Financhill
Sell
49

LMT Quote, Financials, Valuation and Earnings

Last price:
$448.26
Seasonality move :
4.18%
Day range:
$445.43 - $449.53
52-week range:
$410.11 - $520.56
Dividend yield:
2.99%
P/E ratio:
24.94x
P/S ratio:
1.43x
P/B ratio:
16.73x
Volume:
1.8M
Avg. volume:
1.3M
1-year change:
-13.58%
Market cap:
$103.4B
Revenue:
$71B
EPS (TTM):
$17.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $65.4B $67B $66B $67.6B $71B
Revenue Growth (YoY) 9.34% 2.52% -1.58% 2.41% 5.14%
 
Cost of Revenues $55.6B $56.4B $55.6B $57.7B $62.6B
Gross Profit $9.8B $10.6B $10.4B $9.8B $8.4B
Gross Profit Margin 14.91% 15.81% 15.78% 14.55% 11.89%
 
R&D Expenses $1.3B $1.5B $1.7B $1.5B $1.6B
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $182M -$1B -$1B $507M $243M
Operating Expenses $1.3B $1.5B $1.7B $1.5B $1.6B
Operating Income $8.5B $9.1B $8.7B $8.3B $6.8B
 
Net Interest Expenses $591M $569M $623M $916M $1B
EBT. Incl. Unusual Items $8.2B $7.6B $6.7B $8.1B $6.2B
Earnings of Discontinued Ops. -$55M -- -- -- --
Income Tax Expense $1.3B $1.2B $948M $1.2B $884M
Net Income to Company $6.8B $6.3B $5.7B $6.9B $5.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.9B $6.3B $5.7B $6.9B $5.3B
 
Basic EPS (Cont. Ops) $24.40 $22.85 $21.74 $27.65 $22.39
Diluted EPS (Cont. Ops) $24.30 $22.77 $21.66 $27.55 $22.31
Weighted Average Basic Share $280M $276.4M $263.7M $250.3M $238.3M
Weighted Average Diluted Share $281.2M $277.4M $264.6M $251.2M $239.2M
 
EBITDA $9.7B $10.5B $10.1B $9.8B $8.4B
EBIT $8.5B $9.1B $8.7B $8.3B $6.8B
 
Revenue (Reported) $65.4B $67B $66B $67.6B $71B
Operating Income (Reported) $8.5B $9.1B $8.7B $8.3B $6.8B
Operating Income (Adjusted) $8.5B $9.1B $8.7B $8.3B $6.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16B $16.6B $16.9B $17.1B $18.6B
Revenue Growth (YoY) -2.83% 3.46% 1.78% 1.34% 8.8%
 
Cost of Revenues $13.7B $14.5B $14.8B $15B $16.4B
Gross Profit $2.3B $2.1B $2B $2.1B $2.2B
Gross Profit Margin 14.36% 12.78% 12.13% 12.38% 12.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.5B $85M $148M $34M --
Operating Expenses -- -- -- -- --
Operating Income $2.3B $2.1B $2B $2.1B $2.2B
 
Net Interest Expenses $141M $145M $237M $256M $286M
EBT. Incl. Unusual Items $679M $2.1B $2B $1.9B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $321M $269M $295M $319M
Net Income to Company $614M $1.8B $1.7B $1.6B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $614M $1.8B $1.7B $1.6B $1.6B
 
Basic EPS (Cont. Ops) $2.22 $6.73 $6.75 $6.83 $6.98
Diluted EPS (Cont. Ops) $2.21 $6.71 $6.73 $6.80 $6.95
Weighted Average Basic Share $276.2M $264.1M $249.3M $237.5M $231.9M
Weighted Average Diluted Share $277.3M $265.1M $250.2M $238.6M $232.8M
 
