Financhill
Buy
61

LHX Quote, Financials, Valuation and Earnings

Last price:
$207.65
Seasonality move :
1.35%
Day range:
$207.32 - $212.65
52-week range:
$193.09 - $265.74
Dividend yield:
2.25%
P/E ratio:
26.40x
P/S ratio:
1.86x
P/B ratio:
2.00x
Volume:
1.2M
Avg. volume:
1.3M
1-year change:
-2.51%
Market cap:
$39.1B
Revenue:
$21.3B
EPS (TTM):
$7.87
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) 96.42% -2.09% -4.22% 13.81% 9.82%
 
Cost of Revenues $12.9B $12.4B $12.1B $14.3B $15.8B
Gross Profit $5.3B $5.4B $4.9B $5.1B $5.5B
Gross Profit Margin 29.18% 30.18% 28.88% 26.33% 25.9%
 
R&D Expenses -- -- $603M $480M $515M
Selling, General & Admin $3.3B $3.3B $3B $1.9B $2.2B
Other Inc / (Exp) -$417M $452M -$377M -$261M $195M
Operating Expenses $3.3B $3.3B $3B $3.1B $3.4B
Operating Income $2B $2.1B $1.9B $2B $2.1B
 
Net Interest Expenses $254M $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) $5.19 $9.09 $5.49 $6.44 $7.87
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 $2.6B $3.5B $2.5B $2.9B $3.6B
EBIT $1.6B $2.5B $1.6B $1.8B $2.3B
 
Revenue (Reported) $18.2B $17.8B $17.1B $19.4B $21.3B
Operating Income (Reported) $2B $2.1B $1.9B $2B $2.1B
Operating Income (Adjusted) $1.6B $2.5B $1.6B $1.8B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $4.4B $4.6B $5.3B $5.5B
Revenue Growth (YoY) 5.17% -6.65% 5.24% 16.65% 3.43%
 
Cost of Revenues $3.3B $3.1B $3.3B $3.9B $4.1B
Gross Profit $1.4B $1.3B $1.3B $1.5B $1.4B
Gross Profit Margin 30.02% 29.82% 27.57% 27.21% 25.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $831M $795M $759M -$467M -$625M
Other Inc / (Exp) -$257M $153M $104M -$506M -$80M
Operating Expenses $831M $795M $759M $700M $669M
Operating Income $568M $502M $503M $753M $728M
 
Net Interest Expenses $64M $67M $74M $171M $161M
EBT. Incl. Unusual Items $247M $588M $533M $76M $487M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M $104M $116M -$50M $31M
Net Income to Company $184M $484M $417M $126M $456M
 
Minority Interest in Earnings $9M -- -$1M $32M -$3M
Net Income to Common Excl Extra Items $193M $484M $416M $158M $453M
 
Basic EPS (Cont. Ops) $0.92 $2.48 $2.18 $0.83 $2.38
Diluted EPS (Cont. Ops) $0.91 $2.46 $2.16 $0.83 $2.37
Weighted Average Basic Share $209.5M $195.3M $190.6M $189.6M $190.1M
Weighted Average Diluted Share $211.7M $197.2M $192M $190.6M $190.7M
 
EBITDA $575M $899M $848M $597M $974M
EBIT $311M $655M $607M $247M $648M
 
Revenue (Reported) $4.7B $4.4B $4.6B $5.3B $5.5B
Operating Income (Reported) $568M $502M $503M $753M $728M
Operating Income (Adjusted) $311M $655M $607M $247M $648M
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) -- -- -- -- --
 
Cost of Revenues $12.9B $12.4B $12.1B $14.3B $15.8B
Gross Profit $5.3B $5.4B $4.9B $5.1B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3.3B $3B $1.9B $2.2B
Other Inc / (Exp) -$417M $452M -$385M -$261M $195M
Operating Expenses $3.3B $3.3B $3B $3.1B $3.4B
Operating Income $2B $2.1B $1.9B $2B $2.1B
 
Net Interest Expenses $254M $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 $9.18 $5.53 $6.46 $7.91
Diluted EPS (Cont. Ops) $5.18 $9.11 $5.46 $6.44 $7.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $3.5B $2.5B $2.9B $3.6B
EBIT $1.6B $2.5B $1.6B $1.8B $2.3B
 
Revenue (Reported) $18.2B $17.8B $17.1B $19.4B $21.3B
Operating Income (Reported) $2B $2.1B $1.9B $2B $2.1B
Operating Income (Adjusted) $1.6B $2.5B $1.6B $1.8B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.8B $17.1B $19.4B $21.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4B $12.1B $14.3B $15.8B --
Gross Profit $5.4B $4.9B $5.1B $5.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $3B $1.9B $2.2B --
Other Inc / (Exp) $452M -$385M -$261M $195M --
Operating Expenses $3.3B $3B $3.1B $3.4B --
Operating Income $2.1B $1.9B $2B $2.1B --
 
Net Interest Expenses $265M $279M $543M $675M --
EBT. Incl. Unusual Items $2.3B $1.3B $1.2B $1.6B --
Earnings of Discontinued Ops. -$1M -- -- -- --
Income Tax Expense $440M $212M $23M $85M --
Net Income to Company $1.8B $1.1B $1.2B $1.5B --
 
Minority Interest in Earnings $4M $1M $29M -$10M --
Net Income to Common Excl Extra Items $1.8B $1.1B $1.2B $1.5B --
 
