Financhill
Sell
35

LHX Quote, Financials, Valuation and Earnings

Last price:
$207.13
Seasonality move :
5.19%
Day range:
$203.85 - $207.44
52-week range:
$200.18 - $265.74
Dividend yield:
2.24%
P/E ratio:
32.73x
P/S ratio:
1.87x
P/B ratio:
2.07x
Volume:
1.4M
Avg. volume:
1M
1-year change:
0.36%
Market cap:
$39.3B
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $184M $484M $417M $126M --
Depreciation & Amoritzation $264M $244M $241M $350M --
Stock-Based Compensation $71M $83M $72M $81M --
Change in Accounts Receivable -$233M -$221M $17M $269M --
Change in Inventories -$79M $40M $47M $13M --
Cash From Operations $698M $822M $782M $789M --
 
Capital Expenditures $174M $135M $71M $137M --
Cash Acquisitions $26M -$1.6B $42M -$71M --
Cash From Investing -$47M -$6M -$62M -$83M --
 
Dividends Paid (Ex Special Dividend) -$179M -$199M -$214M -$216M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $652M $1M -$1M -$2B --
Long-Term Debt Repaid -$674M -$1M -$2M -$11M --
Repurchase of Common Stock -$440M -$800M -$183M -- --
Other Financing Activities -$115M -$4M -$2M -$7M --
Cash From Financing -$739M -$1B -$385M -$660M --
 
Beginning Cash (CF) $1.3B $1.1B $529M $499M --
Foreign Exchange Rate Adjustment $23M -$1M $16M $15M --
Additions / Reductions -$88M -$184M $335M $46M --
Ending Cash (CF) $1.3B $941M $880M $560M --
 
Levered Free Cash Flow $524M $687M $711M $652M --
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.8B $1.1B $1.2B $1.1B
Depreciation & Amoritzation $1B $967M $938M $1.2B $963M
Stock-Based Compensation $310M $348M $325M $320M $275M
Change in Accounts Receivable -$366M -$603M -$187M $186M -$209M
Change in Inventories $60M -$68M -$310M -$182M $46M
Cash From Operations $2.8B $2.7B $2.2B $2.1B $1.4B
 
Capital Expenditures $368M $342M $252M $449M $290M
Cash Acquisitions $1B -- -- -$6.7B $158M
Cash From Investing $751M $1.4B -$250M -$7B -$151M
 
Dividends Paid (Ex Special Dividend) -$725M -$817M -$864M -$868M -$665M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $901M $6M $4M $7.6B $3.6B
Long-Term Debt Repaid -$931M -$13M -$14M -$3.2B -$3.8B
Repurchase of Common Stock -$2.3B -$3.7B -$1.1B -$518M -$512M
Other Financing Activities -$123M -$11M -$51M -$41M -$36M
Cash From Financing -$3.1B -$4.4B -$2B $4.6B -$1.3B
 
Beginning Cash (CF) $4.8B $5.4B $2.3B $2.3B $1.6B
Foreign Exchange Rate Adjustment $23M -$3M -$18M $11M $9M
Additions / Reductions $429M -$332M -$43M -$331M -$30M
Ending Cash (CF) $5.2B $5.1B $2.2B $2B $1.6B
 
Levered Free Cash Flow $2.4B $2.3B $1.9B $1.6B $1.1B

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 6.61% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.4% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.61% over the past day.

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

Show me the best stock