Charged Alpha
CHARGED ALPHA · RESEARCH PACKET
Companion to the Q3 2026 earnings episode · published October 20, 2026

RTX Q3 2026: How Much of the Earnings Surge Repeats?

RTX Corporation · NYSE: RTXQuarter ended September 30, 2026Results October 20, 2026 (before market open; exact release minute unconfirmed)Aerospace & DefensePresented by Hudson & Lana
SELLConviction 3 / 5Uncertainty: High
Fair value (base)$165.00range $140.00–$225.00
Price, Oct 19, 2026 regular-session close$192.11-14% to base
Probability-weighted$173.75-10% expected

Operating momentum is strong; the recurrence test is harder. Adjusted EPS of $2.26 includes $0.25 of IEEPA recovery. Nine-month cash generation improved despite a weaker quarter. Three explicit valuation routes average $165.16, rounded to $165, against a $192.11 prior close. Our SELL rating expresses valuation caution, not a forecast of operating collapse. The bull case requires sustained cash growth and cleaner Pratt profitability.

Layer 1 · fast

The 60-second read

Sales$24.965B11% reported growth; 12% organic
Adjusted EPS$2.26Includes $0.25 IEEPA recovery
GAAP EPS$1.8934% growth, company rounded
Backlog$340B$176B commercial / $164B defense
Quarter FCF$2.119B47.4% lower; computed
Nine-month FCF$6.306B32.9% higher; computed
FY adjusted EPS$7.65–7.75Raised from $7.10–7.25
Our base value$165SELL; 3/5 conviction; high uncertainty

Five things to know

  1. Growth extends across the portfolio. Sales reached $24.965B, with higher commercial aftermarket and defense activity. Backlog reached $340B.
  2. The earnings surge includes a recovery benefit. Adjusted EPS of $2.26 includes $0.25 from IEEPA recovery. Removing only that benefit leaves $2.01, still above last year’s $1.70.
  3. Cash timing cuts both ways. Quarterly FCF declined to $2.119B, while nine-month FCF rose to $6.306B. Contract-liability movements explain a large part of the quarterly reversal.
  4. Pratt has both momentum and customer risk. Adjusted operating profit rose to $968M, but GAAP profit fell to $608M after a $363M customer-bankruptcy charge.
  5. Valuation remains the constraint. Our three routes support $165 base value and $173.75 probability-weighted value versus $192.11 before the print. A stronger business need not be a cheap stock.
Layer 1 · the call

Three scenarios, one probability-weighted number

Analyst twelve-month valuation scenarios. Probabilities are judgments, not statistical forecasts.

Scenario values versus the prior close · Computed: 25% × $140 + 50% × $165 + 25% × $225 = $173.75.
BearBear: $140.00$140.00BaseBase: $165.00$165.00BullBull: $225.00$225.00WeightedWeighted: $173.75$173.75Prior closePrior close: $192.11$192.11
BearBear: $140.00$140.00BaseBase: $165.00$165.00BullBull: $225.00$225.00WeightedWeighted: $173.75$173.75Prior closePrior close: $192.11$192.11
Show the data
CaseProbabilityValue
Bear25.0%$140.00
Base50.0%$165.00
Bull25.0%$225.00
ScenarioProbability12-month valuevs $192.11What has to happenThe arithmetic
Bear25%$140.00−27%Execution slows and the valuation premium contracts.Analyst normalized EPS $7 × 20 = $140; not company guidance.
Base50%$165.00−14%Strong demand converts, but recovery benefits do not recur indefinitely.Equal weights: earnings $178.80, cash multiple $167.24, discounted equity cash flow $149.43; average $165.16, rounded to $165.
Bull25%$225.00+17%Aftermarket growth, production and cash delivery support a premium valuation.Analyst forward normalized EPS $9 × 25 = $225; execution scenario, not guidance.
The $140–225 range is a scenario band, not a confidence interval. The $165 base value is the equal-weight route average rounded to the nearest $5.
Layer 1 · falsifiable

Signposts: what would change our mind

SignpostNow (Q3 2026)Green ifRed ifNext check
2026 FCF9M $6.306B; full-year $9.0–9.2B guideQ4 at least $2.694B, reaching lower guideFull-year below $9.0BFY2026 results; date unannounced
Pratt operating economics10.5% adjusted margin, including recoveryAt least 10% without similar recovery supportBelow 9% or another material customer chargeQ4 2026 results
Commercial aftermarketPratt +21%; Collins +9%Both remain positive with cash collectionsGrowth accompanied by rising credit lossesQ4 2026 results
Underlying EPS recurrence$2.01 excluding disclosed $0.25 benefitContinued double-digit comparable growthGrowth relies mainly on recovery or exclusionsNext comparable quarterly release
Contract fundingQ3 contract-liability cash flow −$980MCash conversion supports full-year guideRepeated negative funding flow plus inventory buildFY2026 cash-flow statement
Valuation discipline$192.11 prior close; $165 baseAt or below $132 with thesis intactAbove $225 without better cash evidenceEvery material price/source update
Debt and cash$28.206B net borrowing debtBelow $28B with operating cash supportAbove $30B without productive investmentQ4 2026 balance sheet

Thresholds are our monitoring rules, not management commitments. The $132 entry screen is a 20% margin of safety to $165; a falling price alone does not establish a BUY.

The tape

The price anchor is $192.11, the October 19 regular-session close. The retrieved quote and daily-price history agree on that level. This packet does not treat that price as the market’s response to the October 20 release. The current session has not closed, and no verified post-print reaction is used in the valuation. The company scheduled its earnings call for 8:30 a.m. Eastern, or 7:30 a.m. Chicago time. The release is the source of the analysis; no call quotation or answer is inferred from a scheduled event.

Prior close$192.11
52-week range$166.74–226.88
Provider market cap$258.918B
Diluted equity proxy$262.83B
Enterprise proxy$291.03B
Cash$9.173B
Borrowing debt$37.379B
Net debt$28.206B
Diluted shares1,368.1M
FY EPS midpoint$7.70
P/E on midpoint24.9×
Recurrence-test EPS$7.45
2025 employees180,000
2025 US government sales38%
ListingNYSE common
CurrencyUS dollars
Fifteen months of closing prices · Daily provider series; the table samples dates. No intraday reaction is implied.
$125.00$150.00$175.00$200.00$225.00$250.00Base valueJul 25Sep 25Dec 25Mar 26Jun 26Sep 26$192.11
$125.00$150.00$175.00$200.00$225.00$250.00Base valueJul 25Dec 25Mar 26Jun 26Sep 26$192.11
Show the data
DateClose
2025-07-21$151.56
2025-08-19$153.66
2025-09-18$158.19
2025-10-17$157.95
2025-11-17$175.63
2025-12-17$177.20
2026-01-20$196.36
2026-02-19$205.41
2026-03-20$198.16
2026-04-21$187.17
2026-05-20$174.85
2026-06-22$181.83
2026-07-22$194.88
2026-08-20$212.29
2026-09-21$194.34
2026-10-19$192.11
Historical earnings-day moves · Computed; market-wide changes also affect these returns. Current-quarter reaction remains unavailable.
−10−505102024Q3 · Close-to-close move: −0.3%2024Q4 · Close-to-close move: 2.6%2025Q1 · Close-to-close move: −9.8%2025Q2 · Close-to-close move: −1.6%2025Q3 · Close-to-close move: 7.7%2025Q4 · Close-to-close move: 3.7%2026Q1 · Close-to-close move: −4.4%2026Q2 · Close-to-close move: 7.3%2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q2
−10−505102024Q3 · Close-to-close move: −0.3%2024Q4 · Close-to-close move: 2.6%2025Q1 · Close-to-close move: −9.8%2025Q2 · Close-to-close move: −1.6%2025Q3 · Close-to-close move: 7.7%2025Q4 · Close-to-close move: 3.7%2026Q1 · Close-to-close move: −4.4%2026Q2 · Close-to-close move: 7.3%2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q2
Show the data
PeriodDatePrior closeRelease closeMove
2024Q32024-10-22$125.90$125.53−0.3%
2024Q42025-01-28$125.05$128.352.6%
2025Q12025-04-22$126.12$113.75−9.8%
2025Q22025-07-22$151.56$149.17−1.6%
2025Q32025-10-21$160.71$173.047.7%
2025Q42026-01-27$194.13$201.283.7%
2026Q12026-04-21$195.79$187.17−4.4%
2026Q22026-07-23$194.88$209.167.3%

The range in past reactions is context rather than a trading system. A positive earnings surprise does not uniquely determine a stock’s move, and an old reaction cannot substitute for today’s expectations. Our valuation uses a consistent diluted-share denominator. That makes its equity and enterprise proxies slightly larger than the provider’s market capitalization, which uses a different share basis. We show both rather than silently presenting them as the same measure.

The print

Revenue rose to $24.965B and adjusted EPS reached $2.26. FMP’s current earnings row agrees with those headline actuals and carries estimates of $24.10919B and $1.78. Computed against that snapshot, revenue beat by 3.5% and EPS by 27.0%. The EPS basis is provider-defined and should not be confused with the company’s GAAP $1.89. In particular, the $0.25 IEEPA benefit remains within adjusted EPS; the adjusted label does not mean every favorable unusual item has been removed.

MetricQ3 2026Q3 2025Q2 2026YoY computed
Sales $M24,96522,47824,70811.1%
Operating profit $M3,3372,5232,81132.3%
Common net income $M2,5831,9182,13934.7%
GAAP EPS $1.891.411.5734.0%
Adjusted EPS $2.261.701.8932.9%
FCF $M2,1194,0252,878−47.4%
Nine-quarter revenue · Primary earnings releases; USD millions unless labeled.
010.0K20.0K30.0K2024Q3 · Revenue: $20,089M2024Q4 · Revenue: $21,623M2025Q1 · Revenue: $20,306M2025Q2 · Revenue: $21,581M2025Q3 · Revenue: $22,478M2025Q4 · Revenue: $24,238M2026Q1 · Revenue: $22,076M2026Q2 · Revenue: $24,708M2026Q3 · Revenue: $24,965M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
010.0K20.0K30.0K2024Q3 · Revenue: $20,089M2024Q4 · Revenue: $21,623M2025Q1 · Revenue: $20,306M2025Q2 · Revenue: $21,581M2025Q3 · Revenue: $22,478M2025Q4 · Revenue: $24,238M2026Q1 · Revenue: $22,076M2026Q2 · Revenue: $24,708M2026Q3 · Revenue: $24,965M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterRevenue
2024Q320,089.0
2024Q421,623.0
2025Q120,306.0
2025Q221,581.0
2025Q322,478.0
2025Q424,238.0
2026Q122,076.0
2026Q224,708.0
2026Q324,965.0
Reported and adjusted EPS · Primary reported per-share amounts; different accounting bases are explicitly labeled.
GAAP EPSAdjusted EPS
01232024Q3 · GAAP EPS: $1.092024Q3 · Adjusted EPS: $1.452024Q4 · GAAP EPS: $1.102024Q4 · Adjusted EPS: $1.542025Q1 · GAAP EPS: $1.142025Q1 · Adjusted EPS: $1.472025Q2 · GAAP EPS: $1.222025Q2 · Adjusted EPS: $1.562025Q3 · GAAP EPS: $1.412025Q3 · Adjusted EPS: $1.702025Q4 · GAAP EPS: $1.192025Q4 · Adjusted EPS: $1.552026Q1 · GAAP EPS: $1.512026Q1 · Adjusted EPS: $1.782026Q2 · GAAP EPS: $1.572026Q2 · Adjusted EPS: $1.892026Q3 · GAAP EPS: $1.892026Q3 · Adjusted EPS: $2.262024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
01232024Q3 · GAAP EPS: $1.092024Q3 · Adjusted EPS: $1.452024Q4 · GAAP EPS: $1.102024Q4 · Adjusted EPS: $1.542025Q1 · GAAP EPS: $1.142025Q1 · Adjusted EPS: $1.472025Q2 · GAAP EPS: $1.222025Q2 · Adjusted EPS: $1.562025Q3 · GAAP EPS: $1.412025Q3 · Adjusted EPS: $1.702025Q4 · GAAP EPS: $1.192025Q4 · Adjusted EPS: $1.552026Q1 · GAAP EPS: $1.512026Q1 · Adjusted EPS: $1.782026Q2 · GAAP EPS: $1.572026Q2 · Adjusted EPS: $1.892026Q3 · GAAP EPS: $1.892026Q3 · Adjusted EPS: $2.262024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterGAAP EPSAdjusted EPS
2024Q31.091.45
2024Q41.101.54
2025Q11.141.47
2025Q21.221.56
2025Q31.411.70
2025Q41.191.55
2026Q11.511.78
2026Q21.571.89
2026Q31.892.26

Removing only the disclosed recovery from this quarter produces $2.01 per share, still 18.2% above last year’s adjusted $1.70. That is a useful recurrence test, not a replacement accounting measure and not a claim that all the remaining earnings are recurring. It also avoids the opposite error: calling the entire earnings improvement artificial. The company attributes growth to volume, mix and productivity across the businesses, with higher taxes and lower pension income partly offsetting those gains.

2026 outlookPreviousCurrentInterpretation
Adjusted sales$95–96B$97.0–97.5BHigher volume outlook
Organic sales growth8–9%10–11%Excludes portfolio and currency effects
Adjusted EPS$7.10–7.25$7.65–7.75Includes benefits already recorded
Free cash flow$8.50–8.75B$9.0–9.2BNeeds Q4 conversion

Management raised all four outlook measures. Forward adjusted EPS and free cash flow are not fully reconciled to GAAP because the company says some future excluded items cannot be reliably estimated without unreasonable effort. The packet retains those labels. A higher annual forecast is constructive evidence, but its midpoint should not be multiplied by a premium multiple without considering what generated the increase and which benefits will survive into the following year.

Segments and backlog

Collins sales increased to $8.382B. Commercial original equipment grew 23%, aftermarket 9% and defense 7% on the company’s organic comparison. Adjusted operating profit reached $1.788B and a 21.3% margin, including approximately $250M of IEEPA recovery. The prior-year GAAP comparison includes the actuation and flight-control business sale gain, so the reported and adjusted growth rates answer different questions. The volume improvement is valuable; the entire margin step-up is not a safe permanent run rate.

Segment sales · Before $679M current-period intersegment eliminations.
Q3 2025Q3 2026
02,5005,0007,50010.0KCollins · Q3 2025: $7,621MCollins · Q3 2026: $8,382MPratt · Q3 2025: $8,423MPratt · Q3 2026: $9,231MRaytheon · Q3 2025: $7,045MRaytheon · Q3 2026: $8,031MCollinsPrattRaytheon
02,5005,0007,50010.0KCollins · Q3 2025: $7,621MCollins · Q3 2026: $8,382MPratt · Q3 2025: $8,423MPratt · Q3 2026: $9,231MRaytheon · Q3 2025: $7,045MRaytheon · Q3 2026: $8,031MCollinsPrattRaytheon
Show the data
SegmentPrior $MCurrent $M
Collins Aerospace7,6218,382
Pratt & Whitney8,4239,231
Raytheon7,0458,031
Segment profit: accounting matters · These are company segment results before consolidated acquisition accounting and other reconciliation items.
GAAP segment profitAdjusted segment profit
05001,0001,5002,000Collins · GAAP segment profit: $1,789MCollins · Adjusted segment profit: $1,788MPratt · GAAP segment profit: $608MPratt · Adjusted segment profit: $968MRaytheon · GAAP segment profit: $1,133MRaytheon · Adjusted segment profit: $1,134MCollinsPrattRaytheon
05001,0001,5002,000Collins · GAAP segment profit: $1,789MCollins · Adjusted segment profit: $1,788MPratt · GAAP segment profit: $608MPratt · Adjusted segment profit: $968MRaytheon · GAAP segment profit: $1,133MRaytheon · Adjusted segment profit: $1,134MCollinsPrattRaytheon
Show the data
SegmentReported $MAdjusted $M
Collins Aerospace1,7891,788
Pratt & Whitney608968
Raytheon1,1331,134

Pratt’s commercial aftermarket grew 21%, while commercial original equipment fell 5% and military rose 2%. Adjusted profit increased to $968M, including approximately $160M of IEEPA recovery. GAAP segment profit instead declined to $608M after a $363M customer-bankruptcy charge, primarily related to specific customer contract assets. A repair-driven aftermarket can generate revenue while customer credit risk still consumes economic value. We therefore monitor the profitability and collectability of that activity together.

Raytheon sales rose 14% to $8.031B and adjusted profit reached $1.134B, a 14.1% margin. The release identifies higher defense volume and improved productivity, including approximately $85M of benefits from an international-contract modification and an offset-obligation adjustment. Those benefits are different from IEEPA recovery and are not added to its disclosed EPS amount. Contract-level estimate improvements can be legitimate earnings while still requiring careful recurrence assumptions.

Backlog across nine quarters · Company-reported total backlog in billions; not revenue and not cash.
01002003004002024Q3 · Backlog $B: 2212024Q4 · Backlog $B: 2182025Q1 · Backlog $B: 2172025Q2 · Backlog $B: 2362025Q3 · Backlog $B: 2512025Q4 · Backlog $B: 2682026Q1 · Backlog $B: 2712026Q2 · Backlog $B: 2892026Q3 · Backlog $B: 3402024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
01002003004002024Q3 · Backlog $B: 2212024Q4 · Backlog $B: 2182025Q1 · Backlog $B: 2172025Q2 · Backlog $B: 2362025Q3 · Backlog $B: 2512025Q4 · Backlog $B: 2682026Q1 · Backlog $B: 2712026Q2 · Backlog $B: 2892026Q3 · Backlog $B: 3402024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterBacklog $B
2024Q3221.0
2024Q4218.0
2025Q1217.0
2025Q2236.0
2025Q3251.0
2025Q4268.0
2026Q1271.0
2026Q2289.0
2026Q3340.0

The $340B backlog includes $176B commercial and $164B defense, after more than $81B of new awards. Tomahawk and AMRAAM awards include multiyear undefinitized production contracts. Backlog demonstrates customer commitment, but profitability also depends on final terms, production capacity and delivery. The annual report defines backlog as remaining performance obligations on firm orders and excludes unexercised options. Its prior year-end conversion estimate is not automatically a forecast for the much larger current balance.

The profit bridge

Consolidated operating profit was $3.337B. It differs from the sum of the three segment profits because eliminations, corporate expenses, pension accounting and acquisition accounting sit outside those headline business results. The adjusted consolidated figure is $3.987B. The $650M net difference includes a $448M acquisition-accounting expense, offsetting restructuring credits, and a net collection of significant items. Treating the whole gap as cash savings would confuse accounting adjustments with spendable cash.

From operating profit to common earnings · Computed reconciliation using signed primary line items.
01,0002,0003,0004,000Operating: $3,337M$3,337MOperatingPension income: $345M$345MPensionincomeNet interest: −$381M−$381MNetinterestPretax: $3,301M$3,301MPretaxTax: −$593M−$593MTaxMinorities: −$125M−$125MMinoritiesCommon earnings: $2,583M$2,583MCommonearnings
01,0002,0003,0004,000Operating: $3,337M$3,337MOperatingPension income: $345M$345MPension incomeNet interest: −$381M−$381MNet interestPretax: $3,301M$3,301MPretaxTax: −$593M−$593MTaxMinorities: −$125M−$125MMinoritiesCommon earnings: $2,583M$2,583MCommon earnings
Show the data
BridgeUSD millions
Operating profit3337
Non-service pension income345
Net interest expense−381
Pretax3301
Tax−593
Minority earnings−125
Common net income2583
Adjustment detailQuarter $MEconomic reading
Acquisition accounting expense448Noncash amortization remains a repeated reporting gap
Customer-bankruptcy expense363Real contract-asset exposure despite non-GAAP exclusion
Investment gains159Excluded from adjusted operating profit
Net restructuring credit7Reverses in adjusted reconciliation
Adjusted common income less GAAP508After-tax net bridge, not sum of gross charges
IEEPA EPS included in adjusted$0.25Separate disclosed benefit; not part of the adjustment gap
Common and minority earnings · Primary earnings releases; USD millions unless labeled.
Common ownersNoncontrolling owners
01,0002,0003,0002024Q3 · Common owners: $1,472M2024Q3 · Noncontrolling owners: $63M2024Q4 · Common owners: $1,482M2024Q4 · Noncontrolling owners: $78M2025Q1 · Common owners: $1,535M2025Q1 · Noncontrolling owners: $90M2025Q2 · Common owners: $1,657M2025Q2 · Noncontrolling owners: $68M2025Q3 · Common owners: $1,918M2025Q3 · Noncontrolling owners: $88M2025Q4 · Common owners: $1,622M2025Q4 · Noncontrolling owners: $91M2026Q1 · Common owners: $2,059M2026Q1 · Noncontrolling owners: $98M2026Q2 · Common owners: $2,139M2026Q2 · Noncontrolling owners: $110M2026Q3 · Common owners: $2,583M2026Q3 · Noncontrolling owners: $125M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
01,0002,0003,0002024Q3 · Common owners: $1,472M2024Q3 · Noncontrolling owners: $63M2024Q4 · Common owners: $1,482M2024Q4 · Noncontrolling owners: $78M2025Q1 · Common owners: $1,535M2025Q1 · Noncontrolling owners: $90M2025Q2 · Common owners: $1,657M2025Q2 · Noncontrolling owners: $68M2025Q3 · Common owners: $1,918M2025Q3 · Noncontrolling owners: $88M2025Q4 · Common owners: $1,622M2025Q4 · Noncontrolling owners: $91M2026Q1 · Common owners: $2,059M2026Q1 · Noncontrolling owners: $98M2026Q2 · Common owners: $2,139M2026Q2 · Noncontrolling owners: $110M2026Q3 · Common owners: $2,583M2026Q3 · Noncontrolling owners: $125M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterCommon ownersNoncontrolling owners
2024Q31,472.063.0
2024Q41,482.078.0
2025Q11,535.090.0
2025Q21,657.068.0
2025Q31,918.088.0
2025Q41,622.091.0
2026Q12,059.098.0
2026Q22,139.0110.0
2026Q32,583.0125.0

Non-service pension income adds $345M below operating profit, while net interest removes $381M. Taxes then remove $593M and minority interests $125M, leaving $2.583B for common owners. This distinction also explains a provider trap: historical FMP net-income rows generally use common-owner income, while its newest row uses consolidated income before minorities. We preserve primary definitions throughout the nine-quarter series instead of allowing that change of basis to manufacture growth.

The Pratt customer charge and investment gain partly offset each other within the broader adjustments. The former remains an economic risk even if management considers its nature unusual; the latter should not be extrapolated simply because it increased GAAP income. A good earnings-quality assessment asks whether the contract assets are collectible and whether the business can replace temporary benefits with production and service economics. It does not equate every exclusion with misconduct.

Earnings quality

✔ CleanSBC / sales
0.6%
$159M stock compensation / $24,965M sales; computed.
▲ WatchGAAP adjustment gap
$508M
Adjusted less common GAAP earnings; includes multiple distinct items.
▲ WatchBelow-line support
$345M pension
Non-service benefit is not customer cash collection.
▲ WatchMinority leakage
4.6%
$125M / consolidated $2,708M; computed.
✔ CleanCash conversion
105.9%
Quarter OCF / consolidated net income; computed.
▲ WatchReceivable days
120.3
Includes contract assets; 90-day approximation.
▲ WatchInventory days
70.2
Inventory / quarterly cost of sales ×90.
✔ CleanEffective tax
18.0%
Primary GAAP tax / pretax; computed.
▲ WatchGuidance delivery
Raised, untested
Full-year cash outcome remains outstanding.
The non-GAAP earnings gap · Primary earnings releases; USD millions unless labeled.
02004006002024Q3 · Adjusted less GAAP common income: $476M2024Q4 · Adjusted less GAAP common income: $589M2025Q1 · Adjusted less GAAP common income: $456M2025Q2 · Adjusted less GAAP common income: $461M2025Q3 · Adjusted less GAAP common income: $393M2025Q4 · Adjusted less GAAP common income: $489M2026Q1 · Adjusted less GAAP common income: $366M2026Q2 · Adjusted less GAAP common income: $440M2026Q3 · Adjusted less GAAP common income: $508M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
02004006002024Q3 · Adjusted less GAAP common income: $476M2024Q4 · Adjusted less GAAP common income: $589M2025Q1 · Adjusted less GAAP common income: $456M2025Q2 · Adjusted less GAAP common income: $461M2025Q3 · Adjusted less GAAP common income: $393M2025Q4 · Adjusted less GAAP common income: $489M2026Q1 · Adjusted less GAAP common income: $366M2026Q2 · Adjusted less GAAP common income: $440M2026Q3 · Adjusted less GAAP common income: $508M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterAdjusted less GAAP common income
2024Q3476.0
2024Q4589.0
2025Q1456.0
2025Q2461.0
2025Q3393.0
2025Q4489.0
2026Q1366.0
2026Q2440.0
2026Q3508.0
Working-capital monitoring · Computed using quarter revenue or cost of sales and a90-day convention; not contractual terms.
Receivable / contract daysInventory days
0501001502024Q3 · Receivable / contract days: 1112024Q3 · Inventory days: 752024Q4 · Receivable / contract days: 1062024Q4 · Inventory days: 662025Q1 · Receivable / contract days: 1182025Q1 · Inventory days: 762025Q2 · Receivable / contract days: 1172025Q2 · Inventory days: 732025Q3 · Receivable / contract days: 1182025Q3 · Inventory days: 692025Q4 · Receivable / contract days: 1182025Q4 · Inventory days: 622026Q1 · Receivable / contract days: 1262026Q1 · Inventory days: 732026Q2 · Receivable / contract days: 1202026Q2 · Inventory days: 662026Q3 · Receivable / contract days: 1202026Q3 · Inventory days: 702024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
0501001502024Q3 · Receivable / contract days: 1112024Q3 · Inventory days: 752024Q4 · Receivable / contract days: 1062024Q4 · Inventory days: 662025Q1 · Receivable / contract days: 1182025Q1 · Inventory days: 762025Q2 · Receivable / contract days: 1172025Q2 · Inventory days: 732025Q3 · Receivable / contract days: 1182025Q3 · Inventory days: 692025Q4 · Receivable / contract days: 1182025Q4 · Inventory days: 622026Q1 · Receivable / contract days: 1262026Q1 · Inventory days: 732026Q2 · Receivable / contract days: 1202026Q2 · Inventory days: 662026Q3 · Receivable / contract days: 1202026Q3 · Inventory days: 702024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterReceivable / contract daysInventory days
2024Q3111.075.5
2024Q4106.366.1
2025Q1118.275.7
2025Q2117.173.3
2025Q3117.969.4
2025Q4118.161.6
2026Q1126.472.9
2026Q2119.966.2
2026Q3120.370.2

Quarterly operating cash flow exceeds consolidated net income, but that single ratio does not settle recurrence. Receivables and contract assets together are substantial because aerospace and defense work recognizes revenue across long production and service cycles. Contract assets are not identical to overdue trade invoices. Adding them to receivables creates a useful economic exposure measure, provided the label is explicit and comparisons retain the same method.

Inventory reached $14.953B versus $13.364B at year-end. Higher output can justify more inventory, while delays or customer distress can make it harder to monetize. The cash-flow statement, rather than the balance-sheet difference alone, identifies the period’s inventory cash use because currency, portfolio and noncash movements can also change balances. The customer-bankruptcy charge makes this distinction particularly relevant at Pratt.

Stock compensation is modest relative to sales, but it is still a cost of ownership. We do not remove it again from the company’s reported cash-flow calculation and then silently change the share count. The valuation uses current diluted weighted-average shares, and the cash-flow history separately shows share-based retirement-plan matching contributions. Equity dilution, employee compensation and cash distributions are related economic questions with different accounting lines.

We do not attach a forensic fraud score to incomplete or mixed-basis inputs. The nine recurring checks are more useful here than a mechanical model whose definitions do not match long-cycle contract accounting. An improvement in headline margin should ultimately appear in common-owner earnings, collections and a stable financing requirement. That is the standard against which the next results should be judged.

Cash and the balance sheet

Quarterly free cash flow fell 47.4% to $2.119B, yet nine-month free cash flow increased 32.9% to $6.306B. Both statements are true. Last year’s third quarter benefited from a $986M contract-liability cash inflow; this quarter recorded a $980M outflow. The $1.966B swing is larger than the $1.771B decline in operating cash flow. Other lines partly offset it, so it would be wrong to describe the swing as the only cause or to ignore the stronger year-to-date position.

Annual operating cash flow and reinvestment · Computed FCF=OCF−capex; 2023 includes exceptional powder-metal economics.
OCFCapexFCF
05,00010.0K15.0K2023 · OCF: $7,883M2023 · Capex: $2,415M2023 · FCF: $5,468M2024 · OCF: $7,159M2024 · Capex: $2,625M2024 · FCF: $4,534M2025 · OCF: $10,567M2025 · Capex: $2,627M2025 · FCF: $7,940M202320242025
05,00010.0K15.0K2023 · OCF: $7,883M2023 · Capex: $2,415M2023 · FCF: $5,468M2024 · OCF: $7,159M2024 · Capex: $2,625M2024 · FCF: $4,534M2025 · OCF: $10,567M2025 · Capex: $2,627M2025 · FCF: $7,940M202320242025
Show the data
YearOCF $MCapex $MFCF $MSBC $MBuybacks $MDividends $M
20237,8832,4155,46842512,8703,239
20247,1592,6254,5344374443,217
202510,5672,6277,940519503,574
Quarter cash driverQ3 2026 $MQ3 2025 $M
Accounts receivable−717−351
Contract assets−242−934
Inventory−543182
Other current assets−552−879
Accounts payable and accrued liabilities1,8062,237
Contract liabilities−980986

To reach the $9.0–9.2B annual free-cash-flow guide, the fourth quarter needs $2.694–2.894B. That is a concrete test rather than an assertion that a weak quarter makes the guide impossible. The current year-to-date total already includes approximately $300M of IEEPA cash recovery. Our valuation stress removes that disclosed recovery from the annual midpoint to avoid capitalizing it forever, while acknowledging that future operating improvement could replace it.

Cash versus borrowing debt · Primary earnings releases; USD millions unless labeled.
CashDebt excluding leases
020.0K40.0K60.0K2024Q3 · Cash: $6,682M2024Q3 · Debt excluding leases: $42,156M2024Q4 · Cash: $5,578M2024Q4 · Debt excluding leases: $41,261M2025Q1 · Cash: $5,157M2025Q1 · Debt excluding leases: $41,300M2025Q2 · Cash: $4,782M2025Q2 · Debt excluding leases: $41,978M2025Q3 · Cash: $5,966M2025Q3 · Debt excluding leases: $39,059M2025Q4 · Cash: $7,435M2025Q4 · Debt excluding leases: $37,904M2026Q1 · Cash: $6,818M2026Q1 · Debt excluding leases: $37,413M2026Q2 · Cash: $8,305M2026Q2 · Debt excluding leases: $37,383M2026Q3 · Cash: $9,173M2026Q3 · Debt excluding leases: $37,379M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
020.0K40.0K60.0K2024Q3 · Cash: $6,682M2024Q3 · Debt excluding leases: $42,156M2024Q4 · Cash: $5,578M2024Q4 · Debt excluding leases: $41,261M2025Q1 · Cash: $5,157M2025Q1 · Debt excluding leases: $41,300M2025Q2 · Cash: $4,782M2025Q2 · Debt excluding leases: $41,978M2025Q3 · Cash: $5,966M2025Q3 · Debt excluding leases: $39,059M2025Q4 · Cash: $7,435M2025Q4 · Debt excluding leases: $37,904M2026Q1 · Cash: $6,818M2026Q1 · Debt excluding leases: $37,413M2026Q2 · Cash: $8,305M2026Q2 · Debt excluding leases: $37,383M2026Q3 · Cash: $9,173M2026Q3 · Debt excluding leases: $37,379M2024Q32024Q42025Q12025Q22025Q32025Q42026Q12026Q22026Q3
Show the data
QuarterCashDebt excluding leases
2024Q36,682.042,156.0
2024Q45,578.041,261.0
2025Q15,157.041,300.0
2025Q24,782.041,978.0
2025Q35,966.039,059.0
2025Q47,435.037,904.0
2026Q16,818.037,413.0
2026Q28,305.037,383.0
2026Q39,173.037,379.0
September 30 balance sheetUSD millionsDefinition
Cash9173Unrestricted cash and equivalents
Short-term borrowings210Separate borrowing line
Current long-term maturities5679Included in borrowing debt
Long-term debt31490Excludes operating lease liabilities
Total borrowing debt37379Computed sum
Net borrowing debt28206Debt less cash
Non-current operating leases1495Disclosed separately
Parent equity69250Excludes noncontrolling equity
Noncontrolling equity1714Separate ownership claim
Redeemable NCI28Outside permanent equity

FMP’s current total-debt field omits current maturities while incorporating non-current operating leases. We therefore use the primary borrowing total. Net debt is meaningful, but subtracting it a second time from an equity cash-flow valuation would understate value: the selected cash-flow measure is already after interest. The enterprise-value proxy is shown separately for context.

Company free cash flow is operating cash flow less capital expenditure. It does not deduct every investing outflow; the quarter also includes $73M of additions to intangible assets. We retain the company definition for comparability, disclose that additional investment and demand a margin of safety. Cash dividends were $984M in the quarter and $2.882B over nine months, while reported common-stock repurchases were zero over the nine-month period. This is not a buyback-driven EPS story.

Three valuation routes

The valuation is intentionally explicit about recurrence. Our earnings baseline is the $7.70 full-year adjusted EPS midpoint less the disclosed $0.25 third-quarter IEEPA benefit, or $7.45. Our cash baseline is the $9.1B FCF midpoint less approximately $0.3B of related cash recovery, or $8.8B. These are analyst stress assumptions, not revised management guidance. They do not remove the customer-bankruptcy charge again because adjusted EPS already excludes that charge.

1

Earnings power

$7.45 × 24 = $178.80. The premium multiple recognizes long-cycle demand and aftermarket economics, while requiring underlying earnings to replace recovery benefits.

2

Cash multiple

$8,800M / 1,368.1M diluted shares × 26 = $167.24. A26× cash multiple is already generous; the route does not assume a distressed contractor.

3

Discounted equity cash flow

Start at $8.8B, grow8% annually for five years, discount at8.5%, then use3% perpetual growth. Present equity value $204.433B / 1,368.1M shares = $149.43.

DCF yearEquity cash $MPresent value $M
19,504.08,759.4
210,264.38,719.1
311,085.58,678.9
411,972.38,638.9
512,930.18,599.1
Terminal present value161,037.6
Total present equity value204,433.0

The three routes average $165.16; rounding to the nearest five dollars gives our $165 base value. That is 14.1% below the prior close. The models are related, so averaging them does not create three independent proofs. The difference between the earnings route and discounted-cash route highlights how much of the debate rests on conversion and the price of distant growth. The terminal value contributes most of the DCF, making the discount and long-run growth assumptions consequential.

Cash-flow valuation sensitivity · Computed; growth applies for five years. 3% terminal growth and $8.8B starting cash flow fixed.
Equity discount rate7.5%8.0%8.5%9.0%9.5%4%$153.92$153.92$138.48$138.48$125.84$125.84$115.31$115.31$106.40$106.406%$168.08$168.08$151.10$151.10$137.21$137.21$125.64$125.64$115.85$115.858%$183.30$183.30$164.67$164.67$149.43$149.43$136.73$136.73$126.00$126.0010%$199.64$199.64$179.23$179.23$162.54$162.54$148.64$148.64$136.88$136.8812%$217.17$217.17$194.85$194.85$176.59$176.59$161.39$161.39$148.54$148.54Growth
Equity discount rate7.5%8.0%8.5%9.0%9.5%4%$153.92$153.92$138.48$138.48$125.84$125.84$115.31$115.31$106.40$106.406%$168.08$168.08$151.10$151.10$137.21$137.21$125.64$125.64$115.85$115.858%$183.30$183.30$164.67$164.67$149.43$149.43$136.73$136.73$126.00$126.0010%$199.64$199.64$179.23$179.23$162.54$162.54$148.64$148.64$136.88$136.8812%$217.17$217.17$194.85$194.85$176.59$176.59$161.39$161.39$148.54$148.54Growth
Show the data
Growth / discount7.5%8.0%8.5%9.0%9.5%
4.0%$153.92$138.48$125.84$115.31$106.40
6.0%$168.08$151.10$137.21$125.64$115.85
8.0%$183.30$164.67$149.43$136.73$126.00
10.0%$199.64$179.23$162.54$148.64$136.88
12.0%$217.17$194.85$176.59$161.39$148.54

At $192.11, the same cash model requires approximately 14.1% annual cash-flow growth for five years, holding the 8.5% discount rate and 3% terminal growth constant. That is possible, particularly if program economics normalize, but it exceeds our 8% base assumption. A reverse DCF describes what the price needs under chosen parameters; it is not the market’s literal forecast and it is not an independently observed growth rate.

High uncertainty calls for a 20% margin of safety, giving a $132 entry screen. The $225 bull scenario assumes $9 of forward normalized EPS at 25×; the $140 bear assumes $7 at 20×. Neither is company guidance. Our SELL rating is a relative valuation judgment for existing exposure, not a short-sale instruction or a claim of imminent distress. Stronger repeatable cash evidence could lift the cash routes; a cheaper price could improve prospective returns without changing the business.

The Street comparison

The retrieved target consensus is $231.36, with a $208–250 range. The latest target-news records predate this release: RBC’s October 15 target is $235, Bernstein’s October 15 target $214 and Deutsche Bank’s October 13 target $208. They are context for expectations, not confirmed responses to today’s earnings. An aggregated target is a set of opinions with different models, horizons and publication dates; it is not a company promise.

DateFirmTargetStatus
2026-10-15RBC Capital$235.00Before current print
2026-10-15Bernstein$214.00Before current print
2026-10-13Deutsche Bank$208.00Before current print
2026-10-08Barclays$223.00Before current print
2026-09-23Bernstein$223.00Before current print
2026-08-03Bernstein$232.00Before current print
Ratings in the provider snapshot · Snapshot of provider classifications, not our endorsement.
05101520Strong buy · Analysts: 0Buy · Analysts: 17Hold · Analysts: 9Sell · Analysts: 0Strong sell · Analysts: 0Strong buyBuyHoldSellStrong sell
05101520Strong buy · Analysts: 0Buy · Analysts: 17Hold · Analysts: 9Sell · Analysts: 0Strong sell · Analysts: 0StrongbuyBuyHoldSellStrongsell
Show the data
RatingCount
Strong buy0
Buy17
Hold9
Sell0
Strong sell0
Consensus EPS path · Provider-defined estimate basis; not verified as a fully post-print revision set.
0510152025 · Provider EPS estimate: $6.212026 · Provider EPS estimate: $7.262027 · Provider EPS estimate: $7.932028 · Provider EPS estimate: $8.762029 · Provider EPS estimate: $9.642030 · Provider EPS estimate: $10.58202520262027202820292030
0510152025 · Provider EPS estimate: $6.212026 · Provider EPS estimate: $7.262027 · Provider EPS estimate: $7.932028 · Provider EPS estimate: $8.762029 · Provider EPS estimate: $9.642030 · Provider EPS estimate: $10.58202520262027202820292030
Show the data
YearEPSRevenue $BEPS analysts
2025$6.2187.0215
2026$7.2696.2815
2027$7.93103.7014
2028$8.76111.3911
2029$9.64117.654
2030$10.58122.694

The annual 2026 snapshot has revenue of $96.282B and EPS of $7.2635, below the new company midpoints of $97.25B and $7.70. That gap is consistent with a forecast set that has not fully absorbed the new release, but we cannot infer each analyst’s revision timing. The 2027 provider EPS mean is $7.93029. Our bull case requires a stronger earnings trajectory than that snapshot, and our base case discounts the recurrence risk rather than copying a target consensus.

The disagreement is about price and repeatability, not whether commercial aviation and defense demand are growing. The provider’s positive ratings and our cautious valuation can coexist because the assumed growth, conversion and discount rates differ. We make those assumptions visible so readers can substitute a more optimistic or pessimistic view. Fresh analyst revisions should be compared by firm and date when actually available; this packet does not manufacture a post-call consensus.

Management and the prior call

The prior Q2 episode carried HOLD, a $190 base value and a $195 price anchor. Its trigger emphasized GTF aftermarket improvement and Pratt margins approaching the teens, alongside tariff and powder-metal risk. The new release provides genuine progress: Pratt aftermarket rose 21% and adjusted margin reached 10.5%. However, that margin includes approximately $160M of recovery, and GAAP profit absorbed a new customer exposure charge. We therefore grade the operating trigger as partial progress rather than a completed clean-margin inflection.

Prior issue / current evidenceAssessmentWhat remains
Pratt aftermarket +21%Positive progressSeparate repair demand from profitable collections
Pratt adjusted margin10.5%Partial progressRecovery support complicates recurrence
IEEPA risk / recovery benefitChanged favorably this quarterDo not capitalize the recovery indefinitely
Powder-metal obligationsOngoing monitoringNeed updated cash and operational evidence
Prior base $190 / new base $165Valuation methodology and recurrence reassessedNot an assertion that every operating metric worsened

The lower base value is driven by a more explicit cash-recurrence framework and three displayed routes, not by pretending the results deteriorated across the board. We preserve the prior call instead of rewriting its history. The older local episode does not contain a complete packet signpost set for retrospective grading; the available metadata trigger is the comparison used here. Future packets can grade the numeric tests established above on a consistent basis.

Capital allocation also deserves context. The 2025 annual report describes an $11B repurchase authorization initiated in October 2023, with $615M remaining at year-end 2025. That is a dated authorization balance, not an assumption of current buying power or a forecast that repurchases will resume. The same annual report identifies IAE and IAE LLC as consolidated variable-interest entities with Pratt as primary beneficiary. Their ownership economics and minority claims matter even though RTX itself is ordinary US common equity.

  1. How much of the IEEPA recovery is already reflected in the raised annual cash and EPS outlook, and what should recur?
  2. What explains the specific customer exposure and how much additional contract-asset risk remains?
  3. How does the new multiyear defense backlog convert into funded deliveries and margins?
  4. Which Pratt margin gains remain after recovery benefits and mix effects?
  5. What cash investment is needed to support the larger backlog without stretching suppliers or the balance sheet?

These are analytical questions, not invented call answers. Management’s execution language is supported by higher sales and the raised outlook, but the remaining tests are numerical. The annual audit is by PricewaterhouseCoopers, which reports serving as auditor since 1947. RTX had approximately 180,000 employees at year-end 2025, compared with 186,000 in 2024 and 185,000 in 2023. Those scale and governance facts provide context; they do not eliminate program or credit risk.

Ranked risks and counterarguments

RankRiskLikelihoodImpactEvidence / test
1Benefit recurrence and valuationHighHighIEEPA and contract adjustments help current results; compare cash routes
2Pratt customer and engine exposureMediumHigh$363M charge; contract assets and powder-metal obligations
3Production and supplier constraintsMediumHighLarge backlog requires physical output and investment
4Defense funding / contract termsMediumHighMultiyear undefinitized awards; final terms and timing matter
5Cash timing and inventoryHighMediumContract-liability reversal and inventory build
6Rate / terminal assumptionsMediumHighDCF terminal value is a large share of present equity value

The strongest bull argument is operational: an installed engine base supports service demand, Collins participates in higher aircraft output, and Raytheon has a larger multiyear defense opportunity. If those forces lift repeatable cash flow faster than our 8% assumption, the current premium can be earned. The raised outlook and improved nine-month cash flow are evidence in favor of that case. A cautious valuation should not erase those positives.

The strongest bear argument is that investors may pay a premium for a peak rate of earnings improvement that contains recovery and contract-accounting benefits. Customer distress can also reveal risk in assets whose revenue was recognized earlier. A large backlog does not guarantee attractive final margins or prompt collections. If the company needs more inventory and capital to deliver it, revenue growth can outrun cash growth even without an accounting problem.

Government business creates both stability and concentration. The annual report places direct US-government sales at 38% of 2025 revenue, excluding foreign military sales through the government. Appropriations, export permissions, procurement priorities and contract execution can affect timing and profitability. We do not turn geopolitical headlines into guaranteed awards or extrapolate a program announcement into cash before an actual contract and delivery support it.

Our judgment lands between an operational collapse thesis and an unquestioned premium-growth thesis. The business has improved; the price still needs a demanding cash outcome. Conviction is 3/5 because outcomes are sensitive to both execution and valuation assumptions. A failure to meet the annual cash guide or another material customer charge would weaken the base case. Clean margin gains and demonstrably stronger recurring cash would challenge the SELL call.

Catalysts and decision checkpoints

WhenEventDecision-useful evidence
October20,2026Scheduled earnings callRecovery recurrence, customer exposure and backlog conversion detail
Q4 2026Cash collection and deliveriesAt least$2.694B FCF needed to reach annual guide floor
FY2026 release, date unannouncedAnnual outcomeSales$97.0–97.5B; adjustedEPS$7.65–7.75; FCF$9.0–9.2B
Next quarterly filingBalance-sheet detailCustomer concentration, contract assets and maturities
2027 outlook, when releasedNext-year baselineGrowth after current recovery benefits; no forecast invented now

A catalyst is useful only if it can change a decision. We will compare the annual cash outcome with the explicit remaining requirement rather than celebrate or condemn a quarter in isolation. We will also distinguish the timing of customer advances from the profitability of the underlying contracts. A collection rebound that merely restores a prior timing imbalance is valuable liquidity, but it should not automatically receive the multiple of permanent incremental earnings.

The next review should retain the same model definitions: common earnings for equity ownership, consolidated net income for the operating-cash conversion check, borrowing debt separated from leases, and diluted shares for per-share valuation. Changing those definitions in response to a favorable headline would make the track record less informative. The signpost thresholds above are analyst choices and should be updated only with an explained economic reason, not retroactively moved to turn a miss into a pass.

Data, sources and method

QuarterSales $MOperating $MCommon NI $MGAAP EPSAdj EPSOCF $MFCF $M
2024Q320,0892,0281,4721.091.452,5231,971
2024Q421,6232,1111,4821.101.541,561492
2025Q120,3062,0351,5351.141.471,305792
2025Q221,5812,1461,6571.221.56458−72
2025Q322,4782,5231,9181.411.704,6394,025
2025Q424,2382,5961,6221.191.554,1653,195
2026Q122,0762,5552,0591.511.781,8551,309
2026Q224,7082,8112,1391.571.893,5472,878
2026Q324,9653,3372,5831.892.262,8682,119
QuarterCash $MDebt $MContract assets $MInventory $MDiluted shares M
2024Q36,68242,15614,68413,4651,346.2
2024Q45,57841,26114,57012,7681,348.9
2025Q15,15741,30015,24113,6181,351.8
2025Q24,78241,97815,68614,0121,354.0
2025Q35,96639,05916,60413,8061,358.4
2025Q47,43537,90417,09213,3641,361.7
2026Q16,81837,41318,07014,1531,364.6
2026Q28,30537,38318,98014,4091,365.0
2026Q39,17337,37918,70114,9531,368.1
YearSales $MCommon NI $MOCF $MCapex $MFCF $M
202368,9203,1957,8832,4155,468
202480,7384,7747,1592,6254,534
202588,6036,73210,5672,6277,940
SourceLink
Current SEC8-Khttps://www.sec.gov/Archives/edgar/data/101829/000010182926000030/rtx-20261020.htm
2024Q3 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182924000036/a2024-10x228xkerexhibit99.htm
2024Q4 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182925000002/a2025-01x288xkerexhibit99.htm
2025Q1 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182925000014/a2025-04x228xkerexhibit99.htm
2025Q2 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182925000030/a2025-07x228xkerexhibit99.htm
2025Q3 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182925000040/a2025-10x218xkerexhibit99.htm
2025Q4 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182926000003/a2026-01x278xkerexhibit99.htm
2026Q1 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182926000009/a2026-04x218xkerexhibit99.htm
2026Q2 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182926000025/a2026-07x238xkerexhibit99.htm
2026Q3 earnings exhibithttps://www.sec.gov/Archives/edgar/data/101829/000010182926000030/a2026-10x208xkerexhibit99.htm
2025 annual reporthttps://www.sec.gov/Archives/edgar/data/101829/000010182926000006/rtx-20251231.htm
FMP quotehttps://financialmodelingprep.com/stable/quote?symbol=RTX
FMP estimateshttps://financialmodelingprep.com/stable/analyst-estimates?symbol=RTX&period=annual
FMP target newshttps://financialmodelingprep.com/stable/price-target-news?symbol=RTX

Every quarter is taken from its actual earnings exhibit, including the separately reported fourth quarter. EPS and average shares are not derived by subtracting year-to-date averages. Complete income, balance-sheet, cash-flow, segment and adjustment tables are retained in the underlying dataset. The three-year cash-flow series uses the audited 2025 annual report’s comparative statements. Dollar amounts are in millions unless marked billions or per share; operating margins and days are computed using the definitions beside their charts.

Primary statements take precedence where provider parsing differs. Historical provider net income matches common-owner income, while the newest quarter uses income before minority interests. Provider debt and minority-equity fields also omit or mix primary lines. These discrepancies remain recorded in the research evidence. They are reasons to reconcile definitions, not evidence that the company’s statements fail to balance.

DCF means discounted cash flow. FCF here means the company’s operating cash flow less capital expenditures. Contract assets represent recognized revenue whose collection depends on contractual milestones or other conditions; contract liabilities generally reflect customer funding ahead of recognized revenue. IEEPA refers to the International Emergency Economic Powers Act. An adjusted figure is a company-defined non-GAAP measure and may still contain benefits whose recurrence deserves separate analysis.

Scenario probabilities, discount rates, multiples and growth rates are Charged Alpha judgments. The weighted scenario value differs from the base value because the bull and bear distances are asymmetric. No valuation is a guaranteed outcome. Sources were obtained for the October 20 release; the market anchor is explicitly the prior completed session. Later call comments, prices or guidance can change the conclusion and should be incorporated only after verification.