Financhill
Buy
75

LHX Quote, Financials, Valuation and Earnings

Last price:
$354.54
Seasonality move :
4.08%
Day range:
$353.49 - $360.68
52-week range:
$193.09 - $361.59
Dividend yield:
1.35%
P/E ratio:
38.09x
P/S ratio:
3.08x
P/B ratio:
3.40x
Volume:
1.5M
Avg. volume:
1.5M
1-year change:
61.4%
Market cap:
$66.4B
Revenue:
$21.3B
EPS (TTM):
$9.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.2B $17.8B $17.1B $19.4B $21.3B
Revenue Growth (YoY) -1.79% -2.09% -4.22% 13.81% 9.82%
 
Cost of Revenues $12.9B $12.4B $12.1B $15B $16.6B
Gross Profit $5.3B $5.4B $4.9B $4.4B $4.7B
Gross Profit Margin 29.35% 30.18% 28.88% 22.79% 22.25%
 
R&D Expenses $684M $692M $603M $480M $515M
Selling, General & Admin $3.3B $3.3B $3B $3.3B $3.6B
Other Inc / (Exp) -$417M $452M -$377M -$261M $195M
Operating Expenses $3.2B $3.2B $2.8B $2.4B $2.7B
Operating Income $2.2B $2.2B $2.1B $2B $2.1B
 
Net Interest Expenses $270M $265M $279M $543M $675M
EBT. Incl. Unusual Items $1.3B $2.3B $1.3B $1.2B $1.6B
Earnings of Discontinued Ops. -$2M -$1M -- -- --
Income Tax Expense $234M $440M $212M $23M $85M
Net Income to Company $1.1B $1.8B $1.1B $1.2B $1.5B
 
Minority Interest in Earnings -$33M -$4M -$1M -$29M $10M
Net Income to Common Excl Extra Items $1.1B $1.8B $1.1B $1.2B $1.5B
 
Basic EPS (Cont. Ops) $5.23 $9.17 $5.54 $6.47 $7.91
Diluted EPS (Cont. Ops) $5.18 $9.08 $5.49 $6.44 $7.88
Weighted Average Basic Share $214M $201.3M $191.8M $189.6M $189.8M
Weighted Average Diluted Share $215.9M $203.2M $193.5M $190.6M $190.7M
 
EBITDA $3.2B $3.2B $3.1B $3.2B $3.3B
EBIT $2.2B $2.2B $2.1B $2B $2.1B
 
Revenue (Reported) $18.2B $17.8B $17.1B $19.4B $21.3B
Operating Income (Reported) $2.2B $2.2B $2.1B $2B $2.1B
Operating Income (Adjusted) $2.2B $2.2B $2.1B $2B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $4.2B $4.9B $5.3B $5.7B
Revenue Growth (YoY) -5.24% 0.4% 15.76% 7.67% 6.94%
 
Cost of Revenues $2.9B $3.1B $3.8B $4.1B $4.3B
Gross Profit $1.3B $1.2B $1.1B $1.2B $1.3B
Gross Profit Margin 30.93% 28.12% 22.83% 23.15% 23.27%
 
R&D Expenses -- -- -- -- $137M
Selling, General & Admin $793M $742M $828M $924M $873M
Other Inc / (Exp) $138M -$703M $80M $101M --
Operating Expenses $759M $721M $587M $705M $686M
Operating Income $549M $473M $535M $520M $631M
 
Net Interest Expenses $67M $70M $159M $166M $152M
EBT. Incl. Unusual Items $586M -$321M $400M $430M $567M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107M -$20M $18M $26M $105M
Net Income to Company $479M -$301M $382M $404M $462M
 
Minority Interest in Earnings -$2M -$1M -$1M $4M --
Net Income to Common Excl Extra Items $479M -$301M $382M $404M $462M
 
Basic EPS (Cont. Ops) $2.41 -$1.57 $2.02 $2.11 $2.47
Diluted EPS (Cont. Ops) $2.39 -$1.57 $2.01 $2.10 $2.46
Weighted Average Basic Share $199.5M $191.3M $189.3M $189.6M $187.1M
Weighted Average Diluted Share $201.6M $191.3M $190.1M $190.5M $188.1M
 
EBITDA $790M $708M $845M $844M $940M
EBIT $549M $473M $535M $520M $631M
 
Revenue (Reported) $4.2B $4.2B $4.9B $5.3B $5.7B
Operating Income (Reported) $549M $473M $535M $520M $631M
Operating Income (Adjusted) $549M $473M $535M $520M $631M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.1B $16.8B $18.7B $21.1B $21.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6B $11.9B $14B $16.4B $16.9B
Gross Profit $5.5B $4.9B $4.6B $4.7B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3B $3.2B $3.7B $3.3B
Other Inc / (Exp) $42M -$336M $349M -$316M --
Operating Expenses $3.2B $2.9B $2.5B $2.7B $2.5B
Operating Income $2.3B $2.1B $2.1B $2B $2.4B
 
Net Interest Expenses $269M $272M $446M $685M $615M
EBT. Incl. Unusual Items $1.9B $1.3B $1.7B $1.2B $2B
Earnings of Discontinued Ops. -$1M -- -- -- --
Income Tax Expense $399M $200M $189M $4M $275M
Net Income to Company $1.5B $1.1B $1.5B $1.2B $1.8B
 
Minority Interest in Earnings -$13M -$2M $4M -$25M $3M
Net Income to Common Excl Extra Items $1.5B $1.1B $1.5B $1.2B $1.8B
 
Basic EPS (Cont. Ops) $7.63 $5.82 $7.82 $6.36 $9.35
Diluted EPS (Cont. Ops) $7.55 $5.75 $7.78 $6.33 $9.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3.2B $3.2B $3.3B $3.6B
EBIT $2.3B $2.1B $2.1B $2B $2.4B
 
Revenue (Reported) $18.1B $16.8B $18.7B $21.1B $21.7B
Operating Income (Reported) $2.3B $2.1B $2.1B $2B $2.4B
Operating Income (Adjusted) $2.3B $2.1B $2.1B $2B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.5B $12.5B $14.1B $15.8B $16.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.4B $8.9B $10.7B $12.3B $12.6B
Gross Profit $4.1B $3.6B $3.4B $3.5B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $381M
Selling, General & Admin $2.5B $2.2B $2.4B $2.8B $2.5B
Other Inc / (Exp) $299M -$489M $245M $190M $142M
Operating Expenses $2.4B $2.1B $1.9B $2.1B $1.9B
Operating Income $1.7B $1.5B $1.5B $1.4B $1.8B
 
Net Interest Expenses $201M $205M $372M $514M $454M
EBT. Incl. Unusual Items $1.7B $740M $1.1B $1.1B $1.6B
Earnings of Discontinued Ops. -$1M -- -- -- --
Income Tax Expense $336M $96M $73M $54M $244M
Net Income to Company $1.4B $644M $1.1B $1.1B $1.3B
 
Minority Interest in Earnings -$4M -$2M $3M $7M --
Net Income to Common Excl Extra Items $1.4B $644M $1.1B $1.1B $1.3B
 
Basic EPS (Cont. Ops) $6.70 $3.34 $5.64 $5.53 $6.97
Diluted EPS (Cont. Ops) $6.64 $3.29 $5.61 $5.50 $6.94
Weighted Average Basic Share $609.8M $576.6M $568.7M $569.1M $562.6M
Weighted Average Diluted Share $615.7M $580.4M $571.4M $571.9M $565M
 
EBITDA $2.4B $2.4B $2.3B $2.4B $2.7B
EBIT $1.7B $1.5B $1.5B $1.4B $1.8B
 
Revenue (Reported) $13.5B $12.5B $14.1B $15.8B $16.2B
Operating Income (Reported) $1.7B $1.5B $1.5B $1.4B $1.8B
Operating Income (Adjusted) $1.7B $1.5B $1.5B $1.4B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $941M $880M $560M $615M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8B $4.1B $4.2B $4.4B $4.3B
Inventory $973M $982M $1.3B $1.5B $1.3B
Prepaid Expenses -- $48M -- -- --
Other Current Assets $246M $272M $298M $430M $461M
Total Current Assets $6.7B $6.3B $6.7B $7.9B $8B
 
