Financhill
Sell
47

LHX Quote, Financials, Valuation and Earnings

Last price:
$213.65
Seasonality move :
6.38%
Day range:
$209.84 - $215.22
52-week range:
$200.18 - $265.74
Dividend yield:
2.17%
P/E ratio:
33.74x
P/S ratio:
1.93x
P/B ratio:
2.13x
Volume:
1.5M
Avg. volume:
1M
1-year change:
3.37%
Market cap:
$40.5B
Revenue:
$19.4B
EPS (TTM):
$6.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.3B $18.2B $17.8B $17.1B $19.4B
Revenue Growth (YoY) 36.2% 96.42% -2.09% -4.22% 13.81%
 
Cost of Revenues $6.7B $12.9B $12.4B $12.1B $14.3B
Gross Profit $2.5B $5.3B $5.4B $4.9B $5.1B
Gross Profit Margin 27.39% 29.18% 30.18% 28.88% 26.33%
 
R&D Expenses -- -- -- $603M $480M
Selling, General & Admin $1.9B $3.3B $3.3B $1.7B $1.9B
Other Inc / (Exp) $375M -$417M $452M -$531M -$261M
Operating Expenses $1.9B $3.3B $3.3B $2.8B $3.1B
Operating Income $656M $2B $2.1B $2.1B $2B
 
Net Interest Expenses $123M $254M $265M $279M $543M
EBT. Incl. Unusual Items $908M $1.3B $2.3B $1.3B $1.2B
Earnings of Discontinued Ops. -$1M -$2M -$1M -- --
Income Tax Expense $73M $234M $440M $212M $23M
Net Income to Company $834M $1.1B $1.8B $1.1B $1.2B
 
Minority Interest in Earnings -$12M $33M $4M $1M $29M
Net Income to Common Excl Extra Items $822M $1.1B $1.8B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $3.72 $5.23 $9.17 $5.54 $6.47
Diluted EPS (Cont. Ops) $3.67 $5.19 $9.09 $5.49 $6.44
Weighted Average Basic Share $221.2M $214M $201.3M $191.8M $189.6M
Weighted Average Diluted Share $223.7M $215.9M $203.2M $193.5M $190.6M
 
EBITDA $1.5B $2.6B $3.5B $2.5B $2.9B
EBIT $1B $1.6B $2.5B $1.6B $1.8B
 
Revenue (Reported) $9.3B $18.2B $17.8B $17.1B $19.4B
Operating Income (Reported) $656M $2B $2.1B $2.1B $2B
Operating Income (Adjusted) $1B $1.6B $2.5B $1.6B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $4.2B $4.2B $4.9B $5.3B
Revenue Growth (YoY) 139.3% -5.24% 0.4% 15.76% 7.67%
 
Cost of Revenues $3.2B $2.9B $3.1B $3.6B $3.9B
Gross Profit $1.3B $1.3B $1.2B $1.3B $1.4B
Gross Profit Margin 29.38% 30.93% 28.12% 26.59% 26.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $817M $793M $742M $828M $924M
Other Inc / (Exp) $86M $138M -$703M $80M $101M
Operating Expenses $817M $793M $742M $828M $924M
Operating Income $494M $515M $452M $479M $495M
 
Net Interest Expenses $62M $67M $70M $159M $166M
EBT. Incl. Unusual Items $518M $586M -$321M $400M $430M
Earnings of Discontinued Ops. -$1M -- -- -- --
Income Tax Expense $87M $107M -$20M $18M $26M
Net Income to Company $430M $479M -$301M $382M $404M
 
Minority Interest in Earnings -$4M $2M $1M $1M -$4M
Net Income to Common Excl Extra Items $426M $481M -$300M $383M $400M
 
Basic EPS (Cont. Ops) $2.00 $2.41 -$1.56 $2.02 $2.11
Diluted EPS (Cont. Ops) $1.98 $2.39 -$1.56 $2.02 $2.10
Weighted Average Basic Share $213.4M $199.5M $191.3M $189.3M $189.6M
Weighted Average Diluted Share $215.1M $201.6M $191.3M $190.1M $190.5M
 
