NOC Dividend: Northrop Grumman Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	40,928	41,033	39,290	36,602	35,667	36,799
Revenue Growth (YoY)	0%	4%	7%	3%	-3%	9%
Cost of Revenue	32,979	32,671	32,739	29,128	28,399	29,321
Gross Profit	7,949	8,362	6,551	7,474	7,268	7,478
Selling, General & Admin	3,851	2,892	2,814	2,673	2,497	2,313
Research & Development	--	1,100	1,200	1,200	1,100	1,100
Operating Expenses	3,851	3,992	4,014	3,873	3,597	3,413
Other Non Operating Income (Expenses)	1,200	1,267	354	2,741	3,897	256
Pretax Income	4,879	5,016	2,346	5,836	8,938	3,728
Income Tax Expense	860	842	290	940	1,933	539
Net Income	4,019	4,174	2,056	4,896	7,005	3,189
Net Income Growth	69%	103%	-57.99%	-30%	120%	42%
Shares Outstanding (Diluted)	143.5	147.3	152	156	161	168
Shares Change (YoY)	-2%	-3%	-3%	-3%	-4%	-1%
EPS (Diluted)	28	28.33	13.52	31.38	43.5	18.98
EPS Growth	73%	109%	-56.99%	-28%	129%	44%
Free Cash Flow	1,834	2,621	2,100	1,466	2,152	2,885
Free Cash Flow Per Share	12.78	17.79	13.81	9.39	13.36	17.17
Gross Margin	19.42%	20.37%	16.67%	20.41%	20.37%	20.32%
Operating Margin	10.01%	10.64%	6.45%	9.83%	10.29%	11.04%
Profit Margin	9.81%	10.17%	5.23%	13.37%	19.64%	8.66%
Free Cash Flow Margin	4.48%	6.38%	5.34%	4%	6.03%	7.83%
EBITDA	5,578	5,740	3,875	4,943	4,910	5,332
EBITDA Margin	13.62%	13.98%	9.86%	13.5%	13.76%	14.48%
D&A For EBITDA	1,480	1,370	1,338	1,342	1,239	1,267
EBIT	4,098	4,370	2,537	3,601	3,671	4,065
EBIT Margin	10.01%	10.64%	6.45%	9.83%	10.29%	11.04%
Effective Tax Rate	17.62%	16.78%	12.36%	16.1%	21.62%	14.45%

Follow-Up Questions











