Northrop Grumman (NOC) Financials

$488.62 -4.71 (-0.95%)

Closing price 03:59 PM Eastern

Extended Trading

$503.43 +14.81 (+3.03%)

As of 07:59 PM Eastern

Annual Income Statements for Northrop Grumman

This table shows Northrop Grumman's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	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
Net Income / (Loss) Attributable to Common Shareholders	1,990	2,043	2,869	3,229	2,248	3,189	7,005	4,896	2,056	4,174
Consolidated Net Income / (Loss)	1,990	2,043	2,869	3,229	2,248	3,189	7,005	4,896	2,056	4,174
Net Income / (Loss) Continuing Operations	1,990	2,043	2,869	3,229	2,248	3,189	7,005	4,896	2,056	4,174
Total Pre-Tax Income	2,790	2,681	4,229	3,742	2,548	3,728	8,938	5,836	2,346	5,016
Total Operating Income	3,076	3,277	3,218	3,780	3,969	4,065	5,651	3,601	2,537	4,370
Total Gross Profit	5,642	5,909	5,930	6,791	7,259	7,478	7,268	7,474	6,551	8,362
Total Revenue	23,526	24,706	26,004	30,095	33,841	36,799	35,667	36,602	39,290	41,033
Operating Revenue	23,526	24,706	26,004	30,095	33,841	36,799	35,667	36,602	39,290	41,033
Total Cost of Revenue	17,884	18,797	20,074	23,304	26,582	29,321	28,399	29,128	32,739	32,671
Operating Cost of Revenue	17,884	18,797	20,074	23,304	26,582	29,321	28,399	29,128	32,739	32,671
Total Operating Expenses	2,566	2,632	2,712	3,011	3,290	3,413	1,617	3,873	4,014	3,992
Selling, General & Admin Expense	2,566	2,632	2,712	3,011	3,290	3,413	3,597	3,873	4,014	3,992
Total Other Income / (Expense), net	-286	-596	1,011	-38	-1,421	-337	3,268	2,235	-191	646
Interest Expense	301	301	360	562	528	1,627	556	506	967	621
Other Income / (Expense), net	15	-295	1,371	524	-893	1,290	3,824	2,741	776	1,267
Income Tax Expense	800	638	1,360	513	300	539	1,933	940	290	842
Basic Earnings per Share	$10.51	$11.42	$16.45	$18.59	$13.28	$19.08	$43.70	$31.61	$13.57	$28.39
Weighted Average Basic Shares Outstanding	189.40M	178.90M	174.40M	173.70M	169.30M	167.10M	160.30M	154.90M	151.50M	147M
Diluted Earnings per Share	$10.39	$11.32	$16.34	$18.49	$13.22	$19.03	$43.54	$31.47	$13.53	$28.34
Weighted Average Diluted Shares Outstanding	191.60M	180.50M	175.60M	174.60M	170M	167.60M	160.90M	155.60M	152M	147.30M
Weighted Average Basic & Diluted Shares Outstanding	189.30M	182.60M	176.10M	-6.09B	167.64M	333.44M	312.20M	153.05M	150.04M	144.76M
Cash Dividends to Common per Share	$3.10	$3.50	$3.90	$4.70	$5.16	$5.67	$6.16	$6.76	$7.34	$8.05

This table shows Northrop Grumman's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Income / (Loss) Attributable to Common Shareholders	915	2,080	842	812	937	-535	944	940	1,026	1,264	481
Consolidated Net Income / (Loss)	915	2,080	842	812	937	-535	944	940	1,026	1,264	481
Net Income / (Loss) Continuing Operations	915	2,080	842	812	937	-535	944	940	1,026	1,264	481
Total Pre-Tax Income	1,090	2,452	998	987	1,118	-757	1,131	1,146	1,188	1,551	578
Total Operating Income	844	906	947	967	1,016	-393	1,071	1,090	1,120	1,089	573
Total Gross Profit	1,818	1,824	1,985	2,040	2,041	485	2,133	2,191	2,106	1,932	1,580
Total Revenue	8,971	10,033	9,301	9,576	9,775	10,638	10,133	10,218	9,996	10,686	9,468
Operating Revenue	8,971	10,033	9,301	9,576	9,775	10,638	10,133	10,218	9,996	10,686	9,468
Total Cost of Revenue	7,153	8,209	7,316	7,536	7,734	10,153	8,000	8,027	7,890	8,754	7,888
Operating Cost of Revenue	7,153	8,209	7,316	7,536	7,734	10,153	8,000	8,027	7,890	8,754	7,888
Total Operating Expenses	974	918	1,038	1,073	1,025	878	1,062	1,101	986	843	1,007
Selling, General & Admin Expense	974	918	1,038	1,073	1,025	878	1,062	1,101	986	843	1,007
Total Other Income / (Expense), net	246	1,546	51	20	102	-364	60	56	68	462	5.00
Interest Expense	122	120	129	147	141	550	146	154	161	160	156
Other Income / (Expense), net	368	1,666	180	167	243	186	206	210	229	622	161
Income Tax Expense	175	372	156	175	181	-222	187	206	162	287	97
Basic Earnings per Share	$5.92	$13.48	$5.52	$5.35	$6.20	($3.50)	$6.34	$6.37	$7.02	$8.66	$3.33
Weighted Average Basic Shares Outstanding	154.60M	154.90M	152.60M	151.70M	151.20M	151.50M	148.90M	147.50M	146.20M	147M	144.60M
Diluted Earnings per Share	$5.89	$13.42	$5.50	$5.34	$6.18	($3.49)	$6.32	$6.36	$7.00	$8.66	$3.32
Weighted Average Diluted Shares Outstanding	155.30M	155.60M	153.20M	152.20M	151.70M	152M	149.30M	147.70M	146.50M	147.30M	144.90M
Weighted Average Basic & Diluted Shares Outstanding	153.91M	153.05M	151.86M	151.30M	150.79M	150.04M	147.99M	146.25M	145.70M	144.76M	143.93M
Cash Dividends to Common per Share	$1.73	$1.73	$1.73	$1.87	$1.87	$1.87	$1.87	$2.06	$2.06	$2.06	$2.06

