Leidos Holdings, Inc. (LDOS)
NYSE: LDOS · IEX Real-Time Price · USD
124.91
+1.15 (0.93%)
Apr 19, 2024, 4:00 PM EDT - Market closed
Leidos Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Quarter Ended | 2023-12-29 | 2023-09-29 | 2023-06-30 | 2023-03-31 | 2022-12-30 | 2022-09-30 | 2022-07-01 | 2022-04-01 | 2021-12-31 | 2021-10-01 | 2021-07-02 | 2021-04-02 | 2021-01-01 | 2020-10-02 | 2020-07-03 | 2020-04-03 | 2020-01-03 | 2019-09-27 | 2019-06-28 | 2019-03-29 | 2018-12-28 | 2018-09-28 | 2018-06-29 | 2018-03-30 | 2017-12-29 | 2017-09-29 | 2017-06-30 | 2017-03-31 | 2016-12-30 | 2016-09-30 | 2016-07-01 | 2016-04-01 | 2016-01-01 | 2015-10-02 | 2015-07-03 | 2015-04-03 | 2015-01-30 | 2014-10-31 | 2014-08-01 | 2014-05-02 | +34 Quarters |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,980 | 3,921 | 3,838 | 3,699 | 3,697 | 3,608 | 3,597 | 3,494 | 3,491 | 3,483 | 3,448 | 3,315 | 3,252 | 3,242 | 2,914 | 2,889 | 2,954 | 2,835 | 2,728 | 2,577 | 2,647 | 2,575 | 2,529 | 2,443 | 2,516 | 2,503 | 2,571 | 2,580 | 2,575 | 1,868 | 1,288 | 1,312 | 907 | 1,302 | 1,257 | 1,246 | 1,169 | 1,276 | 1,306 | 1,312 | Upgrade
|
Revenue Growth (YoY) | 7.65% | 8.68% | 6.70% | 5.87% | 5.90% | 3.59% | 4.32% | 5.40% | 7.35% | 7.43% | 18.33% | 14.75% | 10.09% | 14.36% | 6.82% | 12.11% | 11.60% | 10.10% | 7.87% | 5.49% | 5.21% | 2.88% | -1.63% | -5.31% | -2.29% | 33.99% | 99.61% | 96.65% | 183.90% | 43.47% | 2.47% | 5.30% | -22.41% | 2.04% | -3.75% | -5.03% | -9.45% | -9.76% | -10.36% | -17.85% | Upgrade
|
Cost of Revenue | 3,385 | 3,334 | 3,271 | 3,204 | 3,176 | 3,095 | 3,059 | 2,982 | 2,983 | 2,942 | 2,950 | 2,848 | 2,761 | 2,774 | 2,531 | 2,494 | 2,527 | 2,450 | 2,348 | 2,221 | 2,278 | 2,174 | 2,152 | 2,086 | 2,179 | 2,136 | 2,190 | 2,233 | 2,178 | 1,630 | 1,141 | 1,154 | 802 | 1,138 | 1,113 | 1,093 | 1,017 | 1,115 | 1,119 | 1,141 | Upgrade
|
Gross Profit | 595 | 587 | 567 | 495 | 521 | 513 | 538 | 512 | 508 | 541 | 498 | 467 | 491 | 468 | 383 | 395 | 427 | 385 | 380 | 356 | 369 | 401 | 377 | 357 | 337 | 367 | 381 | 347 | 397 | 238 | 147 | 158 | 105 | 164 | 144 | 153 | 152 | 161 | 187 | 171 | Upgrade
|
Selling, General & Admin | 233 | 239 | 237 | 233 | 221 | 232 | 262 | 236 | 226 | 233 | 224 | 159 | 187 | 200 | 195 | 197 | 171 | 177 | 175 | 166 | 182 | 194 | 174 | 178 | 176 | 194 | 186 | 181 | 218 | 88 | 56 | 60 | 22 | 53 | 51 | 75 | 70 | 72 | 87 | 84 | Upgrade
|
Other Operating Expenses | 10 | 692 | 6 | 3 | 42 | 4 | 8 | 3 | 18 | 8 | 9 | 5 | 9 | 7 | -54 | 12 | -3 | -35 | 1 | 2 | 5 | 8 | 8 | 24 | 68 | 27 | 22 | 32 | 37 | 49 | 16 | 9 | -41 | 17 | 29 | 40 | 45 | 17 | 510 | 0 | Upgrade
|
Operating Expenses | 243 | 931 | 243 | 236 | 263 | 236 | 270 | 239 | 244 | 241 | 233 | 164 | 196 | 207 | 141 | 209 | 168 | 142 | 176 | 168 | 187 | 202 | 182 | 202 | 244 | 221 | 208 | 213 | 255 | 137 | 72 | 69 | -19 | 70 | 80 | 115 | 115 | 89 | 597 | 84 | Upgrade