EBITDA $2.6B $2.4B $2.4B $2.5B $2.7B
EBIT $2.3B $2.1B $2B $2.1B $2.2B
 
Revenue (Reported) $16B $16.6B $16.9B $17.1B $18.6B
Operating Income (Reported) $2.3B $2.1B $2B $2.1B $2.2B
Operating Income (Adjusted) $2.3B $2.1B $2B $2.1B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.3B $64.7B $67.7B $71.3B $73.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57.4B $56.3B $59.1B $62.6B $67.4B
Gross Profit $8.9B $8.4B $8.6B $8.7B $6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.1B -$992M $389M $247M --
Operating Expenses -- -- -- -- --
Operating Income $8.9B $8.4B $8.6B $8.7B $6B
 
Net Interest Expenses $572M $567M $864M $1B $1.1B
EBT. Incl. Unusual Items $7.2B $7B $8.1B $7.8B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.1B $1.2B $1.2B $710M
Net Income to Company $6.1B $5.9B $7B $6.7B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.1B $5.9B $7B $6.7B $4.2B
 
Basic EPS (Cont. Ops) $21.76 $21.85 $27.47 $27.73 $17.98
Diluted EPS (Cont. Ops) $21.67 $21.77 $27.37 $27.63 $17.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.3B $9.7B $10B $10.2B $7.7B
EBIT $8.9B $8.4B $8.6B $8.7B $6B
 
Revenue (Reported) $66.3B $64.7B $67.7B $71.3B $73.3B
Operating Income (Reported) $8.9B $8.4B $8.6B $8.7B $6B
Operating Income (Adjusted) $8.9B $8.4B $8.6B $8.7B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $49.3B $47B $48.7B $52.4B $54.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $42.6B $41B $42.5B $46.1B $49.4B
Gross Profit $6.7B $6B $6.2B $6.3B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.2B -$1.1B $290M $141M -$26M
Operating Expenses -- -- -- -- --
Operating Income $6.7B $6B $6.2B $6.3B $5.3B
 
Net Interest Expenses $423M $421M $662M $772M $828M
EBT. Incl. Unusual Items $5.1B $4.5B $6B $5.7B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $794M $670M $899M $892M $718M
Net Income to Company $4.3B $3.8B $5.1B $4.8B $3.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3B $3.8B $5.1B $4.8B $3.7B
 
Basic EPS (Cont. Ops) $15.35 $14.35 $20.04 $20.12 $15.75
Diluted EPS (Cont. Ops) $15.29 $14.30 $19.96 $20.05 $15.69
Weighted Average Basic Share $832.6M $798.2M $756.8M $717.1M $699.8M
Weighted Average Diluted Share $835.7M $801M $759.5M $719.8M $702.4M
 
EBITDA $7.7B $7B $7.2B $7.4B $6.5B
EBIT $6.7B $6B $6.2B $6.3B $5.3B
 
Revenue (Reported) $49.3B $47B $48.7B $52.4B $54.7B
Operating Income (Reported) $6.7B $6B $6.2B $6.3B $5.3B
Operating Income (Adjusted) $6.7B $6B $6.2B $6.3B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.2B $3.6B $2.5B $1.4B $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5B $12.5B $14.8B $15.3B $15.3B
Inventory $3.5B $3B $3.1B $3.1B $3.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $688M $533M $632M $584M
Total Current Assets $19.4B $19.8B $21B $20.5B $21.8B
 
Property Plant And Equipment $8.2B $8.9B $9.1B $9.5B $9.7B
Long-Term Investments $3.5B $3.4B $2.9B $3.1B $3.1B
Goodwill $10.8B $10.8B $10.8B $10.8B $11.1B
Other Intangibles $3B $2.7B $2.5B $2.2B $2B
Other Long-Term Assets $6.8B $7.7B $6.9B $7.6B $8.4B
Total Assets $50.7B $50.9B $52.9B $52.5B $55.6B
 
