L3HARRIS TECHNOLOGIES, INC. (LHX) FY2025 Annual Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2025-01-04 to 2026-01-02

Swipe to see the full flow
L3HARRIS TECHNOLOGIES, INC. cash flow reconciliation, Jan 4, 2025 through Jan 2, 2026One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Orange marks positive customer-advance and deferred-revenue changes that add to operating cash in the reconciliation. These are net changes, not gross customer receipts. Negative changes are neutral reconciliation adjustments; they do not by themselves identify cash payments. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $1,606,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $1,224,000,000.00Accounts payable → Operating adjustments reconciliation: $475,000,000.00Income taxes → Operating adjustments reconciliation: $365,000,000.00Share-based matching contributions under defined contribution plans → Operating adjustments reconciliation: $253,000,000.00Deferred income taxes → Operating adjustments reconciliation: $206,000,000.00Contract liabilities → Operating adjustments reconciliation: $181,000,000.00Inventories, net → Operating adjustments reconciliation: $117,000,000.00Share-based compensation → Operating adjustments reconciliation: $113,000,000.00Impairment of goodwill and other assets → Operating adjustments reconciliation: $85,000,000.00Compensation and benefits → Operating adjustments reconciliation: $70,000,000.00Other current assets → Operating adjustments reconciliation: $17,000,000.00Operating adjustments reconciliation → Net cash from operating activities: $1,500,000,000.00Operating adjustments reconciliation → Contract assets: $437,000,000.00Operating adjustments reconciliation → Other current liabilities: $423,000,000.00Operating adjustments reconciliation → Receivables, net: $343,000,000.00Operating adjustments reconciliation → Net periodic benefit income: $330,000,000.00Operating adjustments reconciliation → Other operating activities: $73,000,000.00Proceeds from sales of businesses, net of cash divested → investing reconciliation: $820,000,000.00Other investing activities → investing reconciliation: $11,000,000.00investing reconciliation → Net cash from investing activities: $407,000,000.00investing reconciliation → Capital expenditures: $424,000,000.00Net cash used in financing activities → financing reconciliation: $3,082,000,000.00Other financing activities → financing reconciliation: $108,000,000.00financing reconciliation → Repurchases of common stock: $1,154,000,000.00financing reconciliation → Dividends paid: $903,000,000.00financing reconciliation → Repayments of long-term debt: $618,000,000.00financing reconciliation → Change in commercial paper, maturities under 90 days, net: $515,000,000.00Exchange-rate effect → Cash sources and uses: $23,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $615,000,000.00Net cash from operating activities → Cash sources and uses: $3,106,000,000.00Net cash from investing activities → Cash sources and uses: $407,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $1,069,000,000.00Cash sources and uses → Net cash used in financing activities: $3,082,000,000.00Receivables, net: -$343,000,000.00Accounts receivable−$343.00 MShare-based compensation: $113,000,000.00Stock-based compensation+$113.00 MCompensation and benefits: $70,000,000.00Accrued compensation+$70.00 MImpairment of goodwill and other assets: $85,000,000.00Other asset impairments+$85.00 MContract liabilities: $181,000,000.00Deferred revenue+$181.00 MShare-based matching contributions under defined contribution plans: $253,000,000.00Share-based matching contributions under definedcontribution plans+$253.00 MInventories, net: $117,000,000.00Inventories+$117.00 MDeferred income taxes: $206,000,000.00Deferred tax balances+$206.00 MIncome taxes: $365,000,000.00Income tax balances+$365.00 MOther current assets: $17,000,000.00Prepaid & other assets+$17.00 MNet periodic benefit income: -$330,000,000.00Pension & benefit plans, net−$330.00 MOther operating activities: -$73,000,000.00Other working capital, net−$73.00 MDepreciation and amortization: $1,224,000,000.00Depreciation & amortization+$1.22 BNet income: $1,606,000,000.00Net income+$1.61 BContract assets: -$437,000,000.00Contract assets−$437.00 MAccounts payable: $475,000,000.00Accounts payable+$475.00 MOther current liabilities: -$423,000,000.00Other current liabilities−$423.00 MNet cash from operating activities: $3,106,000,000.00Operating cash+$3.11 BOperating adjustments reconciliation: $3,106,000,000.00Proceeds from issuances of long-term debt, net: $0.00Repayments of long-term debt: -$618,000,000.00Unsecured debt repaid−$618.00 MChange in commercial paper, maturities under 90 days, net: -$515,000,000.00Short-term debt ≤3 months, net−$515.00 MProceeds from commercial paper, maturities over 90 days: $0.00Repayments of commercial paper, maturities over 90 days: $0.00Repurchases of common stock: -$1,154,000,000.00Common stock repurchases−$1.15 BDividends paid: -$903,000,000.00Common dividends paid−$903.00 MOther financing activities: $108,000,000.00Other financing, net+$108.00 MNet cash used in financing activities: -$3,082,000,000.00. Cash required to fund net payments.Financing cash−$3.08 Bfinancing reconciliation: $3,190,000,000.00Net cash paid for acquired businesses: $0.00Capital expenditures: -$424,000,000.00PP&E purchases−$424.00 MProceeds from sales of businesses, net of cash divested: $820,000,000.00Business sales+$820.00 MOther investing activities: $11,000,000.00Other investing, net+$11.00 MNet cash from investing activities: $407,000,000.00Investing cash+$407.00 Minvesting reconciliation: $831,000,000.00Cash sources and uses: $4,151,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $615,000,000.00Beginning cash$615.00 MEnding cash: Cash, cash equivalents, and restricted cash: $1,069,000,000.00Ending cash$1.07 BExchange-rate effect: $23,000,000.00FX effect+$23.00 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$2.68 BOperating cash − cash spent on PP&ECash flow / Net income1.93×Operating cash flow ÷ net incomeNet cash change+$454.00 MEnding cash − beginning cash
Chart details

L3HARRIS TECHNOLOGIES, INC. cash flow reconciliation, Jan 4, 2025 through Jan 2, 2026

Cash flows for Jan 4, 2025 through Jan 2, 2026. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Jan 3, 2025. Ending cash: Jan 2, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Jan 3, 2025
615,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
3,106,000,000 US dollars. Net cash provided.
Receivables, net
negative 343,000,000 US dollars
Share-based compensation
113,000,000 US dollars
Compensation and benefits
70,000,000 US dollars
Impairment of goodwill and other assets
85,000,000 US dollars
Contract liabilities
181,000,000 US dollars
Share-based matching contributions under defined contribution plans
253,000,000 US dollars
Inventories, net
117,000,000 US dollars
Deferred income taxes
206,000,000 US dollars
Income taxes
365,000,000 US dollars
Other current assets
17,000,000 US dollars
Net periodic benefit income
negative 330,000,000 US dollars
Other operating activities
negative 73,000,000 US dollars
Depreciation and amortization
1,224,000,000 US dollars
Net income
1,606,000,000 US dollars
Contract assets
negative 437,000,000 US dollars
Accounts payable
475,000,000 US dollars
Other current liabilities
negative 423,000,000 US dollars
Investing activities
407,000,000 US dollars. Net cash provided.
Net cash paid for acquired businesses
0 US dollars
Capital expenditures
negative 424,000,000 US dollars
Proceeds from sales of businesses, net of cash divested
820,000,000 US dollars
Other investing activities
11,000,000 US dollars
Financing activities
negative 3,082,000,000 US dollars. Net cash used.
Proceeds from issuances of long-term debt, net
0 US dollars
Repayments of long-term debt
negative 618,000,000 US dollars
Change in commercial paper, maturities under 90 days, net
negative 515,000,000 US dollars
Proceeds from commercial paper, maturities over 90 days
0 US dollars
Repayments of commercial paper, maturities over 90 days
0 US dollars
Repurchases of common stock
negative 1,154,000,000 US dollars
Dividends paid
negative 903,000,000 US dollars
Other financing activities
108,000,000 US dollars
Operating adjustment reconciliation
3,106,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
3,190,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
831,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
23,000,000 US dollars
Ending cash on Jan 2, 2026
1,069,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
4,151,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
454,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
1.93×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
3,106,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
424,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
2,682,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $1.50B after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 3,106,000,000 US dollars minus 424,000,000 US dollars equals 2,682,000,000 US dollars.
L3HARRIS TECHNOLOGIES, INC. (LHX) FY2025 Annual Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!