Leidos Holdings, Inc. Reports Fourth Quarter and Fiscal Year 2023 Results
- Revenues:
$4.0 billion for fourth quarter (up 8% year-over-year);$15.4 billion for the year (up 7% year-over-year) - Diluted Earnings per Share:
$1.66 for fourth quarter (up 30% year-over-year);$1.44 for the year (down 71% year-over-year) - Non-GAAP Diluted Earnings per Share:
$1.99 for fourth quarter (up 9% year-over-year);$7.30 for the year (up 11% year-over-year) - Cash Flows from Operations:
$304 million for fourth quarter;$1.2 billion for the year - Initial FY24 guidance reflects financial performance consistent with 2021 Investor Day targets
Summary Operating Results
(in millions, except margin and per |
Three Months Ended |
Year Ended |
||||||
|
|
|
|
|||||
Revenues |
$ 3,980 |
$ 3,697 |
$ 15,438 |
$ 14,396 |
||||
Net income |
$ 230 |
$ 180 |
$ 208 |
$ 693 |
||||
Net income margin |
5.8 % |
4.9 % |
1.3 % |
4.8 % |
||||
Diluted earnings per share (EPS) |
$ 1.66 |
$ 1.28 |
$ 1.44 |
$ 4.96 |
||||
Non-GAAP Measures*: |
||||||||
Adjusted EBITDA |
$ 452 |
$ 397 |
$ 1,669 |
$ 1,493 |
||||
Adjusted EBITDA margin |
11.4 % |
10.7 % |
10.8 % |
10.4 % |
||||
Non-GAAP diluted EPS |
$ 1.99 |
$ 1.83 |
$ 7.30 |
$ 6.60 |
*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 |
Revenues were
For the quarter, net income was
For the year, net income was
The primary drivers of increased earnings for the quarter and the year were improved program execution and reduced indirect spending across the company as well as increased volumes and higher incentive awards in the medical examination business.
Cash Flow Summary
In the fourth quarter,
Investing activities consisted primarily of
For the year net cash provided by operating activities was
On
New Business Awards
Net bookings totaled
Forward Guidance
Measure |
FY24 Guidance |
Revenues (billions) |
|
Adjusted EBITDA Margin |
Mid-to-High 10% |
Non-GAAP Diluted EPS |
|
Cash Flows Provided by Operating Activities (billions) |
approximately |
Fiscal year 2024 guidance for cash flows provided by operating activities reflects approximately $60 million of cash tax payments related to the Tax Cuts and Jobs Act of 2017 provision requiring the capitalization and amortization of research and development costs that went into effect on
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.
Conference Call Information
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). An archived version of the webcast will be available on the Leidos Investor Relations website until
About
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, strategy 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, government budgets and the ongoing Continuing Resolution, uncertainties in tax due to new tax legislation or other regulatory developments, 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: developments in the
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
All information in this release is as of
CONTACTS: |
|
Investor Relations: |
Media Relations: |
|
Melissa Lee Dueñas |
571.526.6124 |
571.526.6850 |
|
||||||||
Three Months Ended |
Year Ended |
|||||||
|
|
|
|
|||||
Revenues |
$ 3,980 |
$ 3,697 |
$ 15,438 |
$ 14,396 |
||||
