Leidos Holdings, Inc. Reports Second Quarter Fiscal Year 2022 Results
Leidos Holdings reported Q2 2022 revenues of $3.6 billion, a 4% increase from the previous year. Net income reached $172 million, while diluted EPS rose 5% to $1.24. Adjusted EBITDA was $366 million, up 2%, with a margin of 10.2%. The company maintained a backlog of $34.7 billion, and net bookings totaled $2.2 billion, indicating a book-to-bill ratio of 0.6. Leidos plans to acquire Cobham Aviation Services, enhancing its capabilities in Australia. The company affirmed its FY 2022 guidance for revenues between $13.9 and $14.3 billion.
- Revenues increased by 4% year-over-year to $3.6 billion.
- Net income rose to $172 million, a 1% year-over-year increase.
- Diluted EPS improved by 5% to $1.24, also reflecting solid financial performance.
- Adjusted EBITDA increased to $366 million, with a margin of 10.2%.
- Maintained a strong backlog of $34.7 billion, indicating sustained demand.
- Net income margin decreased from 4.9% to 4.8% year-over-year.
- Book-to-bill ratio of 0.6 suggests a decline in new contract awards relative to revenues.
- Revenues of
$3.6 billion , up4% 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 up4% 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
Net income was
Adjusted EBITDA was
Cash Flow Summary
In the second quarter of fiscal year 2022, Leidos generated
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
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
New Business Awards
Net bookings totaled
- 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) | |
Adjusted EBITDA Margin | |
Non-GAAP Diluted EPS | |
Cash Flows Provided by Operating Activities (billions) | at or above |
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
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 | ||||
LEIDOS HOLDINGS, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in millions, except per share amounts) | ||||||||
Three Months Ended | Six Months Ended | |||||||
July 1, | July 2, | July 1, | July 2, | |||||
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, | December 31, | |||
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, | — | — | ||
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, | July 2, | July 1, | July 2, | |||||
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, | July 2, | July 1, | July 2, | |||||
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
Civil
Civil revenues of
Health
Health revenues of
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
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, | July 2, | 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, | Amortization of | Asset | Non-GAAP | ||||||
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, | Amortization of | Asset | Non-GAAP | ||||||
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, | Amortization of | Non-GAAP | |||||
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, | Amortization of | Non-GAAP | |||||
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, | Amortization of | Asset | Non-GAAP | ||||||
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, | Amortization of | Asset | Non-GAAP | ||||||
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, | Amortization of | Non-GAAP | |||||
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, | Amortization of | Non-GAAP | |||||
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 | Acquisition, | Amortization | Asset | Non-GAAP | Non-GAAP | |||||||||||
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 | Acquisition, | Amortization | Non-GAAP | Non-GAAP | ||||||||||||
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 | Acquisition, | Amortization | Asset | Non-GAAP | Non-GAAP | |||||||||||
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 | Acquisition, | Amortization | Non-GAAP | Non-GAAP | ||||||||||||
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. |
View original content:https://www.prnewswire.com/news-releases/leidos-holdings-inc-reports-second-quarter-fiscal-year-2022-results-301597322.html
SOURCE Leidos
FAQ
What were the revenue figures for Leidos in Q2 2022?
How did Leidos perform in terms of net income and diluted EPS in Q2 2022?
What guidance did Leidos provide for fiscal year 2022?
What are the significant business developments for Leidos in Q2 2022?
