Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Lockheed Martin Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 52,456 52,880 50,873 50,710 47,528
Less: Cash and cash equivalents 1,442 2,547 3,604 3,160 1,514
Operating assets 51,014 50,333 47,269 47,550 46,014
Operating Liabilities
Total liabilities 45,621 43,614 39,914 44,672 44,357
Less: Current portion of long-term debt 168 118 6 500 1,250
Less: Long-term debt, net, excluding current portion 17,291 15,429 11,670 11,669 11,404
Operating liabilities 28,162 28,067 28,238 32,503 31,703
 
Net operating assets1 22,852 22,266 19,031 15,047 14,311
Balance-sheet-based aggregate accruals2 586 3,235 3,984 736
Financial Ratio
Balance-sheet-based accruals ratio3 2.60% 15.67% 23.38% 5.01%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Boeing Co. -22.39% -12.09% 30.23% 75.78%
Caterpillar Inc. 9.40% 1.82% 4.22% -1.86%
Eaton Corp. plc 2.18% 2.87% 10.92% -8.45%
GE Aerospace -50.58% -7.82% -33.29% -8.79%
Honeywell International Inc. 7.21% -1.99% 9.04% 2.69%
RTX Corp. -1.23% 1.57% 1.48% 18.38%
Balance-Sheet-Based Accruals Ratio, Sector
Capital Goods -5.90% -0.33% -0.06% 7.00%
Balance-Sheet-Based Accruals Ratio, Industry
Industrials -2.04% 0.12% 3.77% 5.75%

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).

1 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 51,01428,162 = 22,852

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 22,85222,266 = 586

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 586 ÷ [(22,852 + 22,266) ÷ 2] = 2.60%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Lockheed Martin Corp. improved earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

Lockheed Martin Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net earnings 6,920 5,732 6,315 6,833 6,230
Less: Net cash provided by operating activities 7,920 7,802 9,221 8,183 7,311
Less: Net cash used for investing activities (1,694) (1,789) (1,161) (2,010) (1,241)
Cash-flow-statement-based aggregate accruals 694 (281) (1,745) 660 160
Financial Ratio
Cash-flow-statement-based accruals ratio1 3.08% -1.36% -10.24% 4.50%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Boeing Co. -26.69% -50.32% -43.09% 172.40%
Caterpillar Inc. 6.90% 3.26% 5.38% -4.23%
Eaton Corp. plc 8.52% 4.55% 7.52% -8.43%
GE Aerospace -8.42% -15.92% -53.22% -20.57%
Honeywell International Inc. 5.80% -0.79% 2.16% -1.79%
RTX Corp. -1.66% 0.87% -1.96% -12.62%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Capital Goods -0.94% -5.98% -13.86% -1.61%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Industrials 1.33% -4.47% -8.82% -2.05%

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).

1 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 694 ÷ [(22,852 + 22,266) ÷ 2] = 3.08%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Lockheed Martin Corp. deteriorated earnings quality from 2022 to 2023.