Press Releases

Leidos Holdings, Inc. Reports Second Quarter Fiscal Year 2022 Results

  • Revenues of $3.6 billion, up 4% year-over-year
  • Net Income of $172 million; Adjusted EBITDA of $366 million
  • Diluted Earnings per Share of $1.24, or $1.59 on a non-GAAP basis
  • Cash Flows from Operations of $40 million; Free Cash Flow of $19 million
  • Net Bookings of $2.2 billion (book-to-bill ratio of 0.6); backlog of $34.7 billion up 4% year-over-year

RESTON, Va., Aug. 2, 2022 /PRNewswire/ — Leidos Holdings, Inc. (NYSE: LDOS), a FORTUNE 500® science and technology leader, today reported financial results for the second quarter of fiscal year 2022.  

Roger Krone, Leidos Chairman and Chief Executive Officer, commented, “Leidos remains on track for another year of solid organic growth and core business profitability. The affirmation of our Defense Enclave Services contract award by the Government Accountability Office demonstrates our leadership in digital modernization across the federal government, with strong demand for our technology solutions and services across our diversified business portfolio. We continue to execute on our disciplined and balanced capital allocation strategy to drive shareholder value. And, we are proving our ability to compete successfully for talent with another quarter of robust hiring.”

Summary Operating Results



Three Months Ended

(in millions, except margin and per share amounts)


July 1, 2022


July 2, 2021

Revenues


$                  3,597


$                  3,448

Net income


$                     172


$                     170

Net income margin


4.8 %


4.9 %

Diluted earnings per share (EPS)


$                    1.24


$                    1.18






Non-GAAP Measures*:





Adjusted EBITDA


$                     366


$                     359

Adjusted EBITDA margin


10.2 %


10.4 %

Non-GAAP diluted EPS


$                    1.59


$                    1.52


* Non-GAAP financial measures should be considered in addition to, but not as a substitute for, the information provided in accordance with GAAP. Management believes that these non-GAAP measures provide another measure of Leidos’ results of operations and financial condition, including its ability to comply with financial covenants. See Non-GAAP Financial Measures at the end of this press release for more information and a reconciliation of our selected reported results to these non-GAAP measures.

 

Revenues for the quarter were $3.60 billion, up 4% in total and organically compared to the second quarter of fiscal year 2021. Revenues grew across all reportable segments; the largest contributors were continued growth of the Navy Next Generation Enterprise Network Recompete (NGEN-R) Service Management, Integration and Transport (SMIT) contract and increased deployments on the Defense Healthcare Management System Modernization (DHMSM) program.

Net income was $172 million and diluted EPS was $1.24. Net income and diluted EPS were up 1% and 5% year-over-year, respectively, and net income margin decreased from 4.9% to 4.8% year-over-year. Net interest expense increased to $50 million from $46 million in the second quarter of fiscal year 2021. In addition, the weighted average diluted share count for the quarter was 138 million compared to 143 million in the prior year quarter, which benefited from the retirement of 0.3 million shares as part of the final settlement of the Accelerated Share Repurchase (ASR) agreement implemented in the first quarter of fiscal year 2022.

Adjusted EBITDA was $366 million for the second quarter, up 2% year-over-year. Adjusted EBITDA margin decreased from 10.4% to 10.2% over the same period. Non-GAAP net income was $220 million for the second quarter, which was up slightly year-over-year, and non-GAAP diluted EPS for the quarter was $1.59, which was up 5% compared to the second quarter of fiscal year 2021.

Cash Flow Summary

In the second quarter of fiscal year 2022, Leidos generated $40 million of net cash provided by operating activities, used $8 million in investing activities and generated $6 million in financing activities. After adjusting for payments for property, equipment and software, quarterly free cash flow was $19 million.

In the quarter Leidos entered into a 364-day term loan credit agreement for a senior unsecured term loan facility in an aggregate principal amount of $380 million, and the proceeds were used to repay the $380 million senior unsecured term loan entered into on May 7, 2021. As of July 1, 2022, Leidos had $339 million in cash and cash equivalents and $5.2 billion of debt, including $150 million of Commercial Paper Notes outstanding.

After the close of the quarter, Leidos entered into a definitive agreement with private equity firm Advent International to acquire Cobham Aviation Services Australia’s Special Mission business. The acquired business provides Border Force Airborne Surveillance and Maritime Safety Search and Rescue services to the Australian Federal Government. The acquisition is subject to customary closing conditions, including regulatory approvals.

On July 29, 2022, the Leidos Board of Directors declared that Leidos will pay a cash dividend of $0.36 per share on September 30, 2022 to stockholders of record at the close of business on September 15, 2022.

