Skip to main content

L3Harris Technologies Reports Strong Third Quarter 2025 Results, Increases 2025 Guidance

L3Harris Technologies (NYSE: LHX) reports third quarter 2025 results.

Highlights*

  • Orders of $6.7 billion; book-to-bill of 1.2x
  • Revenue of $5.7 billion, up 7% versus prior year, and 10% organically
  • Operating margin of 11.0%; Adjusted segment operating margin of 15.9%
  • Diluted EPS of $2.46; Non-GAAP diluted EPS of $2.70, up 10% versus prior year
  • 2025 guidance increased on strong performance and higher expectations

“We delivered another strong quarter, with robust organic revenue growth of 10%, reflecting our commitment to operational excellence and relentless focus on execution as drivers of profitable growth. We are driving sustained performance, marking our eighth consecutive quarter of year-over-year adjusted segment operating margin expansion, and advancing our strategic priorities in support of our customers’ missions. With increasing demand, a record pipeline, and timely investments made ahead of the curve in growth areas like space and munitions, we are on track to achieve our 2026 Financial Framework and positioned to deliver long-term profitable growth,” said Christopher Kubasik, Chair and CEO, L3Harris.

Kubasik added, “The defense industry is entering a new era defined by urgency, speed, and mission focus. L3Harris is leading the way, delivering resilient, rapidly deployable solutions at an accelerated pace to meet evolving mission needs. We are executing with focus and capturing new opportunities both domestically and abroad, such as the $2.2 billion Korea Airborne Early Warning & Control award received just after quarter end.”

___

*Organic revenue, adjusted segment operating margin and non-GAAP diluted EPS are non-GAAP financial measures defined on page 16.

SUMMARY FINANCIAL RESULTS*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions, except per share data)

 

2025

 

 

 

20241

 

 

Change

 

 

2025

 

 

 

20241

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue (see Table 4 for organic revenue)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Communication Systems

$

1,462

 

 

$

1,382

 

 

 

 

$

4,190

 

 

$

4,022

 

 

 

 

 

 

 

Integrated Mission Systems

 

1,700

 

 

 

1,608

 

 

 

 

 

4,914

 

 

 

4,906

 

 

 

 

 

 

 

Space & Airborne Systems

 

1,809

 

 

 

1,683

 

 

 

 

 

5,207

 

 

 

5,141

 

 

 

 

 

 

 

Aerojet Rocketdyne

 

755

 

 

 

669

 

 

 

 

 

2,082

 

 

 

1,886

 

 

 

 

 

 

 

Corporate eliminations

 

(67

)

 

 

(50

)

 

 

 

 

(176

)

 

 

(153

)

 

 

 

 

 

 

Revenue

$

5,659

 

 

$

5,292

 

 

7%

 

$

16,217

 

 

$

15,802

 

 

3%

 

~$22B

(Prior: ~$21.75B)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Communication Systems

 

382

 

 

 

359

 

 

 

 

 

1,063

 

 

 

998

 

 

 

 

 

 

 

Integrated Mission Systems

 

204

 

 

 

204

 

 

 

 

 

621

 

 

 

589

 

 

 

 

 

 

 

Space & Airborne Systems

 

218

 

 

 

195

 

 

 

 

 

614

 

 

 

626

 

 

 

 

 

 

 

Aerojet Rocketdyne

 

96

 

 

 

76

 

 

 

 

 

265

 

 

 

234

 

 

 

 

 

 

 

Unallocated corporate items

 

(279

)

 

 

(339

)

 

 

 

 

(846

)

 

 

(1,098

)

 

 

 

 

 

 

Operating income

$

621

 

 

$

495

 

 

 

 

$

1,717

 

 

$

1,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment operating income

$

900

 

 

$

834

 

 

8%

 

$

2,563

 

 

$

2,447

 

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

11.0

%

 

 

9.4

%

 

 

 

 

10.6

%

 

 

8.5

%

 

 

 

 

 

 

Adjusted segment operating margin

 

15.9

%

 

 

15.8

%

 

10 bps

 

 

15.8

%

 

 

15.5

%

 

30 bps

 

high 15%

(Prior: mid - high 15%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate (GAAP)

 

18.5

%

 

 

6.0

%

 

 

 

 

15.7

%

 

 