EBITDA $833M $892M -$19M $869M $920M
EBIT $580M $653M -$251M $559M $596M
 
Revenue (Reported) $4.5B $4.2B $4.2B $4.9B $5.3B
Operating Income (Reported) $494M $515M $452M $479M $495M
Operating Income (Adjusted) $580M $653M -$251M $559M $596M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18B $18.1B $16.8B $18.7B $21.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.9B $12.6B $11.9B $13.7B $15.6B
Gross Profit $5.1B $5.5B $5B $4.9B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $3.3B $3B $1.9B $2.3B
Other Inc / (Exp) $148M $42M -$336M $195M -$231M
Operating Expenses $3.5B $3.3B $3B $3B $3.5B
Operating Income $1.6B $2.2B $1.9B $1.9B $2.1B
 
Net Interest Expenses $248M $262M $272M $446M $685M
EBT. Incl. Unusual Items $1.5B $1.9B $1.3B $1.7B $1.2B
Earnings of Discontinued Ops. -$2M -$1M -- -- --
Income Tax Expense $176M $399M $200M $189M $4M
Net Income to Company -- $1.5B $1.1B $1.5B $1.2B
 
Minority Interest in Earnings $18M $13M $2M -$4M $25M
Net Income to Common Excl Extra Items $1.4B $1.6B $1.1B $1.5B $1.2B
 
Basic EPS (Cont. Ops) $6.24 $7.62 $5.83 $7.81 $6.36
Diluted EPS (Cont. Ops) $6.17 $7.56 $5.76 $7.77 $6.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7B $3.2B $2.5B $3.2B $3.2B
EBIT $1.8B $2.2B $1.6B $2.1B $1.9B
 
Revenue (Reported) $18B $18.1B $16.8B $18.7B $21.1B
Operating Income (Reported) $1.6B $2.2B $1.9B $1.9B $2.1B
Operating Income (Adjusted) $1.8B $2.2B $1.6B $2.1B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.5B $13.5B $12.5B $14.1B $15.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $9.4B $8.8B $10.4B $11.7B
Gross Profit $3.9B $4.1B $3.7B $3.7B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.5B $2.2B $2.4B $2.8B
Other Inc / (Exp) -$160M $299M -$489M $245M $275M
Operating Expenses $2.5B $2.5B $2.2B $2.4B $2.8B
Operating Income $1.4B $1.6B $1.4B $1.3B $1.3B
 
Net Interest Expenses $190M $198M $205M $372M $514M
EBT. Incl. Unusual Items $1.1B $1.7B $740M $1.1B $1.1B
Earnings of Discontinued Ops. -$2M -$1M -- -- --
Income Tax Expense $171M $336M $96M $73M $54M
Net Income to Company $902M $1.4B $644M $1.1B $1.1B
 
Minority Interest in Earnings $24M $4M $2M -$3M -$7M
Net Income to Common Excl Extra Items $926M $1.4B $646M $1.1B $1B
 
Basic EPS (Cont. Ops) $4.31 $6.70 $3.35 $5.63 $5.53
Diluted EPS (Cont. Ops) $4.27 $6.65 $3.30 $5.61 $5.50
Weighted Average Basic Share $646.6M $609.8M $576.6M $568.7M $569.1M
Weighted Average Diluted Share $652.2M $615.7M $580.4M $571.4M $571.9M
 
EBITDA $2B $2.6B $1.6B $2.3B $2.6B
EBIT $1.3B $1.9B $945M $1.5B $1.6B
 
Revenue (Reported) $13.5B $13.5B $12.5B $14.1B $15.8B
Operating Income (Reported) $1.4B $1.6B $1.4B $1.3B $1.3B
Operating Income (Adjusted) $1.3B $1.9B $945M $1.5B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $824M $1.3B $941M $880M $560M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.3B $1B $1.3B $1.2B
Inventory $1.2B $973M $982M $1.3B $1.5B
Prepaid Expenses -- $61M -- -- --
Other Current Assets $392M $246M $272M $298M $491M
Total Current Assets $6.3B $6.7B $6.4B $6.8B $8.1B
 
Property Plant And Equipment $3B $2.9B $2.9B $2.1B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $20B $18.9B $18.2B $17.3B $20B
Other Intangibles $8.5B $7.9B $6.6B $6B $8.5B
Other Long-Term Assets $509M $522M $566M $1.3B $2.2B
Total Assets $38.3B $37B $34.7B $33.5B $41.7B
 