Accounts Payable $880M $780M $2.1B $2.3B $2.2B
Accrued Expenses $3.2B $3.1B $3.1B $3.1B $3.1B
Current Portion Of Long-Term Debt $500M -- $118M $168M $643M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.8B $2B $2.1B $2.1B $3.6B
Total Current Liabilities $13.9B $14B $15.9B $16.9B $19.4B
 
Long-Term Debt $12.5B $12.8B $16.3B $18.2B $20.5B
Capital Leases -- -- -- -- --
Total Liabilities $44.7B $39.9B $43.6B $45.6B $49.3B
 
Common Stock $279M $271M $254M $240M $234M
Other Common Equity Adj -$16.1B -$11B -$8B -$8.8B -$8.5B
Common Equity $6B $11B $9.3B $6.8B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23M -- -- -- --
Total Equity $6B $11B $9.3B $6.8B $6.3B
 
Total Liabilities and Equity $50.7B $50.9B $52.9B $52.5B $55.6B
Cash and Short Terms $3.2B $3.6B $2.5B $1.4B $2.5B
Total Debt $13.3B $12.8B $16.3B $18.3B $21.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.7B $2.4B $3.6B $3.2B $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15B $14.8B $16B $16.4B $17.8B
Inventory $2.9B $3.1B $3.3B $3.2B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $763M $600M $449M $461M --
Total Current Assets $21.4B $21B $23.3B $23.2B $25.9B
 
Property Plant And Equipment $7.3B $7.6B $8B $8.5B $8.7B
Long-Term Investments $669M $627M $613M $628M $610M
Goodwill $10.8B $10.8B $10.8B $10.8B --
Other Intangibles $2.8B $2.5B $2.3B $2B --
Other Long-Term Assets $6.9B $7B $7.4B $8B --
Total Assets $51.8B $52B $56.7B $55.5B $60.3B
 
Accounts Payable $1.5B $2.6B $3.8B $3.2B $3.8B
Accrued Expenses $3.1B $3.2B $3.1B $3.1B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.9B $2.5B $2.1B $2.3B --
Total Current Liabilities $15B $16.3B $17.2B $17.8B $23B
 
Long-Term Debt $11.7B $11.5B $17.2B $19.2B $20.5B
Capital Leases -- -- -- -- --
Total Liabilities $42.2B $40.1B $47.4B $48.3B $54.1B
 
Common Stock $274M $261M $247M $236M $230M
Other Common Equity Adj -$12.2B -$8.1B -$8.1B -$8.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.6B $12B $9.3B $7.2B $6.2B
 
Total Liabilities and Equity $51.8B $52B $56.7B $55.5B $60.3B
Cash and Short Terms $2.7B $2.4B $3.6B $3.2B $3.5B
Total Debt $11.7B $11.5B $17.4B $19.3B $22.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.8B $6.3B $5.7B $6.9B $5.3B
Depreciation & Amoritzation $1.3B $1.4B $1.4B $1.4B $1.6B
Stock-Based Compensation $221M $227M $238M $265M $277M
Change in Accounts Receivable -$92M -$1B -$2.3B -$492M -$328M
Change in Inventories $74M $564M -$107M -$44M -$478M
Cash From Operations $8.2B $9.2B $7.8B $7.9B $7B
 
Capital Expenditures $1.8B $1.5B $1.7B $1.7B $1.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$1.2B -$1.8B -$1.7B -$1.8B
 
Dividends Paid (Ex Special Dividend) $2.8B $2.9B $3B $3.1B $3.1B
Special Dividend Paid
Long-Term Debt Issued $1.1B -- $6.2B $2B $3B
Long-Term Debt Repaid -$1.7B -$500M -$2.3B -$115M -$168M
Repurchase of Common Stock $1.1B $4.1B $7.9B $6B $3.7B
Other Financing Activities -$144M -$89M -$115M -$135M -$182M
Cash From Financing -$4.5B -$7.6B -$7.1B -$7.3B -$4.1B
 
