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 (%)	1.38	6.46	31.59	12.79	10.04	18.15	22.53	28.58	- -	10.8	9.24	5.63	6.58	7.85	8.2
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 (%)	2.52	5.29	17.78	7.1	5.56	9.15	11.84	15.65	- -	9.54	7.41	4.91	6.21	6.68	6.72
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 (%)	1.03	4.13	21.02	3.97	5.9	10.58	13.8	18.83	- -	3.38	5.14	1.04	1.69	3.28	3.59

Credit (USD)

API ChatGPT

	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	34.67	32.14	37.12	25.88	25.45	29.02	33.28	33.24	- -	56.07	55.35	55.25	45.01	46.46	47.66
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 (%)	47.15	47.84	45.35	58.63	54.4	48.81	48.22	40.13	- -	26.91	28.79	24.25	34.93	34.83	33.96
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 (%)	51.27	52.64	47.09	60.52	59.64	57.92	53.62	51.15	- -	26.95	28.84	27.45	41.07	38.46	36.15
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 (%)	46.5	47.53	36.81	58.19	56.86	54.77	51.65	47.08	- -	20.83	23.35	24.87	40.02	37.25	33.85
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 ChatGPT

	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	34.67	32.14	37.12	25.88	25.45	29.02	33.28	33.24	- -	56.07	55.35	55.25	45.01	46.46	47.66
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 (%)	47.15	47.84	45.35	58.63	54.4	48.81	48.22	40.13	- -	26.91	28.79	24.25	34.93	34.83	33.96
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 (%)	51.27	52.64	47.09	60.52	59.64	57.92	53.62	51.15	- -	26.95	28.84	27.45	41.07	38.46	36.15
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	4.21	4.49	5.17	2.35	2.93	4.1	4.99	7.26	- -	4.51	4.74	4.4	3.32	3.48	4.01

Working Capital (USD)

API ChatGPT

	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 ChatGPT

	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	4,693	5,266	7,992	9,512	10,400	13,049	17,096	41,876	- -	39,360	41,264	39,687	39,977	39,910	54,852
- 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	6,392	6,680	9,054	14,252	14,431	16,595	20,598	44,868	- -	45,888	48,258	45,953	52,606	51,596	64,899
Total Capital	3,993	3,296	3,449	8,618	7,574	6,958	7,068	6,885	- -	28,528	27,148	25,669	31,954	31,815	30,751
Total Debt/Capital (%)	51.27	52.64	47.09	60.52	59.64	57.92	53.62	51.15	- -	26.95	28.84	27.45	41.07	38.46	36.15
Total Debt / EV	0.32	0.26	0.18	0.37	0.31	0.24	0.18	0.08	- -	0.17	0.16	0.15	0.25	0.24	0.17
EV/Sales	1.17	1.31	1.81	3.67	2.41	2.81	3.34	6.6	- -	2.52	2.71	2.69	2.71	2.42	2.97
EV/EBITDA	5.32	6.46	8.34	16.27	10.19	13.78	17.47	33.24	- -	15.17	15.76	16.03	17.74	15.62	19.23
EV/EBIT	6.79	8.22	10.27	22.55	13.68	18.58	22.39	41.09	- -	23.02	23.02	23.82	29.23	25.61	30.19
EV/Cash Flow to Firm	6.89	7.35	9.92	15.03	13.74	24.03	23.34	33.79	- -	15.3	16.64	19.22	20.01	16.13	18.02
EV/Free Cash Flow to Firm	5.5	6.15	8.11	13	12	20.5	20.23	30.13	- -	13.63	14.88	17.39	17.09	16.13	18.02
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	56.99	62.47	85.82	115.24	115.78	138.72	174.15	202.64	197.87	220.37	249.38	241.08	277.16	271.85	347.34
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 ChatGPT

