RTX Corporation Financial Ratios — RTX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	23.02	21.47	19.8	19.72	25.98	18.4	15.92	15.48	13.8	-6.18	5.32	7.13	4.83	7.96	10.74
Return on Assets (%)	8.3	6.8	6.36	6.84	8.52	5.71	4.88	4.56	4.04	-2.33	2.39	3.25	1.99	2.94	4.03
Return on Capital (%)	15.28	12.98	11.71	12.52	15.49	10.84	8.59	7.9	7.62	- -	4.37	5.77	4.17	5.8	7.45
Return on Invested Capital (%)	16.79	13.55	11.98	13.39	9.43	11.9	9.15	2.22	5.01	- -	3.89	4.47	2.94	5.02	7.14
Gross Margin (%)	27.59	26.95	28.5	29.36	27.93	27.55	26.13	20.85	23.71	15.08	19.4	20.38	17.54	19.09	20.08
EBITDA Margin (%)	16.34	15.96	18.17	19.71	16.32	17.79	17.18	13.75	16.81	9.63	15.05	14.33	11.28	13.5	15.44
Operating Margin (%)	14.07	13.32	15.1	16.57	13	14.36	13.6	8.29	10.84	2.29	7.98	8.21	5.17	8.1	10.5
Incremental Operating Margin (%)	27.25	-8.29	-78.07	80.31	127.75	81.15	-3.2	20.93	19.13	-32.21	49.25	13.7	-105.25	25.19	35.12
Pretax Margin (%)	13.18	11.98	13.52	15.05	11.53	12.46	12.97	7.22	9.16	-4.16	7.93	9.12	5.57	7.67	9.86
Profit Margin (%)	8.93	8.89	10.11	10.74	13.56	8.83	7.61	15.18	12.21	-6.22	6	7.75	4.64	5.91	7.6
Net Income to Common Margin (%)	8.93	8.89	10.11	10.74	13.56	8.83	7.61	15.18	12.21	-6.22	6	7.75	4.64	5.91	7.6
Effective Tax Rate (%)	29.03	24.76	26.12	25.76	32.64	23.79	36.62	43.85	10.14	- -	18.87	12.91	11.89	19.07	19.05
Dvd Payout Ratio (%)	28.6	31.55	31.56	29.81	46.31	35.63	39.22	135.96	58.96	-101.04	67.31	57.52	90.86	61.25	48.26
Sustainable Growth Rate (%)	16.43	14.69	13.55	13.84	13.95	11.85	9.68	-5.57	5.67	-12.42	1.74	3.03	0.44	3.08	5.56

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	10,260	23,221	20,241	19,701	20,425	23,901	27,485	45,537	44,345	33,339	33,142	33,500	45,239	42,893	39,506
ST Debt	759	1,624	500	1,917	1,105	2,204	2,496	4,345	5,551	797	158	1,220	1,472	2,535	3,616
LT Debt	9,501	21,597	19,741	17,784	19,320	21,697	24,989	41,192	38,794	32,542	32,984	32,280	43,767	40,358	35,890
Total Debt/EBITDA	1.13	2.52	1.97	1.73	2.23	2.35	2.67	9.54	5.82	6.12	3.42	3.49	5.82	3.93	2.89
Net Debt/EBITDA	0.47	2	1.52	1.27	1.46	1.64	1.8	8.25	5.03	4.22	2.44	2.67	4.79	3.27	2.23
Total Debt/EBIT	1.31	3.02	2.37	2.05	2.8	2.91	3.38	15.83	9.02	25.76	6.45	6.09	12.7	6.56	4.25
Net Debt/EBIT	0.55	2.39	1.83	1.51	1.83	2.04	2.27	13.69	7.8	17.79	4.61	4.67	10.46	5.46	3.28
EBITDA to Interest Expense	13.53	10.31	9.97	10.38	9.69	8.77	10.11	4.04	4.45	3.87	7.29	7.39	4.7	5.53	7.45
EBITDA-CapEx/Interest Expense	13.53	8.58	9.27	9.85	9.22	8.44	9.73	3.7	4.25	3.75	7.06	7.02	4.25	5.22	7.19
EBIT to Interest Expense	11.66	8.6	8.28	8.73	7.72	7.08	8	2.43	2.87	0.92	3.86	4.23	2.15	3.32	5.07
Interest Expense	673	893	1,032	1,099	945	1,161	1,017	1,182	1,711	1,408	1,330	1,300	1,653	1,970	1,835
Common Equity/Total Assets	35.61	28.98	35.17	34.22	31.27	30.74	30.55	28.65	29.92	44.5	45.27	45.72	36.94	36.94	38.14
Long-Term Debt/Equity (%)	40.99	79.09	59.23	54.38	66.7	73.64	79.2	101.16	87.52	44.04	44.16	43.5	71.23	65.14	53.46
Long-Term Debt/Capital (%)	28.41	42.74	36.85	33.94	39.12	40.66	42.33	47.76	43.75	30.35	30.59	29.97	41.02	38.49	33.65
Long-Term Debt/Total Assets (%)	15.46	24.16	21.79	19.5	22.08	24.19	25.78	30.69	27.79	20.07	20.44	20.32	27.04	24.78	20.98
Total Debt/Equity (%)	44.27	85.04	60.73	60.24	70.51	81.12	87.11	111.83	100.04	45.12	44.37	45.14	73.63	69.23	58.84
Total Debt/Capital (%)	30.68	45.96	37.78	37.59	41.35	44.79	46.56	52.79	50.01	31.09	30.73	31.1	42.4	40.91	37.04
Total Debt/Total Assets (%)	16.7	25.97	22.34	21.6	23.35	26.64	28.36	33.93	31.76	20.56	20.53	21.09	27.95	26.34	23.09
Net Debt to Equity	18.55	67.39	46.87	44.25	46.09	56.83	58.63	96.72	86.44	31.16	31.66	34.62	60.61	57.59	45.38
Net Debt/Capital (%)	15.65	40.26	31.91	30.68	31.55	36.24	36.96	49.17	45.76	23.39	23.65	25.32	37.2	35.94	30.71
EBITDA	9,109	9,208	10,284	11,413	9,154	10,183	10,278	4,773	7,622	5,450	9,693	9,612	7,772	10,902	13,678
EBITDA-CapEx	9,109	7,665	9,562	10,820	8,717	9,795	9,898	4,373	7,271	5,278	9,385	9,125	7,021	10,291	13,186
Operating Income (Loss)	7,846	7,684	8,549	9,593	7,291	8,221	8,138	2,877	4,914	1,294	5,136	5,504	3,561	6,538	9,300

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.32	0.2	0.2	0.22	0.31	0.33	0.37	0.2	0.11	0.25	0.22	0.16	0.14	0.11	0.13
Current Ratio	1.38	1.24	1.29	1.34	1.18	1.3	1.35	1.13	1.32	1.21	1.19	1.09	1.04	0.99	1.03
Quick Ratio	0.92	0.74	0.79	0.75	0.78	0.85	0.88	0.76	0.39	0.78	0.81	0.69	0.63	0.6	0.67
CFO/Avg Current Liab	0.36	0.31	0.3	0.32	0.28	0.17	0.24	0.23	0.23	0.09	0.2	0.19	0.18	0.15	0.19
Common Equity/Total Assets	35.61	28.98	35.17	34.22	31.27	30.74	30.55	28.65	29.92	44.5	45.27	45.72	36.94	36.94	38.14
Long-Term Debt/Equity (%)	40.99	79.09	59.23	54.38	66.7	73.64	79.2	101.16	87.52	44.04	44.16	43.5	71.23	65.14	53.46
Long-Term Debt/Capital (%)	28.41	42.74	36.85	33.94	39.12	40.66	42.33	47.76	43.75	30.35	30.59	29.97	41.02	38.49	33.65
Long-Term Debt/Total Assets (%)	15.46	24.16	21.79	19.5	22.08	24.19	25.78	30.69	27.79	20.07	20.44	20.32	27.04	24.78	20.98
Total Debt/Equity (%)	44.27	85.04	60.73	60.24	70.51	81.12	87.11	111.83	100.04	45.12	44.37	45.14	73.63	69.23	58.84
Total Debt/Capital (%)	30.68	45.96	37.78	37.59	41.35	44.79	46.56	52.79	50.01	31.09	30.73	31.1	42.4	40.91	37.04