This table details how cash moves in and out of Northrop Grumman's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	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
Net Change in Cash & Equivalents	-1,544	222	8,684	5,668	666	2,662	-1,377	-953	532	1,244
Net Cash From Operating Activities	2,162	2,813	2,613	3,827	4,297	4,305	3,567	2,901	3,875	4,388
Net Cash From Continuing Operating Activities	2,162	2,813	2,613	3,827	4,823	4,305	3,567	2,901	3,875	4,388
Net Income / (Loss) Continuing Operations	1,990	2,043	2,869	3,229	2,248	3,189	7,005	4,896	2,056	4,174
Consolidated Net Income / (Loss)	1,990	2,043	2,869	3,229	2,248	3,189	7,005	4,896	2,056	4,174
Depreciation Expense	467	456	475	800	1,265	1,267	1,239	1,342	1,338	1,370
Non-Cash Adjustments To Reconcile Net Income	-40	918	-485	712	1,691	-588	-5,461	-2,416	1,613	-848
Changes in Operating Assets and Liabilities, net	-255	-604	-246	-914	-381	437	784	-921	-1,132	-308
Net Cash From Investing Activities	-431	-805	-889	-8,878	-1,207	-1,211	2,058	-1,241	-1,582	-1,749
Net Cash From Continuing Investing Activities	-431	-805	-889	6,436	-1,207	-1,211	2,058	-1,241	-1,582	-1,749
Purchase of Property, Plant & Equipment	-471	-920	-928	-1,249	-1,264	-1,420	-1,415	-1,435	-1,775	-1,767
Sale and/or Maturity of Investments	-	-	-	-	-	-	0.00	0.00	197	0.00
Other Investing Activities, net	40	115	39	28	57	209	73	194	-4.00	18
Net Cash From Financing Activities	-3,275	-1,786	6,960	-4,595	-2,424	-432	-7,002	-2,613	-1,761	-1,395
Net Cash From Continuing Financing Activities	-3,275	-1,786	6,960	-4,595	-2,424	-432	-7,002	-2,613	-1,761	-1,395
Repayment of Debt	96	-195	-111	-2,426	-506	-1,162	-2,280	-7.00	-1,088	-132
Repurchase of Common Equity	-3,182	-1,547	-393	-1,263	-744	-490	-3,705	-1,504	-1,500	-2,514
Payment of Dividends	-603	-640	-689	-821	-880	-953	-983	-1,052	-1,116	-1,186
Issuance of Debt	600	749	8,245	0.00	-229	2,239	0.00	0.00	1,995	2,495
Other Financing Activities, net	-186	-153	-92	-85	-65	-66	-34	-50	-52	-58

This table details how cash moves in and out of Northrop Grumman's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Change in Cash & Equivalents	497	911	-82	889	-1,302	1,027	-48	211	54	1,027	-2,668
Net Cash From Operating Activities	1,335	2,251	-702	919	1,228	2,430	-706	1,425	1,091	2,578	-1,565
Net Cash From Continuing Operating Activities	1,335	2,251	-702	919	1,228	2,430	-706	1,425	1,091	2,578	-1,565
Net Income / (Loss) Continuing Operations	915	2,080	842	812	937	-535	944	940	1,026	1,264	481
Consolidated Net Income / (Loss)	915	2,080	842	812	937	-535	944	940	1,026	1,264	481
Depreciation Expense	327	382	298	323	317	400	299	326	331	414	337
Non-Cash Adjustments To Reconcile Net Income	-593	-545	-344	323	-296	1,930	-893	-81	-561	687	-684
Changes in Operating Assets and Liabilities, net	686	334	-1,498	-539	270	635	-1,056	240	295	213	-1,699
Net Cash From Investing Activities	-195	-578	-309	-303	-200	-770	-269	-321	-361	-798	-252
Net Cash From Continuing Investing Activities	-195	-578	-309	-303	-200	-770	-269	-321	-361	-798	-252
Purchase of Property, Plant & Equipment	-296	-632	-309	-304	-359	-803	-270	-320	-361	-816	-256
Sale and/or Maturity of Investments	-	-	0.00	-	157	40	0.00	-	-	-	0.00
Other Investing Activities, net	101	54	0.00	1.00	2.00	-7.00	1.00	-1.00	-	18	4.00
Net Cash From Financing Activities	-643	-762	929	273	-2,330	-633	927	-893	-676	-753	-851
Net Cash From Continuing Financing Activities	-643	-762	929	273	-2,330	-633	927	-893	-676	-753	-851
Repayment of Debt	-3.00	-3.00	-26	768	-1,826	-4.00	-40	-26	-54	-12	-1,505
Repurchase of Common Equity	-371	-493	-723	-208	-223	-346	-1,190	-562	-321	-441	-480
Payment of Dividends	-267	-266	-270	-284	-280	-282	-283	-303	-301	-299	-302
Issuance of Debt	-	-	1,995	-	-	-	2,495	-	-	-	1,474
Other Financing Activities, net	-2.00	-	-47	-3.00	-1.00	-1.00	-55	-2.00	-	-1.00	-38

This table presents Northrop Grumman's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	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
Total Assets	24,424	25,614	35,128	37,653	41,089	44,469	42,579	43,755	46,544	49,359
Total Current Assets	6,334	6,856	16,587	9,680	10,685	15,344	12,426	12,488	13,706	14,274
Cash & Equivalents	2,319	2,541	11,225	1,579	2,245	4,907	3,530	2,577	3,109	4,353
Accounts Receivable	-	-	4,519	6,474	6,660	6,641	6,959	7,494	7,147	7,180
Inventories, net	807	816	398	654	783	759	811	978	1,109	1,455
Other Current Assets	367	200	445	973	997	1,402	1,126	1,439	2,341	1,286
Plant, Property, & Equipment, net	3,064	3,588	4,225	6,372	6,912	7,071	7,894	8,800	9,653	10,536
Total Noncurrent Assets	15,026	15,170	14,316	21,601	23,492	22,054	22,259	22,467	23,185	24,549
Goodwill	12,460	12,450	12,455	18,672	18,708	17,518	17,515	17,516	17,517	17,512
Intangible Assets	-	-	52	1,372	1,040	783	578	384	305	254
Noncurrent Deferred & Refundable Income Taxes	1,409	1,462	447	94	508	311	200	162	1,020	1,599
Employee Benefit Assets	-	-	-	-	-	-	-	-	1,331	2,184
Other Noncurrent Operating Assets	1,157	1,258	1,362	1,463	3,236	3,442	3,966	4,405	3,012	3,000
Total Liabilities & Shareholders' Equity	24,424	25,614	35,128	37,653	41,089	44,469	42,579	43,755	46,544	49,359
Total Liabilities	18,902	20,355	27,996	29,466	32,270	33,890	29,653	28,443	31,749	34,069
Total Current Liabilities	5,457	5,630	7,092	8,274	9,434	9,580	9,530	11,587	11,942	14,128
Accounts Payable	1,282	1,554	1,661	2,182	2,226	1,806	2,197	2,587	2,110	2,599
Current Deferred Revenue	1,537	1,471	1,761	1,917	2,237	2,517	3,026	3,609	4,193	4,070
Current Employee Benefit Liabilities	1,195	1,342	1,382	1,676	1,865	1,997	1,993	2,057	2,251	2,271
Other Current Liabilities	1,443	1,263	2,288	2,499	3,106	3,002	2,314	3,334	3,388	5,188
Total Noncurrent Liabilities	13,445	14,725	20,904	21,192	22,836	24,310	20,123	16,856	19,807	19,941
Long-Term Debt	6,386	7,058	14,399	13,883	12,770	14,261	12,777	11,805	13,786	14,692
Noncurrent Deferred & Payable Income Tax Liabilities	-	-	0.00	108	0.00	0.00	490	0.00	0.00	0.00
Noncurrent Employee Benefit Liabilities	6,172	6,818	5,511	5,755	6,979	6,498	3,269	1,188	1,290	1,120
Other Noncurrent Operating Liabilities	887	849	994	1,446	3,087	3,551	3,587	3,863	4,731	4,129
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	5,522	5,259	7,132	8,187	8,819	10,579	12,926	15,312	14,795	15,290
Total Preferred & Common Equity	5,522	5,259	7,132	8,187	8,819	10,579	12,926	15,312	14,795	15,290
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	5,522	5,259	7,132	8,187	8,819	10,579	12,926	15,312	14,795	15,290
Common Stock	181	175	218	171	168	225	156	153	150	145
Retained Earnings	10,661	10,630	6,913	8,068	8,748	10,482	12,913	15,312	14,773	15,297
Accumulated Other Comprehensive Income / (Loss)	-5,320	-5,546	1.00	-52	-97	-128	-143	-153	-128	-152