Cost of revenues |
3,385 |
3,176 |
13,194 |
12,312 |
||||
Selling, general and administrative expenses |
233 |
221 |
942 |
951 |
||||
Acquisition, integration and restructuring costs |
10 |
5 |
24 |
17 |
||||
|
(3) |
— |
596 |
— |
||||
Asset impairment charges |
3 |
37 |
91 |
40 |
||||
Equity earnings of non-consolidated subsidiaries |
(9) |
(7) |
(30) |
(12) |
||||
Operating income |
361 |
265 |
621 |
1,088 |
||||
Non-operating expense: |
||||||||
Interest expense, net |
(49) |
(51) |
(212) |
(199) |
||||
Other (expense) income, net |
(2) |
4 |
(6) |
(3) |
||||
Income before income taxes |
310 |
218 |
403 |
886 |
||||
Income tax expense |
(80) |
(38) |
(195) |
(193) |
||||
Net income |
230 |
180 |
208 |
693 |
||||
Less: net income attributable to non-controlling interest |
1 |
3 |
9 |
8 |
||||
Net income attributable to |
$ 229 |
$ 177 |
$ 199 |
$ 685 |
||||
Earnings per share: |
||||||||
Basic |
$ 1.67 |
$ 1.29 |
$ 1.45 |
$ 5.00 |
||||
Diluted |
1.66 |
1.28 |
1.44 |
4.96 |
||||
Weighted average number of common shares outstanding: |
||||||||
Basic |
137 |
137 |
137 |
137 |
||||
Diluted |
138 |
138 |
138 |
138 |
||||
Cash dividends declared per share |
$ 0.38 |
$ 0.36 |
$ 1.46 |
$ 1.44 |
|
||||
|
|
|||
ASSETS |
||||
Cash and cash equivalents |
$ 777 |
$ 516 |
||
Receivables, net |
2,429 |
2,350 |
||
Inventory, net |
310 |
287 |
||
Other current assets |
489 |
490 |
||
Total current assets |
4,005 |
3,643 |
||
Property, plant and equipment, net |
961 |
847 |
||
Intangible assets, net |
667 |
952 |
||
|
6,112 |
6,696 |
||
Operating lease right-of-use assets, net |
512 |
545 |
||
Other long-term assets |
438 |
388 |
||
Total assets |
$ 12,695 |
$ 13,071 |
||
LIABILITIES AND EQUITY |
||||
Accounts payable and accrued liabilities |
$ 2,277 |
$ 2,254 |
||
Accrued payroll and employee benefits |
695 |
701 |
||
Short-term debt and current portion of long-term debt |
18 |
992 |
||
Total current liabilities |
2,990 |
3,947 |
||
Long-term debt, net of current portion |
4,664 |
3,928 |
||
Operating lease liabilities |
516 |
570 |
||
Deferred tax liabilities |
3 |
40 |
||
Other long-term liabilities |
264 |
233 |
||
Total liabilities |
8,437 |
8,718 |
||
Stockholders' equity: |
||||
Common stock, |
— |
— |
||
Additional paid-in capital |
1,885 |
2,005 |
||
Retained earnings |
2,364 |
2,367 |
||
Accumulated other comprehensive loss |
(48) |
(73) |
||
Total |
4,201 |
4,299 |
||
Non-controlling interest |
57 |
54 |
||
Total stockholders' equity |
4,258 |
4,353 |
||
Total liabilities and stockholders' equity |
$ 12,695 |
$ 13,071 |
|
||||||||
Three Months Ended |
Year Ended |
|||||||
|
|
|
|
|||||
Cash flows from operations: |
||||||||
Net income |
$ 230 |
$ 180 |
$ 208 |
$ 693 |
||||
Adjustments to reconcile net income to net cash provided by |
||||||||
Depreciation and amortization |
83 |
84 |
331 |
333 |
||||
Stock-based compensation |
20 |
20 |
77 |
73 |
||||
|
(3) |
— |
596 |
— |
||||
Asset impairment charges |
3 |
37 |
91 |
40 |
||||
Deferred income taxes |
83 |
10 |
(109) |
(211) |
||||
Other |
3 |
5 |
28 |
26 |
||||
Change in assets and liabilities, net of effects of acquisitions |
||||||||
Receivables |
44 |
(35) |
(65) |
(174) |
||||
