Book Online or Call 1-855-SAUSALITO

Sign In  |  Register  |  About Sausalito  |  Contact Us

Sausalito, CA
September 01, 2020 1:41pm
7-Day Forecast | Traffic
  • Search Hotels in Sausalito

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

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

Highlights*

  • Orders of $8.3 billion; book-to-bill of 1.5x
  • Revenue of $5.4 billion, up 2%, and 6% organically
  • Operating margin of 10.5%; Adjusted segment operating margin of 15.9%
  • Diluted EPS of $2.44; Non-GAAP diluted EPS of $2.78, up 16%
  • 2025 guidance and 2026 outlook increased on strong performance and improved expectations

L3Harris Technologies (NYSE: LHX) reported second quarter 2025 diluted EPS of $2.44 on second quarter 2025 revenue of $5.4 billion. Second quarter 2025 non-GAAP diluted EPS was $2.78. Reconciliations of non-GAAP results are detailed in tables beginning on page 11.

“We delivered impressive second-quarter results, led by a record book-to-bill of 1.5x, solid organic growth, and year-over-year adjusted segment operating margin expansion for the seventh consecutive quarter. This marks a clear inflection point, with our strongest top-line growth in six quarters and meaningful progress towards our 2026 Financial Framework. Our Trusted Disruptor strategy continues to drive differentiated, mission-critical solutions that meet our customers’ evolving needs while creating value for shareholders,” said Christopher E. Kubasik, Chair and CEO.

Kubasik added, “Defense is entering a generational investment cycle, as U.S. and allied budgets grow rapidly. Demand is accelerating, and our portfolio is aligned with key growth areas – Golden Dome, space, missiles, shipbuilding, autonomy, and resilient communications. With the flexibility of our business-model agnostic approach – able to win as a prime, sub, or merchant supplier – a focused national security portfolio, and competitive momentum from LHX NeXt, we’re confident in our path to sustained profitable growth and long-term value creation.”

___

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

SUMMARY FINANCIAL RESULTS*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second 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

$

1,376

 

$

1,346

 

 

 

$

2,728

 

$

2,640

 

 

 

 

 

 

Integrated Mission Systems

 

1,622

 

 

1,671

 

 

 

 

3,214

 

 

3,298

 

 

 

 

 

 

Space & Airborne Systems

 

1,787

 

 

1,707

 

 

 

 

3,398

 

 

3,458

 

 

 

 

 

 

Aerojet Rocketdyne

 

698

 

 

633

 

 

 

 

1,327

 

 

1,217

 

 

 

 

 

 

Corporate eliminations

 

(57)

 

 

(58)

 

 

 

 

(109)

 

 

(103)

 

 

 

 

 

 

Revenue

$

5,426

 

$

5,299

 

2%

 

$

10,558

 

$

10,510

 

—%

 

~$21.75B

(Prior: $21.4B - 21.7B)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Communication Systems

 

336

 

 

329

 

 

 

 

681

 

 

639

 

 

 

 

 

 

Integrated Mission Systems

 

214

 

 

200

 

 

 

 

417

 

 

385

 

 

 

 

 

 

Space & Airborne Systems

 

220

 

 

215

 

 

 

 

396

 

 

431

 

 

 

 

 

 

Aerojet Rocketdyne

 

93

 

 

81

 

 

 

 

169

 

 

158

 

 

 

 

 

 

Unallocated corporate expenses

 

(292)

 

 

(349)

 

 

 

 

(567)

 

 

(759)

 

 

 

 

 

 

Operating income

$

571

 

$

476

 

 

 

$

1,096

 

$

854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment operating income

$

863

 

$

825

 

5%

 

$

1,663

 

$

1,613

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

10.5%

 

 

9.0%

 

 

 

 

10.4%

 

 

8.1%

 

 

 

 

 

 

Adjusted segment operating margin

 

15.9%

 

 

15.6%

 

30 bps

 

 

15.8%

 

 

15.3%

 

50 bps

 

mid - high 15%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate (GAAP)

 

12.6%

 

 

5.9%

 

 

 

 

14.1%

 

 

4.1%

 

 

 

 

 

 

Effective tax rate (non-GAAP)

 

9.5%

 

 

7.8%

 

 

 

 

11.5%

 

 

6.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

$

2.44

 

$

1.92

 

 

 

$

4.48

 

$

3.40

 

 

 

 

 

 

Non-GAAP diluted EPS

$

2.78

 

$

2.40

 

16%

 

$

5.18

 

$

4.64

 

12%

 

$10.40 - $10.60

(Prior: $10.30 - $10.50)

 

 

Pension adjusted non-GAAP diluted EPS

$

2.42

 

$

1.98

 

22%

 

$

4.38

 

$

3.79

 

16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common shares outstanding

 

187.8

 

 

190.6

 

 

 

 

188.5

 

 

190.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash from operations

$

640

 

$

754

 

(15%)

 

$

598

 

$

650

 

(8%)

 

 

 

 

Adjusted free cash flow

$

574

 

$

714

 

(20%)

 

$

502

 

$

558

 

(10%)

 

~$2.65B

(Prior: $2.4B - $2.5B)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*A reconciliation of adjusted segment operating income and margin, non-GAAP effective tax rate, 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.

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: Second quarter revenue increased 2%, 6% organically, reflecting growth across all segments, primarily from higher volumes, new program ramps and increased international demand.

Operating Margin:

GAAP Operating Margin: Second quarter increased 150 bps to 10.5% primarily driven by lower unallocated corporate expenses, including lower LHX NeXt implementation costs, amortization of acquisition-related intangibles and the absence of business divestiture-related losses and impairment of goodwill that impacted 2024.

Adjusted Segment Operating Margin: Second quarter expanded 30 bps to 15.9% primarily driven by monetization of legacy end-of-life assets, aligned with our transformation and value creation priorities, and LHX NeXt driven cost saving across all segments, partially offset by impacts from higher margin Commercial Aviation Solutions (CAS) divestiture.

Diluted EPS:

GAAP Diluted EPS: Second quarter increased 27% to $2.44 driven by higher operating income and lower interest expense from decreased average outstanding short-term debt balances during second quarter 2025, partially offset by a higher effective tax rate.

Non-GAAP Diluted EPS and Pension Adjusted Non-GAAP Diluted EPS: Second quarter increased 16% to $2.78 and 22% to $2.42, respectively, from higher adjusted segment operating income and lower interest expense from decreased average outstanding short-term debt balances during second quarter 2025, partially offset by a higher effective tax rate.

Cash Flow:

Cash From Operations: Second quarter decreased 15% to $640 million driven by working capital timing and cash used for settlement of a longstanding legal matter, partially offset by growth in operating income.

Adjusted Free Cash Flow: Second quarter decreased 20% to $574 million, driven by working capital timing, cash used for settlement of a longstanding legal matter, partially offset by growth in operating income and lower capital expenditures.

SEGMENT RESULTS*

Communication Systems

 

 

Second Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

2025

 

2024

 

Change

 

2025

 

2024

 

Change

 

 

 

Revenue

$

1,376

 

$

1,346

 

2%

 

$

2,728

 

$

2,640

 

3%

 

$5,600 - $5,700

 

 

Operating margin

 

24.4%

 

 

24.4%

 

— bps

 

 

25.0%

 

 

24.2%

 

80 bps

 

~25%

 

Revenue: Second quarter revenue increased 2% primarily driven by increased international demand for resilient communication equipment and related waveforms.

Operating Margin: Second quarter operating margin was flat, reflecting higher volume and LHX NeXt driven cost savings, partially offset by the absence of the favorable impact of legal settlements that impacted 2024.

Integrated Mission Systems

 

 

Second Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

2025

 

2024

 

Change

 

2025

 

2024

 

Change

 

 

 

Revenue

$

1,622

 

$

1,671

 

(3)%

 

$

3,214

 

$

3,298

 

(3)%

 

~$6,400

(Prior: ~$6,300)

 

 

Operating margin

 

13.2%

 

 

12.0%

 

120 bps

 

 

13.0 %

 

 

11.7%

 

130 bps

 

~12%

(Prior: high 11%)

 

Revenue: Second quarter revenue decreased 3%, reflecting the divestiture of our CAS business in the first quarter of 2025. Excluding the divestiture impact, organic revenue increased 6% primarily due to ISR classified program ramp.

Operating Margin: Second quarter operating margin increased 120 bps to 13.2% primarily due to monetization of legacy end-of-life assets, aligned with our transformation and value creation priorities, partially offset by an unfavorable EAC adjustment from the resolution of a contract matter related to lower utilization on the Canadian Maritime Helicopter Program as it nears completion and impact from divestiture of our CAS business.

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

Space and Airborne Systems

 

 

Second Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

2025

 

2024

 

Change

 

2025

 

2024

 

Change

 

 

 

Revenue

$

1,787

 

$

1,707

 

5%

 

$

3,398

 

$

3,458

 

(2)%

 

~$7,100

(Prior: $6,900 - $7,100)

 

 

Operating margin

 

12.3%

 

 

12.6%

 

(30) bps

 

 

11.7%

 

 

12.5%

 

(80) bps

 

low 12%

 

Revenue: Second quarter revenue increased 5%, including the impact from the divestiture of our antenna business in the second quarter of 2024. Excluding the divestiture impact, organic revenue increased 7%, primarily from increased FAA volume in our Mission Networks business and higher volume and improved program performance in our Airborne Combat Systems business, partially offset by lower volumes in our Space Systems and Intel and Cyber businesses associated with program timing.

Operating Margin: Second quarter operating margin decreased 30 bps to 12.3% primarily from unfavorable mix, partially offset by monetization of legacy end-of-life assets aligned with our transformation and value creation priorities, improved program performance and LHX NeXt driven cost savings.

Aerojet Rocketdyne

 

 

Second Quarter

 

Year to Date

 

2025 Guidance

 

 

($ millions)

2025

 

2024

 

Change

 

2025

 

2024

 

Change

 

 

 

Revenue

$

698

 

$

633

 

10%

 

$

1,327

 

$

1,217

 

9%

 

~$2,800

 

 

Operating margin

 

13.3%

 

 

12.8 %

 

50 bps

 

 

12.7%

 

 

13.0 %

 

(30) bps

 

mid 12%

 

Revenue: Second quarter revenue increased 10%, including the impact from the divestiture of our AOT business in the fourth quarter of 2024. Excluding the divestiture impact, organic revenue increased 12% from increased production volume across key missile and munitions programs and new program ramp.

Operating Margin: Second quarter operating margin increased 50 bps to 13.3%, primarily due to improved performance driven by LHX NeXt driven cost savings and a favorable contract resolution.

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

2025 NON-GAAP EPS GUIDANCE BRIDGE

Our updated 2025 non-GAAP diluted EPS guidance reflects an increase of 200 to 300 basis points to the effective tax rate, resulting in a headwind of ~$0.30 at the midpoint. This impact is more than offset by strong first-half performance and increased guidance, driving a net increase of $0.10 to our full-year non-GAAP diluted EPS guidance.

 

 

 

2025 Guidance

 

 

 

Non-GAAP diluted EPS (Prior)

 

$10.30 - $10.50

 

 

 

H1 2025 performance and guidance update

 

~0.40

 

 

 

Non-GAAP EPS (Before tax reform impact)

 

$10.70 - $10.90

 

 

 

Impact of tax reform

 

~(0.30)

 

 

 

Non-GAAP diluted EPS (New)1

 

$10.40 - $10.60

 

 

 

 

 

 

 

 

SUPPLEMENTAL INFORMATION

 

 

 

2025

 

 

Other Information

 

Current

 

Prior

 

 

 

 

 

 

 

 

 

FAS/CAS operating adjustment

 

~$15 million

 

~$15 million

 

 

Non-service FAS pension income

 

~$285 million

 

~$270 million

 

 

Net interest expense

 

~$600 million

 

~$600 million

 

 

Effective tax rate on non-GAAP income1

 

13.5% - 14.5%

 

11.0% - 12.0%

 

 

Weighted-average diluted shares

 

~188

 

188 - 189

 

 

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; 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; 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; changes in effective tax rate or additional tax exposures; pending and contemplated divestitures. 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 13 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.

Table 1 - Condensed Consolidated Statement of Operations (Unaudited)

 

 

Second Quarter

 

Year to Date

($ millions, except per share amounts)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Revenue

$

5,426

 

 

$

5,299

 

 

$

10,558

 

 

$

10,510

 

Cost of revenue

 

(4,091

)

 

 

(3,939

)

 

 

(7,873

)

 

 

(7,802

)

General and administrative expenses

 

(764

)

 

 

(884

)

 

 

(1,589

)

 

 

(1,854

)

Operating income

 

571

 

 

 

476

 

 

 

1,096

 

 

 

854

 

Non-service FAS pension income and other, net1

 

105

 

 

 

86

 

 

 

189

 

 

 

174

 

Interest expense, net

 

(152

)

 

 

(172

)

 

 

(302

)

 

 

(348

)

Income before income taxes

 

524

 

 

 

390

 

 

 

983

 

 

 

680

 

Income taxes

 

(66

)

 

 

(23

)

 

 

(139

)

 

 

(28

)

Net income

 

458

 

 

 

367

 

 

 

844

 

 

 

652

 

Noncontrolling interests, net of income taxes

 

 

 

 

(1

)

 

 

 

 

 

(3

)

Net income attributable to L3Harris

$

458

 

 

$

366

 

 

$

844

 

 

$

649

 

 

 

 

 

 

 

 

 

Earnings per share attributable to common shareholders

Basic

$

2.45

 

 

$

1.93

 

 

$

4.50

 

 

$

3.42

 

Diluted

$

2.44

 

 

$

1.92

 

 

$

4.48

 

 

$

3.40

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

Basic

 

187.0

 

 

 

189.7

 

 

 

187.7

 

 

 

189.8

 

Diluted

 

187.8

 

 

 

190.6

 

 

 

188.5

 

 

 

190.8

 

 

 

 

 

 

 

 

 

1“FAS” is defined as Financial Accounting Standards.

Table 2 - Consolidated Statement of Cash Flow (Unaudited)

 

 

Second Quarter

 

Year to Date

($ millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

Net income

$

458

 

 

$

367

 

 

$

844

 

 

$

652

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

303

 

 

 

319

 

 

 

604

 

 

 

639

 

Share-based compensation

 

29

 

 

 

27

 

 

 

48

 

 

 

53

 

Net periodic benefit income

 

(66

)

 

 

(71

)

 

 

(150

)

 

 

(143

)

Share-based matching contributions under defined contribution plans

 

68

 

 

 

72

 

 

 

136

 

 

 

142

 

Deferred income taxes

 

(5

)

 

 

(136

)

 

 

(94

)

 

 

(247

)

(Increase) decrease in:

 

 

 

 

 

 

 

Receivables, net

 

64

 

 

 

(32

)

 

 

(383

)

 

 

(25

)

Contract assets

 

(214

)

 

 

175

 

 

 

(634

)

 

 

(165

)

Inventories, net

 

(6

)

 

 

27

 

 

 

86

 

 

 

6

 

Other current assets

 

(3

)

 

 

(36

)

 

 

(22

)

 

 

(26

)

Increase (decrease) in:

 

 

 

 

 

 

 

Accounts payable

 

(14

)

 

 

(209

)

 

 

38

 

 

 

(200

)

Contract liabilities

 

193

 

 

 

14

 

 

 

177

 

 

 

(138

)

Compensation and benefits

 

130

 

 

 

69

 

 

 

25

 

 

 

(101

)

Other current liabilities

 

(279

)

 

 

103

 

 

 

(268

)

 

 

85

 

Income taxes

 

48

 

 

 

108

 

 

 

321

 

 

 

211

 

Other operating activities

 

(66

)

 

 

(43

)

 

 

(130

)

 

 

(93

)

Net cash provided by operating activities

 

640

 

 

 

754

 

 

 

598

 

 

 

650

 

Investing Activities

 

 

 

 

 

 

 

Capital expenditures

 

(88

)

 

 

(97

)

 

 

(147

)

 

 

(212

)

Proceeds from sales of businesses, net of cash divested

 

 

 

 

158

 

 

 

831

 

 

 

158

 

Other investing activities

 

10

 

 

 

(3

)

 

 

(18

)

 

 

(4

)

Net cash (used in) provided by investing activities

 

(78

)

 

 

58

 

 

 

666

 

 

 

(58

)

Financing Activities

 

 

 

 

 

 

 

Proceeds from issuances of long-term debt, net

 

 

 

 

4

 

 

 

 

 

 

2,241

 

Repayments of long-term debt

 

(606

)

 

 

(357

)

 

 

(611

)

 

 

(2,607

)

Change in commercial paper, maturities under 90 days, net

 

450

 

 

 

171

 

 

 

470

 

 

 

497

 

Proceeds from commercial paper, maturities over 90 days

 

 

 

 

208

 

 

 

 

 

 

688

 

Repayments of commercial paper, maturities over 90 days

 

 

 

 

(480

)

 

 

 

 

 

(685

)

Repurchases of common stock

 

(253

)

 

 

(89

)

 

 

(822

)

 

 

(322

)

Dividends paid

 

(225

)

 

 

(221

)

 

 

(453

)

 

 

(445

)

Other financing activities

 

24

 

 

 

20

 

 

 

1

 

 

 

33

 

Net cash (used in) provided by financing activities

 

(610

)

 

 

(744

)

 

 

(1,415

)

 

 

(600

)

Effect of exchange rate changes on cash and cash equivalents

 

13

 

 

 

2

 

 

 

18

 

 

 

(5

)

Net decrease in cash and cash equivalents

 

(35

)

 

 

70

 

 

 

(133

)

 

 

(13

)

Cash and cash equivalents, beginning of period

 

517

 

 

 

477

 

 

 

615

 

 

 

560

 

Cash and cash equivalents, end of period

$

482

 

 

$

547

 

 

$

482

 

 

$

547

 

Table 3 - Condensed Consolidated Balance Sheet (Unaudited)

 

($ millions)

June 27, 2025

 

January 3, 2025

 

 

 

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

482

 

$

615

Receivables, net

 

1,437

 

 

 

1,072

 

Contract assets

 

3,857

 

 

 

3,230

 

Inventories, net

 

1,258

 

 

 

1,330

 

Income taxes receivable

 

93

 

 

 

379

 

Other current assets

 

481

 

 

 

461

 

Assets of business held for sale

 

 

 

 

1,131

 

Total current assets

 

7,608

 

 

 

8,218

 

Non-current assets

 

 

 

Property, plant and equipment, net

 

2,742

 

 

 

2,806

 

Goodwill

 

20,372

 

 

 

20,325

 

Intangible assets, net

 

7,261

 

 

 

7,639

 

Deferred income taxes

 

89

 

 

 

120

 

Other non-current assets

 

3,168

 

 

 

2,893

 

Total assets

$

41,240

 

 

$

42,001

 

Liabilities and equity

 

 

 

Current liabilities

 

 

 

Short-term debt

$

985

 

 

$

515

 

Current portion of long-term debt, net

 

141

 

 

 

640

 

Accounts payable

 

2,033

 

 

 

2,005

 

Contract liabilities

 

2,317

 

 

 

2,142

 

Compensation and benefits

 

444

 

 

 

419

 

Other current liabilities

 

1,402

 

 

 

1,677

 

Liabilities of business held for sale

 

 

 

 

235

 

Total current liabilities

 

7,322

 

 

 

7,633

 

Non-current liabilities

 

 

 

Long-term debt, net

 

10,976

 

 

 

11,081

 

Deferred income taxes

 

800

 

 

 

942

 

Other non-current liabilities

 

2,864

 

 

 

2,766

 

Total liabilities

 

21,962

 

 

 

22,422

 

Total equity

 

19,278

 

 

 

19,579

 

Total liabilities and equity

$

41,240

 

 

$

42,001

 

Reconciliation of Non-GAAP Financial Measures

 

Table 4 - Organic Revenue Reconciliation (Unaudited)

 

 

Second Quarter

 

2025

 

2024

($ millions)

GAAP

 

Adjustments

 

Organic

 

GAAP

 

Adjustments1

 

Organic

 

 

 

 

 

 

 

 

 

 

 

 

CS

$

1,376

 

 

 

 

 

$

1,376

 

 

$

1,346

 

 

 

 

 

$

1,346

 

IMS

 

1,622

 

 

 

 

 

 

1,622

 

 

 

1,671

 

 

 

(138

)

 

 

1,533

 

SAS

 

1,787

 

 

 

 

 

 

1,787

 

 

 

1,707

 

 

 

(32

)

 

 

1,675

 

AR

 

698

 

 

 

 

 

 

698

 

 

 

633

 

 

 

(12

)

 

 

621

 

Corporate eliminations

 

(57

)

 

 

 

 

 

(57

)

 

 

(58

)

 

 

 

 

 

(58

)

Revenue

$

5,426

 

 

$

 

 

$

5,426

 

 

$

5,299

 

 

$

(182

)

 

$

5,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date

 

2025

 

2024

($ millions)

GAAP

 

Adjustments

 

Organic

 

GAAP

 

Adjustments1

 

Organic

 

 

 

 

 

 

 

 

 

 

 

 

CS

$

2,728

 

 

$

 

$

2,728

 

 

$

2,640

 

 

$

 

 

$

2,640

 

IMS

 

3,214

 

 

 

 

 

 

3,214

 

 

 

3,298

 

 

 

(138

)

 

 

3,160

 

SAS

 

3,398

 

 

 

 

 

 

3,398

 

 

 

3,458

 

 

 

(76

)

 

 

3,382

 

AR

 

1,327

 

 

 

 

 

 

1,327

 

 

 

1,217

 

 

 

(20

)

 

 

1,197

 

Corporate eliminations

 

(109

)

 

 

 

 

 

(109

)

 

 

(103

)

 

 

 

 

 

(103

)

Revenue

$

10,558

 

 

$

 

 

$

10,558

 

 

$

10,510

 

 

$

(234

)

 

$

10,276

 

 

 

 

 

 

 

 

 

 

 

 

 

1Adjustment to exclude amounts attributable to divested businesses.

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

 

 

Second Quarter

 

Year to Date

($ millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Operating income

$

571

 

 

$

476

 

 

$

1,096

 

 

$

854

 

Unallocated corporate department items

 

 

 

 

 

 

 

Amortization of acquisition-related intangibles

 

193

 

 

 

215

 

 

 

387

 

 

 

432

 

Unallocated corporate department expense, net

 

50

 

 

 

33

 

 

 

65

 

 

 

66

 

FAS/CAS operating adjustment

 

(3

)

 

 

(6

)

 

 

(6

)

 

 

(13

)

Total unallocated corporate department items

 

240

 

 

 

242

 

 

 

446

 

 

 

485

 

Significant and/or non-recurring items:

 

 

 

 

 

 

 

Merger, acquisition, and divestiture-related expenses1

 

13

 

 

 

21

 

 

 

30

 

 

 

61

 

Business divestiture-related losses and impairment of goodwill1

 

 

 

 

38

 

 

 

17

 

 

 

38

 

LHX NeXt implementation costs1

 

39

 

 

 

48

 

 

 

74

 

 

 

175

 

Total significant and/or non-recurring items

 

52

 

 

 

107

 

 

 

121

 

 

 

274

 

Unallocated corporate expenses

 

292

 

 

 

349

 

 

 

567

 

 

 

759

 

Adjusted segment operating income

$

863

 

 

$

825

 

 

$

1,663

 

 

$

1,613

 

 

 

 

 

 

 

 

 

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)

 

 

Second 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

$

524

 

$

66

 

 

12.6

%

 

$

390

 

$

23

 

 

5.9

%

Merger, acquisition, and divestiture-related expenses1

 

13

 

 

 

3

 

 

 

 

 

21

 

 

 

7

 

 

 

Business divestiture-related losses and impairment of goodwill1

 

 

 

 

(18

)

 

 

 

 

38

 

 

 

(2

)

 

 

LHX NeXt implementation costs1

 

39

 

 

 

4

 

 

 

 

 

48

 

 

 

11

 

 

 

Non-GAAP income before income taxes

$

576

 

 

$

55

 

 

9.5

%

 

$

497

 

 

$

39

 

 

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

983

 

 

$

139

 

 

14.1

%

 

$

680

 

 

$

28

 

 

4.1

%

Merger, acquisition, and divestiture-related expenses1

 

30

 

 

 

4

 

 

 

 

 

61

 

 

 

16

 

 

 

Business divestiture-related losses and impairment of goodwill1

 

17

 

 

 

(23

)

 

 

 

 

38

 

 

 

(2

)

 

 

LHX NeXt implementation costs1

 

74

 

 

 

7

 

 

 

 

 

175

 

 

 

22

 

 

 

Non-GAAP income before income taxes

$

1,104

 

 

$

127

 

 

11.5

%

 

$

954

 

 

$

64

 

 

6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

 

Second Quarter

 

Year to Date

($ millions, except per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Diluted weighted-average common shares outstanding

 

187.8

 

 

 

190.6

 

 

 

188.5

 

 

 

190.8

 

 

 

 

 

 

 

 

 

Diluted EPS

$

2.44

 

 

$

1.92

 

 

$

4.48

 

 

$

3.40

 

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

 

 

 

 

 

 

 

Merger, acquisition, and divestiture-related expenses1

 

0.07

 

 

 

0.11

 

 

 

0.16

 

 

 

0.32

 

Business divestiture-related losses and impairment of goodwill1

 

 

 

 

0.20

 

 

 

0.09

 

 

 

0.20

 

LHX NeXt implementation costs1

 

0.21

 

 

 

0.25

 

 

 

0.39

 

 

 

0.92

 

Income taxes on above adjustments and other, net2

 

0.06

 

 

 

(0.08

)

 

 

0.06

 

 

 

(0.20

)

Non-GAAP diluted EPS2

$

2.78

 

 

$

2.40

 

 

$

5.18

 

 

$

4.64

 

Less: per share impact of:

 

 

 

 

 

 

 

FAS/CAS operating adjustment3

 

(0.01

)

 

 

(0.03

)

 

 

(0.03

)

 

 

(0.06

)

Non-service FAS pension income3

 

(0.35

)

 

 

(0.39

)

 

 

(0.77

)

 

 

(0.79

)

Pension adjusted non-GAAP diluted EPS

$

2.42

 

 

$

1.98

 

 

$

4.38

 

 

$

3.79

 

 

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

2Second quarter 2024 amount updated to exclude adjustment of $1.13 per share and $0.29 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 $2.26 per share and $0.60 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)

 

 

Second Quarter

 

Year to Date

($ millions)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

640

 

 

$

754

 

 

$

598

 

 

$

650

 

Capital expenditures

 

(88

)

 

 

(97

)

 

 

(147

)

 

 

(212

)

Proceeds from disposal of property, plant and equipment, net

 

9

 

 

 

 

 

 

9

 

 

 

 

Free cash flow

 

561

 

 

 

657

 

 

 

460

 

 

 

438

 

Cash used for merger, acquisition and severance1

 

13

 

 

 

57

 

 

 

42

 

 

 

120

 

Adjusted free cash flow

$

574

 

 

$

714

 

 

$

502

 

 

$

558

 

 

 

 

 

 

 

 

 

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 AJRD 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 Commercial Aviation Solutions business. In 2025, includes loss recognized in connection with the sale of our Commercial Aviation Solutions business.

LHX NeXt implementation costs

 

Costs related to the LHX NeXt initiative are expected to continue into 2026 and are expected to include workforce optimization costs and 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

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 following
Privacy Policy and Terms Of Service.
 
 
Photos copyright by Jay Graham Photographer
Copyright © 2010-2020 Sausalito.com & California Media Partners, LLC. All rights reserved.