Accounts Payable $1.3B $1.4B $1.8B $1.9B $2.1B
Accrued Expenses $790M $1.1B $1B $818M $1.1B
Current Portion Of Long-Term Debt $260M $10M $13M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $13M -- $19M $272M
Total Current Liabilities $4B $4.2B $4.6B $5.8B $8B
 
Long-Term Debt $6.7B $6.9B $7B $6.2B $11.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $16.1B $15.4B $14.9B $22.9B
 
Common Stock $218M $208M $194M $191M $190M
Other Common Equity Adj -$508M -$839M -$146M -$288M -$198M
Common Equity $22.6B $20.7B $19.2B $18.5B $18.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $157M $117M $106M $101M $64M
Total Equity $22.7B $20.8B $19.3B $18.6B $18.8B
 
Total Liabilities and Equity $38.3B $37B $34.7B $33.5B $41.7B
Cash and Short Terms $824M $1.3B $941M $880M $560M
Total Debt $7B $7B $7.1B $7B $13.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.3B $1.1B $529M $499M $539M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1B $1.1B $1.4B $1B
Inventory $894M $1B $1.3B $1.6B $1.4B
Prepaid Expenses -- $50M $22M -- --
Other Current Assets $383M $280M $224M $463M $462M
Total Current Assets $6.4B $6.6B $6.4B $7.5B $8.3B
 
Property Plant And Equipment $2.9B $2.8B $2.9B $3.6B $2.8B
Long-Term Investments -- -- -- -- --
Goodwill $19B $18.2B $17.3B $20.7B $20.4B
Other Intangibles $8.2B $6.8B $6.1B $9.1B $7.9B
Other Long-Term Assets $547M $478M $604M $1.3B $2.4B
Total Assets $37.1B $35B $33.4B $42.3B $41.9B
 
Accounts Payable $1.2B $1.6B $2.1B $2.1B $2B
Accrued Expenses $1.2B $1.1B $1B $1.2B --
Current Portion Of Long-Term Debt -- -- $1.1B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $15M $60M -- -- $1.8B
Total Current Liabilities $4.7B $4.3B $5.9B $8.5B $8B
 
Long-Term Debt $6.3B $7.1B $6B $11.1B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $15.7B $15.4B $14.9B $23.6B $22.8B
 
Common Stock $210M $197M $191M $189M $190M
Other Common Equity Adj -$590M -$303M -$366M -$321M -$194M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126M $110M $102M $100M $64M
Total Equity $21.4B $19.6B $18.4B $18.7B $19.1B
 
Total Liabilities and Equity $37.1B $35B $33.4B $42.3B $41.9B
Cash and Short Terms $1.3B $1.1B $529M $499M $539M
Total Debt $6.9B $7.1B $7B $13.5B $12.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $834M $1.1B $1.8B $1.1B $1.2B
Depreciation & Amoritzation $442M $1B $967M $938M $1.2B
Stock-Based Compensation $227M $310M $348M $325M $320M
Change in Accounts Receivable $89M -$366M -$603M -$187M $186M
Change in Inventories $158M $60M -$68M -$310M -$182M
Cash From Operations $939M $2.8B $2.7B $2.2B $2.1B
 
Capital Expenditures $173M $368M $342M $252M $449M
Cash Acquisitions $1.5B $1B -- -- -$6.7B
Cash From Investing $1.3B $751M $1.4B -$250M -$7B
 
Dividends Paid (Ex Special Dividend) -$337M -$725M -$817M -$864M -$868M
Special Dividend Paid
Long-Term Debt Issued $396M $901M $6M $4M $7.6B
Long-Term Debt Repaid -$505M -$931M -$13M -$14M -$3.2B
Repurchase of Common Stock -$1.5B -$2.3B -$3.7B -$1.1B -$518M
Other Financing Activities -$134M -$123M -$11M -$51M -$41M
Cash From Financing -$2B -$3.1B -$4.4B -$2B $4.6B
 
Beginning Cash (CF) $530M $824M $1.3B $941M $880M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $288M $429M -$332M -$43M -$331M
Ending Cash (CF) $824M $1.3B $941M $880M $560M
 