New Business Awards

Net bookings totaled $2.2 billion in the quarter, representing a book-to-bill ratio of 0.6. As a result, backlog at the end of the quarter was $34.7 billion, of which $7.5 billion was funded. During the quarter Leidos received several particularly important awards:

  • Defense Information Systems Agency (DISA) Defense Enclave Services (DES). DISA awarded Leidos a single-award, indefinite delivery, indefinite quantity (IDIQ) contract with a total estimated value of $11.5 billion and a four-year base period of performance followed by three two-year option periods. Through the DES contract, Leidos will consolidate enterprise IT services and provide standardized, responsive and cost-effective solutions for more than 370,000 users spanning 22 Department of Defense (DoD) agencies and field activities with over 500 sites both in the U.S. and abroad. This work will focus on mission value and user experience, while improving cybersecurity, network availability and reliability for Fourth Estate agencies.
  • Program Executive Office (PEO) Integrated Warfare Systems (IWS) Undersea Warfare Combat System and Product Support. Leidos was awarded a follow-on contract to support the Navy’s PEO IWS Directorate. Under the contract, Leidos will perform a range of support services, including shipboard modernization, curriculum development, training conduct, depot support, technical data, maintenance planning and management. The single award, cost-plus-fixed-fee contract holds an approximate value of $291 million and includes a one-year base period of performance with four additional one-year option periods.
  • Navy Medical Performance Research. Leidos was awarded a new task order by the Naval Medical Readiness Logistics Command, Detachment Fort Detrick, to support research to maximize warfighter performance and survivability in the aviation, underwater and special warfare environments. Under the contract, Leidos will support research on the human cognitive and physiological factors associated with military operations. The research focuses on motion sickness, aeromedical standards, hypoxia, fatigue assessment, aviation safety and both neurocognitive and neurophysiological effects. The contract holds an approximate value of $53 million and includes a one-year base period of performance with four one-year options and one six-month option.
  • Punta Cana Security Checkpoint Upgrade. Leidos was selected by the Dominican Republic’s Punta Cana International Airport to upgrade their security checkpoints. Punta Cana hosts more than 4 million tourists annually with strong projected growth over the coming years. The Leidos solution will keep passengers and staff safe while enhancing operational efficiencies and increasing passenger throughput. For example, using enhanced screening techniques, passengers will no longer need to remove electronics and liquids from carry-on bags. Implementation will be completed in the first half of 2023.

Forward Guidance

Leidos is maintaining its fiscal year 2022 guidance as follows:

Measure

FY22 Guidance

Revenues (billions)

$13.9 – $14.3

Adjusted EBITDA Margin

10.3% – 10.5%

Non-GAAP Diluted EPS

$6.10 – $6.50

Cash Flows Provided by Operating Activities (billions)

at or above $1.0

 

For information regarding adjusted EBITDA margin and non-GAAP diluted EPS, see the related explanations and reconciliations to GAAP measures included elsewhere in this release.

Leidos does not provide a reconciliation of forward-looking adjusted EBITDA margins or non-GAAP diluted EPS to net income due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation. Because certain deductions for non-GAAP exclusions used to calculate projected net income may vary significantly based on actual events, Leidos is not able to forecast on a GAAP basis with reasonable certainty all deductions needed in order to provide a GAAP calculation of projected net income at this time. The amounts of these deductions may be material and, therefore, could result in projected net income and diluted EPS being materially less than what may be implied by projected adjusted EBITDA margins and non-GAAP diluted EPS.

Conference Call Information

Leidos management will discuss operations and financial results in an earnings conference call beginning at 8:00 A.M. eastern time on August 2, 2022. Analysts and institutional investors may participate by dialing +1 (877) 869-3847 (toll-free U.S.) or +1 (201) 689-8261 (international callers).

A live audio broadcast of the conference call along with a supplemental presentation will be available to the public through links on the Leidos Investor Relations website (http://ir.leidos.com).

After the call concludes, an audio replay can be accessed on the Leidos Investor Relations website or by dialing +1 (877) 660-6853 (toll-free U.S.) or +1 (201) 612-7415 (international callers) and entering conference ID 13731269.

About Leidos

Leidos is a Fortune 500® technology, engineering, and science solutions and services leader working to solve the world’s toughest challenges in the defense, intelligence, civil and health markets. Leidos’ 44,000 employees support vital missions for government and commercial customers. Headquartered in Reston, Va., Leidos reported annual revenues of approximately $13.7 billion for the fiscal year ended December 31, 2021.

For more information, visit www.leidos.com.