Property Plant And Equipment $2.9B $2.9B $2.9B $3.6B $3.5B
Long-Term Investments $3M $1M $1M -- --
Goodwill $18.9B $18.2B $17.3B $20B $20.3B
Other Intangibles $7.9B $6.6B $6B $8.5B $7.6B
Other Long-Term Assets $522M $566M $1.3B $2.2B $2.9B
Total Assets $37B $34.7B $33.5B $41.7B $42B
 
Accounts Payable $1.4B $1.8B $1.9B $2.1B $2B
Accrued Expenses $1.1B $1B $818M $1.1B --
Current Portion Of Long-Term Debt $10M $13M -- -- $640M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $13M -- $19M $1.4B $1.9B
Total Current Liabilities $4.2B $4.6B $5.8B $8B $7.6B
 
Long-Term Debt $7.6B $7.8B $7B $11.9B $11.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $15.4B $14.9B $22.9B $22.4B
 
Common Stock $208M $194M $191M $190M $190M
Other Common Equity Adj -$839M -$146M -$288M -$198M $27M
Common Equity $20.7B $19.2B $18.5B $18.8B $19.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $117M $106M $101M $64M $65M
Total Equity $20.8B $19.3B $18.6B $18.8B $19.6B
 
Total Liabilities and Equity $37B $34.7B $33.5B $41.7B $42B
Cash and Short Terms $1.3B $941M $880M $560M $615M
Total Debt $7.7B $7.8B $7.8B $12.2B $12.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $529M $499M $539M $339M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8B $4.3B $4.9B $4.4B $5.2B
Inventory $1.1B $1.4B $1.6B $1.4B $1.3B
Prepaid Expenses -- $22M -- -- --
Other Current Assets $280M $224M $463M $462M --
Total Current Assets $6.6B $6.4B $7.4B $8.3B $7.6B
 
Property Plant And Equipment $2.8B $2.9B $3.6B $2.8B $2.8B
Long-Term Investments $1M -- -- -- --
Goodwill $18.2B $17.3B $20.7B $20.4B --
Other Intangibles $6.8B $6.1B $9.1B $7.9B --
Other Long-Term Assets $478M $604M $1.3B $2.4B --
Total Assets $35B $33.4B $42.3B $41.9B $41B
 
Accounts Payable $1.6B $2.1B $2.1B $2B $1.9B
Accrued Expenses $1.1B $1B $1.2B -- --
Current Portion Of Long-Term Debt -- $1.1B -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $60M -- -- $1.8B --
Total Current Liabilities $4.3B $5.9B $8.5B $8B $6.6B
 
Long-Term Debt $7.8B $6.7B $11.9B $11.1B $11B
Capital Leases -- -- -- -- --
Total Liabilities $15.4B $14.9B $23.6B $22.8B $21.5B
 
Common Stock $197M $191M $189M $190M $187M
Other Common Equity Adj -$303M -$366M -$321M -$194M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $110M $102M $100M $64M --
Total Equity $19.6B $18.4B $18.7B $19.1B $19.5B
 
Total Liabilities and Equity $35B $33.4B $42.3B $41.9B $41B
Cash and Short Terms $1.1B $529M $499M $539M $339M
Total Debt $7.9B $7.8B $12.2B $11.7B $11.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.8B $1.1B $1.2B $1.5B
Depreciation & Amoritzation $1B $967M $938M $1.2B $1.3B
Stock-Based Compensation $94M $129M $109M $89M $97M
Change in Accounts Receivable -$366M -$603M -$187M $186M -$66M
Change in Inventories $60M -$68M -$310M -$182M $96M
Cash From Operations $2.8B $2.7B $2.2B $2.1B $2.6B
 
Capital Expenditures $368M $342M $252M $449M $408M
Cash Acquisitions -- -- -- $6.7B --
Cash From Investing $751M $1.4B -$250M -$7B -$263M
 
Dividends Paid (Ex Special Dividend) $725M $817M $864M $868M $886M
Special Dividend Paid
Long-Term Debt Issued $901M $6M $4M $9.4B $3.5B
Long-Term Debt Repaid -$931M -$13M -$14M -$3.4B -$4.4B
Repurchase of Common Stock $2.3B $3.7B $1.1B $518M $554M
Other Financing Activities -$123M -$11M -$51M -$41M -$40M
Cash From Financing -$3.1B -$4.4B -$2B $4.6B -$2.2B
 