4.9

%

 

 

 

 

 

 

Effective tax rate (non-GAAP)

 

15.6

%

 

 

9.7

%

 

 

 

 

13.0

%

 

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

$

2.46

 

 

$

2.10

 

 

 

 

$

6.92

 

 

$

5.50

 

 

 

 

 

 

 

Non-GAAP diluted EPS

$

2.70

 

 

$

2.46

 

 

10%

 

$

7.87

 

 

$

7.10

 

 

11%

 

$10.50 - $10.70

(Prior: $10.40 - $10.60)

 

 

Pension adjusted non-GAAP diluted EPS

$

2.36

 

 

$

2.05

 

 

15%

 

$

6.74

 

 

$

5.83

 

 

16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common shares outstanding

 

188.1

 

 

 

190.5

 

 

 

 

 

188.6

 

 

 

190.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash from operations

$

546

 

 

$

780

 

 

(30%)

 

$

1,144

 

 

$

1,430

 

 

(20%)

 

 

 

 

Adjusted free cash flow

$

449

 

 

$

728

 

 

(38%)

 

$

951

 

 

$

1,286

 

 

(26%)

 

~$2.65B

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchases of common stock

$

176

 

 

$

190

 

 

(7%)

 

$

998

 

 

$

512

 

 

95%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*A reconciliation of adjusted segment operating income and margin, non-GAAP effective tax rate, non-GAAP diluted EPS and pension adjusted diluted EPS, and adjusted free cash flow on a forward-looking basis to GAAP is not available without unreasonable effort due to the unavailability of items for exclusion from the GAAP measure. We are unable to address the probable significance of this information, the variability of which may have a significant impact on future GAAP results. See Non-GAAP Financial Measures on page 7 for more information. We are not assuming, and forward-looking guidance for 2025 does not assume, impacts from a further prolonged government shutdown or any reduction in spending following the government shutdown.

1 2024 segment financial results recast to reflect strategic realignment of the Fuzing and Ordnance Systems (FOS) business from Integrated Mission Systems to Aerojet Rocketdyne, effective in 2025. See Table 9 - 2024 Segment Recast in our EX-99.1 Earnings Release for first quarter 2025.

Revenue: Third quarter revenue increased 7%, 10% organically, reflecting growth across all segments, primarily from higher volumes, including new program ramps and increased international deliveries.

Operating Margin:

GAAP Operating Margin: Third quarter increased 160 bps to 11.0% primarily driven by the absence of business divestiture-related losses, lower amortization of acquisition-related intangibles, and lower LHX NeXt implementation costs.

Adjusted Segment Operating Margin: Third quarter increased 10 bps to 15.9% primarily driven by improved program performance and LHX NeXt driven cost savings across all segments, partially offset by impacts from higher margin Commercial Aviation Solutions (CAS) divestiture.

Diluted EPS:

GAAP Diluted EPS: Third quarter increased 17% to $2.46 driven by higher operating income and lower interest expense from decreased average outstanding short-term debt balances during third quarter 2025, partially offset by a higher effective tax rate.

Non-GAAP Diluted EPS and Pension Adjusted Non-GAAP Diluted EPS: Third quarter increased 10% to $2.70 and 15% to $2.36, respectively, from higher adjusted segment operating income and lower interest expense from decreased average outstanding short-term debt balances during third quarter 2025, partially offset by a higher effective tax rate.

Cash Flow:

Cash From Operations and Adjusted Free Cash Flow: Third quarter decreased 30% to $546 million and 38% to $449 million, respectively, primarily due to temporary customer delays in payment. We remain confident in achieving our 2025 cash flow guidance assuming the government shutdown is resolved, with the strongest cash generation of the year expected in the fourth quarter.

SEGMENT RESULTS*

Communication Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

 

2025

 

 

 

2024

 

 

Change

 

 

2025

 

 

 

2024

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

1,462

 

 

$

1,382

 

 

6%

 

$

4,190

 

 

$

4,022

 

 

4%

 

~$5,700

(Prior: $5,600 - $5,700)

 

 

Operating margin

 

26.1

%

 

 

26.0

%

 

10 bps

 

 

25.4

%

 

 

24.8

%

 

60 bps

 

~25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue: Third quarter revenue increased 6% primarily driven by increased international deliveries for software-defined resilient communications and data-link equipment, as well as Next Generation Jammer program ramp, our flagship Electronic Warfare tactical jamming pod.

Operating Margin: Third quarter operating margin increased 10 bps to 26.1%, primarily due to LHX NeXt driven cost savings, partially offset by unfavorable mix associated with lower volume of proprietary waveform license sales.

Integrated Mission Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

 

2025

 

 

 

2024

 

 

Change

 

 

2025

 

 

 

2024

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

1,700

 

 

$

1,608

 

 

6%

 

$

4,914

 

 

$

4,906

 

 

—%

 

~$6,500

(Prior: ~$6,400)

 

 

Operating margin

 

12.0

%

 

 

12.7

%

 

(70) bps

 

 

12.6

%

 

 

12.0

%

 

60 bps

 

low - mid 12%

(Prior: ~12%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue: Third quarter revenue increased 6%. Excluding the impact of the divestiture of our CAS business, organic revenue increased 17% primarily due to multiple ISR classified programs ramping.

Operating Margin: Third quarter operating margin decreased 70 bps to 12.0% primarily due to the divestiture of our CAS business, partially offset by favorable performance.

*Organic revenue is a non-GAAP financial measure defined on page 16.

Space and Airborne Systems

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

 

2025

 

 

 

2024

 

 

Change

 

 

2025

 

 

 

2024

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

1,809

 

 

$

1,683

 

 

7%

 

$

5,207

 

 

$

5,141

 

 

1%

 

~$7,100

 

 

Operating margin

 

12.1

%

 

 

11.6

%

 

50 bps

 

 

11.8

%

 

 

12.2

%

 

(40) bps

 

low 12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue: Third quarter revenue increased 7%, primarily from increased FAA volume in our Mission Networks business and higher volume in our Airborne Combat Systems business, partially offset by lower classified program volume in our Intel and Cyber business.

Operating Margin: Third quarter operating margin increased 50 bps to 12.1%, primarily due to improved program performance on classified development programs in our Space Systems business, monetization of legacy end-of-life assets aligned with our transformation and value creation priorities, and LHX NeXt driven cost savings, partially offset by unfavorable mix.

Aerojet Rocketdyne

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

 

2025

 

 

 

2024

 

 

Change

 

 

2025

 

 

 

2024

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

755

 

 

$

669

 

 

13%

 

$

2,082

 

 

$

1,886

 

 

10%

 

$2,800 - $2,900

(Prior: ~$2,800)

 

 

Operating margin

 

12.7

%

 

 

11.4

%

 

130 bps

 

 

12.7

%

 

 

12.4

%

 

30 bps

 

mid 12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue: Third quarter revenue increased 13%. Excluding the impact of the divestiture of our AOT business, organic revenue increased 15% from increased production volumes across key missile, munitions, and space programs, as well as new program ramps.

Operating Margin: Third quarter operating margin increased 130 bps to 12.7%, primarily due improved performance and LHX NeXt driven cost savings.

*Organic revenue is a non-GAAP financial measure defined on page 16.

SUPPLEMENTAL INFORMATION

 

 

 

2025

 

 

Other Information

 

Current

 

Prior

 

 

 

 

 

 

 

 

 

FAS/CAS operating adjustment

 

~$15 million

 

~$15 million

 

 

Non-service FAS pension income

 

~$285 million

 

~$285 million

 

 

Net interest expense

 

~$600 million

 

~$600 million

 

 

Effective tax rate on non-GAAP income1

 

13.5% - 14.5%

 

13.5% - 14.5%

 

 

Weighted-average diluted shares

 

~188

 

~188

 

 

Capital expenditures

 

~2% revenue

 

~2% revenue

 

 

 

 

 

 

 

 

1Non-GAAP diluted EPS and effective tax rate on non-GAAP income are non-GAAP financial measures defined on page 16. A reconciliation of non-GAAP diluted EPS and effective tax rate on non-GAAP income guidance is not available. See Non-GAAP Financial Measures on page 7 for more information.

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of federal securities laws made in reliance on the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Examples include, but are not limited to: share repurchases; divestiture and realignment impacts; 2025 guidance, including Q4 cash generation; the duration of delays in payment; budget increases; anticipated LHX NeXt initiative costs and savings; supplemental information for 2025; projection of other financial items; and assumptions underlying any of the foregoing. Investors should not place undue reliance on forward-looking statements, which reflect management’s current expectations, estimates, projections, assumptions and information currently available to management, and are not guarantees of future performance or actual results. Important risks that could cause our results to differ materially from those expressed in or implied by these forward-looking statements or from our historical results include, but are not limited to, risks arising from: competitive markets; U.S. Government spending priorities; changes in contract mix; inflation; tariffs and potential trade disputes; unilateral contract action by the U.S. Government and the impacts of the government shutdown; uncertain economic conditions; future geo-political events; supply chain disruptions; impacts of LHX NeXt; indebtedness; defined benefit plan liabilities and returns; interest rates and other market factors; and changes in effective tax rate or additional tax exposures. These and other important risks that could impact forward-looking statements are described more fully in the "Risk Factors" in our Form 10-K for fiscal 2024 and our Form 10-Q for Q1 2025 filed with the SEC. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are qualified by the cautionary statements in this section, and we have no duty to and disclaim any intention or obligation, other than imposed by law, to update or revise any forward-looking statements, whether as a result of new information, future events or developments or otherwise.

Non-GAAP Financial Measures

Management believes the adjustments to non-GAAP Financial Measures ("NGFMs") in the tables beginning on page 11 are useful to investors because the excluded costs do not reflect our ongoing operating performance. Such adjustments, considered together with the unadjusted GAAP financial measures, provide information that management believes is useful to investors to understand period-over-period operating results separate from items that management believes may disproportionately impact operating results in any particular period; however there is no guarantee that items excluded from NGFMs will not reoccur in future periods. Management also believes that NGFMs enhance the ability of investors to analyze business trends, understand performance and evaluate our initiatives to drive improved financial performance. Management utilizes NGFMs to guide forecasting and long-term planning and for compensation purposes. NGFMs should be considered in addition to, and not as a substitute for, financial measures presented in accordance with GAAP. A reconciliation of forward-looking NGFMs to GAAP is not available without unreasonable effort because of inherent difficulty in forecasting and quantifying comparable GAAP measures and applicable adjustments and other amounts necessary for a reconciliation because of potentially high variability, complexity and low visibility of applicable adjustments and other unusual amounts that could disproportionately impact future GAAP results, such as the impact of defined benefit plan performance, LHX NeXt, portfolio shaping activities, and the extent of tax deductibility. In addition, forward-looking NGFMs may be impacted by the government shutdown, the duration of which and the potential impacts of which are not clear at this time.

Table 1 - Condensed Consolidated Statement of Operations (Unaudited)

 

 

Third Quarter

 

Year to Date

($ millions, except per share amounts)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Revenue

$

5,659

 

 

$

5,292

 

 

$

16,217

 

 

$

15,802

 

Cost of revenue

 

(4,165

)

 

 

(3,873

)

 

 

(12,038

)

 

 

(11,675

)

General and administrative expenses

 

(873

)

 

 

(924

)

 

 

(2,462

)

 

 

(2,778

)

Operating income

 

621

 

 

 

495

 

 

 

1,717

 

 

 

1,349

 

Non-service FAS pension income and other, net1

 

98

 

 

 

101

 

 

 

287

 

 

 

275

 

Interest expense, net

 

(152

)

 

 

(166

)

 

 

(454

)

 

 

(514

)

Income before income taxes

 

567

 

 

 

430

 

 

 

1,550

 

 

 

1,110

 

Income taxes

 

(105

)

 

 

(26

)

 

 

(244

)

 

 

(54

)

Net income

 

462

 

 

 

404

 

 

 

1,306

 

 

 

1,056

 

Noncontrolling interests, net of income taxes

 

 

 

 

(4

)

 

 

 

 

 

(7

)

Net income attributable to L3Harris

$

462

 

 

$

400

 

 

$

1,306

 

 

$

1,049

 

 

 

 

 

 

 

 

 

Earnings per share attributable to common shareholders

Basic

$

2.47

 

 

$

2.11

 

 

$

6.96

 

 

$

5.53

 

Diluted

$

2.46

 

 

$

2.10

 

 

$

6.92

 

 

$

5.50

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

Basic

 

187.1

 

 

 

189.6

 

 

 

187.6

 

 

 

189.7

 

Diluted

 

188.1

 

 

 

190.5

 

 

 

188.6

 

 

 

190.7

 

 

 

 

 

 

 

 

 

1“FAS” is defined as Financial Accounting Standards.