Basic EPS (Cont. Ops) $9.18 $5.53 $6.46 $7.91 --
Diluted EPS (Cont. Ops) $9.11 $5.46 $6.44 $7.87 --
Weighted Average Basic Share $805.1M $767.2M $758.3M $759.2M --
Weighted Average Diluted Share $812.9M $772.4M $762M $762.6M --
 
EBITDA $3.5B $2.5B $2.9B $3.6B --
EBIT $2.5B $1.6B $1.8B $2.3B --
 
Revenue (Reported) $17.8B $17.1B $19.4B $21.3B --
Operating Income (Reported) $2.1B $1.9B $2B $2.1B --
Operating Income (Adjusted) $2.5B $1.6B $1.8B $2.3B --
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 $1.3B $1B $1.3B $1.2B $1.1B
Inventory $973M $982M $1.3B $1.5B $1.3B
Prepaid Expenses $61M -- -- -- --
Other Current Assets $246M $272M $298M $430M $461M
Total Current Assets $6.7B $6.4B $6.8B $8.1B $8.2B
 
Property Plant And Equipment $2.9B $2.9B $2.1B $2.9B $2.8B
Long-Term Investments -- -- -- -- --
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 $6.9B $7B $6.2B $11.2B $11.1B
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 $7B $7.1B $7B $13.1B $12.2B
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 $1.3B $1B $1.3B $1.2B $1.1B
Inventory $973M $982M $1.3B $1.5B $1.3B
Prepaid Expenses $61M -- -- -- --
Other Current Assets $246M $272M $298M $430M $461M
Total Current Assets $6.7B $6.4B $6.8B $8.1B $8.2B
 
Property Plant And Equipment $2.9B $2.9B $2.1B $2.9B $2.8B
Long-Term Investments -- -- -- -- --
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 -- --
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 $6.9B $7B $6.2B $11.2B $11.1B
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 -- -- -- -- --
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 $7B $7.1B $7B $13.1B $12.2B
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 $310M $348M $325M $320M $361M
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 $1B -- $23M -$6.6B $273M
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) $824M $1.3B $941M $880M $560M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $429M -$332M -$43M -$331M $72M
Ending Cash (CF) $1.3B $941M $880M $560M $615M
 
Levered Free Cash Flow $2.4B $2.3B $1.9B $1.6B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $184M $484M $417M $126M $456M
Depreciation & Amoritzation $264M $244M $241M $350M $326M
Stock-Based Compensation $71M $83M $72M $81M $86M
Change in Accounts Receivable -$233M -$221M $17M $269M $143M
Change in Inventories -$79M $40M $47M $13M $50M
Cash From Operations $698M $822M $782M $789M $1.1B
 
Capital Expenditures $174M $135M $71M $137M $118M
Cash Acquisitions $26M -$1.6B $65M -- $115M
Cash From Investing -$47M -$6M -$62M -$83M -$112M
 
Dividends Paid (Ex Special Dividend) -$179M -$199M -$214M -$216M -$221M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $652M $1M -$1M -$227M -$92M
Long-Term Debt Repaid -$674M -$1M -$2M -$216M -$578M
Repurchase of Common Stock -$440M -$800M -$183M -- -$42M
Other Financing Activities -$115M -$4M -$2M -$7M -$4M
Cash From Financing -$739M -$1B -$385M -$660M -$915M
 
Beginning Cash (CF) $1.3B $1.1B $529M $499M $539M
Foreign Exchange Rate Adjustment $23M -$1M $16M $15M -$26M
Additions / Reductions -$88M -$184M $335M $46M $102M
Ending Cash (CF) $1.3B $941M $880M $560M $615M
 
Levered Free Cash Flow $524M $687M $711M $652M $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 $310M $348M $325M $320M $361M
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 $1B -- $23M -$6.6B $273M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $429M -$332M -$43M -$331M $72M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.3B $1.9B $1.6B $2.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $1.1B $1.2B $1.5B --
Depreciation & Amoritzation $967M $938M $1.2B $1.3B --
Stock-Based Compensation $348M $325M $320M $361M --
Change in Accounts Receivable -$603M -$187M $186M -$66M --
Change in Inventories -$68M -$310M -$182M $96M --
Cash From Operations $2.7B $2.2B $2.1B $2.6B --
 
Capital Expenditures $342M $252M $449M $408M --
Cash Acquisitions -- $23M -$6.6B $273M --
Cash From Investing $1.4B -$250M -$7B -$263M --
 
Dividends Paid (Ex Special Dividend) -$817M -$864M -$868M -$886M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M $4M $9.4B $3.5B --
Long-Term Debt Repaid -$13M -$14M -$3.4B -$4.4B --
Repurchase of Common Stock -$3.7B -$1.1B -$518M -$554M --
Other Financing Activities -$11M -$51M -$41M -$40M --
Cash From Financing -$4.4B -$2B $4.6B -$2.2B --
 
Beginning Cash (CF) $5.4B $2.3B $2.3B $2.1B --
Foreign Exchange Rate Adjustment -$3M -$18M $11M -$17M --
Additions / Reductions -$332M -$43M -$331M $72M --
Ending Cash (CF) $5.1B $2.2B $2B $2.2B --
 
Levered Free Cash Flow $2.3B $1.9B $1.6B $2.2B --

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

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock