2021 | 2021 | 2022 | 2023 | 2025 | |
---|---|---|---|---|---|
Revenue | $18B | $18B | $17B | $19B | $21B |
Cost of Revenue | $12B | $12B | $12B | $14B | $16B |
Gross Profit | $5.4B | $5.4B | $4.9B | $5.1B | $5.5B |
Gross Profit % | 30% | 30% | 29% | 26% | 26% |
R&D Expenses | $692M | $692M | $603M | $480M | $0 |
2021 | 2021 | 2022 | 2023 | 2025 | |
---|---|---|---|---|---|
Net Income | $1.8B | $1.8B | $1.1B | $1.2B | $1.5B |
Dep. & Amort. | $967M | $967M | $938M | $1.2B | $1.3B |
Def. Tax | -$114M | -$114M | -$596M | -$423M | $174M |
Stock Comp. | $348M | $348M | $325M | $320M | $97M |
Chg. in WC | $126M | $126M | $90M | -$315M | -$529M |
2021 | 2021 | 2022 | 2023 | 2025 | |
---|---|---|---|---|---|
Cash | $941M | $941M | $880M | $560M | $615M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $941M | $941M | $880M | $560M | $615M |
Receivables | $4.2B | $4.2B | $1.3B | $4.4B | $4.7B |
Inventory | $982M | $982M | $1.3B | $1.5B | $1.3B |
L3Harris reported Q1 revenue of $5.1B, with flat organic growth due to a short 12-week quarter; segment operating margin expanded to 15.6% (sixth consecutive quarter of YoY margin growth), and non-GAAP EPS rose 7% YoY to $2.41.
The company reaffirmed its 2025 guidance: revenue of $21.4–$21.7B (4% organic growth at midpoint), mid-to-high 15% segment operating margins, non-GAAP EPS of $10.30–$10.50, and free cash flow of $2.4–$2.5B, despite the CAS divestiture.
L3Harris remains confident in achieving its 2026 financial framework: $23B in revenue, low-16% margins, and $2.8B in free cash flow, supported by strong international demand, new classified and international awards, and anticipated growth in space and missile programs.
Strategic partnerships (e.g., with Amazon Kuiper, Shield AI, Palantir) and investments in advanced technologies (missile warning/tracking, AI-enabled systems) are driving innovation and positioning the company for future defense priorities such as the Golden Dome initiative.
The company continues to optimize its portfolio (CAS divestiture complete), drive cost savings through the LHX NEXT initiative ($1.2B gross run rate savings expected in 2024), and return capital to shareholders ($800M in Q1 via buybacks/dividends), while maintaining a strong outlook for both domestic and international growth.