Forward-Looking Statements

Certain statements in this release contain or are based on “forward-looking” information within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by words such as “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “guidance” and similar words or phrases. Forward-looking statements in this release include, among others, estimates of our future growth and financial and operating performance, including future revenues, adjusted EBITDA margins, diluted EPS (including on a non-GAAP basis), and cash flows provided by operating activities, as well as statements about our business contingency plans, uncertainties in tax due to new tax legislation or other regulatory developments, the impact of COVID-19 and related actions taken to prevent its spread, our contract awards, strategy, planned investments, sustainability goals and our future dividends, share repurchases, capital expenditures, debt repayments, acquisitions, dispositions, and cash flow conversion. These statements reflect our belief and assumptions as to future events that may not prove to be accurate.

Actual performance and results may differ materially from those results anticipated by our guidance and other forward-looking statements made in this release depending on a variety of factors, including, but not limited to: the impact of COVID-19 or future epidemics on our business, including the potential for facility closures, re-evaluation of U.S. government spending levels and priorities, delay of new contract awards, supply chain impacts, airline travel levels, our ability to recover costs under contracts, insurance challenges, uncertainty regarding the efficacy of vaccines against variants, booster vaccinations, or the lack of public acceptance of vaccines and low vaccination rates, and laws and regulations with respect to vaccinations; changes to our reputation and relationships with government agencies, developments in the U.S. government defense budget, including budget reductions, implementation of spending limits or changes in budgetary priorities; delays in the U.S. government budget process or approval of raises to the debt ceiling; delays in the U.S. government contract procurement process or the award of contracts or our ability to win contracts; delays or loss of contracts as a result of competitor protests; changes in U.S. government procurement rules, regulations and practices; changes in interest rates and inflation, and other market factors out of our control, including general economic and political conditions; our compliance with various U.S. government and other government procurement rules and regulations; governmental reviews, audits and investigations of Leidos; our reliance on information technology spending by hospitals/healthcare organizations, infrastructure investments by industrial and natural resources organizations and other customer investments related to our business; our ability to attract, train and retain skilled employees, including our management team, and to obtain security clearances for our employees; the mix of our contracts and our ability to accurately estimate costs associated with our firm-fixed-price and other contracts as well as our ability to realize as revenues the full amount of our backlog; cybersecurity, data security or other security threats, systems failures or other disruptions of our business; resolution of legal and other disputes with our customers and others or legal or regulatory compliance issues; our ability to effectively acquire businesses and make investments and any related contingencies or liabilities to which we may become subject; our ability to maintain relationships with prime contractors, subcontractors and joint venture partners; our ability to manage performance and other risks related to customer contracts, including complex engineering projects; our ability to obtain necessary components and materials to perform our contracts, including semiconductors and related equipment, on reasonable terms or at all; the failure of our inspection or detection systems to detect threats; changes in business conditions that could impact business investments and/or recorded goodwill or the value of other long-lived assets; the adequacy of our insurance programs designed to protect us from significant product or other liability claims; our ability to manage risks associated with our international business; our ability to declare future dividends or repurchase our stock based on our earnings, financial condition, capital requirements and other factors, including compliance with applicable laws and contractual agreements; changes in accounting, U.S. or foreign tax, export or other laws, regulations, and policies and their interpretation or application; and our ability to execute our business plan and long-term management initiatives effectively and to overcome these and other known and unknown risks that we face. This release also contains certain forward-looking statements with respect to Leidos’ proposed acquisition of Cobham Aviation Services Australia, including benefits of the transaction, the anticipated timing of the transaction and the products and markets of each company. Many factors could cause actual future events to differ materially from the forward-looking statements in this release, including but not limited to: (i) the risk that the transaction may not be completed in a timely manner or at all, (ii) the failure to satisfy the conditions to the consummation of the transaction, including the receipt of certain governmental and regulatory approvals, (iii) the occurrence of any event, change or other circumstance that could give rise to the termination of the merger agreement, (iv) the effect of the announcement or pendency of the transaction on Cobham Aviation Services Australia’s business relationships, operating results, and business generally, (v) risks that the proposed transaction disrupts current plans and operations of Leidos or Cobham Aviation Services Australia and potential difficulties in Cobham Aviation Services Australia’s employee retention as a result of the transaction, (vi) risks related to diverting management’s attention from Cobham Aviation Services Australia ongoing business operations, (vii) the outcome of any legal proceedings that may be instituted against Leidos or against Cobham Aviation Services Australia related to the merger agreement or the transaction, (viii) the ability of Leidos to successfully integrate Cobham Aviation Services Australia’s operations, product lines, and technology, and (ix) the ability of Leidos to implement its plans, forecasts, and other expectations with respect to Cobham Aviation Services Australia’s business after the completion of the proposed acquisition and realize additional opportunities for growth and innovation. These are only some of the factors that may affect the forward-looking statements contained in this release. For further information concerning risks and uncertainties associated with our business, please refer to the filings we make from time to time with the U.S. Securities and Exchange Commission (“SEC”), including the “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Legal Proceedings” sections of our latest Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, all of which may be viewed or obtained through the Investor Relations section of our website at www.leidos.com.

All information in this release is as of August 2, 2022. Leidos expressly disclaims any duty to update the guidance or any other forward-looking statement provided in this release to reflect subsequent events, actual results or changes in Leidos’ expectations. Leidos also disclaims any duty to comment upon or correct information that may be contained in reports published by investment analysts or others.

CONTACTS:












Investor Relations:





Media Relations:

Stuart Davis





Melissa Lee Dueñas

571.526.6124





571.526.6850

ir@leidos.com





Duenasml@leidos.com

 

LEIDOS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in millions, except per share amounts)




Three Months Ended


Six Months Ended



July 1,

2022


July 2,

2021


July 1,

2022


July 2,

2021

Revenues


$        3,597


$        3,448


$        7,091


$        6,763

Cost of revenues


3,059


2,950


6,041


5,798

Selling, general and administrative expenses


260


224


494


392

Bad debt expense and recoveries


2


(1)


4


(10)

Acquisition, integration and restructuring costs


5


10


8


15

Asset impairment charges


3



3


Equity earnings of non-consolidated subsidiaries


(3)


(4)


(1)


(9)

Operating income


271


269


542


577

Non-operating expense:









Interest expense, net


(50)


(46)


(98)


(91)

Other income (expense), net


4



3


(1)

Income before income taxes


225


223


447


485

Income tax expense


(53)


(53)


(98)


(110)

Net income


172


170


349


375

Less: net income attributable to non-controlling interest


1


1


3


1

Net income attributable to Leidos common stockholders


$           171


$           169


$           346


$           374










Earnings per share:









Basic


$          1.25


$          1.20


$          2.51


$          2.65

Diluted


1.24


1.18


2.49


2.62










Weighted average number of common shares outstanding:









Basic


137


141


138


141

Diluted


138


143


139


143










Cash dividends declared per share


$          0.36


$          0.34


$          0.72


$          0.68

 

LEIDOS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions)



July 1,

2022


December 31,

2021

Assets:





Cash and cash equivalents


$           339


$           727

Receivables, net


2,423


2,189

Inventory, net


286


274

Other current assets


478


429

Total current assets


3,526


3,619

Property, plant and equipment, net


669


670

Intangible assets, net


1,038


1,177

Goodwill


6,673


6,744

Operating lease right-of-use assets, net


614


612

Other long-term assets


367


439

Total assets


$      12,887


$      13,261






Liabilities:





Accounts payable and accrued liabilities


$        2,052


$        2,141

Accrued payroll and employee benefits


701


605

Short-term debt and current portion of long-term debt


1,153


483

Total current liabilities


3,906


3,229

Long-term debt, net of current portion


4,023


4,593

Operating lease liabilities


614


589

Deferred tax liabilities


89


239

Other long-term liabilities


198


267

Total liabilities


8,830


8,917






Stockholders’ equity:





Common stock, $0.0001 par value, 500 million shares authorized, 137 million and 140 million shares issued and outstanding at July 1, 2022, and December 31, 2021, respectively



Additional paid-in capital


1,955


2,423

Retained earnings


2,128


1,880

Accumulated other comprehensive loss


(79)


(12)

Total Leidos stockholders’ equity


4,004


4,291

Non-controlling interest


53


53

Total stockholders’ equity


4,057


4,344

Total liabilities and stockholders’ equity


$      12,887


$      13,261

 

LEIDOS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)




Three Months Ended


Six Months Ended



July 1,

2022


July 2,

2021


July 1,

2022


July 2,

2021

Cash flows from operations:









Net income


$           172


$           170


$           349


$           375

Adjustments to reconcile net income to net cash provided by operations:









Depreciation and amortization


83


80


168


157

Stock-based compensation


19


17


35


32

Deferred income taxes


(75)


3


(136)


3

Other


3


(3)


7


(11)

Change in assets and liabilities, net of effects of acquisitions and dispositions:









Receivables


(6)


(79)


(238)


(89)

Other current assets and other long-term assets


101


86


73


91

Accounts payable and accrued liabilities and other long-term liabilities


(211)


(199)


(271)


(347)

Accrued payroll and employee benefits


(23)


(4)


101


46

Income taxes receivable/payable


(23)


(54)


45


(1)

Net cash provided by operating activities


40


17


133


256

Cash flows from investing activities:









Acquisition of businesses, net of cash acquired



(375)


(2)


(593)

Divestiture of a business


6



15


Payments for property, equipment and software


(21)


(21)


(49)


(47)

Net proceeds from sale of assets


6



6


Other


1



1


Net cash used in investing activities


(8)


(396)


(29)


(640)

Cash flows from financing activities:









Proceeds from debt issuance


380


380


380


380

Net proceeds from commercial paper


75



150


Repayments of borrowings


(407)


(27)


(434)


(53)

Dividend payments


(49)


(48)


(100)


(98)

Repurchases of stock and other


(2)


(3)


(528)


(126)

Net capital (distributions to) contributions from non-controlling interests


(1)


1


(3)


39

Proceeds from issuances of stock


10


10


22


23

Net cash provided by (used in) financing activities


6


313


(513)


165

Net increase (decrease) in cash, cash equivalents and restricted cash


38


(66)


(409)


(219)

Cash, cash equivalents and restricted cash at beginning of period


428


534


875


687

Cash, cash equivalents and restricted cash at end of period


466


468


$           466


$           468

Less: restricted cash at end of period


127


130


127


130

Cash and cash equivalents at end of period


$           339


$           338


$           339


$           338

 

LEIDOS HOLDINGS, INC.

UNAUDITED SEGMENT OPERATING RESULTS

(in millions)




Three Months Ended


Six Months Ended



July 1,

2022


July 2,

2021


July 1,

2022


July 2,

2021

Revenues:









Defense Solutions


$       2,052


$       2,004


$       4,101


$       3,962

Civil


857


799


1,652


1,565

Health


688


645


1,338


1,236

Total


$       3,597


$       3,448


$       7,091


$       6,763










Operating income (loss):









Defense Solutions


$          139


$          137


$          272


$          289

Civil


38


55


81


129

Health


126


107


244


209

Corporate


(32)


(30)


(55)


(50)

Total


$          271


$          269


$          542


$          577










Operating income margin:









Defense Solutions


6.8 %


6.8 %


6.6 %


7.3 %

Civil


4.4 %


6.9 %


4.9 %


8.2 %

Health


18.3 %


16.6 %


18.2 %


16.9 %

Total


7.5 %


7.8 %


7.6 %


8.5 %

 

Defense Solutions

Defense Solutions revenues of $2,052 million increased by 2% compared to the prior year quarter. The primary drivers of revenue growth were the ramp up of the Navy NGEN-R SMIT and the Enduring Indirect Fires Protection Capability (IFPC) contracts, which offset the completion of the programs supporting operations in Afghanistan, a reduction in the volume of material purchases supporting hypersonics programs and an adverse foreign exchange impact. For the quarter Defense Solutions operating income margin was 6.8% and non-GAAP operating income margin was 8.3%, both unchanged compared to the prior year quarter.

Civil

Civil revenues of $857 million increased by 7% compared to the prior year quarter. The primary drivers of revenue growth were the start up of the National Aeronautics and Space Administration (NASA) Advanced Enterprise Global Information Technology Solutions (AEGIS) program and increased demand on existing programs with commercial energy providers and the Department of Energy (DoE). Civil operating income margin for the quarter decreased to 4.4% from 6.9% in the prior year quarter. Non-GAAP operating income margin was 6.5%, compared to 9.1% in the prior year quarter. The decline in segment profitability was primarily attributable to an adverse arbitration ruling and associated legal fees totaling $17 million relating to the acquisition of IS&GS from Lockheed Martin.

Health

Health revenues of $688 million increased by 7% compared to the prior year quarter, primarily as a result of increased volumes on the DHMSM program and the ramp up of the Military and Family Life Counseling (MFLC) program. In addition, Leidos received a $28 million equitable adjustment to cover costs incurred as a result of the COVID-19 pandemic, which was the primary driver for operating income margin to improve from 16.6% to 18.3% and non-GAAP operating income margin to improve from 17.8% to 19.8% compared to the prior year quarter.

LEIDOS HOLDINGS, INC.

UNAUDITED BACKLOG BY REPORTABLE SEGMENT

(in millions)

Backlog represents the estimated amount of future revenues to be recognized under negotiated contracts. Backlog value is based on management’s estimates about volume of services, availability of customer funding and other factors, and excludes contracts that are under protest. Estimated backlog comprises both funded and negotiated unfunded backlog. Backlog estimates are subject to change and may be affected by several factors, including modifications of contracts, non-exercise of options and foreign currency movements.

Funded backlog for contracts with the U.S. government represents the value on contracts for which funding is appropriated less revenues previously recognized on these contracts. Funded backlog for contracts with non-U.S. government entities and commercial customers represents the estimated value on contracts, which may cover multiple future years, under which Leidos is obligated to perform, less revenue previously recognized on the contracts.

Negotiated unfunded backlog represents estimated amounts of revenue to be earned in the future from contracts for which funding has not been appropriated and unexercised priced contract options. Negotiated unfunded backlog does not include unexercised option periods and future potential task orders expected to be awarded under IDIQ, General Services Administration Schedule or other master agreement contract vehicles, with the exception of certain IDIQ contracts where task orders are not competitively awarded or separately priced but instead are used as a funding mechanism, and where there is a basis for estimating future revenues and funding on future anticipated task orders.

The estimated value of backlog as of the dates presented was as follows:



July 1, 2022


July 2, 2021

Segment


Funded


Unfunded


Total


Funded


Unfunded


Total

Defense Solutions


$        4,351


$      13,668


$      18,019


$        4,293


$      14,154


$      18,447

Civil


2,051


8,846


10,897


1,608


7,493


9,101

Health


1,139


4,667


5,806


1,255


4,720


5,975

Total


$        7,541


$      27,181


$      34,722


$        7,156


$      26,367


$      33,523

 

The increase in backlog includes $49 million of backlog acquired through business combinations in our Defense Solutions reportable segment. Total backlog at July 1, 2022, included a negative impact of $268 million when compared to total backlog at July 2, 2021, primarily due to the exchange rate movements in the British pound and Australian dollar when compared to the U.S. dollar.

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES

Leidos uses and refers to organic growth, non-GAAP operating income, non-GAAP operating margin, adjusted EBITDA, adjusted EBITDA margin, non-GAAP diluted EPS, free cash flow and free cash flow conversion, which are not measures of financial performance under generally accepted accounting principles in the U.S. and, accordingly, these measures should not be considered in isolation or as a substitute for the comparable GAAP measures and should be read in conjunction with Leidos’s consolidated financial statements prepared in accordance with GAAP.

Management believes that these non-GAAP measures provide another representation of the results of operations and financial condition, including its ability to comply with financial covenants. These non-GAAP measures are frequently used by financial analysts covering Leidos and its peers. The computation of non-GAAP measures may not be comparable to similarly titled measures reported by other companies, thus limiting their use for comparability.

Organic growth captures the revenue growth that is inherent in the underlying business excluding the impact of acquisitions made within the prior year; it is computed as current revenues excluding acquisition revenues within the last 12 months divided by previous year revenues excluding revenues from entities divested within the prior year.

Non-GAAP operating income is computed by excluding the following discrete items from operating income:

  • Acquisition, integration and restructuring costs – Represents acquisition, integration, lease termination and severance costs related to acquisitions.
  • Amortization of acquired intangible assets – Represents the amortization of the fair value of the acquired intangible assets.
  • Asset impairment charges – Represents impairments of long-lived intangible assets.

Non-GAAP operating margin is computed by dividing non-GAAP operating income by revenues.

Adjusted EBITDA is computed by excluding the following items from income before income taxes: (i) discrete items as identified above; (ii) interest expense; (iii) interest income; (iv) depreciation expense; and (v) amortization of internally developed intangible assets.

Adjusted EBITDA margin is computed by dividing adjusted EBITDA by revenues.

Non-GAAP net income is computed by excluding the discrete items listed under non-GAAP operating income and their related tax impacts.

Non-GAAP diluted EPS is computed by dividing net income attributable to Leidos common stockholders, adjusted for the discrete items as identified above and the related tax impacts, by the diluted weighted average number of common shares outstanding.

Free cash flow is computed by deducting expenditures for property, equipment and software from net cash provided by operating activities.

Free cash flow conversion is computed by dividing free cash flow by non-GAAP net income attributable to Leidos common stockholders; operating cash flow conversion is computed by dividing net cash provided by operating activities by net income attributable to Leidos shareholders.

 

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except growth percentages)

 

The following table presents the reconciliation of revenues to organic growth by reportable segment and total operations:



Three Months Ended





July 1,

2022


July 2,

2021


Percent Change

Defense Solutions







Revenues, as reported


$        2,052


$        2,004


2 %

Acquisition and divestiture revenues(1)


17


5



Pro-forma revenues (Organic Growth Rate)


$        2,035


$        1,999


2 %








Civil







Revenues, as reported


$           857


$          799


7 %








Health







Revenues, as reported


$           688


$          645


7 %








Total Operations 







Revenues, as reported


$        3,597


$        3,448


4 %

Total acquisition and divestiture revenues(1)


17


5



Pro-forma revenues (Organic Growth Rate)


$        3,580


$        3,443


4 %



(1)

Current period acquisition revenues reflect revenues in the current as reported figures for 12 months from closing of each acquisition. Acquisition revenues for the three months ended July 1, 2022 for the Defense Solutions segment include Gibbs & Cox (acquired May 7, 2021) and a strategic, immaterial acquisition (acquired September 21, 2021). Year ago acquisition revenues reflect revenues from assets subsequently divested. Acquisitions and divestiture in the three months ended July 2, 2021 for the Defense Solutions segment include the Aviation & Missile Solutions LLC (AMS) divestiture that was completed on April 29, 2022.

 

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except per share amounts and margin and growth percentages)

 

The following tables present the reconciliation of non-GAAP operating income, net income, diluted EPS, adjusted EBITDA, and adjusted EBITDA margin to the most directly comparable GAAP measures for the three months ended July 1, 2022:



Three Months Ended July 1, 2022



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Asset

impairment

charges


Non-GAAP

results

Operating income


$           271


$               5


$             57


$               3


$           336

Non-operating expense, net


(46)





(46)

Income before income taxes


225


5


57


3


290

Income tax expense(1)


(53)


(1)


(15)


(1)


(70)

Net income


172


4


42


2


220

Less: net income attributable to non-controlling interest


1





1

Net income attributable to Leidos common stockholders


$           171


$               4


$             42


$               2


$           219












Diluted EPS attributable to Leidos common stockholders(2)


$          1.24


$          0.03


$          0.31


$          0.01


$          1.59

Diluted shares


138


138


138


138


138




Three Months Ended July 1, 2022



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Asset

impairment

charges


Non-GAAP

results

Net income


$        172


$               4


$             42


$               2


$          220

Income tax expense(1)


53


1


15


1


70

Income before income taxes


225


5


57


3


290

Depreciation expense


26





26

Amortization of intangibles


57



(57)



Interest expense, net


50





50

EBITDA


$        358


$               5


$             —


$               3


$          366

EBITDA margin


10.0 %








10.2 %



(1)

Calculation uses an estimated statutory tax rate on non-GAAP adjustments.

(2)

Earnings per share is computed independently for each of the non-GAAP adjustment presented and therefore may not sum to the total non-GAAP earnings per share due to rounding.

 

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except per share amounts and margin and growth percentages)

 

The following tables present the reconciliation of non-GAAP operating income, net income, diluted EPS, adjusted EBITDA, and adjusted EBITDA margin to the most directly comparable GAAP measures for the three months ended July 2, 2021:




Three Months Ended July 2, 2021



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Non-GAAP

results

Operating income


$           269


$             10


$             55


$           334

Non-operating expense, net


(46)




(46)

Income before income taxes


223


10


55


288

Income tax expense(1)


(53)


(2)


(14)


(69)

Net income


170


8


41


219

Less: net income attributable to non-controlling interest


1




1

Net income attributable to Leidos common stockholders


$           169


$               8


$             41


$           218










Diluted EPS attributable to Leidos common stockholders


$          1.18


$          0.05


$          0.29


$          1.52

Diluted shares


143


143


143


143




Three Months Ended July 2, 2021



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Non-GAAP

results

Net income attributable to Leidos common stockholders


$          169


$               8


$             41


$          218

Income tax expense(1)


53


2


14


69

Income before income taxes


223


10


55


288

Depreciation expense


25




25

Amortization of intangibles


55



(55)


Interest expense, net


46




46

EBITDA


$          349


$             10


$             —


$          359

EBITDA margin


10.1 %






10.4 %



(1)

Calculation uses an estimated statutory tax rate on non-GAAP adjustments.

 

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except per share amounts and margin and growth percentages)

 

 

The following tables present the reconciliation of non-GAAP operating income, net income, diluted EPS, adjusted EBITDA, and adjusted EBITDA margin to the most directly comparable GAAP measures for the six months ended July 1, 2022:




Six Months Ended July 1, 2022



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Asset

impairment

charges


Non-GAAP

results

Operating income


$           542


$               8


$           115


$               3


$           668

Non-operating expense, net


(95)





(95)

Income before income taxes


447


8


115


3


573

Income tax expense(1)


(98)


(2)


(29)


(1)


(130)

Net income


349


6


86


2


443

Less: net income attributable to non-controlling interest


3





3

Net income attributable to Leidos common stockholders


$           346


$               6


$             86


$               2


$           440












Diluted EPS attributable to Leidos common stockholders


$          2.49


$          0.04


$          0.63


$          0.01


$          3.17

Diluted shares


139


139


139


139


139




Six Months Ended July 1, 2022



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Asset

impairment

charges


Non-GAAP

results

Net income


$          349


$               6


$             86


$               2


$          443

Income tax expense(1)


98


2


29


1


130

Income before income taxes


447


8


115


3


573

Depreciation expense


52





52

Amortization of intangibles


116



(115)



1

Interest expense, net


98





98

EBITDA


$          713


$               8


$             —


$               3


$          724

EBITDA margin


10.1 %








10.2 %



(1)

Calculation uses an estimated statutory tax rate on non-GAAP adjustments.