Beginning Cash (CF) $3.2B $3.6B $2.5B $1.4B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $444M -$1.1B -$1.1B $1B
Ending Cash (CF) $4.8B $4B $1.5B $337M $3.5B
 
Levered Free Cash Flow $6.4B $7.7B $6.1B $6.2B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $614M $1.8B $1.7B $1.6B $1.6B
Depreciation & Amoritzation $329M $293M $350M $390M $428M
Stock-Based Compensation $62M $61M $75M $75M $74M
Change in Accounts Receivable -$928M $337M $425M $472M $409M
Change in Inventories $216M $318M $186M -$137M -$50M
Cash From Operations $1.9B $3.1B $2.9B $2.4B $3.7B
 
Capital Expenditures $316M $405M $364M $355M $381M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$230M -$398M -$398M -$210M -$319M
 
Dividends Paid (Ex Special Dividend) $718M $739M $747M $749M $765M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -- -$115M -- --
Repurchase of Common Stock $500M $1.3B $1.8B $850M $1B
Other Financing Activities -$7M -$3M -$3M -$1M --
Cash From Financing -$1.7B -$2.1B -$2.6B -$1.6B -$1.2B
 
Beginning Cash (CF) $2.7B $2.4B $3.6B $3.2B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M $655M -$122M $628M $2.2B
Ending Cash (CF) $2.7B $3.1B $3.4B $3.8B $5.6B
 
Levered Free Cash Flow $1.6B $2.7B $2.5B $2.1B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.1B $5.9B $7B $6.7B $4.2B
Depreciation & Amoritzation $1.4B $1.3B $1.4B $1.5B $1.7B
Stock-Based Compensation $228M $233M $264M $273M $263M
Change in Accounts Receivable -$2.1B $147M -$1.2B -$355M -$2B
Change in Inventories $390M -$210M -$199M $78M -$887M
Cash From Operations $6.8B $10.1B $7.5B $8.3B $6.4B
 
Capital Expenditures $1.6B $1.6B $1.7B $1.8B $1.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.5B -$1.8B -$1.7B -$2.3B
 
Dividends Paid (Ex Special Dividend) $2.9B $3B $3.1B $3B $3.1B
Special Dividend Paid
Long-Term Debt Issued -- -- $5.9B $2B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $2B $5.8B $7.2B $5.7B $3.3B
Other Financing Activities -$100M -$140M -$106M -$121M --
Cash From Financing -$6B -$8.9B -$4.6B -$7.1B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$858M -$297M $1.1B -$400M $319M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.1B $8.6B $5.8B $6.5B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.3B $3.8B $5.1B $4.8B $3.7B
Depreciation & Amoritzation $999M $965M $1B $1.1B $1.2B
Stock-Based Compensation $189M $195M $221M $229M $215M
Change in Accounts Receivable -$3.4B -$2.3B -$1.2B -$1.1B -$2.7B
Change in Inventories $642M -$132M -$224M -$102M -$511M
Cash From Operations $5B $5.9B $5.6B $5.9B $5.3B
 
Capital Expenditures $915M $977M $987M $1.1B $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$619M -$981M -$991M -$954M -$1.5B
 
Dividends Paid (Ex Special Dividend) $2.2B $2.3B $2.3B $2.3B $2.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.3B $2B $2B $1.4B
Long-Term Debt Repaid -$500M -$2.3B -$115M -$168M -$142M
Repurchase of Common Stock $2B $3.7B $3B $2.7B $2.3B
Other Financing Activities -$89M -$140M -$131M -$117M -$145M
Cash From Financing -$4.8B -$6.1B -$3.6B -$3.3B -$2.9B
 
Beginning Cash (CF) $8.4B $6.1B $9.7B $8.5B $6.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$433M -$1.2B $1B $1.7B $987M
Ending Cash (CF) $8B $4.9B $10.7B $10.2B $7.6B
 
Levered Free Cash Flow $4B $4.9B $4.6B $4.8B $4.2B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock