Financhill
Sell
29

LMT Quote, Financials, Valuation and Earnings

Last price:
$470.42
Seasonality move :
4.03%
Day range:
$461.24 - $469.22
52-week range:
$413.92 - $618.95
Dividend yield:
2.72%
P/E ratio:
16.98x
P/S ratio:
1.59x
P/B ratio:
15.31x
Volume:
938.6K
Avg. volume:
1.3M
1-year change:
2.24%
Market cap:
$110.2B
Revenue:
$67.6B
EPS (TTM):
$27.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $59.8B $65.4B $67B $66B $67.6B
Revenue Growth (YoY) 11.25% 9.34% 2.52% -1.58% 2.41%
 
Cost of Revenues $51.4B $56.7B $58B $57.7B $59.1B
Gross Profit $8.4B $8.7B $9.1B $8.3B $8.5B
Gross Profit Margin 13.99% 13.23% 13.52% 12.56% 12.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$651M $182M -$1B -$1B $507M
Operating Expenses -$178M $10M -$62M -$61M -$28M
Operating Income $8.5B $8.6B $9.1B $8.3B $8.5B
 
Net Interest Expenses $653M $591M $569M $623M $916M
EBT. Incl. Unusual Items $7.2B $8.2B $7.6B $6.7B $8.1B
Earnings of Discontinued Ops. -- -$55M -- -- --
Income Tax Expense $1B $1.3B $1.2B $948M $1.2B
Net Income to Company $6.2B $6.8B $6.3B $5.7B $6.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2B $6.8B $6.3B $5.7B $6.9B
 
Basic EPS (Cont. Ops) $22.09 $24.40 $22.85 $21.74 $27.65
Diluted EPS (Cont. Ops) $21.95 $24.30 $22.76 $21.66 $27.55
Weighted Average Basic Share $282M $280M $276.4M $263.7M $250.3M
Weighted Average Diluted Share $283.8M $281.2M $277.4M $264.6M $251.2M
 
EBITDA $9.1B $10.1B $9.5B $8.7B $10.4B
EBIT $7.9B $8.8B $8.1B $7.3B $9B
 
Revenue (Reported) $59.8B $65.4B $67B $66B $67.6B
Operating Income (Reported) $8.5B $8.6B $9.1B $8.3B $8.5B
Operating Income (Adjusted) $7.9B $8.8B $8.1B $7.3B $9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.5B $16B $16.6B $16.9B $17.1B
Revenue Growth (YoY) 8.73% -2.83% 3.46% 1.78% 1.34%
 
Cost of Revenues $14.4B $13.7B $14.5B $14.8B $15B
Gross Profit $2.1B $2.3B $2.1B $2B $2.1B
Gross Profit Margin 12.95% 14.36% 12.78% 12.13% 12.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $65M -$1.5B $85M $148M $34M
Operating Expenses -- -- -$39M $6M -$23M
Operating Income $2.1B $2.3B $2.2B $2B $2.1B
 
Net Interest Expenses $145M $141M $145M $237M $256M
EBT. Incl. Unusual Items $2.1B $679M $2.1B $2B $1.9B
Earnings of Discontinued Ops. -$55M -- -- -- --
Income Tax Expense $303M $65M $321M $269M $295M
Net Income to Company $1.7B $614M $1.8B $1.7B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $614M $1.8B $1.7B $1.6B
 
Basic EPS (Cont. Ops) $6.08 $2.22 $6.73 $6.75 $6.83
Diluted EPS (Cont. Ops) $6.05 $2.21 $6.71 $6.73 $6.80
Weighted Average Basic Share $279.3M $276.2M $264.1M $249.3M $237.5M
Weighted Average Diluted Share $280.6M $277.3M $265.1M $250.2M $238.6M
 
EBITDA $2.5B $1.1B $2.5B $2.5B $2.6B
EBIT $2.2B $820M $2.2B $2.2B $2.2B
 
Revenue (Reported) $16.5B $16B $16.6B $16.9B $17.1B
Operating Income (Reported) $2.1B $2.3B $2.2B $2B $2.1B
Operating Income (Adjusted) $2.2B $820M $2.2B $2.2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $64.2B $66.3B $64.7B $67.7B $71.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55.7B $57.5B $56.3B $59.2B $62.8B
Gross Profit $8.6B $8.9B $8.4B $8.5B $8.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$262M -$1.1B -$968M $279M $231M
Operating Expenses -- -- -- -$242M -$106M
Operating Income $8.7B $8.9B $8.5B $8.7B $8.6B
 
Net Interest Expenses $599M $572M $567M $864M $1B
EBT. Incl. Unusual Items $7.9B $7.2B $7B $8.1B $7.8B
Earnings of Discontinued Ops. -$55M -- -- -- --
Income Tax Expense $1.3B $1.2B $1.1B $1.2B $1.2B
Net Income to Company $6.5B $6.1B $5.9B $7B $6.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5B $6.1B $5.9B $7B $6.7B
 
Basic EPS (Cont. Ops) $23.31 $21.75 $21.85 $27.47 $27.73
Diluted EPS (Cont. Ops) $23.21 $21.67 $21.78 $27.37 $27.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.7B $9.2B $8.9B $10.5B $10.4B
EBIT $8.5B $7.8B $7.5B $9B $8.9B
 
Revenue (Reported) $64.2B $66.3B $64.7B $67.7B $71.3B
Operating Income (Reported) $8.7B $8.9B $8.5B $8.7B $8.6B
Operating Income (Adjusted) $8.5B $7.8B $7.5B $9B $8.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.4B $49.3B $47B $48.7B $52.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.9B $42.7B $41B $42.5B $46.2B
Gross Profit $6.4B $6.6B $6B $6.2B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -$221M -$31M
Other Inc / (Exp) $50M -$1.2B -$1.1B $180M $125M
Operating Expenses -- -$41M -$46M -$251M -$108M
Operating Income $6.4B $6.7B $6B $6.4B $6.3B
 
Net Interest Expenses $442M $423M $421M $662M $772M
EBT. Incl. Unusual Items $6B $5.1B $4.5B $6B $5.7B
Earnings of Discontinued Ops. -$55M -- -- -- --
Income Tax Expense $952M $794M $670M $899M $892M
Net Income to Company $5B $4.3B $3.8B $5.1B $4.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5B $4.3B $3.8B $5.1B $4.8B
 
Basic EPS (Cont. Ops) $17.99 $15.34 $14.35 $20.03 $20.12
Diluted EPS (Cont. Ops) $17.92 $15.29 $14.31 $19.97 $20.04
Weighted Average Basic Share $840.4M $832.6M $798.2M $756.8M $717.1M
Weighted Average Diluted Share $844M $835.7M $801M $759.5M $719.8M
 
EBITDA $7.4B $6.5B $5.9B $7.6B $7.6B
EBIT $6.5B $5.5B $4.9B $6.6B $6.5B
 
Revenue (Reported) $48.4B $49.3B $47B $48.7B $52.4B
Operating Income (Reported) $6.4B $6.7B $6B $6.4B $6.3B
Operating Income (Adjusted) $6.5B $5.5B $4.9B $6.6B $6.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.5B $3.2B $3.6B $2.5B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2B $2B $2.5B $2.1B
Inventory $3.6B $3.5B $3B $3.1B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $531M $1.2B $688M $533M $632M
Total Current Assets $17.1B $19.4B $19.8B $21B $20.5B
 
Property Plant And Equipment $6.6B $7.2B $7.6B $8B $8.4B
Long-Term Investments -- -- -- -- --
Goodwill $10.6B $10.8B $10.8B $10.8B $10.8B
Other Intangibles $3.2B $3B $2.7B $2.5B $2.2B
Other Long-Term Assets $6.7B $6.8B $7.7B $6.9B $7.6B
Total Assets $47.5B $50.7B $50.9B $52.9B $52.5B
 