 

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except per share amounts and margin and growth percentages)

 

The following tables present the reconciliation of non-GAAP operating income, net income, diluted EPS, adjusted EBITDA, and adjusted EBITDA margin to the most directly comparable GAAP measures for the six months ended July 2, 2021:




Six Months Ended July 2, 2021



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Non-GAAP

results

Operating income


$           577


$             15


$           109


$           701

Non-operating expense, net


(92)




(92)

Income before income taxes


485


15


109


609

Income tax expense(1)


(110)


(3)


(28)


(141)

Net income


375


12


81


468

Less: net income attributable to non-controlling interest


1




1

Net income attributable to Leidos common stockholders


$           374


$             12


$             81


$           467










Diluted EPS attributable to Leidos common stockholders


$          2.62


$          0.08


$          0.57


$          3.27

Diluted shares


143


143


143


143




Six Months Ended July 2, 2021



As reported


Acquisition,

integration and

restructuring

costs


Amortization of

acquired

intangibles


Non-GAAP

results

Net income


$          375


$             12


$             81


$          468

Income tax expense(1)


(110)


(3)


(28)


(141)

Income before income taxes


485


15


109


609

Depreciation expense


47




47

Amortization of intangibles


110



(109)


1

Interest expense, net


91




91

EBITDA


$          733


$             15


$             —


$          748

EBITDA margin


10.8 %






11.1 %



(1)

Calculation uses an estimated statutory tax rate on non-GAAP adjustments.

 

 

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except per share amounts and margin and growth percentages)

 


The following tables present the reconciliation of non-GAAP operating income by reportable segment and Corporate to operating income:






Three Months Ended July 1, 2022




Operating

income

(loss)


Acquisition,

integration

and

restructuring

costs


Amortization

of acquired

intangibles


Asset

impairment

charges


Non-GAAP

operating

income

(loss)


Non-GAAP

operating

margin


Defense Solutions


$           139


$              —


$             32


$              —


$           171


8.3 %


Civil


38



18



56


6.5 %


Health


126



7


3


136


19.8 %


Corporate


(32)


5




(27)


NM


Total


$           271


$               5


$             57


$               3


$           336


9.3 %








Three Months Ended July 2, 2021






Operating

income

(loss)


Acquisition,

integration

and

restructuring

costs


Amortization

of acquired

intangibles


Non-GAAP

operating

income

(loss)


Non-GAAP

operating

margin


Defense Solutions




$           137


$              —


$             29


$           166


8.3 %


Civil




55



18


73


9.1 %


Health




107



8


115


17.8 %


Corporate




(30)


10



(20)


NM


Total




$           269


$             10


$             55


$           334


9.7 %





Six Months Ended July 1, 2022



Operating

income

(loss)


Acquisition,

integration

and

restructuring

costs


Amortization

of

acquired

intangibles


Asset

impairment

charges


Non-GAAP

operating

income

(loss)


Non-GAAP

operating

margin

Defense Solutions


$           272


$              —


$             65


$              —


$           337


8.2 %

Civil


81



36



117


7.1 %

Health


244



14


3


261


19.5 %

Corporate


(55)


8




(47)


NM

Total


$           542


$               8


$           115


$               3


$           668


9.4 %






Six Months Ended July 2, 2021





Operating

income


Acquisition,

integration

and

restructuring

costs


Amortization

of

acquired

intangibles


Non-GAAP

operating

income


Non-GAAP

operating

margin

Defense Solutions




$           289


$              —


$             57


$           346


8.7 %

Civil




129



36


165


10.5 %

Health




209



16


225


18.2 %

Corporate




(50)


15



(35)


NM

Total




$           577


$             15


$           109


$           701


10.4 %


NM – Not Meaningful

 

LEIDOS HOLDINGS, INC.

UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

(in millions, except percentages)

 

 

The following table presents the reconciliation of free cash flow to net cash provided by operating activities as well as the calculation of operating cash flow and free cash flow conversion ratios:




Three Months Ended



July 1, 2022


July 2, 2021

Net cash provided by operating activities


$         40


$         17

Payments for property, equipment and software


(21)


(21)

Free cash flow


$         19


$          (4)






Net income attributable to Leidos common stockholders


$        171


$        169

Acquisition, integration and restructuring costs (1)


4


8

Amortization of acquired intangibles (1)


42


41

Asset impairment charges (1)


2


Non-GAAP net income attributable to Leidos common stockholders


$        219


$        218






Operating cash flow conversion ratio


23 %


10 %

Free cash flow conversion ratio


9 %


(2) %



(1)

After-tax expenses excluded from non-GAAP net income.

 

Cision View original content:https://www.prnewswire.com/news-releases/leidos-holdings-inc-reports-second-quarter-fiscal-year-2022-results-301597322.html

SOURCE Leidos

Tired of arriving late to the Big Returns Party?​
Most investors don’t have major gainers like TSLA or NVDA on their radar from the start.
The profusion of opinions on social media and financial blogs makes it impossible to distinguish between real growth potential and pure hype.
​​For the past decade, we have developed and perfected technology designed to help private investors, just like you, find the best opportunities, with the greatest upside potential, in any financial climate.​
Learn More
Videos
Videos

Latest News Feed