|
ELBIT SYSTEMS LTD.
(Registrant)
|
||
|
By:
|
/s/ Pinchas Confino Adi
|
|
|
Name:
|
Pinchas Confino Adi
|
|
|
Title:
|
Corporate Secretary
|
|
|
Exhibit No.
|
Description
|
|
Company Contact:
Dr. Yaacov (Kobi) Kagan, EVP & Chief Financial Officer
Tel: +972-77-2946663
kobi.kagan@elbitsystems.com
Daniella Finn, VP, Investor Relations
Tel: +972-77-2948984
daniella.finn@elbitsystems.com
Dalia Bodinger, VP, Communications & Brand
Tel: +972-77-2947602
dalia.bodinger@elbitsystems.com
|
|
As of
September 30, 2025
|
As of
December 31, 2024
|
|||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
142,593
|
$
|
265,351
|
||||
|
Short-term bank deposits
|
593,037
|
1,330
|
||||||
|
Trade and unbilled receivables and contract assets, net
|
3,154,023
|
2,942,886
|
||||||
|
Other receivables and prepaid expenses
|
404,936
|
371,918
|
||||||
|
Inventories, net
|
3,146,124
|
2,773,696
|
||||||
|
Total current assets
|
7,440,713
|
6,355,181
|
||||||
|
Investments in affiliated companies and other companies
|
128,582
|
126,007
|
||||||
|
Long-term trade and unbilled receivables and contract assets
|
666,966
|
516,299
|
||||||
|
Long-term bank deposits and other receivables
|
54,903
|
67,510
|
||||||
|
Deferred income taxes, net
|
52,895
|
34,064
|
||||||
|
Severance pay fund
|
236,278
|
223,167
|
||||||
|
Total
|
1,139,624
|
967,047
|
||||||
|
Operating lease right of use assets
|
515,750
|
527,075
|
||||||
|
Property, plant and equipment, net
|
1,353,493
|
1,276,948
|
||||||
|
Goodwill and other intangible assets, net
|
1,829,663
|
1,845,345
|
||||||
|
Total assets
|
$
|
12,279,243
|
$
|
10,971,596
|
||||
|
Liabilities and Equity
|
||||||||
|
Short-term bank credit and loans
|
$
|
168,482
|
$
|
450,856
|
||||
|
Current maturities of long-term loans and Series B, C and D Notes
|
81,399
|
74,561
|
||||||
|
Operating lease liabilities
|
96,681
|
84,912
|
||||||
|
Trade payables
|
1,569,589
|
1,343,816
|
||||||
|
Other payables and accrued expenses
|
1,396,021
|
1,207,717
|
||||||
|
Contract liabilities
|
2,324,024
|
2,149,306
|
||||||
|
Total current liabilities
|
5,636,196
|
5,311,168
|
||||||
|
Long-term loans, net of current maturities
|
18,077
|
27,395
|
||||||
|
Series B, C and D Notes, net of current maturities
|
231,548
|
278,529
|
||||||
|
Employee benefit liabilities
|
493,087
|
454,334
|
||||||
|
Deferred income taxes and tax liabilities, net
|
109,474
|
73,916
|
||||||
|
Contract liabilities
|
1,018,803
|
816,796
|
||||||
|
Operating lease liabilities
|
473,126
|
454,057
|
||||||
|
Other long-term liabilities
|
280,554
|
274,421
|
||||||
|
Total long-term liabilities
|
2,624,669
|
2,379,448
|
||||||
|
Elbit Systems Ltd.'s equity
|
4,013,808
|
3,277,540
|
||||||
|
Non-controlling interests
|
4,570
|
3,440
|
||||||
|
Total equity
|
4,018,378
|
3,280,980
|
||||||
|
Total liabilities and equity
|
$
|
12,279,243
|
$
|
10,971,596
|
||||
|
Nine months ended September 30, 2025
|
Nine months ended September 30, 2024
|
Three months ended September 30, 2025
|
Three months ended September 30, 2024
|
Year ended December 31, 2024
|
||||||||||||||||
|
Revenues
|
$
|
5,790,068
|
$
|
4,897,655
|
$
|
1,921,608
|
$
|
1,717,547
|
$
|
6,827,871
|
||||||||||
|
Cost of revenues
|
4,384,609
|
3,721,036
|
1,443,369
|
1,304,763
|
5,186,051
|
|||||||||||||||
|
Gross profit
|
1,405,459
|
1,176,619
|
478,239
|
412,784
|
1,641,820
|
|||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Research and development, net
|
373,047
|
335,210
|
129,110
|
119,890
|
466,402
|
|||||||||||||||
|
Marketing and selling, net
|
283,366
|
268,144
|
90,955
|
91,349
|
375,358
|
|||||||||||||||
|
General and administrative, net
|
270,087
|
225,608
|
86,740
|
75,736
|
311,007
|
|||||||||||||||
|
Total operating expenses
|
926,500
|
828,962
|
306,805
|
286,975
|
1,152,767
|
|||||||||||||||
|
Operating income
|
478,959
|
347,657
|
171,434
|
125,809
|
489,053
|
|||||||||||||||
|
Financial expenses, net
|
(104,587
|
)
|
(105,219
|
)
|
(34,459
|
)
|
(44,953
|
)
|
(151,125
|
)
|
||||||||||
|
Other income, net
|
4,957
|
10,269
|
1,354
|
7,002
|
3,818
|
|||||||||||||||
|
Income before income taxes
|
379,329
|
252,707
|
138,329
|
87,858
|
341,746
|
|||||||||||||||
|
Taxes on income
|
(34,527
|
)
|
(35,689
|
)
|
(11,409
|
)
|
(12,830
|
)
|
(39,058
|
)
|
||||||||||
|
344,802
|
217,018
|
126,920
|
75,028
|
302,688
|
||||||||||||||||
|
Equity in net earnings of affiliated companies
|
22,265
|
14,625
|
6,756
|
4,284
|
19,176
|
|||||||||||||||
|
Net income
|
$
|
367,067
|
$
|
231,643
|
$
|
133,676
|
$
|
79,312
|
$
|
321,864
|
||||||||||
|
Less: net income attributable to non-controlling interests
|
(889
|
)
|
(498
|
)
|
(281
|
)
|
(206
|
)
|
(726
|
)
|
||||||||||
|
Net income attributable to Elbit Systems Ltd.'s shareholders
|
$
|
366,178
|
$
|
231,145
|
$
|
133,395
|
$
|
79,106
|
$
|
321,138
|
||||||||||
|
Earnings per share attributable to Elbit Systems Ltd.'s shareholders:
|
||||||||||||||||||||
|
Basic net earnings per share
|
$
|
8.05
|
$
|
5.20
|
$
|
2.88
|
$
|
1.78
|
$
|
7.22
|
||||||||||
|
Diluted net earnings per share
|
$
|
7.85
|
$
|
5.18
|
$
|
2.80
|
$
|
1.77
|
$
|
7.18
|
||||||||||
|
Weighted average number of shares used in computation of:
|
||||||||||||||||||||
|
Basic earnings per share (in thousands)
|
45,484
|
44,472
|
46,349
|
44,478
|
44,480
|
|||||||||||||||
|
Diluted earnings per share (in thousands)
|
46,638
|
44,633
|
47,670
|
44,618
|
44,709
|
|||||||||||||||
|
Nine months ended September 30, 2025
|
Nine months ended September 30, 2024
|
Year ended December 31, 2024
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
|
Net income
|
$
|
367,067
|
$
|
231,643
|
$
|
321,864
|
||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
Depreciation and amortization
|
128,826
|
117,145
|
158,391
|
|||||||||
|
Stock-based compensation
|
17,527
|
10,060
|
15,760
|
|||||||||
|
Amortization of series B, C and D related issuance costs, net
|
504
|
358
|
493
|
|||||||||
|
Deferred income taxes and reserve, net
|
(12,072
|
)
|
12,124
|
1,649
|
||||||||
|
Loss (gain) on sale of property, plant and equipment
|
2,261
|
(419
|
)
|
(596
|
)
|
|||||||
|
Loss from remeasurement of investments held under fair value method and sale of an investment
|
7,272
|
6,079
|
18,136
|
|||||||||
|
Equity in net earnings of affiliated companies, net of dividend received (*)
|
(8,137
|
)
|
(6,085
|
)
|
(8,213
|
)
|
||||||
|
Changes in operating assets and liabilities, net of amounts acquired:
|
||||||||||||
|
Increase in trade and unbilled receivables and prepaid expenses
|
(380,407
|
)
|
(466,738
|
)
|
(473,926
|
)
|
||||||
|
Increase in inventories, net
|
(374,294
|
)
|
(529,345
|
)
|
(480,309
|
)
|
||||||
|
Increase (decrease) in trade payables and other payables and accrued expenses
|
349,727
|
(1,726
|
)
|
65,663
|
||||||||
|
Severance, pension and termination indemnities, net
|
(13,951
|
)
|
(28,734
|
)
|
(40,159
|
)
|
||||||
|
Increase in contract liabilities
|
376,725
|
738,177
|
955,857
|
|||||||||
|
Net cash provided by operating activities
|
461,048
|
82,539
|
534,610
|
|||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
|
Purchase of property, plant and equipment and other assets, net of investment grants and evacuation grants
|
(128,387
|
)
|
(167,002
|
)
|
(215,051
|
)
|
||||||
|
Investments in affiliated companies and other companies, net
|
(100
|
)
|
(3,151
|
)
|
(3,603
|
)
|
||||||
|
Proceeds from sale of property, plant and equipment
|
1,297
|
5,013
|
4,107
|
|||||||||
|
Proceeds from sale of investments, subsidiary and operation
|
400
|
24,776
|
25,970
|
|||||||||
|
Proceeds from (investment in) short-term deposits, net
|
(591,591
|
)
|
7,068
|
9,923
|
||||||||
|
Proceeds from sale of (investment in) long-term deposits, net
|
(254
|
)
|
(335
|
)
|
(180
|
)
|
||||||
|
Net cash used in investing activities
|
(718,635
|
)
|
(133,631
|
)
|
(178,834
|
)
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
|
Issuance of shares
|
573,021
|
7
|
26
|
|||||||||
|
Issuance (repayment) of commercial paper, net
|
(195,977
|
)
|
36,380
|
36,380
|
||||||||
|
Repayment of long-term loans
|
(11,410
|
)
|
(11,262
|
)
|
(11,320
|
)
|
||||||
|
Repayment of Series B, C and D Notes
|
(67,496
|
)
|
(61,862
|
)
|
(61,862
|
)
|
||||||
|
Dividends paid
|
(76,902
|
)
|
(66,717
|
)
|
(88,958
|
)
|
||||||
|
Change in short-term bank credit and loans, net
|
(86,407
|
)
|
76,316
|
(162,120
|
)
|
|||||||
|
Net cash provided by (used in) financing activities
|
134,829
|
(27,138
|
)
|
(287,854
|
)
|
|||||||
|
Net increase (decrease) in cash and cash equivalents
|
(122,758
|
)
|
(78,230
|
)
|
67,922
|
|||||||
|
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD
|
$
|
265,351
|
$
|
197,429
|
$
|
197,429
|
||||||
|
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
|
$
|
142,593
|
$
|
119,199
|
$
|
265,351
|
||||||
|
(*) Dividend received from affiliated companies
|
$
|
14,128
|
$
|
8,540
|
$
|
10,963
|
||||||
|
Nine months ended Septmeber 30, 2025
|
%
|
Nine months ended September 30, 2024
|
%
|
Three months ended September 30, 2025
|
%
|
Three months ended September 30, 2024
|
%
|
Year ended December 31, 2024
|
%
|
|||||||||||||||||||||||||||||||
|
Israel
|
$
|
1,921.1
|
33.2
|
$
|
1,395.1
|
28.5
|
$
|
641.6
|
33.4
|
$
|
499.0
|
29.1
|
$
|
1,988.0
|
29.1
|
|||||||||||||||||||||||||
|
North America
|
1,204.3
|
20.8
|
1,082.4
|
22.1
|
406.6
|
21.2
|
386.8
|
22.5
|
1,520.3
|
22.3
|
||||||||||||||||||||||||||||||
|
Europe
|
1,556.5
|
26.9
|
1,287.2
|
26.3
|
536.0
|
27.9
|
429.9
|
25.0
|
1,820.9
|
26.7
|
||||||||||||||||||||||||||||||
|
Asia-Pacific
|
871.3
|
15.0
|
858.4
|
17.5
|
266.2
|
13.9
|
315.6
|
18.4
|
1,132.7
|
16.6
|
||||||||||||||||||||||||||||||
|
Latin America
|
71.4
|
1.2
|
111.8
|
2.3
|
20.7
|
1.1
|
37.9
|
2.2
|
150.0
|
2.2
|
||||||||||||||||||||||||||||||
|
Other countries
|
165.5
|
2.9
|
162.8
|
3.3
|
50.5
|
2.5
|
48.3
|
2.8
|
216.0
|
3.1
|
||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
5,790.1
|
100.0
|
$
|
4,897.7
|
100.0
|
$
|
1,921.6
|
100.0
|
$
|
1,717.5
|
100.0
|
$
|
6,827.9
|
100.0
|
|||||||||||||||||||||||||
|
Nine months ended September 30, 2025
|
Nine months ended September 30, 2024
|
Three months ended September 30, 2025
|
Three months ended September 30, 2024
|
Year ended December 31, 2024
|
||||||||||||||||
|
Aerospace
|
||||||||||||||||||||
|
External customers
|
$
|
1,348.0
|
$
|
1,216.2
|
$
|
425.9
|
$
|
434.0
|
$
|
1,780.5
|
||||||||||
|
Intersegment revenue
|
170.8
|
179.1
|
51.8
|
58.2
|
255.8
|
|||||||||||||||
|
Total
|
1,518.8
|
1,395.3
|
477.7
|
492.2
|
2,036.3
|
|||||||||||||||
|
C4I and Cyber
|
||||||||||||||||||||
|
External customers
|
642.9
|
558.4
|
225.7
|
198.7
|
750.6
|
|||||||||||||||
|
Intersegment revenue
|
47.2
|
39.7
|
17.6
|
14.7
|
49.2
|
|||||||||||||||
|
Total
|
690.1
|
598.1
|
243.3
|
213.4
|
799.8
|
|||||||||||||||
|
ISTAR and EW
|
||||||||||||||||||||
|
External customers
|
907.5
|
832.8
|
292.8
|
271.2
|
1,118.6
|
|||||||||||||||
|
Intersegment revenue
|
161.7
|
156.0
|
47.9
|
52.7
|
199.4
|
|||||||||||||||
|
Total
|
1,069.2
|
988.8
|
340.7
|
323.9
|
1,318.0
|
|||||||||||||||
|
Land
|
||||||||||||||||||||
|
External customers
|
1,680.2
|
1,144.0
|
574.2
|
402.6
|
1,605.1
|
|||||||||||||||
|
Intersegment revenue
|
57.4
|
60.6
|
19.5
|
19.2
|
74.3
|
|||||||||||||||
|
Total
|
1,737.6
|
1,204.6
|
593.7
|
421.8
|
1,679.4
|
|||||||||||||||
|
ESA
|
||||||||||||||||||||
|
External customers
|
1,211.5
|
1,146.3
|
403.0
|
411.0
|
1,573.1
|
|||||||||||||||
|
Intersegment revenue
|
9.5
|
7.3
|
4.7
|
5.6
|
12.6
|
|||||||||||||||
|
Total
|
1,221.0
|
1,153.6
|
407.7
|
416.6
|
1,585.7
|
|||||||||||||||
|
Revenues
|
||||||||||||||||||||
|
Total revenues (external customers and intersegment) for reportable segments
|
6,236.7
|
5,340.4
|
2,063.1
|
1,867.9
|
7,419.2
|
|||||||||||||||
|
Less - intersegment revenue
|
(446.6
|
)
|
(442.7
|
)
|
(141.5
|
)
|
(150.4
|
)
|
(591.3
|
)
|
||||||||||
|
Total revenues
|
$
|
5,790.1
|
$
|
4,897.7
|
$
|
1,921.6
|
$
|
1,717.5
|
$
|
6,827.9
|
||||||||||
|
Nine months ended September 30, 2025
|
Nine months ended September 30, 2024
|
Three months ended September 30, 2025
|
Three months ended September 30, 2024
|
Year ended December 31, 2024
|
||||||||||||||||
|
GAAP gross profit
|
$
|
1,405.5
|
$
|
1,176.6
|
$
|
478.2
|
$
|
412.8
|
$
|
1,641.8
|
||||||||||
|
Adjustments:
|
||||||||||||||||||||
|
Amortization of purchased intangible assets(*)
|
12.1
|
14.8
|
4.0
|
4.2
|
18.9
|
|||||||||||||||
|
Stock based compensation
|
2.6
|
1.5
|
0.9
|
0.7
|
2.4
|
|||||||||||||||
|
Uncompensated labor costs related to "Swords of Iron" war
|
5.2
|
6.0
|
1.2
|
1.7
|
7.9
|
|||||||||||||||
|
Non-GAAP gross profit
|
$
|
1,425.4
|
$
|
1,198.9
|
$
|
484.3
|
$
|
419.4
|
$
|
1,671.0
|
||||||||||
|
Percent of revenues
|
24.6
|
%
|
24.5
|
%
|
25.2
|
%
|
24.4
|
%
|
24.5
|
%
|
||||||||||
|
GAAP operating income
|
$
|
479.0
|
$
|
347.7
|
$
|
171.4
|
$
|
125.8
|
$
|
489.1
|
||||||||||
|
Adjustments:
|
||||||||||||||||||||
|
Amortization of purchased intangible assets(*)
|
23.2
|
26.5
|
7.7
|
8.1
|
34.2
|
|||||||||||||||
|
Stock based compensation
|
17.5
|
10.1
|
6.0
|
4.4
|
15.8
|
|||||||||||||||
|
Uncompensated labor costs related to "Swords of Iron" war
|
7.4
|
8.6
|
1.6
|
2.4
|
11.3
|
|||||||||||||||
|
Non-GAAP operating income
|
$
|
527.1
|
$
|
392.9
|
$
|
186.7
|
$
|
140.7
|
$
|
550.4
|
||||||||||
|
Percent of revenues
|
9.1
|
%
|
8.0
|
%
|
9.7
|
%
|
8.2
|
%
|
8.1
|
%
|
||||||||||
|
GAAP net income attributable to Elbit Systems’ shareholders
|
$
|
366.2
|
$
|
231.1
|
$
|
133.4
|
$
|
79.1
|
$
|
321.1
|
||||||||||
|
Adjustments:
|
||||||||||||||||||||
|
Amortization of purchased intangible assets(*)
|
23.2
|
26.5
|
7.7
|
8.1
|
34.2
|
|||||||||||||||
|
Stock based compensation
|
17.5
|
10.1
|
6.0
|
4.4
|
15.8
|
|||||||||||||||
|
Uncompensated labor costs related to "Swords of Iron" war
|
7.4
|
8.6
|
1.6
|
2.4
|
11.3
|
|||||||||||||||
|
Capital gain
|
—
|
(2.0
|
)
|
—
|
(2.0
|
)
|
(2.0
|
)
|
||||||||||||
|
Revaluation of investment measured under fair value option
|
7.3
|
7.4
|
0.5
|
—
|
19.4
|
|||||||||||||||
|
Non-operating foreign exchange (gains) losses
|
10.4
|
(4.2
|
)
|
11.8
|
8.1
|
(0.6
|
)
|
|||||||||||||
|
Tax effect and other tax items, net
|
(3.9
|
)
|
(5.3
|
)
|
(1.2
|
)
|
(1.3
|
)
|
(7.7
|
)
|
||||||||||
|
Non-GAAP net income attributable to Elbit Systems' shareholders
|
$
|
428.1
|
$
|
272.2
|
$
|
159.8
|
$
|
98.8
|
$
|
391.5
|
||||||||||
|
Percent of revenues
|
7.4
|
%
|
5.6
|
%
|
8.3
|
%
|
5.8
|
%
|
5.7
|
%
|
||||||||||
|
GAAP diluted net EPS attributable to Elbit Systems' shareholders
|
$
|
7.85
|
$
|
5.18
|
$
|
2.80
|
$
|
1.77
|
$
|
7.18
|
||||||||||
|
Adjustments, net
|
1.31
|
0.92
|
0.55
|
0.44
|
1.58
|
|||||||||||||||
|
Non-GAAP diluted net EPS attributable to Elbit Systems' shareholders
|
$
|
9.16
|
$
|
6.10
|
$
|
3.35
|
$
|
2.21
|
$
|
8.76
|
||||||||||
|
(*)
|
While amortization of acquired intangible assets is excluded from the measures, the revenue of the acquired companies is reflected in the measures and the acquired assets contribute to
revenue generation.
|