	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	6.79	8.22	10.27	22.55	13.68	18.58	22.39	41.09	- -	23.02	23.02	23.82	29.23	25.61	30.19
Enterprise Value	6,392	6,680	9,054	14,252	14,431	16,595	20,598	44,868	- -	45,888	48,258	45,953	52,606	51,596	64,899
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	1.17	1.31	1.81	3.67	2.41	2.81	3.34	6.6	- -	2.52	2.71	2.69	2.71	2.42	2.97
EV/EBITDA	5.32	6.46	8.34	16.27	10.19	13.78	17.47	33.24	- -	15.17	15.76	16.03	17.74	15.62	19.23
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	2.42	3.37	4.38	2.8	3.4	4.46	5.22	12.45	- -	1.9	2.15	2.14	2.13	2.05	2.79
Price/Book Value Average	2.3	3.23	3.82	2.66	3.24	4.13	5.11	10.61	- -	1.89	2.15	2.39	1.94	2.18	2.39
Price/Book Value High	2.65	3.58	4.58	3.01	3.66	4.67	6.15	13.22	- -	2.32	2.48	2.88	2.22	2.58	2.93
Price/Book Value Low	1.89	2.67	2.82	2.21	2.86	3.3	3.94	8.11	- -	1.43	1.7	2.08	1.62	1.95	1.84
Price/Tangible Book Value	-26.35	-12	-55.89	-2.01	-2.95	-3.68	-5.55	-14.71	- -	-6.5	-7.35	-8.34	-4.1	-4.72	-7.97
Price/Tangible Book Value Average	-25.02	-11.48	-48.82	-1.91	-2.81	-3.42	-5.44	-12.54	- -	-6.45	-7.35	-9.31	-3.73	-5.04	-6.82
Price/Tangible Book Value High	-28.83	-12.73	-58.52	-2.17	-3.17	-3.86	-6.54	-15.61	- -	-7.94	-8.48	-11.2	-4.27	-5.97	-8.36
Price/Tangible Book Value Low	-20.58	-9.51	-35.97	-1.59	-2.48	-2.73	-4.18	-9.58	- -	-4.88	-5.81	-8.1	-3.12	-4.5	-5.24
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	1.13	1.26	1.6	3.54	2.33	2.65	3.29	5.69	- -	2.51	2.71	2.97	2.52	2.54	2.61
EV/Sales High	1.25	1.37	1.88	3.86	2.54	2.92	3.84	6.98	- -	3	3.07	3.49	2.79	2.91	3.09
EV/Sales Low	0.98	1.09	1.24	3.15	2.13	2.24	2.66	4.45	- -	1.98	2.23	2.63	2.22	2.33	2.11
EV/EBITDA Average	5.12	6.24	7.41	15.72	9.84	12.99	17.19	28.66	- -	15.08	15.75	17.65	16.53	16.43	16.89
EV/EBITDA High	5.69	6.77	8.68	17.1	10.75	14.3	20.08	35.14	- -	18.06	17.83	20.78	18.29	18.8	20.04
EV/EBITDA Low	4.46	5.4	5.71	13.99	9.02	10.97	13.91	22.43	- -	11.93	12.94	15.64	14.51	15.04	13.67
EV/EBIT Average	6.54	7.93	9.12	21.79	13.21	17.52	22.03	35.43	- -	22.88	23.02	26.23	27.24	26.93	26.51
EV/EBIT High	7.26	8.61	10.69	23.7	14.43	19.29	25.73	43.45	- -	27.41	26.06	30.89	30.14	30.83	31.45
EV/EBIT Low	5.7	6.87	7.04	19.39	12.1	14.79	17.83	27.73	- -	18.11	18.91	23.24	23.91	24.65	21.45
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	6,155	6,450	8,043	13,770	13,932	15,643	20,268	38,687	- -	45,608	48,254	50,593	49,032	54,269	56,994
Enterprise Value High	6,834	6,999	9,431	14,979	15,221	17,222	23,673	47,445	- -	54,627	54,613	59,582	54,256	62,122	67,617
Enterprise Value Low	5,363	5,587	6,206	12,257	12,769	13,210	16,404	30,279	- -	36,099	39,639	44,829	43,046	49,679	46,125

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	3.17	3	5.32	3.89	3.91	4.05	2.43	2.39	- -	6.13	4.86	4.62	2.95	3.24	5.72
Book Value per Share	17.29	14.6	17.31	27.47	24.52	24.48	27.71	15.19	- -	99.52	99.29	97.18	98.86	102.82	105.09
Tangible Book Value per Share	-1.59	-4.1	-1.36	-38.21	-28.3	-29.61	-26.07	-12.86	- -	-29.1	-29.02	-24.98	-51.39	-44.52	-36.84

L3Harris Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)