L3Harris Technologies Inc. logo

L3Harris Technologies Inc.

LHX | undefined
Chart Builder DCF Calculator
-
At close: undefined
-
After-hours:
Fiscal Year
Period Ending
FY 2025
Jan 1, 2026
FY 2024
Jan 2, 2025
FY 2023
Dec 28, 2023
FY 2022
Dec 29, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 31, 2020
Net Income
1.61B 1.51B 1.23B 1.06B 1.84B 1.09B
Depreciation & Amortization
1.22B 1.29B 1.17B 938M 967M 1.03B
Stock-Based Compensation
366M 97M 320M 325M 348M 310M
Other Working Capital
210M -469M -406M 430M -453M 100M
Other Non-Cash Items
-318M 16M 121M 340M -482M 494M
Deferred Income Tax
206M 174M -423M -596M -114M -215M
Change in Working Capital
22M -529M -315M 90M 126M 83M
Operating Cash Flow
3.11B 2.56B 2.1B 2.16B 2.69B 2.79B
Capital Expenditures
-424M -408M -449M -252M -342M -368M
Cash Acquisitions
820M n/a -6.56B -42M 1.72B 1.03B
Purchase of Investments
n/a n/a n/a -47M n/a n/a
Sales Maturities Of Investments
n/a n/a n/a 47M n/a n/a
Other Investing Acitivies
11M 145M -11M 44M 21M 91M
Investing Cash Flow
407M -263M -7.02B -250M 1.39B 751M
Debt Repayment
-1.13B -877M 6B -10M -7M -30M
Common Stock Repurchased
-1.15B -554M -518M -1.08B -3.68B -2.29B
Dividend Paid
-903M -886M -868M -864M -817M -725M
Other Financial Acitivies
108M 93M -17M 6M 91M -63M
Financial Cash Flow
-3.08B -2.22B 4.59B -1.95B -4.41B -3.11B
Net Cash Flow
454M 55M -320M -61M -335M 452M
Free Cash Flow
2.68B 2.15B 1.65B 1.91B 2.35B 2.42B
Adj. Free Cash Flow
2.32B 2.05B 1.33B 1.58B 2B 2.11B
Maintenance CapEx
-327.71M -50.78M n/a -252M -342M n/a
Growth CapEx
-96.29M -357.22M -449M n/a n/a -368M
Owner Earnings
2.78B 2.51B 2.1B 1.91B 2.35B 2.79B

© 2026 bestshares.com. All rights reserved.