Cash flow generation remains inconsistent, highlighted by a massive $1.2 billion working capital outflow in 2026Q1 that contrasts sharply with the $1.8 billion free cash flow reported in 2025Q4.
| Metric | TTM | Jan'26 | Jan'25 | Dec'23 | Dec'22 | Dec'21 | Jan'21 | Dec'19 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 |
|---|
| Cash from Operations | 3.05B | 3.11B | 2.56B | 2.1B | 2.16B | 2.69B | 2.79B | 939M | 1.19B | 751M | 569M | 924M | 854M | 849M | 833M | 852.9M | 833.1M | 802.7M | 666.8M | 555.5M | 438.6M | 334.2M | 338.8M | 289.2M | 152.8M | 206.6M | -27.3M | 44.7M | 262.1M | 445M | 356.2M |
| Operating CF Margin % | - | 14.21% | 12% | 10.79% | 12.65% | 15.08% | 15.33% | 5.07% | 17.42% | 12.15% | 9.64% | 15.42% | 16.8% | 16.94% | 16.3% | 15.65% | 15.38% | 16.99% | 13.32% | 12.09% | 10.34% | 9.62% | 11.29% | 11.48% | 7.42% | 11.25% | -1.4% | 2.47% | 15.03% | 23.12% | 18.28% |
| Operating CF Growth % | -97.53% | 21.38% | 22.09% | -2.87% | -19.69% | -3.69% | 197.12% | -20.76% | 57.79% | 31.99% | -38.42% | 8.2% | 0.59% | 1.92% | -2.33% | 2.38% | 3.79% | 20.38% | 20.04% | 26.65% | 31.24% | -1.36% | 17.15% | 89.27% | -26.04% | 856.78% | -161.07% | -82.95% | -41.1% | 24.93% | 36.06% |
| Net Income | 1.73B | 1.61B | 1.51B | 1.23B | 1.06B | 1.84B | 1.09B | 1.65B | 949M | 699M | 543M | 324M | 334M | 534M | 109M | 27.8M | 587.1M | 561.6M | 37.9M | 444.2M | 480.4M | 237.9M | 202.2M | 132.8M | 59.5M | 82.6M | 21.4M | 25M | 49.9M | 133M | 207.5M |
| Depreciation & Amortization | 1.21B | 1.22B | 1.29B | 1.17B | 938M | 967M | 1.03B | 894M | 258M | 259M | 311M | 361M | 244M | 204M | 221M | 260.3M | 212M | 165.7M | 177.7M | 172.2M | 135.2M | 98.4M | 82.6M | 60.1M | 56.4M | 55.1M | 79.7M | 68.6M | 63.5M | 61.9M | 62.8M |
| Stock-Based Compensation | 148M | 0 | 97M | 320M | 325M | 348M | 310M | 454M | 141M | 82M | 42M | 39M | 37M | 35M | 33M | 34.7M | 46.1M | 35.3M | 41.9M | 38.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 414M | 206M | 174M | -423M | -596M | -114M | -215M | -2.14B | 44M | 320M | 86M | 6M | 39M | 31.7M | -50M | -55.8M | 37.1M | -6.5M | -47.2M | -4.7M | -16.3M | -1.8M | 16.5M | 23.2M | 5.6M | -6.4M | -8.6M | -33.2M | -100K | 28.5M | 4.4M |
| Other Non-Cash Items | 98M | 121M | 16M | 121M | 340M | -482M | 494M | -21M | -115M | -423M | -461M | -57M | 179M | -78.7M | 463M | 584.6M | -15.1M | 18.5M | 471.2M | -14M | -158.6M | 0 | 3.7M | -21.2M | -25.9M | -33.4M | -14.7M | -49.5M | 197.3M | 187.6M | 135.4M |
| Working Capital Changes | -544M | -51M | -529M | -315M | 90M | 126M | 83M | 109M | -92M | -186M | 48M | 257M | 21M | 123M | 57M | 1.3M | -34.1M | 28.1M | -14.7M | -80.4M | -2.1M | -300K | 33.8M | 94.3M | 57.2M | 108.7M | -105.1M | 33.8M | -48.5M | 34M | -53.9M |
| Change in Receivables | -481M | -780M | -66M | 186M | -210M | 217M | -250M | 89M | -9M | -101M | 24M | 192M | -17M | 116M | 78M | -15.2M | -42.9M | 40M | 32.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 8M | 117M | 96M | -182M | -310M | -68M | 60M | 158M | -1M | -19M | -32M | -28M | 20M | 50M | -54M | -25.2M | -64.7M | -13.9M | -68.3M | -51.3M | -46M | -81M | -17M | 46.7M | 33.1M | 0 | 0 | 52.6M | 0 | 0 | 0 |
| Change in Payables | -104M | 475M | -90M | 87M | 180M | 430M | 173M | -148M | -84M | 82M | 18M | -10M | 68M | -50M | -46M | -33.8M | 90.5M | -51.8M | 13.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -434M | 407M | -263M | -7.02B | -250M | 1.39B | 751M | 1.32B | -159M | -141M | 870M | -1M | -3.28B | -162M | -20M | -248.9M | -1.42B | -250.1M | -864.6M | -134.6M | -382.9M | -768.6M | -316.7M | -97.2M | -29.3M | 29.3M | -59.6M | 854.1M | -36.5M | -411.5M | -512.7M |