Total Debt/Total Assets (%)	16.7	25.97	22.34	21.6	23.35	26.64	28.36	33.93	31.76	20.56	20.53	21.09	27.95	26.34	23.09
CFO/Total Liabilities	17.22	10.7	12.01	12.51	10.91	6.44	8.61	6.76	9.32	4.09	8.16	8.47	7.85	7.09	10.17
CFO/CapEx	- -	4.31	9.52	12.35	14.61	10	14.82	15.8	25.31	20.97	22.96	14.72	10.5	11.72	21.48
Altman's Z-Score	4.08	3.48	3.83	3.98	3.96	4.06	3.83	2.53	2.59	2.8	3.22	3.43	2.81	3.23	3.76

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.04	5.59	5.02	5.29	5.32	5.17	4.97	2.58	3.94	6.29	6.81	7.15	6.91	7.4	6.9
Days Sales Outstanding	60.46	65.29	72.73	69.05	68.65	70.57	73.43	141.29	92.62	58.04	53.61	51.07	52.82	49.31	52.89
Inventory Turnover	5.19	4.86	4.07	4.55	5.13	4.93	4.76	2.75	3.62	5.21	5.58	5.4	5.08	5.32	5.42
Days Inventory Outstanding	70.36	75.05	89.59	80.2	71.22	74.1	76.73	132.66	100.91	70.1	65.37	67.64	71.91	68.57	67.35
Accounts Payable Turnover	7.5	7.31	6.16	5.78	6.24	5.86	5.32	2.68	3.55	5.89	5.94	5.88	5.63	5.62	4.96
Accounts Payable Turnover Days	48.68	49.9	59.25	63.12	58.53	62.33	68.62	136.27	102.75	62.02	61.43	62.05	64.81	64.93	73.58
Cash Conversion Cycle	82.14	90.44	103.08	86.13	81.33	82.34	81.55	137.68	90.77	66.12	57.55	56.66	59.92	52.95	46.65
Inventory to Cash Days	-9.9	-9.76	-16.86	-11.15	-2.57	-3.54	-3.3	8.64	-8.29	-12.05	-11.76	-16.58	-19.1	-19.26	-14.46
Inventories	7,797	9,537	10,330	7,642	8,135	8,704	9,881	10,083	9,047	9,411	9,178	10,617	11,777	12,768	13,364
Raw Materials	1,321	1,861	1,983	1,948	2,037	2,040	2,038	3,052	2,984	3,015	3,024	3,477	3,911	4,164	4,673
Work In Process	10,074	11,505	12,529	10,282	11,090	12,182	13,571	2,673	2,586	2,924	3,085	3,839	4,162	4,493	4,554
Finished Goods	3,078	3,205	3,360	2,975	3,183	3,305	3,845	4,358	3,477	3,472	3,069	3,301	3,704	4,111	4,137
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	39,110	44,445	61,528	61,683	47,501	52,291	60,127	54,101	76,349	108,655	128,512	147,973	111,646	154,153	246,176
- Cash & Cash Equivalents	5,960	4,819	4,619	5,229	7,075	7,157	8,985	6,152	4,937	8,802	7,832	6,220	6,587	5,578	7,435
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,298	1,393	1,464	1,491	1,608	1,886	1,942	2,273	2,552	1,721	1,631	1,582	1,647	1,802	1,893
+ Total Debt	10,260	23,221	20,241	19,701	20,425	23,901	27,485	45,537	44,345	33,339	33,142	33,500	45,239	42,893	39,506
Enterprise Value	44,708	64,240	78,614	77,646	62,459	70,921	80,569	95,759	118,309	134,913	155,453	176,835	151,945	193,270	280,140
Total Capital	33,438	50,528	53,571	52,405	49,391	53,366	59,037	86,256	88,671	107,223	107,841	107,714	106,684	104,851	106,644
Total Debt/Capital (%)	30.68	45.96	37.78	37.59	41.35	44.79	46.56	52.79	50.01	31.09	30.73	31.1	42.4	40.91	37.04
Total Debt / EV	0.23	0.36	0.26	0.25	0.33	0.34	0.34	0.48	0.37	0.25	0.21	0.19	0.3	0.22	0.14
EV/Sales	0.8	1.11	1.39	1.34	1.11	1.24	1.35	2.76	2.61	2.38	2.41	2.64	2.2	2.39	3.16
EV/EBITDA	4.91	6.98	7.64	6.8	6.82	6.96	7.84	20.06	15.52	24.75	16.04	18.4	19.55	17.73	20.48
EV/EBIT	5.7	8.36	9.2	8.09	8.57	8.63	9.9	33.28	24.08	104.26	30.27	32.13	42.67	29.56	30.12
EV/Cash Flow to Firm	6.33	8.78	10.29	9.54	8.9	14.88	12.84	13.71	11.35	25.18	19.07	21.31	16.27	22.08	23.24
EV/Free Cash Flow to Firm	6.33	7.25	9.4	8.89	8.38	13.76	12.11	12.97	10.98	24.4	18.38	20.12	15.06	20.64	22.33
Diluted Market Cap	39,101	43,841	61,415	61,861	50,031	53,409	60,117	50,868	76,317	97,096	129,822	149,957	120,775	155,481	248,764
Diluted Enterprise Value	44,699	63,636	78,501	77,824	64,989	72,039	80,559	92,526	118,277	123,354	156,763	178,819	161,074	194,598	282,728
EV per Share	49.28	69.91	85.76	85.38	74.5	87.7	100.82	111.16	136.87	88.79	104.1	120.6	114.51	145.08	208.7
TTM Sales	55,754	57,708	56,600	57,900	56,098	57,244	59,837	34,701	45,349	56,587	64,388	67,074	68,920	80,738	88,603
TTM EBITDA	9,109	9,208	10,284	11,413	9,154	10,183	10,278	4,773	7,622	5,450	9,693	9,612	7,772	10,902	13,678
TTM Operating Income	7,846	7,684	8,549	9,593	7,291	8,221	8,138	2,877	4,914	1,294	5,136	5,504	3,561	6,538	9,300
TTM Cash Flow to Firm	7,068	7,318	7,639	8,137	7,020	4,765	6,276	6,986	10,421	5,358	8,150	8,300	9,340	8,753	12,052
TTM Free Cash Flow to Firm	7,068	8,861	8,361	8,730	7,457	5,153	6,656	7,386	10,772	5,530	8,458	8,787	10,091	9,364	12,544

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	5.93	5.35	8.08	7.82	7.34	12.51	10	7.57	8.26	25.7	17.59	19.59	13.99	20.01	22.49
EV/EBIT	5.7	8.36	9.2	8.09	8.57	8.63	9.9	33.28	24.08	104.26	30.27	32.13	42.67	29.56	30.12
Enterprise Value	44,708	64,240	78,614	77,646	62,459	70,921	80,569	95,759	118,309	134,913	155,453	176,835	151,945	193,270	280,140
Low Price	39.44	41.71	49.02	57.39	50.43	49.18	63.02	59.26	60.89	40.71	65.02	80.27	68.56	83.96	112.27
EV/Sales	0.8	1.11	1.39	1.34	1.11	1.24	1.35	2.76	2.61	2.38	2.41	2.64	2.2	2.39	3.16
EV/EBITDA	4.91	6.98	7.64	6.8	6.82	6.96	7.84	20.06	15.52	24.75	16.04	18.4	19.55	17.73	20.48
Price/Earnings	7.72	8.44	10.57	9.79	6.5	10.46	13.06	9.54	13.64	- -	33.44	28.65	37.55	32.29	36.54
Price/Earnings Average	8.45	8.08	9.2	9.54	7.25	9.66	12	11.5	12.07	-25.84	32.08	26.64	40.27	29.95	29.43
Price/Earnings High	9.7	9.01	10.58	10.28	8.42	10.66	13.15	12.91	13.76	-36.06	35.88	30.1	46.82	35.91	37.46
