Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Lockheed Martin Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal income tax expense 1,574 1,618 1,325 1,292 698
Foreign income tax expense 102 87 93 50 91
Current 1,676 1,705 1,418 1,342 789
Federal income tax expense (benefit) (503) (776) (194) 21 235
Foreign income tax expense (benefit) 5 19 11 (16) (13)
Deferred (498) (757) (183) 5 222
Income tax expense 1,178 948 1,235 1,347 1,011

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Lockheed Martin Corp. current increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Lockheed Martin Corp. deferred decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Income tax expense Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Lockheed Martin Corp. income tax expense decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Effective Income Tax Rate (EITR)

Lockheed Martin Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Research and development tax credit -2.80% -2.70% -1.60% -1.20% -2.00%
Foreign derived intangible income deduction -2.30% -2.60% -2.30% -2.10% -1.70%
Tax deductible dividends -0.90% -1.00% -0.90% -0.80% -0.90%
Excess tax benefits for share-based payment awards -0.30% -0.60% -0.40% -0.60% -0.90%
Tax accounting method change 0.00% 0.00% 0.00% 0.00% -0.20%
Other, net -0.20% 0.10% 0.60% 0.10% -1.30%
Effective tax rate 14.50% 14.20% 16.40% 16.40% 14.00%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Lockheed Martin Corp. effective tax rate decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Components of Deferred Tax Assets and Liabilities

Lockheed Martin Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Pensions 1,485 1,340 1,985 2,994 3,057
Accrued compensation and benefits 731 718 957 926 659
Contract accounting methods 508 510 470 392 349
Research and development expenditures 1,251 2,268
Foreign company operating losses and credits 19 20 40 51 49
Other 487 471 473 509 416
Deferred tax assets, gross 4,481 5,327 3,925 4,872 4,530
Valuation allowance (32) (31) (15) (13) (28)
Deferred tax assets, net 4,449 5,296 3,910 4,859 4,502
Goodwill and intangible assets (494) (449) (401) (363) (330)
Property, plant and equipment (415) (503) (518) (481) (340)
Other (597) (605) (709) (547) (525)
Deferred tax liabilities (1,506) (1,557) (1,628) (1,391) (1,195)
Net deferred tax assets (liabilities) 2,943 3,739 2,282 3,468 3,307

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Deferred tax assets, gross Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Lockheed Martin Corp. deferred tax assets, gross increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Deferred tax assets, net Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Lockheed Martin Corp. deferred tax assets, net increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Lockheed Martin Corp. net deferred tax assets (liabilities) increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Deferred Tax Assets and Liabilities, Classification

Lockheed Martin Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred tax assets 2,953 3,744 2,290 3,475 3,319
Deferred tax liabilities (included in Other noncurrent liabilities) 10 5 8 7 12

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Lockheed Martin Corp. deferred tax assets increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Deferred tax liabilities (included in Other noncurrent liabilities) Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Lockheed Martin Corp. deferred tax liabilities (included in Other noncurrent liabilities) decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

Lockheed Martin Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 52,456 52,880 50,873 50,710 47,528
Less: Noncurrent deferred tax assets, net 2,953 3,744 2,290 3,475 3,319
Total assets (adjusted) 49,503 49,136 48,583 47,235 44,209
Adjustment to Total Liabilities
Total liabilities (as reported) 45,621 43,614 39,914 44,672 44,357
Less: Noncurrent deferred tax liabilities, net 10 5 8 7 12
Total liabilities (adjusted) 45,611 43,609 39,906 44,665 44,345
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 6,835 9,266 10,959 6,015 3,127
Less: Net deferred tax assets (liabilities) 2,943 3,739 2,282 3,468 3,307
Stockholders’ equity (adjusted) 3,892 5,527 8,677 2,547 (180)
Adjustment to Net Earnings
Net earnings (as reported) 6,920 5,732 6,315 6,833 6,230
Add: Deferred income tax expense (benefit) (498) (757) (183) 5 222
Net earnings (adjusted) 6,422 4,975 6,132 6,838 6,452

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Lockheed Martin Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Lockheed Martin Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 10.24% 8.69% 9.42% 10.45% 10.42%
Adjusted net profit margin 9.50% 7.54% 9.15% 10.46% 10.79%
Total Asset Turnover
Reported total asset turnover 1.29 1.25 1.32 1.29 1.26
Adjusted total asset turnover 1.36 1.34 1.38 1.38 1.35
Financial Leverage
Reported financial leverage 7.67 5.71 4.64 8.43 15.20
Adjusted financial leverage 12.72 8.89 5.60 18.55
Return on Equity (ROE)
Reported ROE 101.24% 61.86% 57.62% 113.60% 199.23%
Adjusted ROE 165.01% 90.01% 70.67% 268.47%
Return on Assets (ROA)
Reported ROA 13.19% 10.84% 12.41% 13.47% 13.11%
Adjusted ROA 12.97% 10.12% 12.62% 14.48% 14.59%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Lockheed Martin Corp. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Lockheed Martin Corp. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Lockheed Martin Corp. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Lockheed Martin Corp. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Lockheed Martin Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Lockheed Martin Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings 6,920 5,732 6,315 6,833 6,230
Net sales 67,571 65,984 67,044 65,398 59,812
Profitability Ratio
Net profit margin1 10.24% 8.69% 9.42% 10.45% 10.42%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 6,422 4,975 6,132 6,838 6,452
Net sales 67,571 65,984 67,044 65,398 59,812
Profitability Ratio
Adjusted net profit margin2 9.50% 7.54% 9.15% 10.46% 10.79%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net earnings ÷ Net sales
= 100 × 6,920 ÷ 67,571 = 10.24%

2 Adjusted net profit margin = 100 × Adjusted net earnings ÷ Net sales
= 100 × 6,422 ÷ 67,571 = 9.50%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Lockheed Martin Corp. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net sales 67,571 65,984 67,044 65,398 59,812
Total assets 52,456 52,880 50,873 50,710 47,528
Activity Ratio
Total asset turnover1 1.29 1.25 1.32 1.29 1.26
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 67,571 65,984 67,044 65,398 59,812
Adjusted total assets 49,503 49,136 48,583 47,235 44,209
Activity Ratio
Adjusted total asset turnover2 1.36 1.34 1.38 1.38 1.35

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 67,571 ÷ 52,456 = 1.29

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 67,571 ÷ 49,503 = 1.36

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Lockheed Martin Corp. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 52,456 52,880 50,873 50,710 47,528
Stockholders’ equity 6,835 9,266 10,959 6,015 3,127
Solvency Ratio
Financial leverage1 7.67 5.71 4.64 8.43 15.20
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 49,503 49,136 48,583 47,235 44,209
Adjusted stockholders’ equity 3,892 5,527 8,677 2,547 (180)
Solvency Ratio
Adjusted financial leverage2 12.72 8.89 5.60 18.55

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 52,456 ÷ 6,835 = 7.67

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 49,503 ÷ 3,892 = 12.72

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Lockheed Martin Corp. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings 6,920 5,732 6,315 6,833 6,230
Stockholders’ equity 6,835 9,266 10,959 6,015 3,127
Profitability Ratio
ROE1 101.24% 61.86% 57.62% 113.60% 199.23%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 6,422 4,975 6,132 6,838 6,452
Adjusted stockholders’ equity 3,892 5,527 8,677 2,547 (180)
Profitability Ratio
Adjusted ROE2 165.01% 90.01% 70.67% 268.47%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net earnings ÷ Stockholders’ equity
= 100 × 6,920 ÷ 6,835 = 101.24%

2 Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted stockholders’ equity
= 100 × 6,422 ÷ 3,892 = 165.01%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Lockheed Martin Corp. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings 6,920 5,732 6,315 6,833 6,230
Total assets 52,456 52,880 50,873 50,710 47,528
Profitability Ratio
ROA1 13.19% 10.84% 12.41% 13.47% 13.11%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 6,422 4,975 6,132 6,838 6,452
Adjusted total assets 49,503 49,136 48,583 47,235 44,209
Profitability Ratio
Adjusted ROA2 12.97% 10.12% 12.62% 14.48% 14.59%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net earnings ÷ Total assets
= 100 × 6,920 ÷ 52,456 = 13.19%

2 Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × 6,422 ÷ 49,503 = 12.97%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Lockheed Martin Corp. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.