| Capital Expenditures | -464M | -424M | -408M | -449M | -252M | -342M | -368M | -173M | -161M | -136M | -119M | -152M | -148M | -204M | -178M | -233.8M | -324.9M | -198M | -121.8M | -146.2M | -129.1M | -146.4M | -98.8M | -77.1M | -73M | -45.9M | -55.2M | -81.3M | -60.4M | -87.3M | -79.5M |
| CapEx % of Revenue | 2.06% | 1.94% | 1.91% | 2.31% | 1.48% | 1.92% | 2.02% | 0.93% | 2.37% | 2.2% | 2.02% | 2.54% | 2.91% | 4.07% | 3.48% | 4.29% | 6% | 4.19% | 2.43% | 3.18% | 3.04% | 4.21% | 3.29% | 3.06% | 3.54% | 2.5% | 2.82% | 4.5% | 3.46% | 4.54% | 4.08% |
| Acquisitions | 0 | 820M | 0 | -6.56B | -42M | 1.72B | 1.03B | 1.49B | 0 | -2M | 989M | 170M | -3.14B | 42M | 147M | -14.1M | -1.08B | -52.1M | -745.3M | -19.4M | -404.6M | -509.6M | -427.3M | 47.5M | 0 | -9.4M | -147.6M | -123.9M | -35.7M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 23M | 11M | 145M | -11M | 44M | 21M | 91M | 0 | 2M | -5M | 989M | 50M | 0 | -3M | -26M | -23.9M | -13.6M | -8.1M | -25.8M | -66.6M | 33.1M | 0 | 0 | 44.7M | 13.6M | 15.5M | 15.8M | 1.01B | 49.7M | -324.2M | -433.2M |
| Cash from Financing | -2.56B | -3.08B | -2.22B | 4.59B | -1.95B | -4.41B | -3.11B | -1.97B | -781M | -805M | -1.44B | -893M | 2.37B | -448M | -840M | -609.8M | 492.8M | -380.9M | 117.1M | -418.6M | 133.3M | 236.4M | -76.9M | -77.9M | 95M | -114.3M | -187.3M | -608M | -244.3M | 400K | 153.4M |
| Debt Issued (Net) | -904M | -1.13B | -877M | 6B | -10M | -7M | -30M | -109M | -281M | -271M | -499M | -669M | 2.73B | -100M | -346M | -24.9M | 851.4M | -76.8M | 450.4M | -138.9M | 402.7M | 290.2M | -8.4M | -23.6M | 119.9M | -110.5M | -83.7M | -347.9M | -156.5M | 58.4M | 202.9M |
| Equity Issued (Net) | -881M | -1.15B | -554M | -518M | -1.08B | -3.68B | -2.29B | -1.39B | -200M | -289M | -656M | 0 | -150M | -300M | -415M | -473.5M | -256.1M | -208M | -132.3M | -243.4M | -211.2M | -11.1M | -36.6M | -19.5M | -3.7M | 9.4M | -90.3M | -230.2M | -11.3M | 12.1M | 10.8M |
| Dividends Paid | -913M | -903M | -886M | -868M | -864M | -817M | -725M | -337M | -325M | -272M | -262M | -252M | -198M | -180M | -165M | -139.6M | -127M | -115M | -106.6M | -81.5M | -58.2M | -42.7M | -31.9M | -26.6M | -21.2M | -13.2M | -13.3M | -29.9M | -76.5M | -70.1M | -60.3M |
| Share Repurchases | -881M | -1.15B | -554M | -518M | -1.08B | -3.67B | -2.29B | -1.5B | -200M | -272M | -710M | -150M | -166M | -300M | -415M | -473.5M | -256.1M | -208M | -132.3M | -243.4M | -246.9M | -44.9M | -56.4M | -56.5M | -6M | 0 | -92.2M | -232.8M | -15.7M | 0 | 0 |
| Other Financing | 137M | 108M | 93M | -17M | 6M | 91M | -63M | -134M | 25M | 27M | -21M | 28M | -8M | 132M | 86M | 28.2M | 24.5M | 18.9M | -94.4M | 45.2M | 0 | 0 | 0 | -8.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 73M | 454M | 55M | -320M | -61M | -335M | 452M | 536M | 242M | -196M | -3M | 6M | -80M | 240M | -35M | -10.9M | -88.3M | 174M | -88.8M | -93.8M | 187M | -196.3M | -53.9M | 115M | 216.4M | 123.2M | -275.2M | 292.5M | -15.8M | 34.3M | -1.8M |
| Free Cash Flow | 2.59B | 2.68B | 2.15B | 1.65B | 1.91B | 2.35B | 2.42B | 766M | 1.02B | 615M | 450M | 772M | 706M | 645M | 655M | 619.1M | 508.2M | 604.7M | 545M | 409.3M | 309.5M | 187.8M | 240M | 212.1M | 79.8M | 160.7M | -82.5M | -36.6M | 201.7M | 357.7M | 276.7M |
| FCF Margin % | 11.52% | 12.27% | 10.09% | 8.48% | 11.17% | 13.16% | 13.31% | 4.13% | 15.06% | 9.95% | 7.63% | 12.88% | 13.89% | 12.87% | 12.81% | 11.36% | 9.38% | 12.8% | 10.89% | 8.91% | 7.29% | 5.4% | 8% | 8.42% | 3.87% | 8.75% | -4.22% | -2.02% | 11.57% | 18.58% | 14.2% |
| FCF Growth % | 14.1% | 24.69% | 30.6% | -13.59% | -18.72% | -3.18% | 216.19% | -25.2% | 66.5% | 36.67% | -41.71% | 9.35% | 9.46% | -1.53% | 5.8% | 21.82% | -15.96% | 10.95% | 33.15% | 32.25% | 64.8% | -21.75% | 13.15% | 165.79% | -50.34% | 294.79% | -125.41% | -118.15% | -43.61% | 29.27% | 989.71% |
| FCF per Share | 13.75 | 14.24 | 11.28 | 8.64 | 9.85 | 11.54 | 11.22 | 3.42 | 8.50 | 5.08 | 3.62 | 6.18 | 6.61 | 6.01 | 5.89 | 5.39 | 4.02 | 4.65 | 4.09 | 3.00 | 2.21 | 1.33 | 1.73 | 1.55 | 0.60 | 1.21 | -0.62 | -0.25 | 1.27 | 2.23 | 1.77 |
| FCF Conversion (FCF/Net Income) | 1.49x | 1.93x | 1.70x | 1.71x | 2.03x | 1.46x | 2.49x | 0.57x | 1.25x | 1.07x | 1.05x | 2.85x | 2.56x | 1.59x | 7.37x | 27.87x | 1.42x | 1.43x | 17.59x | 1.25x | 0.91x | 1.40x | 1.68x | 2.18x | 2.57x | 2.50x | -1.28x | 2.48x | 4.94x | 3.35x | 1.72x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
As reported in financial statements, LHX's operating cash flow to net income ratio has fluctuated wildly, ranging from a negative 0.37 in 2024Q1 to a high of 6.54 in 2025Q4, indicating that reported net income is a poor proxy for the company's actual cash-generating capacity.
The significant divergence between net income and operating cash flow suggests that non-cash charges and timing differences in contract accounting frequently distort the bottom line. Investors should monitor whether these swings represent genuine operational challenges or merely the lumpy nature of milestone-based revenue recognition inherent in defense contracting.
Based on the provided quarterly data, free cash flow has exhibited extreme instability, swinging from a negative $219 million in 2024Q1 to a positive $1.8 billion in 2025Q4, which highlights the difficulty in forecasting cash availability for dividends and debt reduction in the current environment.
This erratic trajectory suggests that the company's cash flow profile is highly sensitive to the timing of government payments and project milestones. The inability to maintain consistent positive free cash flow margins warrants further investigation into whether the current cost structure is sustainable without significant working capital support.
According to recent SEC filings, LHX experienced a massive $1.2 billion working capital outflow in 2026Q1, following a $1.2 billion inflow in 2025Q4, demonstrating that the company's cash position is heavily dependent on the timing of large-scale government contract payments and inventory management cycles.
These dramatic shifts in working capital suggest that the company's liquidity is subject to significant quarterly variance, which may complicate short-term capital allocation. The reliance on large, lumpy inflows to offset operational cash drains implies that the business model remains vulnerable to delays in the defense procurement cycle.
As evidenced by the quarterly cash flow statements, LHX has consistently prioritized dividend payments and share repurchases despite periods of negative free cash flow, such as the $569 million spent on buybacks in 2025Q1 while operating cash flow was negative $42 million.
This aggressive return of capital during periods of cash burn suggests a management focus on shareholder yield that may be at odds with the company's underlying cash generation. Such deployment strategies appear to rely on external financing or cash reserves, which may limit the company's flexibility to fund future organic growth or integration needs.
Quick answers to the most common questions about buying LHX stock.
L3Harris Technologies, Inc. (LHX) generated $3.11B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
L3Harris Technologies, Inc. (LHX) generated $2.68B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
L3Harris Technologies, Inc. (LHX) spent $424.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, L3Harris Technologies, Inc. (LHX) returned $903.0M to shareholders via cash dividends and spent $1.15B on share repurchases. This shows the company's commitment to returning capital to its equity investors.