This table presents Northrop Grumman's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Total Assets	42,733	43,755	44,244	45,609	44,896	46,544	47,818	47,670	48,289	49,359	48,468
Total Current Assets	12,298	12,488	12,810	13,869	13,150	13,706	14,796	14,267	14,332	14,274	13,267
Cash & Equivalents	1,666	2,577	2,495	3,384	2,082	3,109	3,061	3,272	3,326	4,353	1,685
Accounts Receivable	8,366	7,494	8,276	7,966	8,034	7,147	8,282	8,128	1,609	7,180	8,662
Inventories, net	989	978	1,115	1,287	1,355	1,109	1,370	1,504	1,646	1,455	1,578
Other Current Assets	1,277	1,439	924	1,232	1,679	2,341	2,083	1,363	7,751	1,286	1,342
Plant, Property, & Equipment, net	8,325	8,800	8,838	8,976	9,173	9,653	9,690	9,771	10,078	10,536	10,522
Total Noncurrent Assets	22,110	22,467	22,596	22,764	22,573	23,185	23,332	23,632	23,879	24,549	24,679
Goodwill	17,516	17,516	17,516	17,517	17,514	17,517	17,515	17,516	17,517	17,512	17,434
Intangible Assets	433	384	364	344	324	305	290	282	268	254	242
Noncurrent Deferred & Refundable Income Taxes	233	162	234	452	330	1,020	1,123	1,250	1,407	1,599	1,633
Employee Benefit Assets	-	-	-	-	-	1,331	-	-	-	2,184	2,285
Other Noncurrent Operating Assets	3,928	4,405	4,482	4,451	4,405	3,012	4,404	4,584	4,687	3,000	3,085
Total Liabilities & Shareholders' Equity	42,733	43,755	44,244	45,609	44,896	46,544	47,818	47,670	48,289	49,359	48,468
Total Liabilities	28,790	28,443	29,108	30,123	28,968	31,749	33,595	33,369	33,541	34,069	33,484
Total Current Liabilities	10,812	11,587	10,483	11,557	10,305	11,942	13,132	12,908	13,101	14,128	13,969
Accounts Payable	2,335	2,587	2,136	2,056	2,260	2,110	2,580	2,352	2,518	2,599	2,501
Current Deferred Revenue	3,107	3,609	3,211	3,397	3,458	4,193	3,530	3,292	3,157	4,070	3,710
Current Employee Benefit Liabilities	1,831	2,057	1,646	1,878	1,927	2,251	1,701	1,903	1,924	2,271	1,598
Other Current Liabilities	3,539	3,334	3,490	4,226	2,660	3,388	5,321	5,361	5,502	5,188	6,160
Total Noncurrent Liabilities	17,978	16,856	18,625	18,566	18,663	19,807	20,463	20,461	20,440	19,941	19,515
Long-Term Debt	11,803	11,805	13,770	13,796	13,793	13,786	14,742	14,706	14,689	14,692	14,167
Noncurrent Employee Benefit Liabilities	2,405	1,188	1,173	1,161	1,147	1,290	1,250	1,211	1,186	1,120	1,115
Other Noncurrent Operating Liabilities	3,684	3,863	3,682	3,609	3,723	4,731	4,471	4,544	4,565	4,129	4,233
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	13,943	15,312	15,136	15,486	15,928	14,795	14,223	14,301	14,748	15,290	14,984
Total Preferred & Common Equity	13,943	15,312	15,136	15,486	15,928	14,795	14,223	14,301	14,748	15,290	14,984
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	13,943	15,312	15,136	15,486	15,928	14,795	14,223	14,301	14,748	15,290	14,984
Common Stock	154	153	152	151	151	150	148	146	146	145	144
Retained Earnings	13,955	15,312	15,135	15,485	15,924	14,773	14,218	14,301	14,738	15,297	14,982
Accumulated Other Comprehensive Income / (Loss)	-166	-153	-151	-150	-147	-128	-143	-146	-136	-152	-142

