -33.89M -215.89M -277.46M -352.6M -111.49M -115.31M -203.4M
Adj. Free Cash Flow
-105.92M -173.06M -879.55M -93.53M -267.48M -302.43M -576.46M 478.7M -348.28M -279.16M -243.88M -134.42M -172.92M -99.02M -307.08M -34.22M -217.47M -278.17M -353.35M -111.49M -116.75M -204.52M
Maintenance CapEx
-6.64M -6.64M -369.92M n/a n/a n/a n/a 877.3M n/a -177.89M -104.47M n/a n/a n/a n/a n/a -78.37M -191.42M -220.77M -54.84M -83.17M -154.47M
Growth CapEx
13.28M n/a -324.87M -92.5M -151.65M -271.57M -531.23M -438.65M -160.35M -100.41M -151.12M -183.43M -200.95M -137.6M -307.72M -61.16M -87.02M -87.96M -130.49M -99.86M -17.15M n/a
Owner Earnings
-111.87M -166.72M -549M 4.62M -110.32M -25.97M -41.8M 918.79M -187.29M -178.24M -92.26M 49.53M 28.54M 38.7M 642K 27.27M -128.87M -189.5M -222.11M -11.62M -98.16M -203.4M

© 2026 bestshares.com. All rights reserved.