Accounts Payable $1.3B $880M $780M $2.1B $2.3B
Accrued Expenses $2.5B $3.2B $3.1B $3.1B $3.1B
Current Portion Of Long-Term Debt $1.3B $500M -- $118M $168M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9B $1.8B $2B $2.1B $2.1B
Total Current Liabilities $14B $13.9B $14B $15.9B $16.9B
 
Long-Term Debt $11.4B $11.7B $11.7B $15.4B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $44.4B $44.7B $39.9B $43.6B $45.6B
 
Common Stock $280M $279M $271M $254M $240M
Other Common Equity Adj -$15.6B -$16.1B -$11B -$8B -$8.8B
Common Equity $3.1B $6B $11B $9.3B $6.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44M $23M -- -- --
Total Equity $3.2B $6B $11B $9.3B $6.8B
 
Total Liabilities and Equity $47.5B $50.7B $50.9B $52.9B $52.5B
Cash and Short Terms $1.5B $3.2B $3.6B $2.5B $1.4B
Total Debt $12.7B $12.2B $11.7B $15.5B $17.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.6B $2.7B $2.4B $3.6B $3.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.3B $2.5B $2.4B $2.1B
Inventory $3.3B $2.9B $3.1B $3.3B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $544M $763M $600M $449M $461M
Total Current Assets $20.3B $21.4B $21B $23.3B $23.2B
 
Property Plant And Equipment $6.8B $7.3B $7.6B $8B $8.5B
Long-Term Investments -- -- -- -- --
Goodwill $10.6B $10.8B $10.8B $10.8B $10.8B
Other Intangibles $3B $2.8B $2.5B $2.3B $2B
Other Long-Term Assets $6.9B $6.9B $7B $7.4B $8B
Total Assets $50.8B $51.8B $52B $56.7B $55.5B
 
Accounts Payable $1.5B $1.5B $2.6B $3.8B $3.2B
Accrued Expenses $2.8B $3.1B $3.2B $3.1B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.5B $2.9B $2.5B $2.1B $2.3B
Total Current Liabilities $15.2B $15B $16.3B $17.2B $17.8B
 
Long-Term Debt $11.7B $11.7B $11.5B $17.2B $19.2B
Capital Leases -- -- -- -- --
Total Liabilities $45.8B $42.2B $40.1B $47.4B $48.3B
 
Common Stock $278M $274M $261M $247M $236M
Other Common Equity Adj -$15.3B -$12.2B -$8.1B -$8.1B -$8.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $33M -- -- -- --
Total Equity $5B $9.6B $12B $9.3B $7.2B
 
Total Liabilities and Equity $50.8B $51.8B $52B $56.7B $55.5B
Cash and Short Terms $3.6B $2.7B $2.4B $3.6B $3.2B
Total Debt $12.7B $11.7B $11.5B $17.4B $19.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $6.2B $6.8B $6.3B $5.7B $6.9B
Depreciation & Amoritzation $1.2B $1.3B $1.4B $1.4B $1.4B
Stock-Based Compensation $189M $221M $227M $238M $265M
Change in Accounts Receivable $485M -$92M -$1B -$2.3B -$492M
Change in Inventories -$622M $74M $564M -$107M -$44M
Cash From Operations $7.3B $8.2B $9.2B $7.8B $7.9B
 
Capital Expenditures $1.5B $1.8B $1.5B $1.7B $1.7B
Cash Acquisitions -- -$282M -- -- --
Cash From Investing -$1.2B -$2B -$1.2B -$1.8B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.8B -$2.9B -$3B -$3.1B
Special Dividend Paid
Long-Term Debt Issued -- $1.1B -- $6.2B $2B
Long-Term Debt Repaid -$1.5B -$1.7B -$500M -$2.3B -$115M
Repurchase of Common Stock -$1.2B -$1.1B -$4.1B -$7.9B -$6B
Other Financing Activities -$72M -$144M -$89M -$115M -$135M
Cash From Financing -$5.3B -$4.5B -$7.6B -$7.1B -$7.3B
 
Beginning Cash (CF) $772M $1.5B $3.2B $3.6B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $742M $1.6B $444M -$1.1B -$1.1B
Ending Cash (CF) $1.5B $3.2B $3.6B $2.5B $1.4B
 
Levered Free Cash Flow $5.8B $6.4B $7.7B $6.1B $6.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2B $1.9B $1.9B --
Depreciation & Amoritzation $363M $365M $439M $421M --
Stock-Based Compensation $39M $38M $43M $44M --
Change in Accounts Receivable $1.3B $2.4B -$6M $695M --
Change in Inventories -$252M -$78M $25M $180M --
Cash From Operations $1.8B $4.3B $1.9B $2.4B --
 
Capital Expenditures $722M $607M $693M $704M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$993M -$542M -$808M -$703M --
 
Dividends Paid (Ex Special Dividend) -$728M -$762M -$766M -$767M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.9B -- --
Long-Term Debt Repaid -$500M -- -- -- --
Repurchase of Common Stock -- -$2.1B -$4.2B -$3B --
Other Financing Activities -$11M -- $25M -$4M --
Cash From Financing -$1.2B -$2.8B -$1B -$3.8B --
 
Beginning Cash (CF) $3.6B $2.7B $2.4B $3.6B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$425M $877M $117M -$2.1B --
Ending Cash (CF) $3.2B $3.6B $2.5B $1.4B --
 
Levered Free Cash Flow $1.1B $3.7B $1.2B $1.7B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.5B $6.1B $5.9B $7B $6.7B
Depreciation & Amoritzation $1.2B $1.4B $1.3B $1.4B $1.5B
Stock-Based Compensation $213M $228M $233M $264M $273M
Change in Accounts Receivable $520M -$2.1B $147M -$1.2B -$355M
Change in Inventories $181M $390M -$210M -$199M $78M
Cash From Operations $7.9B $6.8B $10.1B $7.5B $8.3B
 
Capital Expenditures $1.7B $1.6B $1.6B $1.7B $1.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$1.6B -$1.5B -$1.8B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.9B -$3B -$3.1B -$3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- $5.9B $2B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.6B -$2B -$5.8B -$7.2B -$5.7B
Other Financing Activities -$145M -$100M -$140M -$106M -$121M
Cash From Financing -$5.4B -$6B -$8.9B -$4.6B -$7.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$858M -$297M $1.1B -$400M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.2B $5.1B $8.6B $5.8B $6.5B
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 $4.8B
Depreciation & Amoritzation $1.3B $1.4B $1.4B $1.4B $1.1B
Stock-Based Compensation $221M $227M $238M $265M $229M
Change in Accounts Receivable -$92M -$1B -$2.3B -$492M -$1.1B
Change in Inventories $74M $564M -$107M -$44M -$102M
Cash From Operations $8.2B $9.2B $7.8B $7.9B $5.9B
 
Capital Expenditures $1.8B $1.5B $1.7B $1.7B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$1.2B -$1.8B -$1.7B -$954M
 
Dividends Paid (Ex Special Dividend) -$2.8B -$2.9B -$3B -$3.1B -$2.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- $6.2B $2B $2B
Long-Term Debt Repaid -$1.7B -$500M -$2.3B -$115M -$168M
Repurchase of Common Stock -$1.1B -$4.1B -$7.9B -$6B -$2.7B
Other Financing Activities -$144M -$89M -$115M -$135M -$117M
Cash From Financing -$4.5B -$7.6B -$7.1B -$7.3B -$3.3B
 
Beginning Cash (CF) $9.9B $11.6B $9.7B $12.2B $6.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $444M -$1.1B -$1.1B $1.7B
Ending Cash (CF) $11.6B $12B $8.6B $11.1B $8.5B
 
Levered Free Cash Flow $6.4B $7.7B $6.1B $6.2B $4.8B

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 10.08% over the past day.

Sell
40
QMCO alert for Jan 10

Quantum [QMCO] is down 5.66% over the past day.

Sell
47
MATW alert for Jan 10

Matthews International [MATW] is down 6.54% over the past day.

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

Show me the best stock