|
Operating Income | 352 | -344 | 324 | 259 | 258 | 277 | 268 | 273 | 264 | 300 | 265 | 303 | 295 | 261 | 242 | 186 | 259 | 243 | 204 | 188 | 182 | 199 | 195 | 155 | 93 | 146 | 173 | 134 | 142 | 101 | 75 | 89 | 124 | 94 | 64 | 38 | 37 | 72 | -410 | 87 | Upgrade
|
Interest Expense / Income | 49 | 53 | 56 | 54 | 51 | 50 | 50 | 48 | 46 | 47 | 46 | 45 | 46 | 44 | 41 | 48 | 34 | 28 | 33 | 38 | 34 | 35 | 35 | 34 | 35 | 35 | 34 | 36 | 29 | 28 | 15 | 14 | 10 | 15 | 14 | 14 | 18 | 18 | 19 | 20 | Upgrade
|
Other Expense / Income | -6 | -6 | -3 | - | -8 | 8 | -6 | 5 | -2 | -4 | -3 | -4 | 4 | 3 | 10 | 8 | -2 | 2 | -6 | -96 | -2 | -6 | -4 | -4 | 23 | -8 | 4 | -8 | 9 | -1 | - | -3 | -67 | -1 | -2 | -17 | -23 | 4 | - | 6 | Upgrade
|
Pretax Income | 309 | -391 | 271 | 205 | 215 | 219 | 224 | 220 | 220 | 257 | 222 | 262 | 245 | 214 | 191 | 130 | 227 | 213 | 177 | 246 | 150 | 170 | 164 | 125 | 35 | 119 | 135 | 106 | 104 | 74 | 60 | 78 | 181 | 80 | 52 | 41 | 42 | 50 | -429 | 61 | Upgrade
|
Income Tax | 80 | 8 | 64 | 43 | 38 | 57 | 53 | 45 | 46 | 52 | 53 | 57 | 48 | 51 | 38 | 15 | 46 | 52 | 41 | 57 | -38 | 23 | 20 | 23 | -79 | 37 | 37 | 34 | 45 | -17 | 19 | 25 | 66 | 31 | 15 | 0 | -2 | 16 | 9 | 24 | Upgrade
|
Net Income | 229 | -399 | 207 | 162 | 177 | 162 | 171 | 175 | 174 | 205 | 169 | 205 | 197 | 163 | 153 | 115 | 181 | 161 | 136 | 189 | 188 | 147 | 144 | 102 | 114 | 82 | 98 | 72 | 59 | 91 | 41 | 53 | 115 | 49 | 37 | 41 | 44 | 34 | -438 | 37 | Upgrade
|
Net Income Growth | 29.38% | - | 21.05% | -7.43% | 1.72% | -20.98% | 1.18% | -14.63% | -11.68% | 25.77% | 10.46% | 78.26% | 8.84% | 1.24% | 12.50% | -39.15% | -3.72% | 9.52% | -5.56% | 85.29% | 64.91% | 79.27% | 46.94% | 41.67% | 93.22% | -9.89% | 139.02% | 35.85% | -48.70% | 85.71% | 10.81% | 29.27% | 161.36% | 44.12% | - | 10.81% | 0% | - | - | -54.32% | Upgrade
|
Shares Outstanding (Basic) | 138 | 137 | 137 | 137 | 137 | 137 | 137 | 141 | 140 | 142 | 141 | 142 | 142 | 142 | 142 | 141 | 142 | 144 | 144 | 146 | 150 | 150 | 152 | 151 | 151 | 151 | 151 | 150 | 150 | 112 | 73 | 72 | 72 | 72 | 73 | 73 | 74 | 73 | 74 | 77 | Upgrade
|
Shares Outstanding (Diluted) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 114 | 74 | 74 | - | 73 | 74 | 75 | - | 74 | 74 | 78 | Upgrade
|
Shares Change | 0.60% | 0.59% | 0.37% | -2.54% | -2.60% | -3.55% | -3.36% | -0.98% | -1.39% | -0.44% | -0.44% | 0.35% | 0.53% | -1.12% | -1.50% | -3.26% | -5.47% | -4.44% | -4.99% | -3.50% | -1.01% | -0.48% | 0.50% | 0.74% | 0.61% | 32.64% | 104.10% | 103.18% | 108.57% | 56.16% | - | -1.33% | -2.66% | -1.35% | - | -3.85% | -13.50% | -13.63% | -13.58% | -8.75% | Upgrade
|
EPS (Basic) | 1.67 | -2.91 | 1.51 | 1.18 | 1.29 | 1.18 | 1.25 | 1.26 | 1.23 | 1.45 | 1.20 | 1.44 | 1.38 | 1.15 | 1.08 | 0.81 | 1.28 | 1.13 | 0.94 | 1.30 | 1.26 | 0.97 | 0.95 | 0.67 | 0.74 | 0.54 | 0.65 | 0.48 | 0.21 | 0.81 | 0.56 | 0.74 | 1.57 | 0.68 | 0.51 | 0.56 | 0.53 | 0.47 | -5.92 | 0.48 | Upgrade
|
EPS (Diluted) | 1.66 | -2.91 | 1.50 | 1.17 | 1.28 | 1.17 | 1.24 | 1.25 | 1.22 | 1.43 | 1.18 | 1.42 | 1.37 | 1.13 | 1.06 | 0.80 | 1.27 | 1.11 | 0.93 | 1.29 | 1.25 | 0.96 | 0.94 | 0.66 | 0.73 | 0.53 | 0.64 | 0.47 | 0.22 | 0.80 | 0.55 | 0.72 | 1.55 | 0.67 | 0.50 | 0.55 | 0.53 | 0.46 | -5.92 | 0.47 | Upgrade
|
EPS Growth | 29.69% | - | 20.97% | -6.40% | 4.92% | -18.18% | 5.08% | -11.97% | -10.95% | 26.55% | 11.32% | 77.50% | 7.87% | 1.80% | 13.98% | -37.98% | 1.60% | 15.63% | -1.06% | 95.45% | 71.23% | 81.13% | 46.87% | 40.43% | 231.82% | -33.75% | 16.36% | -34.72% | -85.81% | 19.40% | 10.00% | 30.91% | 192.45% | 45.65% | - | 17.02% | -3.64% | - | - | -48.91% | Upgrade
|
Free Cash Flow | 226 | 745 | 124 | -137 | 72 | 702 | 30 | 65 | 179 | 541 | -4 | 213 | -113 | 572 | 376 | 328 | 115 | 328 | 170 | 354 | 84 | 346 | 258 | 7 | 126 | 248 | 157 | -78 | 112 | 257 | 69 | -15 | 42 | 266 | 151 | -32 | 119 | 167 | 110 | -14 | Upgrade
|
Free Cash Flow Per Share | 1.64 | 5.42 | 0.90 | -1.00 | 0.53 | 5.14 | 0.22 | 0.46 | 1.27 | 3.82 | -0.03 | 1.50 | -0.79 | 4.02 | 2.65 | 2.32 | 0.81 | 2.28 | 1.18 | 2.42 | 0.56 | 2.30 | 1.70 | 0.05 | 0.83 | 1.64 | 1.04 | -0.52 | 0.74 | 2.29 | 0.94 | -0.21 | 0.58 | 3.69 | 2.07 | -0.44 | 1.61 | 2.29 | 1.49 | -0.18 | Upgrade
|
Dividend Per Share | 0.380 | 0.360 | 0.360 | 0.360 | 0.360 | 0.360 | 0.360 | 0.360 | 0.360 | 0.360 | 0.340 | 0.340 | 0.340 | 0.340 | 0.340 | 0.340 | 0.340 | 0.340 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 0.320 | 13.960 | 0.320 | 0.320 | 0.640 | 0.320 | 0.320 | - | 0.320 | 0.320 | 0.320 | 0.320 | Upgrade
|
Dividend Growth | 5.56% | 0% | 0% | 0% | 0% | 0% | 5.88% | 5.88% | 5.88% | 5.88% | 0% | 0% | 0% | 0% | 6.25% | 6.25% | 6.25% | 6.25% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -97.71% | 0% | 0% | -50.00% | 4262.50% | 0% | - | 100.00% | 0% | 0% | - | 0% | 0% | -92.86% | -33.33% | Upgrade
|
Gross Margin | 14.95% | 14.97% | 14.77% | 13.38% | 14.09% | 14.22% | 14.96% | 14.65% | 14.55% | 15.53% | 14.44% | 14.09% | 15.10% | 14.44% | 13.14% | 13.67% | 14.45% | 13.58% | 13.93% | 13.81% | 13.94% | 15.57% | 14.91% | 14.61% | 13.39% | 14.66% | 14.82% | 13.45% | 15.42% | 12.74% | 11.41% | 12.04% | 11.58% | 12.60% | 11.46% | 12.28% | 13.00% | 12.62% | 14.32% | 13.03% | Upgrade
|
Operating Margin | 8.84% | -8.77% | 8.44% | 7.00% | 6.98% | 7.68% | 7.45% | 7.81% | 7.56% | 8.61% | 7.69% | 9.14% | 9.07% | 8.05% | 8.30% | 6.44% | 8.77% | 8.57% | 7.48% | 7.30% | 6.88% | 7.73% | 7.71% | 6.34% | 3.70% | 5.83% | 6.73% | 5.19% | 5.51% | 5.41% | 5.82% | 6.78% | 13.67% | 7.22% | 5.09% | 3.05% | 3.17% | 5.64% | -31.39% | 6.63% | Upgrade
|
Profit Margin | 5.75% | -10.18% | 5.39% | 4.38% | 4.79% | 4.49% | 4.75% | 5.01% | 4.98% | 5.89% | 4.90% | 6.18% | 6.06% | 5.03% | 5.25% | 3.98% | 6.13% | 5.68% | 4.99% | 7.33% | 7.10% | 5.71% | 5.69% | 4.18% | 4.53% | 3.28% | 3.81% | 2.79% | 2.29% | 4.87% | 3.18% | 4.04% | 12.68% | 3.76% | 2.94% | 3.29% | 3.76% | 2.66% | -33.54% | 2.82% | Upgrade
|
Free Cash Flow Margin | 5.68% | 19.00% | 3.23% | -3.70% | 1.95% | 19.46% | 0.83% | 1.86% | 5.13% | 15.53% | -0.12% | 6.43% | -3.47% | 17.64% | 12.90% | 11.35% | 3.89% | 11.57% | 6.23% | 13.74% | 3.17% | 13.44% | 10.20% | 0.29% | 5.01% | 9.91% | 6.11% | -3.02% | 4.35% | 13.76% | 5.36% | -1.14% | 4.63% | 20.43% | 12.01% | -2.57% | 10.18% | 13.09% | 8.42% | -1.07% | Upgrade
|
Effective Tax Rate | 25.89% | - | 23.62% | 20.98% | 17.67% | 26.03% | 23.66% | 20.45% | 20.91% | 20.23% | 23.87% | 21.76% | 19.59% | 23.83% | 19.90% | 11.54% | 20.26% | 24.41% | 23.16% | 23.17% | -25.33% | 13.53% | 12.20% | 18.40% | -225.71% | 31.09% | 27.41% | 32.08% | 43.27% | -22.97% | 31.67% | 32.05% | 36.46% | 38.75% | 28.85% | - | -4.76% | 32.00% | - | 39.34% | Upgrade
|
EBITDA | 441 | -256 | 411 | 341 | 350 | 350 | 357 | 353 | 347 | 391 | 348 | 384 | 359 | 340 | 303 | 239 | 321 | 300 | 267 | 342 | 248 | 269 | 265 | 222 | 152 | 246 | 249 | 224 | 201 | 139 | 84 | 100 | 197 | 106 | 78 | 67 | 72 | 84 | -394 | 99 | Upgrade
|
EBITDA Margin | 11.08% | -6.53% | 10.71% | 9.22% | 9.47% | 9.70% | 9.92% | 10.10% | 9.94% | 11.23% | 10.09% | 11.58% | 11.04% | 10.49% | 10.40% | 8.27% | 10.87% | 10.58% | 9.79% | 13.27% | 9.37% | 10.45% | 10.48% | 9.09% | 6.04% | 9.83% | 9.68% | 8.68% | 7.81% | 7.44% | 6.52% | 7.62% | 21.72% | 8.14% | 6.21% | 5.38% | 6.16% | 6.58% | -30.17% | 7.55% | Upgrade
|
Depreciation & Amortization | 83 | 82 | 84 | 82 | 84 | 81 | 83 | 85 | 81 | 87 | 80 | 77 | 68 | 82 | 71 | 61 | 60 | 59 | 57 | 58 | 64 | 64 | 66 | 63 | 82 | 92 | 80 | 82 | 68 | 37 | 9 | 8 | 6 | 11 | 12 | 12 | 12 | 16 | 16 | 18 | Upgrade
|
EBIT | 358 | -338 | 327 | 259 | 266 | 269 | 274 | 268 | 266 | 304 | 268 | 307 | 291 | 258 | 232 | 178 | 261 | 241 | 210 | 284 | 184 | 205 | 199 | 159 | 70 | 154 | 169 | 142 | 133 | 102 | 75 | 92 | 191 | 95 | 66 | 55 | 60 | 68 | -410 | 81 | Upgrade
|
EBIT Margin | 8.99% | -8.62% | 8.52% | 7.00% | 7.20% | 7.46% | 7.62% | 7.67% | 7.62% | 8.73% | 7.77% | 9.26% | 8.95% | 7.96% | 7.96% | 6.16% | 8.84% | 8.50% | 7.70% | 11.02% | 6.95% | 7.96% | 7.87% | 6.51% | 2.78% | 6.15% | 6.57% | 5.50% | 5.17% | 5.46% | 5.82% | 7.01% | 21.06% | 7.30% | 5.25% | 4.41% | 5.13% | 5.33% | -31.39% | 6.17% | Upgrade
|