Table 2 - Condensed Consolidated Balance Sheet (Unaudited)

 

($ millions)

October 3, 2025

 

January 3, 2025

 

 

 

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

339

 

$

615

Receivables, net

 

1,528

 

 

 

1,072

 

Contract assets

 

3,677

 

 

 

3,230

 

Inventories, net

 

1,291

 

 

 

1,330

 

Income taxes receivable

 

281

 

 

 

379

 

Other current assets

 

477

 

 

 

461

 

Assets of business held for sale

 

 

 

 

1,131

 

Total current assets

 

7,593

 

 

 

8,218

 

Non-current assets

 

 

 

Property, plant and equipment, net

 

2,761

 

 

 

2,806

 

Goodwill

 

20,370

 

 

 

20,325

 

Intangible assets, net

 

7,072

 

 

 

7,639

 

Deferred income taxes

 

87

 

 

 

120

 

Other non-current assets

 

3,131

 

 

 

2,893

 

Total assets

$

41,014

 

 

$

42,001

 

Liabilities and equity

 

 

 

Current liabilities

 

 

 

Short-term debt

$

725

 

 

$

515

 

Accounts payable

 

1,902

 

 

 

2,005

 

Contract liabilities

 

2,231

 

 

 

2,142

 

Compensation and benefits

 

486

 

 

 

419

 

Other current liabilities

 

1,294

 

 

 

2,317

 

Liabilities of business held for sale

 

 

 

 

235

 

Total current liabilities

 

6,638

 

 

 

7,633

 

Non-current liabilities

 

 

 

Long-term debt, net of current portion

 

10,997

 

 

 

11,081

 

Deferred income taxes

 

1,039

 

 

 

942

 

Other non-current liabilities

 

2,808

 

 

 

2,766

 

Total liabilities

 

21,482

 

 

 

22,422

 

Total equity

 

19,532

 

 

 

19,579

 

Total liabilities and equity

$

41,014

 

 

$

42,001

 

Table 3 - Consolidated Statement of Cash Flow (Unaudited)

 

 

Third Quarter

 

Year to Date

($ millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

Net income

$

462

 

 

$

404

 

 

$

1,306

 

 

$

1,056

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

309

 

 

 

324

 

 

 

913

 

 

 

963

 

Share-based compensation

 

35

 

 

 

23

 

 

 

83

 

 

 

76

 

Net periodic benefit income

 

(66

)

 

 

(72

)

 

 

(216

)

 

 

(215

)

Share-based matching contributions under defined contribution plans

 

64

 

 

 

57

 

 

 

200

 

 

 

199

 

Deferred income taxes

 

245

 

 

 

467

 

 

 

151

 

 

 

220

 

(Increase) decrease in:

 

 

 

 

 

 

 

Receivables, net

 

(91

)

 

 

188

 

 

 

(474

)

 

 

163

 

Contract assets

 

180

 

 

 

(207

)

 

 

(454

)

 

 

(372

)

Inventories, net

 

(33

)

 

 

40

 

 

 

53

 

 

 

46

 

Other current assets

 

4

 

 

 

(6

)

 

 

(18

)

 

 

(32

)

Increase (decrease) in:

 

 

 

 

 

 

 

Accounts payable

 

(131

)

 

 

155

 

 

 

(93

)

 

 

(45

)

Contract liabilities

 

(86

)

 

 

(12

)

 

 

91

 

 

 

(150

)

Compensation and benefits

 

42

 

 

 

(44

)

 

 

67

 

 

 

(145

)

Other current liabilities

 

(227

)

 

 

(26

)

 

 

(495

)

 

 

59

 

Income taxes

 

(177

)

 

 

(469

)

 

 

144

 

 

 

(258

)

Other operating activities

 

16

 

 

 

(42

)

 

 

(114

)

 

 

(135

)

Net cash provided by operating activities

 

546

 

 

 

780

 

 

 

1,144

 

 

 

1,430

 

Investing Activities

 

 

 

 

 

 

 

Capital expenditures

 

(119

)

 

 

(78

)

 

 

(266

)

 

 

(290

)

Proceeds from sales of businesses, net of cash divested

 

 

 

 

 

 

 

831

 

 

 

158

 

Other investing activities

 

(10

)

 

 

(15

)

 

 

(28

)

 

 

(19

)

Net cash provided by (used in) investing activities

 

(129

)

 

 

(93

)

 

 

537

 

 

 

(151

)

Financing Activities

 

 

 

 

 

 

 

Proceeds from issuances of long-term debt, net

 

 

 

 

585

 

 

 

 

 

 

2,826

 

Repayments of long-term debt

 

(3

)

 

 

(2

)

 

 

(614

)

 

 

(2,609

)

Change in commercial paper, maturities under 90 days, net

 

(260

)

 

 

(404

)

 

 

210

 

 

 

93

 

Proceeds from commercial paper, maturities over 90 days

 

 

 

 

 

 

 

 

 

 

688

 

Repayments of commercial paper, maturities over 90 days

 

 

 

 

(520

)

 

 

 

 

 

(1,205

)

Repurchases of common stock

 

(176

)

 

 

(190

)

 

 

(998

)

 

 

(512

)

Dividends paid

 

(225

)

 

 

(220

)

 

 

(678

)

 

 

(665

)

Other financing activities

 

104

 

 

 

42

 

 

 

105

 

 

 

75

 

Net cash used in financing activities

 

(560

)

 

 

(709

)

 

 

(1,975

)

 

 

(1,309

)

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

14

 

 

 

18

 

 

 

9

 

Net decrease in cash and cash equivalents

 

(143

)

 

 

(8

)

 

 

(276

)

 

 

(21

)

Cash and cash equivalents, beginning of period

 

482

 

 

 

547

 

 

 

615

 

 

 

560

 

Cash and cash equivalents, end of period

$

339

 

 

$

539

 

 

$

339

 

 

$

539

 

Reconciliation of Non-GAAP Financial Measures

 

Table 4 - Organic Revenue Reconciliation (Unaudited)

 

 

Third Quarter

 

Year to Date

 

2024

($ millions)

GAAP

 

Adjustments

 

Organic

 

GAAP

 

Adjustments1

 

Organic

 

 

 

 

 

 

 

 

 

 

 

 

CS

$

1,382

 

 

$

 

 

$

1,382

 

 

$

4,022

 

 

$

 

 

$

4,022

 

IMS

 

1,608

 

 

 

(158

)

 

 

1,450

 

 

 

4,906

 

 

 

(296

)

 

 

4,610

 

SAS

 

1,683

 

 

 

 

 

 

1,683

 

 

 

5,141

 

 

 

(76

)

 

 

5,065

 

AR

 

669

 

 

 

(10

)

 

 

659

 

 

 

1,886

 

 

 

(30

)

 

 

1,856

 

Corporate eliminations

 

(50

)

 

 

 

 

 

(50

)

 

 

(153

)

 

 

 

 

 

(153

)

Revenue

$

5,292

 

 

$

(168

)

 

$

5,124

 

 

$

15,802

 

 

$

(402

)

 

$

15,400

 

 

 

 

 

 

 

 

 

 

 

 

 

1Adjustment to exclude amounts attributable to divested businesses.

Table 5 - Reconciliation of Operating Income to Adjusted Segment Operating Income (Unaudited)

 

 

Third Quarter

 

Year to Date

($ millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Revenue

$

5,659

 

$

5,292

 

$

16,217

 

$

15,802

 

 

 

 

 

 

 

 

Operating income

$

621

 

 

$

495

 

 

$

1,717

 

 

$

1,349

 

Unallocated corporate items:

 

 

 

 

 

 

 

Amortization of acquisition-related intangibles

 

192

 

 

 

210

 

 

 

579

 

 

 

642

 

Merger, acquisition, and divestiture-related expenses1

 

10

 

 

 

25

 

 

 

40

 

 

 

86

 

Business divestiture-related losses and impairment of goodwill1

 

 

 

 

29

 

 

 

17

 

 

 

67

 

LHX NeXt implementation costs1

 

25

 

 

 

41

 

 

 

99

 

 

 

216

 

Other unallocated corporate items

 

52

 

 

 

34

 

 

 

111

 

 

 

87

 

Total unallocated corporate items

 

279

 

 

 

339

 

 

 

846

 

 

 

1,098

 

Adjusted segment operating income

$

900

 

 

$

834

 

 

$

2,563

 

 

$

2,447

 

 

 

 

 

 

 

 

 

1Refer to Key Terms and Non-GAAP Definitions on page 16.

Table 6 - Reconciliation of Effective Tax Rate to Effective Tax Rate on Non-GAAP Income (Unaudited)

 

 

Third Quarter

 

2025

 

2024

($ millions)

Earnings

Before

Tax

 

Tax

Expense

(Benefit)

 

Effective

Tax

Rate

 

Earnings

Before

Tax

 

Tax

Expense

 

Effective

Tax

Rate

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

567

 

$

105

 

 

18.5

%

 

$

430

 

$

26

 

 

6.0

%

Merger, acquisition, and divestiture-related expenses1

 

10

 

 

 

3

 

 

 

 

 

25

 

 

 

 

 

 

Business divestiture-related losses and impairment of goodwill1

 

 

 

 

(32

)

 

 

 

 

29

 

 

 

(6

)

 

 

LHX NeXt implementation costs1

 

25

 

 

 

18

 

 

 

 

 

41

 

 

 

31

 

 

 

Non-GAAP income before income taxes

$

602

 

 

$

94

 

 

15.6

%

 

$

525

 

 

$

51

 

 

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date

 

2025

 

2024

($ millions)

Earnings

Before

Tax

 

Tax

Expense

(Benefit)

 

Effective

Tax

Rate

 

Earnings

Before

Tax

 

Tax

Expense

 

Effective

Tax

Rate

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

$

1,550

 

 

$

244

 

 

15.7

%

 

$

1,110

 

 

$

54

 

 

4.9

%

Merger, acquisition, and divestiture-related expenses1

 

40

 

 

 

7

 

 

 

 

 

86

 

 

 

16

 

 

 

Business divestiture-related losses and impairment of goodwill1

 

17

 

 

 

(55

)

 

 

 

 

67

 

 

 

(8

)

 

 

LHX NeXt implementation costs1

 

99

 

 

 

25

 

 

 

 

 

216

 

 

 

53

 

 

 

Non-GAAP income before income taxes

$

1,706

 

 

$

221

 

 

13.0

%

 

$

1,479

 

 

$

115

 

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

1Refer to Key Terms and Non-GAAP Definitions on page 16.

Table 7 - Reconciliation of Diluted EPS to Non-GAAP Diluted EPS and Pension Adjusted Non-GAAP Diluted EPS (Unaudited)

 

 

Third Quarter

 

Year to Date

($ millions, except per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Diluted weighted-average common shares outstanding

 

188.1

 

 

 

190.5

 

 

 

188.6

 

 

 

190.7

 

 

 

 

 

 

 

 

 

Diluted EPS

$

2.46

 

 

$

2.10

 

 

$

6.92

 

 

$

5.50

 

Significant and/or non-recurring items included in diluted EPS above:

 

 

 

 

 

 

 

Merger, acquisition, and divestiture-related expenses1

 

0.05

 

 

 

0.13

 

 

 

0.21

 

 

 

0.45

 

Business divestiture-related losses and impairment of goodwill1

 

 

 

 

0.15

 

 

 

0.09

 

 

 

0.35

 

LHX NeXt implementation costs1

 

0.13

 

 

 

0.22

 

 

 

0.52

 

 

 

1.13

 

Income taxes on above adjustments and other, net2

 

0.06

 

 

 

(0.14

)

 

 

0.13

 

 

 

(0.33

)

Non-GAAP diluted EPS2

$

2.70

 

 

$

2.46

 

 

$

7.87

 

 

$

7.10

 

Less: per share impact of:

 

 

 

 

 

 

 

FAS/CAS operating adjustment3

 

(0.01

)

 

 

(0.03

)

 

 

(0.04

)

 

 

(0.10

)

Non-service FAS pension income3

 

(0.33

)

 

 

(0.38

)

 

 

(1.09

)

 

 

(1.17

)

Pension adjusted non-GAAP diluted EPS

$

2.36

 

 

$

2.05

 

 

$

6.74

 

 

$

5.83

 

 

 

 

 

 

 

 

 

1Refer to Key Terms and Non-GAAP Definitions on page 16.