Levered Free Cash Flow $766M $2.4B $2.3B $1.9B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $430M $479M -$301M $382M $404M
Depreciation & Amoritzation $253M $239M $232M $310M $324M
Stock-Based Compensation $77M $81M $71M $73M $80M
Change in Accounts Receivable -$117M -$6M -$33M $181M -$19M
Change in Inventories -$36M -$154M -$98M -$96M $40M
Cash From Operations $757M $484M $588M $543M $780M
 
Capital Expenditures $86M $79M $64M $148M $78M
Cash Acquisitions $39M $168M -$14M -$4.6B $158M
Cash From Investing -$47M $93M -$67M -$4.9B -$93M
 
Dividends Paid (Ex Special Dividend) -$179M -$202M -$215M -$216M -$220M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1M -- -$2M $6.8B $181M
Long-Term Debt Repaid -$3M -$2M -$2M -$2.1B -$522M
Repurchase of Common Stock -$1.2B -$1.3B -$171M -- -$190M
Other Financing Activities -$2M -$3M -$8M -$14M -$69M
Cash From Financing -$1.3B -$1.5B -$392M $4.5B -$709M
 
Beginning Cash (CF) $1.9B $2B $420M $366M $547M
Foreign Exchange Rate Adjustment $15M -$4M -$20M -$6M $14M
Additions / Reductions -$621M -$899M $129M $139M -$22M
Ending Cash (CF) $1.3B $1.1B $529M $499M $539M
 
Levered Free Cash Flow $671M $405M $524M $395M $702M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $1.5B $1.1B $1.5B $1.2B
Depreciation & Amoritzation -- $987M $941M $1.1B $1.3B
Stock-Based Compensation $239M $336M $336M $311M $356M
Change in Accounts Receivable -- -$615M -$425M -$66M $60M
Change in Inventories -- -$187M -$317M -$148M $59M
Cash From Operations -- $2.6B $2.2B $2.1B $2.2B
 
Capital Expenditures $194M $381M $316M $383M $427M
Cash Acquisitions $1B $1.6B -$1.6B -$6.6B $87M
Cash From Investing -- $1.4B -$194M -$7B -$234M
 
Dividends Paid (Ex Special Dividend) -$546M -$797M -$849M -$866M -$881M
Special Dividend Paid
Long-Term Debt Issued -- $657M $6M $9.6B $1.6B
Long-Term Debt Repaid -- -$686M -$13M -$3.2B -$3.8B
Repurchase of Common Stock -- -$3.3B -$1.7B -$701M -$512M
Other Financing Activities -- -$122M -$53M -$36M -$43M
Cash From Financing -- -$4.2B -$2.6B $4.9B -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$236M -$562M -$42M $16M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.2B $1.9B $1.7B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $902M $1.4B $644M $1.1B $1.1B
Depreciation & Amoritzation $768M $723M $697M $816M $963M
Stock-Based Compensation $239M $265M $253M $239M $275M
Change in Accounts Receivable -$133M -$382M -$204M -$83M -$209M
Change in Inventories $139M -$108M -$357M -$195M $46M
Cash From Operations $2.1B $1.9B $1.4B $1.3B $1.4B
 
Capital Expenditures $194M $207M $181M $312M $290M
Cash Acquisitions $1B $1.6B -$42M -$6.6B $158M
Cash From Investing $798M $1.4B -$188M -$6.9B -$151M
 
Dividends Paid (Ex Special Dividend) -$546M -$618M -$650M -$652M -$665M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $249M $5M $5M $9.6B $3.6B
Long-Term Debt Repaid -$257M -$12M -$12M -$3.2B -$3.8B
Repurchase of Common Stock -$1.9B -$2.9B -$900M -$518M -$512M
Other Financing Activities -$8M -$7M -$49M -$34M -$36M
Cash From Financing -$2.4B -$3.4B -$1.6B $5.3B -$1.3B
 
Beginning Cash (CF) $3.4B $4.3B $1.8B $1.8B $1.6B
Foreign Exchange Rate Adjustment -- -$2M -$34M -$4M $9M
Additions / Reductions $517M -$148M -$378M -$377M -$30M
Ending Cash (CF) $4B $4.1B $1.4B $1.4B $1.6B
 
Levered Free Cash Flow $1.9B $1.7B $1.2B $995M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 14.24% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 22.5% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 2.2% over the past day.

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

Show me the best stock