Price/Earnings Low	7.07	7.28	7.72	8.29	5.79	7.96	10.94	9	9.4	-15.71	25.27	22.79	30.6	23.43	22.37
Price/Book Value	1.79	1.72	1.93	1.98	1.74	1.9	2.03	1.41	1.83	1.51	1.76	2.04	1.87	2.56	3.77
Price/Book Value Average	1.96	1.64	1.68	1.93	1.94	1.75	1.87	1.7	1.62	1.41	1.69	1.89	2	2.38	3.04
Price/Book Value High	2.25	1.83	1.93	2.07	2.25	1.93	2.05	1.91	1.84	1.97	1.89	2.14	2.33	2.85	3.87
Price/Book Value Low	1.64	1.48	1.41	1.67	1.55	1.44	1.7	1.33	1.26	0.86	1.33	1.62	1.52	1.86	2.31
Price/Tangible Book Value	2,058.44	-2.6	-5.2	-5.24	-3.06	-3.45	-4.24	-1.5	-3.95	-4.79	-6.46	-8.21	-3.81	-5.91	-12.34
Price/Tangible Book Value Average	2,253.24	-2.49	-4.53	-5.11	-3.41	-3.18	-3.89	-1.81	-3.5	-4.49	-6.2	-7.63	-4.09	-5.48	-9.94
Price/Tangible Book Value High	2,586.06	-2.78	-5.21	-5.5	-3.96	-3.51	-4.27	-2.03	-3.99	-6.27	-6.93	-8.62	-4.75	-6.57	-12.65
Price/Tangible Book Value Low	1,883.2	-2.24	-3.8	-4.44	-2.72	-2.62	-3.55	-1.41	-2.73	-2.73	-4.88	-6.53	-3.1	-4.29	-7.56
Price/Sales	0.69	0.75	1.07	1.05	0.88	0.92	0.99	1.45	1.67	1.72	2.01	2.22	1.74	1.91	2.78
Price/Sales Average	0.75	0.72	0.93	1.03	0.98	0.85	0.91	1.75	1.47	1.61	1.93	2.06	1.87	1.77	2.24
Price/Sales High	0.87	0.8	1.07	1.1	1.14	0.94	1	1.96	1.68	2.24	2.15	2.33	2.17	2.12	2.85
Price/Sales Low	0.63	0.65	0.78	0.89	0.78	0.7	0.83	1.37	1.15	0.98	1.52	1.77	1.42	1.39	1.7
Price/Cash Flow	5.84	6.52	8.79	8.32	7.75	13.63	10.56	7.95	8.5	26.93	18.28	20.77	15.22	21.53	23.28
Price/Cash Flow Average	6.39	6.24	7.66	8.11	8.64	12.59	9.7	9.58	7.53	25.22	17.53	19.32	16.32	19.97	18.75
Price/Cash Flow High	7.33	6.95	8.8	8.73	10.04	13.89	10.63	10.76	8.58	35.19	19.61	21.82	18.98	23.95	23.87
Price/Cash Flow Low	5.34	5.62	6.42	7.04	6.9	10.37	8.84	7.5	5.86	15.33	13.81	16.52	12.4	15.62	14.25
Price/Free Cash Flow Average	6.49	5.13	7.04	7.62	8.18	11.56	9.19	9.13	7.32	24.07	16.88	18.22	15	18.56	18.11
Price/Free Cash Flow High	7.45	5.71	8.09	8.2	9.5	12.75	10.07	10.24	8.34	33.59	18.87	20.58	17.44	22.25	23.06
Price/Free Cash Flow Low	5.43	4.62	5.9	6.61	6.53	9.52	8.38	7.14	5.7	14.63	13.29	15.58	11.4	14.52	13.77
EV/Sales Average	0.87	1.08	1.25	1.31	1.21	1.17	1.26	3.08	2.42	2.26	2.33	2.48	2.32	2.26	2.62
EV/Sales High	0.98	1.16	1.39	1.39	1.36	1.26	1.35	3.31	2.62	2.97	2.56	2.75	2.6	2.61	3.23
EV/Sales Low	0.74	1.01	1.1	1.18	1.02	1.02	1.18	2.67	2.09	1.56	1.93	2.19	1.9	1.87	2.08
EV/EBITDA Average	5.31	6.77	6.87	6.67	7.42	6.57	7.36	22.4	14.37	23.49	15.5	17.32	20.59	16.7	16.98
EV/EBITDA High	6.01	7.3	7.65	7.07	8.36	7.06	7.88	24.07	15.61	30.87	17	19.18	23.1	19.31	20.93
EV/EBITDA Low	4.54	6.31	6.03	5.97	6.25	5.74	6.89	19.42	12.41	16.17	12.8	15.25	16.89	13.85	13.5
EV/EBIT Average	6.17	8.12	8.27	7.93	9.32	8.14	9.3	37.16	22.29	98.94	29.25	30.24	44.94	27.86	24.97
EV/EBIT High	6.98	8.75	9.2	8.41	10.49	8.75	9.95	39.94	24.21	130.02	32.09	33.49	50.41	32.21	30.79
EV/EBIT Low	5.27	7.56	7.25	7.1	7.85	7.1	8.7	32.22	19.25	68.09	24.15	26.63	36.86	23.09	19.86
Last Price	43.11	48.37	67.12	67.83	56.66	64.66	75.24	62.8	88.33	71.51	86.06	100.92	84.14	115.72	183.4
High Price	54.16	51.61	67.2	71.17	73.4	65.87	75.79	85.02	89.1	93.45	92.32	106.02	104.91	128.7	188
Enterprise Value Average	48,410	62,363	70,660	76,074	67,934	66,914	75,684	106,903	109,541	128,026	150,220	166,459	160,034	182,117	232,195
Enterprise Value High	54,733	67,217	78,687	80,683	76,492	71,899	81,008	114,901	118,975	168,250	164,801	184,313	179,505	210,561	286,314
Enterprise Value Low	41,379	58,120	62,022	68,152	57,236	58,402	70,803	92,709	94,591	88,114	124,034	146,557	131,272	150,962	184,663

Shares Outstanding	907	919	917	909	838	809	799	861	864	1,519	1,493	1,466	1,327	1,332	1,342
Diluted Weighted Avg Shares	907	906	915	912	883	826	799	810	864	1,358	1,508	1,486	1,435	1,344	1,356
Basic Weighted Avg Shares	892	895	901	898	873	818	790	800	855	1,358	1,502	1,476	1,426	1,332	1,341
Revenue per Share	62.5	64.46	62.82	64.48	64.26	69.98	75.74	43.38	53.04	41.68	42.88	45.46	48.33	60.61	66.05
EBITDA per Share	10.21	10.28	11.41	12.71	10.49	12.45	13.01	5.97	8.91	4.01	6.46	6.51	5.45	8.18	10.2
Operating Income per Share	8.8	8.58	9.49	10.68	8.35	10.05	10.3	3.6	5.75	0.95	3.42	3.73	2.5	4.91	6.93
Basic EPS, GAAP	5.58	5.73	6.35	6.93	8.71	6.18	5.76	6.59	6.48	-2.59	2.57	3.52	2.24	3.58	5.02
Basic EPS from Cont Ops	5.85	5.81	6.28	7.2	4.99	6.65	6.23	1.76	4.36	-2.16	2.76	3.61	2.37	3.76	5.27
Diluted EPS, GAAP	5.49	5.66	6.25	6.82	8.62	6.12	5.7	6.5	6.41	-2.59	2.56	3.5	2.23	3.55	4.96
Diluted EPS from Cont Ops	5.75	5.74	6.18	7.09	4.93	6.58	6.16	1.74	4.32	-2.16	2.75	3.59	2.35	3.73	5.21
Dividend per Share	1.8	1.96	2.12	2.28	2.5	2.53	2.63	2.71	2.86	2.01	1.97	2.12	2.27	2.41	2.66
Cash Flow per Share	7.39	7.42	7.63	8.15	7.31	4.74	7.13	7.9	10.39	2.66	4.71	4.86	5.53	5.37	7.88
Free Cash Flow per Basic Share	7.39	5.7	6.83	7.49	6.81	4.27	6.65	7.4	9.98	2.53	4.5	4.53	5	4.92	7.51
Cash & Equivalents per Share	6.57	5.24	5.04	5.75	8.44	8.85	11.24	7.14	5.71	5.79	5.24	4.24	4.96	4.19	5.54
Book Value per Share	24.12	28.2	34.76	34.32	32.63	34.1	37.05	44.63	48.33	47.49	48.93	49.54	45.07	45.16	48.61
Tangible Book Value per Share	0.02	-18.58	-12.9	-12.94	-18.54	-18.75	-17.75	-41.89	-22.34	-14.91	-13.32	-12.3	-22.08	-19.57	-14.86

RTX Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)