This table displays calculated financial ratios and metrics derived from Northrop Grumman's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	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
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-1.89%	5.02%	5.25%	15.73%	12.45%	8.74%	-3.08%	2.62%	7.34%	4.44%
EBITDA Growth	-3.34%	-3.37%	47.29%	0.79%	-14.95%	52.55%	61.79%	-28.28%	-39.47%	50.66%
EBIT Growth	-3.98%	-3.53%	53.89%	-6.21%	-28.53%	74.09%	76.94%	-33.07%	-47.76%	70.15%
NOPAT Growth	-2.55%	13.82%	-12.58%	49.41%	7.35%	-0.70%	27.37%	-31.79%	-26.40%	63.55%
Net Income Growth	-3.82%	2.66%	40.43%	12.55%	-30.38%	41.86%	119.66%	-30.11%	-58.01%	103.02%
EPS Growth	6.56%	8.95%	44.35%	13.16%	-28.50%	43.95%	128.80%	-27.72%	-57.01%	109.46%
Operating Cash Flow Growth	-16.62%	30.11%	-7.11%	46.46%	12.28%	0.19%	-17.14%	-18.67%	33.57%	13.24%
Free Cash Flow Firm Growth	-56.30%	21.46%	-28.44%	-518.79%	167.15%	-8.25%	-80.97%	-19.45%	97.46%	169.43%
Invested Capital Growth	3.14%	1.95%	5.42%	98.83%	-5.60%	-4.07%	19.49%	10.68%	3.80%	0.62%
Revenue Q/Q Growth	-1.73%	3.78%	-0.17%	5.63%	1.70%	4.22%	-4.22%	3.96%	1.56%	0.12%
EBITDA Q/Q Growth	-2.23%	-3.29%	38.97%	-20.62%	-17.31%	41.50%	21.94%	-9.62%	-37.25%	38.07%
EBIT Q/Q Growth	-2.49%	-3.65%	43.99%	-25.07%	-24.24%	56.72%	25.78%	-12.05%	-45.62%	51.57%
NOPAT Q/Q Growth	-1.84%	7.24%	-18.41%	24.72%	8.34%	0.04%	-6.82%	7.03%	-31.07%	43.57%
Net Income Q/Q Growth	-2.31%	-4.26%	29.47%	-17.08%	-25.39%	30.16%	51.46%	-11.40%	-55.98%	75.75%
EPS Q/Q Growth	0.00%	-3.41%	29.58%	-16.79%	-25.31%	29.81%	52.99%	-10.37%	-55.55%	75.05%
Operating Cash Flow Q/Q Growth	7.08%	-3.50%	3.00%	25.19%	2.07%	-16.68%	-4.29%	38.67%	4.84%	3.49%
Free Cash Flow Firm Q/Q Growth	-50.34%	10.03%	-42.69%	16.66%	81.16%	-30.91%	-81.33%	158.32%	487.29%	-14.32%
Invested Capital Q/Q Growth	-11.39%	-11.54%	-4.94%	-5.85%	-13.76%	-5.96%	10.12%	1.91%	-7.84%	-1.85%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	23.98%	23.92%	22.80%	22.57%	21.45%	20.32%	20.38%	20.42%	16.67%	20.38%
EBITDA Margin	15.12%	13.92%	19.47%	16.96%	12.83%	18.00%	30.04%	20.99%	11.84%	17.08%
Operating Margin	13.07%	13.26%	12.38%	12.56%	11.73%	11.05%	15.84%	9.84%	6.46%	10.65%
EBIT Margin	13.14%	12.07%	17.65%	14.30%	9.09%	14.55%	26.57%	17.33%	8.43%	13.74%
Profit (Net Income) Margin	8.46%	8.27%	11.03%	10.73%	6.64%	8.67%	19.64%	13.38%	5.23%	10.17%
Tax Burden Percent	71.33%	76.20%	67.84%	86.29%	88.23%	85.54%	78.37%	83.89%	87.64%	83.21%
Interest Burden Percent	90.26%	89.91%	92.16%	86.94%	82.83%	69.62%	94.33%	92.02%	70.81%	88.98%
Effective Tax Rate	28.67%	23.80%	32.16%	13.71%	11.77%	14.46%	21.63%	16.11%	12.36%	16.79%
Return on Invested Capital (ROIC)	23.23%	25.79%	21.74%	21.18%	17.58%	18.35%	21.75%	12.93%	8.89%	14.23%
ROIC Less NNEP Spread (ROIC-NNEP)	16.58%	15.21%	39.58%	20.76%	6.60%	15.23%	51.66%	33.23%	7.21%	19.35%
Return on Net Nonoperating Assets (RNNOA)	7.96%	12.11%	24.57%	20.97%	8.86%	14.53%	37.86%	21.74%	4.77%	13.52%
Return on Equity (ROE)	31.20%	37.90%	46.31%	42.16%	26.44%	32.88%	59.60%	34.68%	13.66%	27.75%
Cash Return on Invested Capital (CROIC)	20.14%	23.86%	16.46%	-44.96%	23.34%	22.51%	3.99%	2.80%	5.16%	13.62%
Operating Return on Assets (OROA)	12.12%	11.92%	15.11%	11.83%	7.81%	12.52%	21.77%	14.69%	7.34%	11.76%
Return on Assets (ROA)	7.80%	8.17%	9.45%	8.87%	5.71%	7.45%	16.09%	11.34%	4.55%	8.70%
Return on Common Equity (ROCE)	31.20%	37.90%	46.31%	42.16%	26.44%	32.88%	59.60%	34.68%	13.66%	27.75%
Return on Equity Simple (ROE_SIMPLE)	36.04%	38.85%	40.23%	39.44%	25.49%	30.14%	54.19%	31.97%	13.90%	27.30%
Net Operating Profit after Tax (NOPAT)	2,194	2,497	2,183	3,262	3,502	3,477	4,429	3,021	2,223	3,636
NOPAT Margin	9.33%	10.11%	8.40%	10.84%	10.35%	9.45%	12.42%	8.25%	5.66%	8.86%
Net Nonoperating Expense Percent (NNEP)	6.66%	10.58%	-17.84%	0.42%	10.98%	3.12%	-29.91%	-20.30%	1.68%	-5.12%
Return On Investment Capital (ROIC_SIMPLE)	18.42%	20.27%	10.14%	14.78%	16.22%	14.00%	17.23%	11.14%	7.78%	12.13%
Cost of Revenue to Revenue	76.02%	76.08%	77.20%	77.43%	78.55%	79.68%	79.62%	79.58%	83.33%	79.62%
SG&A Expenses to Revenue	10.91%	10.65%	10.43%	10.01%	9.72%	9.27%	10.09%	10.58%	10.22%	9.73%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	10.91%	10.65%	10.43%	10.01%	9.72%	9.27%	4.53%	10.58%	10.22%	9.73%
Earnings before Interest and Taxes (EBIT)	3,091	2,982	4,589	4,304	3,076	5,355	9,475	6,342	3,313	5,637
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	3,558	3,438	5,064	5,104	4,341	6,622	10,714	7,684	4,651	7,007
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.38	6.83	6.66	4.69	6.03	4.48	4.51	5.28	4.67	4.45
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	1.26	1.45	1.83	1.28	1.57	1.29	1.63	2.21	1.76	1.66
Price to Earnings (P/E)	14.92	17.58	16.55	11.89	23.65	14.86	8.32	16.52	33.62	16.31
Dividend Yield	1.90%	1.72%	1.43%	2.13%	1.64%	1.99%	1.68%	1.29%	1.60%	1.72%
Earnings Yield	6.70%	5.69%	6.04%	8.41%	4.23%	6.73%	12.02%	6.05%	2.97%	6.13%
Enterprise Value to Invested Capital (EV/IC)	3.52	4.14	4.92	2.47	3.29	3.06	3.04	3.67	3.13	3.06
Enterprise Value to Revenue (EV/Rev)	1.43	1.64	1.95	1.68	1.88	1.54	1.89	2.46	2.03	1.91
Enterprise Value to EBITDA (EV/EBITDA)	9.49	11.76	10.01	9.93	14.67	8.57	6.30	11.73	17.16	11.19
Enterprise Value to EBIT (EV/EBIT)	10.92	13.56	11.04	11.78	20.71	10.60	7.12	14.21	24.08	13.91
Enterprise Value to NOPAT (EV/NOPAT)	15.38	16.19	23.21	15.54	18.19	16.32	15.24	29.83	35.89	21.56
Enterprise Value to Operating Cash Flow (EV/OCF)	15.61	14.37	19.39	13.25	14.82	13.18	18.93	31.06	20.59	17.87
Enterprise Value to Free Cash Flow (EV/FCFF)	17.75	17.50	30.65	0.00	13.70	13.30	83.15	137.80	61.79	22.53
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.16	1.34	2.02	1.70	1.45	1.35	0.99	0.77	0.93	0.96
Long-Term Debt to Equity	1.16	1.34	2.02	1.70	1.45	1.35	0.99	0.77	0.93	0.96
Financial Leverage	0.48	0.80	0.62	1.01	1.34	0.95	0.73	0.65	0.66	0.70
Leverage Ratio	4.00	4.64	4.90	4.75	4.63	4.41	3.70	3.06	3.00	3.19
Compound Leverage Factor	3.61	4.17	4.52	4.13	3.84	3.07	3.49	2.81	2.12	2.84
Debt to Total Capital	53.63%	57.30%	66.88%	62.90%	59.15%	57.41%	49.71%	43.53%	48.23%	49.00%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	53.63%	57.30%	66.88%	62.90%	59.15%	57.41%	49.71%	43.53%	48.23%	49.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	46.37%	42.70%	33.12%	37.10%	40.85%	42.59%	50.29%	56.47%	51.77%	51.00%
Debt to EBITDA	1.79	2.05	2.84	2.72	2.94	2.15	1.19	1.54	2.96	2.10
Net Debt to EBITDA	1.14	1.31	0.63	2.41	2.42	1.41	0.86	1.20	2.30	1.48
Long-Term Debt to EBITDA	1.79	2.05	2.84	2.72	2.94	2.15	1.19	1.54	2.96	2.10
Debt to NOPAT	2.91	2.83	6.60	4.26	3.65	4.10	2.88	3.91	6.20	4.04
Net Debt to NOPAT	1.85	1.81	1.45	3.77	3.01	2.69	2.09	3.05	4.80	2.84
Long-Term Debt to NOPAT	2.91	2.83	6.60	4.26	3.65	4.10	2.88	3.91	6.20	4.04
Altman Z-Score	2.98	3.05	2.79	2.30	2.39	2.55	3.26	3.54	2.88	2.84
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.16	1.22	2.34	1.17	1.13	1.60	1.30	1.08	1.15	1.01
Quick Ratio	0.95	1.04	2.22	0.97	0.94	1.21	1.10	0.87	0.86	0.82
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,902	2,310	1,653	-6,923	4,649	4,265	812	654	1,291	3,479
Operating Cash Flow to CapEx	459.02%	305.76%	281.57%	306.41%	339.95%	303.17%	252.08%	202.16%	218.31%	248.33%
Free Cash Flow to Firm to Interest Expense	6.32	7.68	4.59	-12.32	8.80	2.62	1.46	1.29	1.34	5.60
Operating Cash Flow to Interest Expense	7.18	9.35	7.26	6.81	8.14	2.65	6.42	5.73	4.01	7.07
Operating Cash Flow Less CapEx to Interest Expense	5.62	6.29	4.68	4.59	5.74	1.77	3.87	2.90	2.17	4.22
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.92	0.99	0.86	0.83	0.86	0.86	0.82	0.85	0.87	0.86
Accounts Receivable Turnover	0.00	0.00	0.00	5.48	5.15	5.53	5.25	5.07	5.37	5.73
Inventory Turnover	23.09	23.16	33.07	44.30	37.00	38.03	36.18	32.56	31.37	25.48
Fixed Asset Turnover	7.77	7.43	6.66	5.68	5.10	5.26	4.77	4.39	4.26	4.06
Accounts Payable Turnover	13.83	13.26	12.49	12.13	12.06	14.54	14.19	12.18	13.94	13.88
Days Sales Outstanding (DSO)	0.00	0.00	0.00	66.66	70.83	65.96	69.59	72.06	68.01	63.72
Days Inventory Outstanding (DIO)	15.81	15.76	11.04	8.24	9.87	9.60	10.09	11.21	11.63	14.32
Days Payable Outstanding (DPO)	26.40	27.53	29.23	30.10	30.26	25.10	25.72	29.97	26.18	26.30
Cash Conversion Cycle (CCC)	-10.59	-11.78	-18.19	44.81	50.43	50.47	53.95	53.30	53.46	51.74
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	9,589	9,776	10,306	20,491	19,344	18,556	22,173	24,540	25,472	25,629
Invested Capital Turnover	2.49	2.55	2.59	1.95	1.70	1.94	1.75	1.57	1.57	1.61
Increase / (Decrease) in Invested Capital	292	187	530	10,185	-1,147	-788	3,617	2,367	932	157
Enterprise Value (EV)	33,752	40,436	50,668	50,696	63,700	56,738	67,507	90,119	79,792	78,407
Market Capitalization	29,685	35,919	47,494	38,392	53,175	47,384	58,260	80,891	69,115	68,068
Book Value per Share	$30.28	$29.84	$40.97	$47.15	$52.33	$63.46	$81.53	$99.49	$98.11	$104.95
Tangible Book Value per Share	($38.04)	($40.80)	($30.88)	($68.29)	($64.85)	($46.32)	($32.59)	($16.81)	($20.07)	($16.99)
Total Capital	11,908	12,317	21,531	22,070	21,589	24,840	25,703	27,117	28,581	29,982
Total Debt	6,386	7,058	14,399	13,883	12,770	14,261	12,777	11,805	13,786	14,692
Total Long-Term Debt	6,386	7,058	14,399	13,883	12,770	14,261	12,777	11,805	13,786	14,692
Net Debt	4,067	4,517	3,174	12,304	10,525	9,354	9,247	9,228	10,677	10,339
Capital Expenditures (CapEx)	471	920	928	1,249	1,264	1,420	1,415	1,435	1,775	1,767
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-1,442	-1,315	-1,730	-173	-994	857	-634	-1,676	-1,345	-4,207
Debt-free Net Working Capital (DFNWC)	877	1,226	9,495	1,406	1,251	5,764	2,896	901	1,764	146
Net Working Capital (NWC)	877	1,226	9,495	1,406	1,251	5,764	2,896	901	1,764	146
Net Nonoperating Expense (NNE)	204	454	-686	33	1,254	288	-2,576	-1,875	167	-538
Net Nonoperating Obligations (NNO)	4,067	4,517	3,174	12,304	10,525	7,977	9,247	9,228	10,677	10,339
Total Depreciation and Amortization (D&A)	467	456	475	800	1,265	1,267	1,239	1,342	1,338	1,370
Debt-free, Cash-free Net Working Capital to Revenue	-6.13%	-5.32%	-6.65%	-0.57%	-2.94%	2.33%	-1.78%	-4.58%	-3.42%	-10.25%
Debt-free Net Working Capital to Revenue	3.73%	4.96%	36.51%	4.67%	3.70%	15.66%	8.12%	2.46%	4.49%	0.36%
Net Working Capital to Revenue	3.73%	4.96%	36.51%	4.67%	3.70%	15.66%	8.12%	2.46%	4.49%	0.36%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$10.51	$12.30	$11.55	$18.59	$13.28	$19.08	$43.70	$31.61	$13.57	$28.39
Adjusted Weighted Average Basic Shares Outstanding	189.40M	178.90M	174.40M	173.70M	169.30M	167.10M	160.30M	154.90M	151.50M	147M
Adjusted Diluted Earnings per Share	$10.39	$12.19	$11.47	$18.49	$13.22	$19.03	$43.54	$31.47	$13.53	$28.34
Adjusted Weighted Average Diluted Shares Outstanding	191.60M	180.50M	175.60M	174.60M	170M	167.60M	160.90M	155.60M	152M	147.30M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	180.94M	174.60M	174.09M	169.74M	167.64M	166.72M	156.10M	153.05M	150.04M	144.76M
Normalized Net Operating Profit after Tax (NOPAT)	2,194	2,497	2,183	3,262	3,502	3,477	2,877	3,021	2,223	3,636
Normalized NOPAT Margin	9.33%	10.11%	8.40%	10.84%	10.35%	9.45%	8.07%	8.25%	5.66%	8.86%
Pre Tax Income Margin	11.86%	10.85%	16.26%	12.43%	7.53%	10.13%	25.06%	15.94%	5.97%	12.22%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	10.27	9.91	12.75	7.66	5.83	3.29	17.04	12.53	3.43	9.08
NOPAT to Interest Expense	7.29	8.30	6.06	5.80	6.63	2.14	7.97	5.97	2.30	5.86
EBIT Less CapEx to Interest Expense	8.70	6.85	10.17	5.44	3.43	2.42	14.50	9.70	1.59	6.23
NOPAT Less CapEx to Interest Expense	5.72	5.24	3.49	3.58	4.24	1.26	5.42	3.13	0.46	3.01
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	30.30%	31.33%	24.02%	25.43%	39.15%	29.88%	14.03%	21.49%	54.28%	28.41%
Augmented Payout Ratio	190.20%	107.05%	37.71%	64.54%	72.24%	45.25%	66.92%	52.21%	127.24%	88.64%

This table displays calculated financial ratios and metrics derived from Northrop Grumman's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	2.88%	16.14%	5.73%	8.81%	8.96%	6.03%	8.95%	6.70%	2.26%	0.45%	-6.56%
EBITDA Growth	-10.58%	-21.69%	-9.81%	-9.56%	2.40%	-93.47%	10.60%	11.60%	6.60%	1,001.04%	-32.04%
EBIT Growth	-13.86%	-25.25%	-11.75%	-11.48%	3.88%	-108.05%	13.31%	14.64%	7.15%	926.57%	-42.52%
NOPAT Growth	-18.52%	27.85%	6.70%	1.37%	20.19%	-135.79%	11.88%	12.38%	13.59%	422.61%	-46.66%
Net Income Growth	-13.92%	-23.25%	-11.83%	-14.16%	2.40%	-125.72%	12.11%	15.76%	9.50%	336.26%	-49.05%
EPS Growth	-11.16%	-21.34%	-9.84%	-11.88%	4.92%	-126.01%	14.91%	19.10%	13.27%	348.14%	-47.47%
Operating Cash Flow Growth	14.79%	56.10%	-43.85%	566.50%	-8.02%	7.95%	-0.57%	55.06%	-11.16%	6.09%	-121.67%
Free Cash Flow Firm Growth	-794.95%	47.00%	51.01%	104.71%	16.32%	24.48%	183.69%	395.01%	192.16%	160.52%	-177.46%
Invested Capital Growth	19.59%	10.68%	10.33%	2.30%	14.78%	3.80%	-1.92%	-0.63%	-5.53%	0.62%	6.03%
Revenue Q/Q Growth	1.93%	11.84%	-7.30%	2.96%	2.08%	8.83%	-4.75%	0.84%	-2.17%	6.90%	-11.40%
EBITDA Q/Q Growth	-4.47%	91.94%	-51.76%	2.25%	8.17%	-87.75%	716.58%	3.17%	3.32%	26.49%	-49.60%
EBIT Q/Q Growth	-5.39%	112.21%	-56.18%	0.62%	11.02%	-116.44%	716.91%	1.80%	3.77%	26.83%	-57.10%
NOPAT Q/Q Growth	-9.72%	8.48%	3.96%	-0.43%	7.04%	-132.31%	424.94%	0.02%	8.19%	-8.25%	-46.27%
Net Income Q/Q Growth	-3.28%	127.32%	-59.52%	-3.56%	15.39%	-157.10%	276.45%	-0.42%	9.15%	23.20%	-61.95%
EPS Q/Q Growth	-2.81%	127.84%	-59.02%	-2.91%	15.73%	-156.47%	281.09%	0.63%	10.06%	23.71%	-61.66%
Operating Cash Flow Q/Q Growth	777.67%	68.61%	-131.19%	230.91%	33.62%	97.88%	-129.05%	301.84%	-23.44%	136.30%	-160.71%
Free Cash Flow Firm Q/Q Growth	28.67%	50.60%	-4.73%	112.76%	-1,367.87%	55.42%	216.06%	-24.54%	136.06%	-70.73%	-248.55%
Invested Capital Q/Q Growth	-4.88%	1.91%	7.62%	-1.94%	6.72%	-7.84%	1.70%	-0.65%	1.46%	-1.85%	7.17%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	20.27%	18.18%	21.34%	21.30%	20.88%	4.56%	21.05%	21.44%	21.07%	18.08%	16.69%
EBITDA Margin	17.16%	29.44%	15.32%	15.22%	16.12%	1.81%	15.55%	15.91%	16.81%	19.89%	11.31%
Operating Margin	9.41%	9.03%	10.18%	10.10%	10.39%	-3.69%	10.57%	10.67%	11.20%	10.19%	6.05%
EBIT Margin	13.51%	25.64%	12.12%	11.84%	12.88%	-1.95%	12.60%	12.72%	13.50%	16.01%	7.75%
Profit (Net Income) Margin	10.20%	20.73%	9.05%	8.48%	9.59%	-5.03%	9.32%	9.20%	10.26%	11.83%	5.08%
Tax Burden Percent	83.95%	84.83%	84.37%	82.27%	83.81%	70.67%	83.47%	82.02%	86.36%	81.50%	83.22%
Interest Burden Percent	89.93%	95.33%	88.55%	87.04%	88.80%	365.70%	88.57%	88.15%	88.07%	90.65%	78.75%
Effective Tax Rate	16.06%	15.17%	15.63%	17.73%	16.19%	0.00%	16.53%	17.98%	13.64%	18.50%	16.78%
Return on Invested Capital (ROIC)	12.58%	12.00%	12.66%	12.29%	13.03%	-4.06%	13.53%	13.82%	14.76%	13.34%	7.62%
ROIC Less NNEP Spread (ROIC-NNEP)	14.77%	26.20%	13.05%	12.44%	13.81%	-6.67%	13.97%	14.24%	15.27%	16.92%	7.65%
Return on Net Nonoperating Assets (RNNOA)	10.98%	17.14%	10.07%	9.42%	10.10%	-4.41%	10.92%	10.44%	11.48%	11.82%	6.33%
Return on Equity (ROE)	23.56%	29.15%	22.73%	21.71%	23.14%	-8.48%	24.45%	24.26%	26.24%	25.16%	13.95%
Cash Return on Invested Capital (CROIC)	-5.07%	2.80%	2.37%	9.76%	-1.29%	5.16%	10.79%	9.98%	15.11%	13.62%	6.21%
Operating Return on Assets (OROA)	11.18%	21.74%	10.44%	10.25%	11.37%	-1.69%	10.98%	11.12%	11.87%	13.70%	6.50%
Return on Assets (ROA)	8.44%	17.58%	7.80%	7.34%	8.46%	-4.38%	8.12%	8.04%	9.03%	10.12%	4.26%
Return on Common Equity (ROCE)	23.56%	29.15%	22.73%	21.71%	23.14%	-8.48%	24.45%	24.26%	26.24%	25.16%	13.95%
Return on Equity Simple (ROE_SIMPLE)	39.63%	0.00%	31.60%	30.02%	29.33%	0.00%	15.17%	15.98%	16.10%	0.00%	24.77%
Net Operating Profit after Tax (NOPAT)	708	769	799	796	852	-275	894	894	967	887	477
NOPAT Margin	7.90%	7.66%	8.59%	8.31%	8.71%	-2.59%	8.82%	8.75%	9.68%	8.31%	5.04%
Net Nonoperating Expense Percent (NNEP)	-2.19%	-14.20%	-0.39%	-0.15%	-0.78%	2.61%	-0.44%	-0.42%	-0.51%	-3.58%	-0.03%
Return On Investment Capital (ROIC_SIMPLE)	2.75%	2.83%	2.76%	2.72%	2.87%	-0.96%	3.09%	3.08%	3.29%	2.96%	1.64%
Cost of Revenue to Revenue	79.73%	81.82%	78.66%	78.70%	79.12%	95.44%	78.95%	78.56%	78.93%	81.92%	83.31%
SG&A Expenses to Revenue	10.86%	9.15%	11.16%	11.21%	10.49%	8.25%	10.48%	10.78%	9.86%	7.89%	10.64%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	10.86%	9.15%	11.16%	11.21%	10.49%	8.25%	10.48%	10.78%	9.86%	7.89%	10.64%
Earnings before Interest and Taxes (EBIT)	1,212	2,572	1,127	1,134	1,259	-207	1,277	1,300	1,349	1,711	734
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,539	2,954	1,425	1,457	1,576	193	1,576	1,626	1,680	2,125	1,071
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.01	5.28	4.51	4.34	4.08	4.67	4.99	4.45	5.19	4.45	4.95
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	1.98	2.21	1.84	1.77	1.68	1.76	1.77	1.56	1.87	1.66	1.84
Price to Earnings (P/E)	12.64	16.52	14.28	14.46	13.90	33.62	32.88	27.87	32.24	16.31	19.97
Dividend Yield	1.46%	1.29%	1.55%	1.60%	1.68%	1.60%	1.59%	1.78%	1.50%	1.72%	1.61%
Earnings Yield	7.91%	6.05%	7.00%	6.92%	7.19%	2.97%	3.04%	3.59%	3.10%	6.13%	5.01%
Enterprise Value to Invested Capital (EV/IC)	3.32	3.67	3.01	3.00	2.77	3.13	3.19	2.92	3.37	3.06	3.15
Enterprise Value to Revenue (EV/Rev)	2.27	2.46	2.15	2.05	1.98	2.03	2.06	1.84	2.15	1.91	2.15
Enterprise Value to EBITDA (EV/EBITDA)	9.41	11.73	10.57	10.52	10.34	17.16	17.21	15.12	17.32	11.19	13.32
Enterprise Value to EBIT (EV/EBIT)	11.09	14.21	12.85	12.84	12.58	24.08	23.86	20.71	23.64	13.91	17.00
Enterprise Value to NOPAT (EV/NOPAT)	28.34	29.83	25.94	25.19	23.77	35.89	35.68	31.15	34.71	21.56	26.90
Enterprise Value to Operating Cash Flow (EV/OCF)	38.24	31.06	29.62	20.41	20.74	20.59	21.35	17.17	20.74	17.87	24.54
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	137.80	133.54	31.05	0.00	61.79	29.27	29.17	21.65	22.53	52.24
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.85	0.77	0.91	0.89	0.87	0.93	1.04	1.03	1.00	0.96	0.95
Long-Term Debt to Equity	0.85	0.77	0.91	0.89	0.87	0.93	1.04	1.03	1.00	0.96	0.95
Financial Leverage	0.74	0.65	0.77	0.76	0.73	0.66	0.78	0.73	0.75	0.70	0.83
Leverage Ratio	3.35	3.06	3.03	3.00	2.93	3.00	3.14	3.13	3.04	3.19	3.30
Compound Leverage Factor	3.02	2.91	2.68	2.61	2.61	10.97	2.78	2.76	2.68	2.89	2.60
Debt to Total Capital	45.84%	43.53%	47.64%	47.11%	46.41%	48.23%	50.90%	50.70%	49.90%	49.00%	48.60%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	45.84%	43.53%	47.64%	47.11%	46.41%	48.23%	50.90%	50.70%	49.90%	49.00%	48.60%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	54.16%	56.47%	52.36%	52.89%	53.59%	51.77%	49.10%	49.30%	50.10%	51.00%	51.40%
Debt to EBITDA	1.39	1.54	1.83	1.87	1.86	2.96	3.07	2.96	2.89	2.10	2.18
Net Debt to EBITDA	1.19	1.20	1.50	1.41	1.58	2.30	2.43	2.30	2.24	1.48	1.92
Long-Term Debt to EBITDA	1.39	1.54	1.83	1.87	1.86	2.96	3.07	2.96	2.89	2.10	2.18
Debt to NOPAT	4.18	3.91	4.49	4.48	4.28	6.20	6.36	6.10	5.80	4.04	4.40
Net Debt to NOPAT	3.59	3.05	3.67	3.38	3.63	4.80	5.04	4.74	4.49	2.84	3.88
Long-Term Debt to NOPAT	4.18	3.91	4.49	4.48	4.28	6.20	6.36	6.10	5.80	4.04	4.40
Altman Z-Score	2.87	3.25	2.87	2.79	2.87	2.63	2.65	2.54	2.77	2.58	2.63
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.14	1.08	1.22	1.20	1.28	1.15	1.13	1.11	1.09	1.01	0.95
Quick Ratio	0.93	0.87	1.03	0.98	0.98	0.86	0.86	0.88	0.38	0.82	0.74
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-3,236	-1,598	-1,674	214	-2,707	-1,207	1,401	1,057	2,495	730	-1,085
Operating Cash Flow to CapEx	451.01%	356.17%	-227.18%	302.30%	342.06%	302.62%	-261.48%	445.31%	302.22%	315.93%	-611.33%
Free Cash Flow to Firm to Interest Expense	-26.52	-13.32	-12.98	1.45	-19.20	-2.19	9.60	6.86	15.50	4.57	-6.96
Operating Cash Flow to Interest Expense	10.94	18.76	-5.44	6.25	8.71	4.42	-4.84	9.25	6.78	16.11	-10.03
Operating Cash Flow Less CapEx to Interest Expense	8.52	13.49	-7.84	4.18	6.16	2.96	-6.68	7.18	4.53	11.01	-11.67
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.83	0.85	0.86	0.87	0.88	0.87	0.87	0.87	0.88	0.86	0.84
Accounts Receivable Turnover	4.51	5.07	4.61	4.57	4.72	5.37	4.85	5.07	8.50	5.73	4.76
Inventory Turnover	30.10	32.56	30.23	27.52	26.28	31.37	26.90	24.30	22.71	25.48	22.09
Fixed Asset Turnover	4.51	4.39	4.40	4.43	4.42	4.26	4.33	4.35	4.26	4.06	3.99
Accounts Payable Turnover	12.40	12.18	14.10	14.55	13.40	13.94	14.17	15.39	14.26	13.88	12.82
Days Sales Outstanding (DSO)	81.02	72.06	79.22	79.80	77.37	68.01	75.32	72.05	42.94	63.72	76.60
Days Inventory Outstanding (DIO)	12.13	11.21	12.07	13.26	13.89	11.63	13.57	15.02	16.08	14.32	16.52
Days Payable Outstanding (DPO)	29.45	29.97	25.88	25.09	27.23	26.18	25.75	23.72	25.59	26.30	28.48
Cash Conversion Cycle (CCC)	63.70	53.30	65.41	67.97	64.03	53.46	63.13	63.35	33.42	51.74	64.65
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	24,080	24,540	26,411	25,898	27,639	25,472	25,904	25,735	26,111	25,629	27,466
Invested Capital Turnover	1.59	1.57	1.47	1.48	1.50	1.57	1.53	1.58	1.53	1.61	1.51
Increase / (Decrease) in Invested Capital	3,944	2,367	2,473	582	3,559	932	-507	-163	-1,528	157	1,562
Enterprise Value (EV)	79,996	90,119	79,595	77,620	76,659	79,792	82,639	75,140	87,923	78,407	86,598
Market Capitalization	69,859	80,891	68,320	67,208	64,948	69,115	70,958	63,706	76,560	68,068	74,116
Book Value per Share	$90.12	$99.49	$98.89	$101.98	$105.27	$98.11	$95.52	$96.63	$100.84	$104.95	$103.51
Tangible Book Value per Share	($25.89)	($16.81)	($17.93)	($15.64)	($12.62)	($20.07)	($24.06)	($23.63)	($20.77)	($16.99)	($18.60)
Total Capital	25,746	27,117	28,906	29,282	29,721	28,581	28,965	29,007	29,437	29,982	29,151
Total Debt	11,803	11,805	13,770	13,796	13,793	13,786	14,742	14,706	14,689	14,692	14,167
Total Long-Term Debt	11,803	11,805	13,770	13,796	13,793	13,786	14,742	14,706	14,689	14,692	14,167
Net Debt	10,137	9,228	11,275	10,412	11,711	10,677	11,681	11,434	11,363	10,339	12,482
Capital Expenditures (CapEx)	296	632	309	304	359	803	270	320	361	816	256
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-180	-1,676	-168	-1,072	763	-1,345	-1,397	-1,913	-2,095	-4,207	-2,387
Debt-free Net Working Capital (DFNWC)	1,486	901	2,327	2,312	2,845	1,764	1,664	1,359	1,231	146	-702
Net Working Capital (NWC)	1,486	901	2,327	2,312	2,845	1,764	1,664	1,359	1,231	146	-702
Net Nonoperating Expense (NNE)	-207	-1,311	-43	-16	-85	260	-50	-46	-59	-377	-4.16
Net Nonoperating Obligations (NNO)	10,137	9,228	11,275	10,412	11,711	10,677	11,681	11,434	11,363	10,339	12,482
Total Depreciation and Amortization (D&A)	327	382	298	323	317	400	299	326	331	414	337
Debt-free, Cash-free Net Working Capital to Revenue	-0.51%	-4.58%	-0.45%	-2.83%	1.97%	-3.42%	-3.48%	-4.69%	-5.11%	-10.25%	-5.91%
Debt-free Net Working Capital to Revenue	4.22%	2.46%	6.27%	6.10%	7.35%	4.49%	4.15%	3.33%	3.00%	0.36%	-1.74%
Net Working Capital to Revenue	4.22%	2.46%	6.27%	6.10%	7.35%	4.49%	4.15%	3.33%	3.00%	0.36%	-1.74%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$5.92	$13.48	$5.52	$5.35	$6.20	($3.50)	$6.34	$6.37	$7.02	$8.66	$3.33
Adjusted Weighted Average Basic Shares Outstanding	154.60M	154.90M	152.60M	151.70M	151.20M	151.50M	148.90M	147.50M	146.20M	147M	144.60M
Adjusted Diluted Earnings per Share	$5.89	$13.42	$5.50	$5.34	$6.18	($3.49)	$6.32	$6.36	$7.00	$8.66	$3.32
Adjusted Weighted Average Diluted Shares Outstanding	155.30M	155.60M	153.20M	152.20M	151.70M	152M	149.30M	147.70M	146.50M	147.30M	144.90M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	153.91M	153.05M	151.86M	151.30M	150.79M	150.04M	147.99M	146.25M	145.70M	144.76M	143.93M
Normalized Net Operating Profit after Tax (NOPAT)	708	769	799	796	852	-275	894	894	967	887	477
Normalized NOPAT Margin	7.90%	7.66%	8.59%	8.31%	8.71%	-2.59%	8.82%	8.75%	9.68%	8.31%	5.04%
Pre Tax Income Margin	12.15%	24.44%	10.73%	10.31%	11.44%	-7.12%	11.16%	11.22%	11.88%	14.51%	6.10%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	9.93	21.43	8.74	7.71	8.93	-0.38	8.75	8.44	8.38	10.69	4.71
NOPAT to Interest Expense	5.81	6.40	6.19	5.41	6.04	-0.50	6.12	5.81	6.01	5.55	3.06
EBIT Less CapEx to Interest Expense	7.51	16.17	6.34	5.65	6.38	-1.84	6.90	6.36	6.14	5.59	3.06
NOPAT Less CapEx to Interest Expense	3.38	1.14	3.80	3.34	3.49	-1.96	4.27	3.73	3.77	0.45	1.42
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	18.68%	21.49%	22.39%	23.38%	23.55%	54.28%	52.32%	50.22%	49.22%	28.41%	32.47%
Augmented Payout Ratio	54.72%	52.21%	62.30%	61.99%	58.81%	127.24%	143.47%	151.75%	151.07%	88.64%	81.08%

Frequently Asked Questions About Northrop Grumman's Financials

When does Northrop Grumman's fiscal year end?

According to the most recent income statement we have on file, Northrop Grumman's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Northrop Grumman's net income changed over the last 9 years?

Northrop Grumman's net income appears to be on an upward trend, with a most recent value of $4.17 billion in 2024, rising from $1.99 billion in 2015. The previous period was $2.06 billion in 2023. View Northrop Grumman's forecast to see where analysts expect Northrop Grumman to go next.

What is Northrop Grumman's operating income?

Northrop Grumman's total operating income in 2024 was $4.37 billion, based on the following breakdown:

Total Gross Profit: $8.36 billion
Total Operating Expenses: $3.99 billion

How has Northrop Grumman revenue changed over the last 9 years?

Over the last 9 years, Northrop Grumman's total revenue changed from $23.53 billion in 2015 to $41.03 billion in 2024, a change of 74.4%.

How much debt does Northrop Grumman have?

Northrop Grumman's total liabilities were at $34.07 billion at the end of 2024, a 7.3% increase from 2023, and a 80.2% increase since 2015.

How much cash does Northrop Grumman have?

In the past 9 years, Northrop Grumman's cash and equivalents has ranged from $1.58 billion in 2018 to $11.23 billion in 2017, and is currently $4.35 billion as of their latest financial filing in 2024.

How has Northrop Grumman's book value per share changed over the last 9 years?

Over the last 9 years, Northrop Grumman's book value per share changed from 30.28 in 2015 to 104.95 in 2024, a change of 246.6%.

Related Companies

This page (NYSE:NOC) was last updated on 5/6/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Northrop Grumman (NOC) Financials

Frequently Asked Questions About Northrop Grumman's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Northrop Grumman (NOC) Financials

Annual Income Statements for Northrop Grumman

Quarterly Income Statements for Northrop Grumman

Annual Cash Flow Statements for Northrop Grumman

Quarterly Cash Flow Statements for Northrop Grumman

Annual Balance Sheets for Northrop Grumman

Quarterly Balance Sheets for Northrop Grumman

Annual Metrics and Ratios for Northrop Grumman

Quarterly Metrics and Ratios for Northrop Grumman

Frequently Asked Questions About Northrop Grumman's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools