Leidos Holdings, Inc. (BIT:1LDOS)

VMware Balance Sheet

Financials in millions USD. Fiscal year is February - January.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 4, 2025	Jan 3, 2025	Dec 29, 2023	Dec 30, 2022	Dec 31, 2021	Jan 1, 2021
Cash & Equivalents	930	943	777	516	727	524
Cash & Short-Term Investments	931	943	777	516	727	524
Cash Growth	13.12%	21.36%	50.58%	-29.02%	38.74%	-21.56%
Accounts Receivable	2,915	2,645	2,429	2,350	2,189	2,137
Receivables	2,915	2,645	2,429	2,350	2,189	2,137
Inventory	364	315	310	287	274	276
Restricted Cash	90	-	-	167	148	163
Other Current Assets	481	525	489	323	281	239
Total Current Assets	4,781	4,428	4,005	3,643	3,619	3,339
Property, Plant & Equipment	1,508	1,551	1,473	1,392	1,282	1,185
Long-Term Investments	-	-	-	20	25	15
Goodwill	6,359	6,084	6,112	6,696	6,744	6,313
Other Intangible Assets	515	517	667	952	1,177	1,216
Long-Term Deferred Tax Assets	-	203	102	28	13	9
Long-Term Deferred Charges	-	16	37	74	121	187
Other Long-Term Assets	386	305	299	266	280	247
Total Assets	13,549	13,104	12,695	13,071	13,261	12,511
Accounts Payable	1,729	705	736	733	692	731
Accrued Expenses	826	1,694	1,521	1,473	1,212	1,444
Short-Term Debt	-	-	-	320	380	-
Current Portion of Long-Term Debt	119	599	-	666	94	94
Current Portion of Leases	-	142	154	136	149	133
Current Unearned Revenue	274	333	442	380	364	481
Other Current Liabilities	-	181	137	239	338	24
Total Current Liabilities	2,948	3,654	2,990	3,947	3,229	2,907
Long-Term Debt	4,921	3,998	4,591	3,890	4,603	4,742
Long-Term Leases	662	675	589	608	632	569
Long-Term Unearned Revenue	6	10	21	29	24	20
Long-Term Deferred Tax Liabilities	-	2	3	40	239	234
Other Long-Term Liabilities	305	305	243	204	190	168
Total Liabilities	8,842	8,644	8,437	8,718	8,917	8,640
Additional Paid-In Capital	650	1,112	1,885	2,005	2,423	2,580
Retained Earnings	4,061	3,410	2,364	2,367	1,880	1,328
Comprehensive Income & Other	-49	-110	-48	-73	-12	-46
Total Common Equity	4,662	4,412	4,201	4,299	4,291	3,862
Minority Interest	45	48	57	54	53	9
Shareholders' Equity	4,707	4,460	4,258	4,353	4,344	3,871
Total Liabilities & Equity	13,549	13,104	12,695	13,071	13,261	12,511
Total Debt	5,702	5,414	5,334	5,620	5,858	5,538
Net Cash (Debt)	-4,771	-4,471	-4,557	-5,104	-5,131	-5,014
Net Cash Per Share	-36.01	-32.88	-33.02	-36.99	-35.88	-34.82
Filing Date Shares Outstanding	128.3	131.17	135.78	136.94	140.51	141.89
Total Common Shares Outstanding	128.3	131.16	135.77	137	140	142
Working Capital	1,833	774	1,015	-304	390	432
Book Value Per Share	36.34	33.64	30.94	31.38	30.65	27.20
Tangible Book Value	-2,212	-2,189	-2,578	-3,349	-3,630	-3,667
Tangible Book Value Per Share	-17.24	-16.69	-18.99	-24.45	-25.93	-25.82
Land	-	17	17	17	18	18
Buildings	-	137	137	138	140	142
Machinery	-	872	798	673	537	446
Construction In Progress	-	107	172	147	78	72
Leasehold Improvements	-	567	455	404	367	321
Order Backlog	-	43,554	36,962	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.