2Third quarter 2024 amount updated to exclude adjustment of $1.10 per share and $0.22 per share for amortization of acquisition-related intangible assets and related income tax expense, respectively. Year to date 2024 amount updated to exclude adjustment of $3.37 per share and $0.84 per share for amortization of acquistion-related intangible assets and related income tax expense, respectively.

3Net of tax effect.

Table 8 - Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow (Unaudited)

 

 

Third Quarter

 

Year to Date

($ millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

546

 

 

$

780

 

 

$

1,144

 

 

$

1,430

 

Capital expenditures

 

(119

)

 

 

(78

)

 

 

(266

)

 

 

(290

)

Proceeds from disposal of property, plant and equipment, net

 

 

 

 

 

 

 

9

 

 

 

 

Free cash flow

 

427

 

 

 

702

 

 

 

887

 

 

 

1,140

 

Cash used for merger, acquisition and severance1

 

22

 

 

 

26

 

 

 

64

 

 

 

146

 

Adjusted free cash flow

$

449

 

 

$

728

 

 

$

951

 

 

$

1,286

 

 

 

 

 

 

 

 

 

1Refer to Key Terms and Non-GAAP Definitions on page 16.

Key Terms and Non-GAAP Definitions

Description

 

Definition

Merger, acquisition, and divestiture-related expenses

 

Transaction and integration expenses associated with the Aerojet Rocketdyne acquisition; external costs related to pursuing acquisition and divestiture portfolio optimization; non-transaction costs related to divestitures; and salaries of employees in roles dedicated to planned divestiture and acquisition activity.

Business divestiture-related losses and impairment of goodwill

 

In 2024, includes loss on sale and impairment of goodwill recognized in connection with the sale of our antenna and related businesses and a loss associated with the then pending divestiture of our CAS business. In 2025, includes loss recognized in connection with the sale of our Commercial Aviation Solutions business.

LHX NeXt implementation costs

 

Includes costs related to workforce optimization costs, incremental IT expenses for implementation of new systems, third-party consulting expenses and other related costs, including costs related to personnel dedicated to this project.

Organic revenue*

 

Excludes the impact of completed divestitures and is reconciled in Table 4.

Orders

 

Total value of funded and unfunded contract awards received from the U.S. Government and other customers, including incremental funding and adjustments to previous awards, excluding unexercised contract options and potential orders under ordering-type contracts, such as indefinite delivery, indefinite quantity (IDIQ) contracts.

Non-GAAP income before income taxes*

 

Represents income before income taxes adjusted for items reconciled in Table 6.

Effective tax rate on non-GAAP income*

 

Represents the effective tax rate (tax expense as a percentage of income before income taxes) adjusted for the tax effect of items reconciled in Table 6.

Adjusted segment operating income and margin*

 

On a consolidated basis represents operating income and margin, excluding unallocated corporate department items and items reconciled in Table 5.

Non-GAAP diluted EPS*

 

Represents EPS (earnings per share attributable to common shareholders) adjusted for items reconciled in Table 7.

Pension adjusted non-GAAP diluted EPS*

 

Represents Non-GAAP diluted EPS, described above, adjusted for the after tax per share impact of the FAS/CAS operating adjustment and Non-service FAS pension income reconciled in Table 7.

Adjusted free cash flow*

 

Net cash provided by operating activities less capital expenditures, plus proceeds from disposal of property, plant and equipment and cash used for merger, acquisition and severance reconciled in Table 8.

Cash used for merger, acquisition, and severance*

 

Cash related to merger, acquisition and divestiture-related expenses (described above) and severance costs included in LHX NeXt implementation costs.

 

_____

*Refer to Non-GAAP Financial Measures on page 7 for more information.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  222.86
-7.44 (-3.23%)
AAPL  271.40
+1.70 (0.63%)
AMD  254.82
-9.51 (-3.60%)
BAC  53.03
+0.45 (0.86%)
GOOG  281.90
+6.73 (2.45%)
META  666.47
-85.20 (-11.33%)
MSFT  525.82
-15.73 (-2.90%)
NVDA  202.81
-4.23 (-2.04%)
ORCL  256.89
-18.41 (-6.69%)
TSLA  440.10
-21.41 (-4.64%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.