Beginning Cash (CF) $1.3B $941M $880M $560M $615M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $452M -$335M -$61M -$320M $55M
Ending Cash (CF) $1.8B $603M $801M $251M $653M
 
Levered Free Cash Flow $2.4B $2.3B $1.9B $1.6B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $479M -$301M $382M $404M $462M
Depreciation & Amoritzation $239M $232M $310M $324M $309M
Stock-Based Compensation $33M $23M $22M $23M $35M
Change in Accounts Receivable -$6M -$33M $181M -$19M $89M
Change in Inventories -$154M -$98M -$96M $40M -$33M
Cash From Operations $484M $588M $543M $780M $546M
 
Capital Expenditures $79M $64M $148M $78M $119M
Cash Acquisitions -- -- $4.7B -- --
Cash From Investing $93M -$67M -$4.9B -$93M -$129M
 
Dividends Paid (Ex Special Dividend) $202M $215M $216M $220M $225M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$2M $6.8B $181M --
Long-Term Debt Repaid -$2M -$2M -$2.1B -$522M --
Repurchase of Common Stock $1.3B $171M -- $190M $176M
Other Financing Activities -$3M -$8M -$14M -$69M --
Cash From Financing -$1.5B -$392M $4.5B -$709M -$560M
 
Beginning Cash (CF) $1.1B $529M $499M $539M $339M
Foreign Exchange Rate Adjustment -$4M -$20M -$6M $14M --
Additions / Reductions -$903M $109M $133M -$8M -$143M
Ending Cash (CF) $219M $618M $626M $545M $196M
 
Levered Free Cash Flow $405M $524M $395M $702M $427M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $1.1B $1.5B $1.2B $1.8B
Depreciation & Amoritzation $987M $941M $1.1B $1.3B $1.2B
Stock-Based Compensation -$45M $121M $84M $98M $104M
Change in Accounts Receivable -$615M -$425M -$66M $60M -$785M
Change in Inventories -$187M -$317M -$148M $59M $103M
Cash From Operations $2.6B $2.2B $2.1B $2.2B $2.3B
 
Capital Expenditures $381M $316M $383M $427M $384M
Cash Acquisitions -- -- $6.7B -- --
Cash From Investing $1.4B -$194M -$7B -$234M $425M
 
Dividends Paid (Ex Special Dividend) $797M $849M $866M $881M $899M
Special Dividend Paid
Long-Term Debt Issued $657M $6M $9.6B $3.4B --
Long-Term Debt Repaid -$686M -$13M -$3.2B -$4B --
Repurchase of Common Stock $3.3B $1.7B $701M $512M $1B
Other Financing Activities -$122M -$53M -$36M -$43M --
Cash From Financing -$4.2B -$2.6B $4.9B -$2B -$2.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$215M -$597M -$30M $40M -$200M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $1.9B $1.7B $1.8B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $644M $1.1B $1.1B $1.3B
Depreciation & Amoritzation $723M $697M $816M $963M $913M
Stock-Based Compensation $100M $92M $67M $76M $83M
Change in Accounts Receivable -$382M -$204M -$83M -$209M -$928M
Change in Inventories -$108M -$357M -$195M $46M $53M
Cash From Operations $1.9B $1.4B $1.3B $1.4B $1.1B
 
Capital Expenditures $207M $181M $312M $290M $266M
Cash Acquisitions -- -- $6.7B -- --
Cash From Investing $1.4B -$188M -$6.9B -$151M $537M
 
Dividends Paid (Ex Special Dividend) $618M $650M $652M $665M $678M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M $5M $9.6B $3.6B $470M
Long-Term Debt Repaid -$12M -$12M -$3.2B -$3.8B -$611M
Repurchase of Common Stock $2.9B $900M $518M $512M $998M
Other Financing Activities -$7M -$49M -$34M -$36M $1M
Cash From Financing -$3.4B -$1.6B $5.3B -$1.3B -$2B
 
Beginning Cash (CF) $4.1B $1.4B $1.4B $1.6B $1.3B
Foreign Exchange Rate Adjustment -$2M -$34M -$4M $9M $18M
Additions / Reductions -$150M -$412M -$381M -$21M -$276M
Ending Cash (CF) $4B $905M $1B $1.6B $1.1B
 
Levered Free Cash Flow $1.7B $1.2B $995M $1.1B $878M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock