L3Harris Technologies, Inc. Financial Ratios — LHX Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	1.73	8.32	42.48	24.61	22.84	37.22	43.3	46.77	- -	87.59	65.16	34.01	37.5	40.93	38.57
Return on Assets (%)	0.52	2.16	10.94	3.7	2.58	4.91	7.01	9.51	- -	6.06	5.15	3.11	3.26	3.59	3.86
Return on Capital (%)	2.82	5.93	20.41	8.96	7.16	11.59	15.03	19.21	- -	26.28	19.28	12.15	13.31	12.98	13.24
Return on Invested Capital (%)	14.47	15.47	17.72	7.55	8.97	8.66	10.11	13.38	- -	11.49	6.08	6.05	6.09	5.98	5.71
Gross Margin (%)	34.52	33.78	33.96	39	36.05	34.64	34.08	34.32	- -	29.17	30.18	28.88	26.33	25.9	25.73
EBITDA Margin (%)	22.04	20.23	21.67	22.55	23.63	20.42	19.11	19.85	- -	16.63	17.19	16.8	15.27	15.49	15.43
Operating Margin (%)	17.26	15.9	17.6	16.27	17.61	15.14	14.92	16.06	- -	10.95	11.77	11.31	9.27	9.45	9.83
Incremental Operating Margin (%)	-163.83	37.75	-69	22.18	20.08	170.53	9.96	27.17	16.06	10.95	-27.11	22.21	-5.47	11.28	25
Pretax Margin (%)	15.44	13.01	15.86	10.19	14.75	15.08	14.72	16.37	- -	7.27	12.82	7.46	6.29	7.49	8.84
Profit Margin (%)	0.56	2.21	10.67	8.6	5.41	9.21	11.33	13.95	- -	6.15	10.36	6.22	6.32	7.04	7.35
Net Income to Common Margin (%)	0.56	2.21	10.67	8.6	5.41	9.21	11.33	13.95	- -	6.15	10.36	6.22	6.32	7.04	7.35
Effective Tax Rate (%)	33.97	30.53	32.2	27.53	30.88	29.36	22.69	14.38	- -	17.7	19.27	16.65	1.88	5.32	16.87
Dvd Payout Ratio (%)	25.24	36.03	33.46	68.99	41.24	41.72	38.75	34.1	- -	68.72	44.43	81.51	74.25	58.21	56.23
Sustainable Growth Rate (%)	1.29	5.32	28.27	7.63	13.42	21.69	26.52	30.82	- -	27.4	36.21	6.29	9.66	17.1	16.88

Credit (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,047	1,735	1,624	5,216	4,517	4,030	3,790	3,522	- -	7,687	7,829	7,045	13,125	12,236	11,116
ST Debt	164	158	60	163	397	634	382	759	- -	10	13	820	1,965	1,155	673
LT Debt	1,883	1,577	1,564	5,053	4,120	3,396	3,408	2,763	- -	7,677	7,816	6,225	11,160	11,081	10,443
Total Debt/EBITDA	1.7	1.68	1.5	5.95	3.19	3.35	3.21	2.61	- -	2.54	2.56	2.46	4.43	3.7	3.29
Net Debt/EBITDA	1.41	1.37	0.98	5.41	2.85	2.95	2.97	2.22	- -	1.88	2	2.15	4.24	3.52	2.98
Total Debt/EBIT	2.18	2.13	1.84	8.25	4.28	4.51	4.12	3.23	- -	3.86	3.74	3.65	7.29	6.07	5.17
Net Debt/EBIT	1.8	1.74	1.21	7.49	3.82	3.97	3.81	2.74	- -	2.85	2.92	3.2	6.98	5.77	4.67
EBITDA to Interest Expense	10.61	9.49	11.55	6.74	7.74	7	6.94	8.08	- -	11.91	11.56	10.28	5.46	4.89	5.65
EBITDA-CapEx/Interest Expense	8.55	7.85	9.38	5.6	6.91	6.31	6.14	7.12	- -	10.46	10.27	9.37	4.64	4.89	5.65
EBIT to Interest Expense	8.31	7.46	9.38	4.86	5.77	5.19	5.41	6.54	- -	7.85	7.91	6.91	3.31	2.99	3.6
Interest Expense	113	109	94	130	183	172	170	167	- -	254	265	279	543	675	597
Common Equity/Total Assets	27.33	24.43	27.08	10.53	12.12	14.5	17.93	22.65	- -	6.91	8.96	9.35	8.18	9.35	10.68
Long-Term Debt/Equity (%)	96.76	101.02	85.7	148.53	134.77	115.98	103.97	82.16	- -	36.84	40.46	33.42	59.27	56.6	53.19
Long-Term Debt/Capital (%)	52.55	53.98	52.93	76.53	68.98	61.82	61.34	47.52	- -	74.11	70.76	60.55	67.23	68.27	67.31
Long-Term Debt/Total Assets (%)	33.67	32.46	31.8	38.49	34.31	33.66	34.6	27.31	- -	20.77	22.52	18.57	26.77	26.38	25.35
Total Debt/Equity (%)	105.2	111.14	88.99	153.32	147.76	137.64	115.62	104.73	- -	36.88	40.52	37.83	69.71	62.5	56.61
Total Debt/Capital (%)	57.13	59.38	54.96	78.99	75.62	73.37	68.21	60.58	- -	74.21	70.88	68.53	79.07	75.39	71.65
Total Debt/Total Assets (%)	36.6	35.71	33.01	39.73	37.61	39.94	38.47	34.81	- -	20.8	22.56	21.01	31.48	29.13	26.98
Net Debt to Equity	86.9	90.58	58.25	139.18	131.83	121.11	106.83	88.97	- -	27.24	31.68	33.1	66.73	59.35	51.17
Net Debt/Capital (%)	52.41	54.37	44.4	77.34	73.46	70.79	66.48	56.62	- -	62.5	60.56	65.59	78.34	74.42	69.55
EBITDA	1,201	1,034	1,086	876	1,416	1,204	1,179	1,350	- -	3,025	3,063	2,867	2,966	3,304	3,374
EBITDA-CapEx	968	856	882	728	1,264	1,085	1,043	1,189	- -	2,657	2,721	2,615	2,517	3,304	3,374
Operating Income (Loss)	941	813	882	632	1,055	893	920	1,092	- -	1,993	2,096	1,929	1,800	2,015	2,150

Liquidity (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.25	0.25	0.5	0.21	0.25	0.25	0.16	0.23	- -	0.3	0.21	0.15	0.07	0.08	0.15
Current Ratio	1.84	1.5	1.79	1.4	1.32	1.08	1.2	1.14	- -	1.57	1.4	1.17	1.01	1.08	1.19
Quick Ratio	0.79	0.81	1.04	0.76	0.62	0.59	0.92	0.88	- -	1.26	1.12	0.89	0.63	0.69	0.84
CFO/Avg Current Liab	0.6	0.61	0.7	0.5	0.43	0.29	0.4	0.58	- -	1.32	0.61	0.42	0.3	0.33	0.42
Common Equity/Total Assets	27.33	24.43	27.08	10.53	12.12	14.5	17.93	22.65	- -	6.91	8.96	9.35	8.18	9.35	10.68
Long-Term Debt/Equity (%)	96.76	101.02	85.7	148.53	134.77	115.98	103.97	82.16	- -	36.84	40.46	33.42	59.27	56.6	53.19
Long-Term Debt/Capital (%)	52.55	53.98	52.93	76.53	68.98	61.82	61.34	47.52	- -	74.11	70.76	60.55	67.23	68.27	67.31
Long-Term Debt/Total Assets (%)	33.67	32.46	31.8	38.49	34.31	33.66	34.6	27.31	- -	20.77	22.52	18.57	26.77	26.38	25.35
Total Debt/Equity (%)	105.2	111.14	88.99	153.32	147.76	137.64	115.62	104.73	- -	36.88	40.52	37.83	69.71	62.5	56.61
Total Debt/Capital (%)	57.13	59.38	54.96	78.99	75.62	73.37	68.21	60.58	- -	74.21	70.88	68.53	79.07	75.39	71.65
Total Debt/Total Assets (%)	36.6	35.71	33.01	39.73	37.61	39.94	38.47	34.81	- -	20.8	22.56	21.01	31.48	29.13	26.98
CFO/Total Liabilities	23.39	25.26	27.44	8.78	10.32	7.94	11.43	17.55	- -	17.31	17.46	14.48	9.17	11.41	14.41
CFO/CapEx	3.65	4.68	4.16	5.77	6.08	4.78	5.52	7.36	- -	7.58	7.86	8.56	4.67	- -	- -
Altman's Z-Score	4.23	4.52	5.18	2.26	2.92	4.13	4.99	5.52	- -	4.55	4.81	4.41	3.32	3.48	4.02

Working Capital (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	8.25	8.61	9.76	6	9.7	15.4	14.79	14.74	- -	27.07	14.91	14.86	15.65	18.53	17.9
Days Sales Outstanding	44.26	42.41	37.41	60.83	37.61	23.71	24.68	24.77	- -	13.48	24.47	24.56	23.32	19.7	20.39
Inventory Turnover	5.33	5.26	5.14	2.9	4.07	4.51	6.5	11.59	- -	26.49	12.72	10.68	10.36	11.28	12.74
Days Inventory Outstanding	68.44	69.36	71	125.82	89.63	80.88	56.2	31.5	- -	13.78	28.69	34.18	35.25	32.36	28.64
Accounts Payable Turnover	8.33	9.54	9.83	6.11	6.85	7.4	6.26	7.7	-1.37	19.71	7.85	6.7	7.15	7.62	7.22
Accounts Payable Turnover Days	43.79	38.27	37.14	59.71	53.25	49.3	58.32	47.4	-266.15	18.51	46.52	54.44	51.03	47.91	50.53
Cash Conversion Cycle	68.91	73.5	71.26	126.95	73.99	55.29	22.55	8.87	- -	8.75	6.64	4.3	7.53	4.15	-1.5
Inventory to Cash Days	-24.18	-26.95	-33.59	-64.99	-52.02	-57.17	-31.52	-6.73	- -	-0.3	-4.21	-9.63	-11.93	-12.66	-8.25
Inventories	618	669	619	1,015	867	841	411	360	- -	973	982	1,291	1,472	1,330	1,219
Raw Materials	124	124	131	196	192	195	199	193	- -	470	506	714	828	787	685
Work In Process	23	35	36	256	110	96	121	90	- -	367	335	396	427	332	291
Finished Goods	68	124	105	100	129	96	91	77	- -	136	141	181	217	211	243
Other Inventory	403	386	347	463	436	454	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,779	5,442	8,037	8,129	10,330	13,373	17,142	22,317	32,846	40,450	42,925	39,935	39,934	39,911	55,015
- Cash & Cash Equivalents	356	321	561	481	487	484	288	530	- -	1,276	941	880	560	615	1,069
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	7	- -	-1	5	1	- -	- -	- -	- -	117	106	101	64	65	- -
+ Total Debt	2,047	1,735	1,624	5,216	4,517	4,030	3,790	3,522	- -	7,687	7,829	7,045	13,125	12,236	11,116
Enterprise Value	6,478	6,856	9,099	12,869	14,361	16,919	20,644	25,309	32,846	46,978	49,919	46,201	52,563	51,597	65,062
Total Capital	3,583	2,922	2,955	6,603	5,973	5,493	5,556	5,814	- -	10,359	11,046	10,280	16,599	16,230	15,515
Total Debt/Capital (%)	57.13	59.38	54.96	78.99	75.62	73.37	68.21	60.58	- -	74.21	70.88	68.53	79.07	75.39	71.65
Total Debt / EV	0.32	0.25	0.18	0.41	0.31	0.24	0.18	0.14	- -	0.16	0.16	0.15	0.25	0.24	0.17
EV/Sales	1.19	1.34	1.82	3.31	2.4	2.87	3.35	3.72	- -	2.58	2.8	2.71	2.71	2.42	2.98
EV/EBITDA	5.39	6.63	8.38	14.69	10.14	14.05	17.51	18.75	- -	15.53	16.3	16.11	17.72	15.62	19.28
EV/EBIT	6.88	8.43	10.32	20.36	13.61	18.95	22.44	23.18	- -	23.57	23.82	23.95	29.2	25.61	30.26
EV/Cash Flow to Firm	6.98	7.54	9.97	13.57	13.67	24.5	23.39	19.06	- -	15.66	17.21	19.33	20	16.13	18.06
EV/Free Cash Flow to Firm	5.58	6.31	8.15	11.74	11.94	20.9	20.27	17	- -	13.95	15.39	17.48	17.08	16.13	18.06
Diluted Market Cap	4,804	5,477	8,128	8,214	10,430	13,559	17,504	22,790	33,440	40,809	43,330	40,289	40,144	40,100	55,309
Diluted Enterprise Value	6,503	6,891	9,190	12,954	14,461	17,105	21,006	25,782	33,440	47,337	50,324	46,555	52,773	51,786	65,356
EV per Share	56.72	62.05	85.76	121.75	116	138	174.07	214.49	197.87	219.52	247.98	240.88	277.23	271.85	347.18
TTM Sales	5,451	5,112	5,012	3,885	5,992	5,897	6,168	6,801	- -	18,194	17,814	17,062	19,419	21,325	21,865
TTM EBITDA	1,201	1,034	1,086	876	1,416	1,204	1,179	1,350	- -	3,025	3,063	2,867	2,966	3,304	3,374
TTM Operating Income	941	813	882	632	1,055	893	920	1,092	- -	1,993	2,096	1,929	1,800	2,015	2,150
TTM Cash Flow to Firm	928	909	913	948	1,050	691	882	1,328	- -	2,999	2,901	2,391	2,629	3,198	3,602
TTM Free Cash Flow to Firm	1,161	1,087	1,117	1,096	1,202	810	1,018	1,489	- -	3,367	3,243	2,643	3,078	3,198	3,602

Multiples (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.42	5.42	7.72	8.2	9.69	19.71	19.73	16.93	- -	12.92	14.31	16.72	15.77	15.67	17.81
EV/EBIT	6.88	8.43	10.32	20.36	13.61	18.95	22.44	23.18	- -	23.57	23.82	23.95	29.2	25.61	30.26
Enterprise Value	6,478	6,856	9,099	12,869	14,361	16,919	20,644	25,309	32,846	46,978	49,919	46,201	52,563	51,597	65,062
Low Price	32.68	39.02	48.75	60.78	70.1	80.78	109.08	123.24	129.46	142.01	168.7	202.31	160.25	200.18	193.09
EV/Sales	1.19	1.34	1.82	3.31	2.4	2.87	3.35	3.72	- -	2.58	2.8	2.71	2.71	2.42	2.98
EV/EBITDA	5.39	6.63	8.38	14.69	10.14	14.05	17.51	18.75	- -	15.53	16.3	16.11	17.72	15.62	19.28
Price/Earnings	156.19	48.16	15.02	24.34	31.88	24.63	24.52	23.52	- -	36.15	23.25	37.6	32.55	26.57	34.26
Price/Earnings Average	148.3	46.06	13.12	23.11	30.35	22.83	24.05	20.05	- -	35.89	23.25	42	29.64	28.35	29.32
Price/Earnings High	170.89	51.07	15.73	26.2	34.3	25.81	28.94	24.96	- -	44.18	26.83	50.52	33.89	33.58	35.95
Price/Earnings Low	121.96	38.16	9.67	19.23	26.79	18.24	18.51	15.32	- -	27.16	18.4	36.54	24.76	25.3	22.53
Price/Book Value	3.13	4.59	6.03	5.88	7.1	9.14	9.71	9.74	- -	15.83	13.8	12.74	11.71	10.16	12.51
Price/Book Value Average	2.97	4.39	5.27	5.58	6.76	8.47	9.52	8.3	- -	15.72	13.8	14.23	10.66	10.84	10.7
Price/Book Value High	3.42	4.86	6.32	6.33	7.64	9.58	11.45	10.34	- -	19.35	15.92	17.12	12.19	12.84	13.13
Price/Book Value Low	2.44	3.63	3.88	4.65	5.96	6.77	7.33	6.34	- -	11.89	10.92	12.38	8.91	9.67	8.23
Price/Tangible Book Value	-27.97	-12.4	-55.81	-1.72	-2.93	-3.78	-5.56	-7.84	- -	-6.81	-7.79	-8.57	-4.12	-4.76	-7.99
Price/Tangible Book Value Average	-26.55	-11.86	-48.75	-1.63	-2.79	-3.5	-5.45	-6.68	- -	-6.76	-7.79	-9.57	-3.75	-5.08	-6.84
Price/Tangible Book Value High	-30.6	-13.15	-58.44	-1.85	-3.15	-3.96	-6.56	-8.32	- -	-8.32	-8.99	-11.51	-4.29	-6.02	-8.39
Price/Tangible Book Value Low	-21.84	-9.82	-35.92	-1.36	-2.46	-2.8	-4.2	-5.11	- -	-5.11	-6.16	-8.33	-3.14	-4.53	-5.26
Price/Sales	0.88	1.06	1.6	2.09	1.72	2.27	2.78	3.28	- -	2.22	2.41	2.34	2.06	1.87	2.52
Price/Sales Average	0.83	1.02	1.4	1.99	1.64	2.1	2.73	2.8	- -	2.21	2.41	2.61	1.87	2	2.15
Price/Sales High	0.96	1.13	1.68	2.25	1.85	2.38	3.28	3.48	- -	2.72	2.78	3.14	2.14	2.37	2.64
Price/Sales Low	0.68	0.84	1.03	1.65	1.45	1.68	2.1	2.14	- -	1.67	1.91	2.27	1.56	1.78	1.65
Price/Cash Flow	5.6	6.53	9.47	9.52	11.18	23.5	22.83	18.83	- -	14.5	15.98	18.51	19.05	15.6	17.71
Price/Cash Flow Average	5.32	6.25	8.27	9.04	10.64	21.79	22.39	16.05	- -	14.4	15.97	20.67	17.35	16.64	15.16
Price/Cash Flow High	6.13	6.93	9.91	10.25	12.03	24.63	26.93	19.99	- -	17.72	18.44	24.86	19.84	19.71	18.59
Price/Cash Flow Low	4.38	5.18	6.09	7.52	9.39	17.41	17.23	12.27	- -	10.89	12.64	17.98	14.5	14.85	11.65
Price/Free Cash Flow Average	4.2	5.18	6.74	7.78	9.23	18.27	19.35	14.43	- -	12.83	14.3	18.67	14.36	16.72	15.24
Price/Free Cash Flow High	4.84	5.74	8.08	8.82	10.43	20.65	23.28	17.97	- -	15.79	16.51	22.46	16.42	19.8	18.69
Price/Free Cash Flow Low	3.45	4.29	4.97	6.48	8.14	14.59	14.89	11.03	- -	9.71	11.32	16.24	12	14.92	11.71
EV/Sales Average	1.14	1.29	1.61	3.21	2.31	2.7	3.29	3.24	- -	2.57	2.8	2.98	2.52	2.54	2.61
EV/Sales High	1.27	1.41	1.89	3.47	2.53	2.98	3.85	3.92	- -	3.08	3.17	3.51	2.79	2.91	3.1
EV/Sales Low	1	1.12	1.24	2.87	2.12	2.28	2.67	2.58	- -	2.03	2.3	2.64	2.21	2.33	2.11
EV/EBITDA Average	5.19	6.4	7.44	14.22	9.79	13.24	17.23	16.31	- -	15.43	16.3	17.74	16.52	16.43	16.93
EV/EBITDA High	5.77	6.95	8.73	15.4	10.7	14.59	20.13	19.77	- -	18.5	18.46	20.9	18.28	18.8	20.09
EV/EBITDA Low	4.52	5.54	5.74	12.74	8.98	11.17	13.94	12.99	- -	12.2	13.37	15.72	14.5	15.04	13.7
EV/EBIT Average	6.63	8.14	9.16	19.71	13.14	17.85	22.08	20.16	- -	23.43	23.81	26.37	27.22	26.93	26.57
EV/EBIT High	7.36	8.84	10.75	21.35	14.36	19.67	25.79	24.43	- -	28.08	26.97	31.06	30.12	30.83	31.53
EV/EBIT Low	5.77	7.04	7.07	17.67	12.05	15.06	17.87	16.06	- -	18.52	19.54	23.36	23.9	24.66	21.5
Last Price	41.85	49.25	75.75	76.91	83.44	109.08	144.54	189.13	197.87	189.02	213.24	208.21	210.62	210.28	293.57
High Price	45.79	52.23	79.32	82.79	89.78	114.32	170.54	200.77	217.31	230.99	246.08	279.71	219.31	265.74	308.12
Enterprise Value Average	6,236	6,618	8,083	12,457	13,865	15,944	20,314	22,015	30,763	46,690	49,914	50,869	48,992	54,270	57,134
Enterprise Value High	6,928	7,185	9,478	13,491	15,146	17,562	23,728	26,683	36,073	55,960	56,530	59,914	54,210	62,123	67,789
Enterprise Value Low	5,430	5,726	6,234	11,164	12,709	13,450	16,439	17,534	21,490	36,918	40,953	45,069	43,012	49,680	46,232

Shares Outstanding	112	107	106	124	125	120	118	221	- -	208	194	191	190	190	187
Diluted Weighted Avg Shares	115	111	107	107	125	124	121	120	169	216	203	194	191	191	188
Basic Weighted Avg Shares	114	110	106	106	124	123	119	118	166	214	201	192	190	190	187
Revenue per Share	47.73	46.26	47.24	36.75	48.4	48.1	52.01	57.64	- -	85.02	88.49	88.96	102.42	112.36	116.68
EBITDA per Share	10.52	9.36	10.24	8.29	11.44	9.82	9.94	11.44	- -	14.14	15.22	14.95	15.64	17.41	18
Operating Income per Share	8.24	7.36	8.31	5.98	8.52	7.28	7.76	9.25	- -	9.31	10.41	10.06	9.49	10.62	11.47
Basic EPS, GAAP	0.27	1.02	5.04	3.16	2.62	4.43	5.89	8.04	- -	5.23	9.17	5.54	6.47	7.91	8.57
Basic EPS from Cont Ops	4.87	4.18	5.08	2.72	4.94	5.12	5.92	8.08	- -	5.08	9.16	5.53	6.32	7.97	8.57
Diluted EPS, GAAP	0.27	1.02	4.99	3.13	2.59	4.37	5.77	7.88	- -	5.18	9.08	5.49	6.44	7.88	8.52
Diluted EPS from Cont Ops	4.84	4.15	5.02	2.69	4.89	5.05	5.8	7.91	- -	5.04	9.07	5.48	6.29	7.93	8.52
Dividend per Share	1.22	1.49	1.7	1.87	2.04	2.14	2.29	2.75	- -	3.39	4.06	4.5	4.58	4.67	4.82
Cash Flow per Share	7.47	7.54	8	8.08	7.46	4.64	6.33	10.04	- -	13.04	13.35	11.25	11.05	13.48	16.57
Free Cash Flow per Basic Share	5.42	5.93	6.08	6.68	6.24	3.67	5.19	8.68	- -	11.32	11.65	9.94	8.69	13.48	16.57
Cash & Equivalents per Share	3.12	2.9	5.29	4.55	3.93	3.95	2.43	4.49	- -	5.96	4.67	4.59	2.95	3.24	5.7
Book Value per Share	13.39	10.74	12.55	13.07	11.75	11.93	14.89	19.42	- -	11.94	15.45	16.34	17.99	20.7	23.47
Tangible Book Value per Share	-1.5	-3.97	-1.36	-44.66	-28.48	-28.89	-25.99	-24.13	- -	-27.77	-27.37	-24.3	-51.11	-44.18	-36.73

L3Harris Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)