Other current assets and other long-term assets |
(1) |
28 |
140 |
160 |
||||
Accounts payable and accrued liabilities and other long- |
9 |
(73) |
31 |
(143) |
||||
Accrued payroll and employee benefits |
(110) |
(119) |
(5) |
98 |
||||
Income taxes receivable/payable |
(57) |
(12) |
(158) |
97 |
||||
Net cash provided by operating activities |
304 |
125 |
1,165 |
992 |
||||
Cash flows from investing activities: |
||||||||
Acquisitions of businesses, net of cash acquired |
— |
(190) |
(6) |
(192) |
||||
Payments for property, equipment and software |
(78) |
(53) |
(207) |
(129) |
||||
Proceeds from disposition of businesses |
2 |
— |
2 |
15 |
||||
Net proceeds from sale of assets |
— |
— |
— |
6 |
||||
Other |
— |
(15) |
— |
(13) |
||||
Net cash used in investing activities |
(76) |
(258) |
(211) |
(313) |
||||
Cash flows from financing activities: |
||||||||
Proceeds from debt issuance |
— |
— |
1,743 |
380 |
||||
Repayments of borrowings |
(4) |
(86) |
(2,045) |
(545) |
||||
Payments for debt issuance and modification costs |
— |
— |
(7) |
— |
||||
Dividend payments |
(51) |
(50) |
(201) |
(199) |
||||
Repurchases of stock and other |
(202) |
(10) |
(246) |
(542) |
||||
Proceeds from issuances of stock |
13 |
13 |
50 |
48 |
||||
Net capital distributions to non-controlling interests |
(1) |
(2) |
(9) |
(7) |
||||
Net cash used in provided by financing activities |
(245) |
(135) |
(715) |
(865) |
||||
Effect of foreign exchange rate changes on cash and cash |
6 |
(20) |
6 |
(6) |
||||
Net (decrease) increase in cash, cash equivalents and |
(11) |
(288) |
245 |
(192) |
||||
Cash, cash equivalents and restricted cash at beginning of |
939 |
971 |
683 |
875 |
||||
Cash, cash equivalents and restricted cash at end of year |
$ 928 |
$ 683 |
$ 928 |
$ 683 |
|
||||||||
Three Months Ended |
Year Ended |
|||||||
|
|
|
|
|||||
Revenues: |
||||||||
Defense Solutions |
$ 2,212 |
$ 2,068 |
$ 8,732 |
$ 8,244 |
||||
Civil |
961 |
938 |
3,664 |
3,464 |
||||
Health |
807 |
691 |
3,042 |
2,688 |
||||
Total |
$ 3,980 |
$ 3,697 |
$ 15,438 |
$ 14,396 |
||||
Operating income (loss): |
||||||||
Defense Solutions |
$ 167 |
$ 132 |
$ 636 |
$ 541 |
||||
Civil |
90 |
74 |
(413) |
234 |
||||
Health |
147 |
86 |
528 |
421 |
||||
Corporate |
(43) |
(27) |
(130) |
(108) |
||||
Total |
$ 361 |
$ 265 |
$ 621 |
$ 1,088 |
||||
Operating income margin: |
||||||||
Defense Solutions |
7.5 % |
6.4 % |
7.3 % |
6.6 % |
||||
Civil |
9.4 % |
7.9 % |
(11.3) % |
6.8 % |
||||
Health |
18.2 % |
12.4 % |
17.4 % |
15.7 % |
||||
Total |
9.1 % |
7.2 % |
4.0 % |
7.6 % |
Defense Solutions
Defense Solutions revenues were
Defense Solutions operating income margin for the quarter was 7.5%, compared to 6.4% in the prior year quarter. On a non-GAAP basis, operating margin for the quarter was 9.0%, compared to 8.6% in the prior year quarter. Defense Solutions operating income margin for fiscal year 2023 was 7.3%, compared to 6.6% in the prior year. On a non-GAAP basis, operating margin for the year was 8.8%, compared to 8.3% in the prior year. The increase in segment profitability for the quarter and the year was primarily attributable to improved program execution and cost control.
Civil
Civil revenues were
Civil operating income margin for the quarter was 9.4%, compared to 7.9% in the prior year quarter. On a non-GAAP basis, operating margin for the quarter was 10.8%, compared to 11.2% in the prior year quarter. Civil operating income margin for fiscal year 2023 was (11.3)%, compared to 6.8% in the prior year; the decline in profitability was primarily as a result of pre-tax impairment and restructuring charges of
Health
Health revenues were
Health operating income margin for the quarter was 18.2%, compared to 12.4% in the prior year quarter. On a non-GAAP basis, operating margin for the quarter was 19.0%, up from 14.3% in the prior year quarter. Health operating income margin for fiscal year 2023 was 17.4%, compared to 15.7% in the prior year. On a non-GAAP basis, operating margin for the year was 18.1%, up from 17.1% in fiscal year 2022. The increase in segment profitability was driven primarily by increased volumes and higher incentive awards in the medical examination business.
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
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:
|
|
|||||||||||
Segment |
Funded |
Unfunded |
Total |
Funded |
Unfunded |
Total |
||||||
Defense Solutions |
$ 4,541 |
$ 14,783 |
$ 19,324 |
$ 4,442 |
$ 14,155 |
$ 18,597 |
||||||
Civil |
2,182 |
9,475 |
11,657 |
1,876 |
8,790 |
10,666 |
||||||
Health |
2,073 |
3,908 |
5,981 |
2,064 |
4,455 |
6,519 |
||||||
Total |
$ 8,796 |
$ 28,166 |
$ 36,962 |
$ 8,382 |
$ 27,400 |
$ 35,782 |
UNAUDITED NON-GAAP FINANCIAL MEASURES
Management believes that these non-GAAP measures provide another measure 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
Organic revenues captures the revenue that is inherent in the underlying business excluding the impact of acquisitions and divestitures made within the prior year; it is computed as current revenues excluding revenues from acquisitions within the last 12 months and divestitures within the current and year-ago periods.
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.
- Derivative loss – Represents the fair value loss associated with the foreign currency forward contract to hedge the preliminary purchase price for the
Cobham acquisition in Australian dollars. Goodwill impairment charges – Represents impairments of goodwill due to changes in actual performance against performance projected when the goodwill was acquired.- Asset impairment charges – Represents impairments of long-lived 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
Non-GAAP free cash flow is computed by deducting expenditures for property, equipment and software from net cash provided by operating activities.
Non-GAAP free cash flow conversion is computed by dividing free cash flow by non-GAAP net income attributable to
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except growth percentages)
The following table presents the reconciliation of revenues to organic revenues by reportable segment and total operations:
Three Months Ended |
Year Ended |
|||||||||||
|
|
Percent |
|
|
Percent |
|||||||
Defense Solutions |
||||||||||||
Revenues, as reported |
$ 2,212 |
$ 2,068 |
7 % |
$ 8,732 |
$ 8,244 |
6 % |
||||||
Acquisition and divestiture revenues(1) |
9 |
2 |
95 |
6 |
||||||||
Organic revenues |
$ 2,203 |
$ 2,066 |
7 % |
$ 8,637 |
$ 8,238 |
5 % |
||||||
Civil |
||||||||||||
Revenues, as reported |
$ 961 |
$ 938 |
2 % |
$ 3,664 |
$ 3,464 |
6 % |
||||||
Health |
||||||||||||
Revenues, as reported |
$ 807 |
$ 691 |
17 % |
$ 3,042 |
$ 2,688 |
13 % |
||||||
Total Operations |
||||||||||||
Revenues, as reported |
$ 3,980 |
$ 3,697 |
8 % |
$ 15,438 |
$ 14,396 |
7 % |
||||||
Acquisition and divestiture revenues(1) |
9 |
2 |
95 |
6 |
||||||||
Organic revenues |
$ 3,971 |
$ 3,695 |
7 % |
$ 15,343 |
$ 14,390 |
7 % |
(1) Current period acquisition and divestiture revenues reflect revenues in the current as reported figures for 12 months from closing of each acquisition or divestiture. For the three months and year ended |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data 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
Three Months Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
|
Non-GAAP |
|||||||
Operating income |
$ 361 |
$ 10 |
$ 49 |
$ 3 |
$ (3) |
$ 420 |
||||||
Non-operating expense, net |
(51) |
— |
— |
— |
— |
(51) |
||||||
Income before income taxes |
310 |
10 |
49 |
3 |
(3) |
369 |
||||||
Income tax expense(1) |
(80) |
(2) |
(13) |
(1) |
3 |
(93) |
||||||
Net income |
$ 230 |
$ 8 |
$ 36 |
$ 2 |
$ — |
$ 276 |
||||||
Less: net income attributable to non-controlling |
1 |
— |
— |
— |
— |
1 |
||||||
Net income attributable to |
$ 229 |
$ 8 |
$ 36 |
$ 2 |
$ — |
$ 275 |
||||||
Diluted EPS attributable to |
$ 1.66 |
$ 0.06 |
$ 0.26 |
$ 0.01 |
$ — |
$ 1.99 |
||||||
Diluted shares |
138 |
138 |
138 |
138 |
138 |
138 |
Three Months Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
|
Non-GAAP |
|||||||
Net income |
$ 230 |
$ 8 |
$ 36 |
$ 2 |
$ — |
$ 276 |
||||||
Income tax expense (1) |
80 |
2 |
13 |
1 |
(3) |
93 |
||||||
Income before income taxes |
310 |
10 |
49 |
3 |
(3) |
369 |
||||||
Depreciation expense |
34 |
— |
— |
— |
— |
34 |
||||||
Amortization of intangibles |
49 |
— |
(49) |
— |
— |
— |
||||||
Interest expense, net |
49 |
— |
— |
— |
— |
49 |
||||||
EBITDA |
$ 442 |
$ 10 |
$ — |
$ 3 |
$ (3) |
$ 452 |
||||||
EBITDA margin |
11.1 % |
11.4 % |
(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 adjustments presented and therefore may not sum to the total non-GAAP earnings per share due to rounding. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data 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
Three Months Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
Derivative |
Non-GAAP |
|||||||
Operating income |
$ 265 |
$ 5 |
$ 57 |
$ 37 |
$ — |
$ 364 |
||||||
Non-operating expense, net |
(47) |
— |
— |
— |
2 |
(45) |
||||||
Income before income taxes |
218 |
5 |
57 |
37 |
2 |
319 |
||||||
Income tax expense(1) |
(38) |
(1) |
(15) |
(9) |
(1) |
(64) |
||||||
Net income |
$ 180 |
$ 4 |
$ 42 |
$ 28 |
$ 1 |
$ 255 |
||||||
Less: net income attributable to non-controlling |
3 |
— |
— |
— |
— |
3 |
||||||
Net income attributable to |
$ 177 |
$ 4 |
$ 42 |
$ 28 |
$ 1 |
$ 252 |
||||||
Diluted EPS attributable to |
$ 1.28 |
$ 0.03 |
$ 0.30 |
$ 0.20 |
$ 0.01 |
$ 1.83 |
||||||
Diluted shares |
138 |
138 |
138 |
138 |
138 |
138 |
||||||
Three Months Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
Derivative |
Non-GAAP |
|||||||
Net income |
$ 180 |
$ 4 |
$ 42 |
$ 28 |
$ 1 |
$ 255 |
||||||
Income tax expense (1) |
38 |
1 |
15 |
9 |
1 |
64 |
||||||
Income before income taxes |
218 |
5 |
57 |
37 |
2 |
319 |
||||||
Depreciation expense |
27 |
— |
— |
— |
— |
27 |
||||||
Amortization of intangibles |
57 |
— |
(57) |
— |
— |
— |
||||||
Interest expense, net |
51 |
— |
— |
— |
— |
51 |
||||||
EBITDA |
$ 353 |
$ 5 |
$ — |
$ 37 |
$ 2 |
$ 397 |
||||||
EBITDA margin |
9.5 % |
10.7 % |
(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. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data 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 year ended
Year Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
|
Non-GAAP |
|||||||
Operating income |
$ 621 |
$ 36 |
$ 202 |
$ 91 |
$ 596 |
$ 1,546 |
||||||
Non-operating expense, net |
(218) |
— |
— |
— |
— |
(218) |
||||||
Income before income taxes |
403 |
36 |
202 |
91 |
596 |
1,328 |
||||||
Income tax expense(1) |
(195) |
(9) |
(51) |
(31) |
(26) |
(312) |
||||||
Net income |
208 |
27 |
151 |
60 |
570 |
1,016 |
||||||
Less: net income attributable to non-controlling |
9 |
— |
— |
— |
— |
9 |
||||||
Net income attributable to |
$ 199 |
$ 27 |
$ 151 |
$ 60 |
$ 570 |
$ 1,007 |
||||||
Diluted EPS attributable to |
$ 1.44 |
$ 0.20 |
$ 1.09 |
$ 0.43 |
$ 4.13 |
$ 7.30 |
||||||
Diluted shares |
138 |
138 |
138 |
138 |
138 |
138 |
Year Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
|
Non-GAAP |
|||||||
Net income |
$ 208 |
$ 27 |
$ 151 |
$ 60 |
$ 570 |
$ 1,016 |
||||||
Income tax expense(1) |
195 |
9 |
51 |
31 |
26 |
312 |
||||||
Income before income taxes |
403 |
36 |
202 |
91 |
596 |
1,328 |
||||||
Depreciation expense |
129 |
— |
— |
— |
— |
129 |
||||||
Amortization of intangibles |
202 |
— |
(202) |
— |
— |
— |
||||||
Interest expense, net |
212 |
— |
— |
— |
— |
212 |
||||||
EBITDA |
$ 946 |
$ 36 |
$ — |
$ 91 |
$ 596 |
$ 1,669 |
||||||
EBITDA margin |
6.1 % |
10.8 % |
(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 adjustments presented and therefore may not sum to the total non-GAAP earnings per share due to rounding. |
(3) Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data 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 year ended
Year Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
Derivative |
Non-GAAP |
|||||||
Operating income |
$ 1,088 |
$ 17 |
$ 229 |
$ 40 |
$ — |
$ 1,374 |
||||||
Non-operating expense, net |
(202) |
— |
— |
— |
18 |
(184) |
||||||
Income before income taxes |
886 |
17 |
229 |
40 |
18 |
1,190 |
||||||
Income tax expense (1) |
(193) |
(4) |
(59) |
(10) |
(5) |
(271) |
||||||
Net income |
693 |
13 |
170 |
30 |
13 |
919 |
||||||
Less: net income attributable to non-controlling |
8 |
— |
— |
— |
— |
8 |
||||||
Net income attributable to |
$ 685 |
$ 13 |
$ 170 |
$ 30 |
$ 13 |
$ 911 |
||||||
Diluted EPS attributable to |
$ 4.96 |
$ 0.09 |
$ 1.23 |
$ 0.22 |
$ 0.09 |
$ 6.60 |
||||||
Diluted shares |
138 |
138 |
138 |
138 |
138 |
138 |
||||||
Year Ended |
||||||||||||
As reported |
Acquisition, |
Amortization |
Asset |
Derivative |
Non-GAAP |
|||||||
Net income |
$ 693 |
$ 13 |
$ 170 |
$ 30 |
$ 13 |
$ 919 |
||||||
Income tax expense (1) |
193 |
4 |
59 |
10 |
5 |
271 |
||||||
Income before income taxes |
886 |
17 |
229 |
40 |
18 |
1,190 |
||||||
Depreciation expense |
103 |
— |
— |
— |
— |
103 |
||||||
Amortization of intangibles |
230 |
— |
(229) |
— |
— |
1 |
||||||
Interest expense, net |
199 |
— |
— |
— |
— |
199 |
||||||
EBITDA |
$ 1,418 |
$ 17 |
$ — |
$ 40 |
$ 18 |
$ 1,493 |
||||||
EBITDA margin |
9.8 % |
10.4 % |
(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 adjustments presented and therefore may not sum to the total non-GAAP earnings per share due to rounding. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data 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 |
||||||||||||||
Operating |
Acquisition, |
Amortization |
|
Asset |
Non-GAAP |
Non-GAAP |
||||||||
Defense Solutions |
$ 167 |
$ 2 |
$ 29 |
$ — |
$ — |
$ 198 |
9.0 % |
|||||||
Civil |
90 |
— |
14 |
(3) |
3 |
104 |
10.8 % |
|||||||
Health |
147 |
— |
6 |
— |
— |
153 |
19.0 % |
|||||||
Corporate |
(43) |
8 |
— |
— |
— |
(35) |
NM |
|||||||
Total |
$ 361 |
$ 10 |
$ 49 |
$ (3) |
$ 3 |
$ 420 |
10.6 % |
Three Months Ended |
||||||||||||
Operating |
Acquisition, |
Amortization |
Asset |
Non-GAAP |
Non-GAAP |
|||||||
Defense Solutions |
$ 132 |
$ — |
$ 33 |
$ 12 |
$ 177 |
8.6 % |
||||||
Civil |
74 |
— |
17 |
14 |
105 |
11.2 % |
||||||
Health |
86 |
— |
7 |
6 |
99 |
14.3 % |
||||||
Corporate |
(27) |
5 |
— |
5 |
(17) |
NM |
||||||
Total |
$ 265 |
$ 5 |
$ 57 |
$ 37 |
$ 364 |
9.8 % |
Year Ended |
||||||||||||||
Operating |
Acquisition, |
Amortization |
|
Asset |
Non-GAAP |
Non-GAAP |
||||||||
Defense Solutions |
$ 636 |
$ 5 |
$ 117 |
$ — |
$ 8 |
$ 766 |
8.8 % |
|||||||
Civil |
(413) |
10 |
62 |
596 |
83 |
338 |
9.2 % |
|||||||
Health |
528 |
— |
23 |
— |
— |
551 |
18.1 % |
|||||||
Corporate |
(130) |
21 |
— |
— |
— |
(109) |
NM |
|||||||
Total |
$ 621 |
$ 36 |
$ 202 |
$ 596 |
$ 91 |
$ 1,546 |
10.0 % |
Year Ended |
||||||||||||
Operating |
Acquisition, |
Amortization |
Asset |
Non-GAAP |
Non-GAAP |
|||||||
Defense Solutions |
$ 541 |
$ — |
$ 130 |
$ 12 |
$ 683 |
8.3 % |
||||||
Civil |
234 |
— |
70 |
14 |
318 |
9.2 % |
||||||
Health |
421 |
— |
29 |
9 |
459 |
17.1 % |
||||||
Corporate |
(108) |
17 |
— |
5 |
(86) |
NM |
||||||
Total |
$ 1,088 |
$ 17 |
$ 229 |
$ 40 |
$ 1,374 |
9.5 % |
NM - Not Meaningful |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data and margin and growth 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 |
Year Ended |
|||||||
(in millions, except conversion ratio) |
|
|
|
|
||||
Net cash provided by operating activities(1) |
$ 304 |
$ 125 |
$ 1,165 |
$ 992 |
||||
Payments for property, equipment and software |
(78) |
(53) |
(207) |
(129) |
||||
Free cash flow |
$ 226 |
$ 72 |
$ 958 |
$ 863 |
||||
Net income attributable to |
$ 229 |
$ 177 |
$ 199 |
$ 685 |
||||
Acquisition, integration and restructuring costs(2)(3) |
8 |
4 |
27 |
13 |
||||
Amortization of acquired intangibles(2) |
36 |
42 |
151 |
170 |
||||
|
— |
— |
570 |
— |
||||
Asset impairment charges(2) |
2 |
28 |
60 |
30 |
||||
Derivative loss(2) |
— |
1 |
— |
13 |
||||
Non-GAAP net income attributable to |
$ 275 |
$ 252 |
$ 1,007 |
$ 911 |
||||
Operating cash flow conversion ratio |
133 % |
71 % |
585 % |
145 % |
||||
Free cash flow conversion ratio |
82 % |
29 % |
95 % |
95 % |
(1) Prior year financial information has been reclassified to reflect the effect of foreign exchange rate changes on cash, cash equivalents and restricted cash in net cash provided by operating activities. |
(2) After-tax expenses excluded from non-GAAP net income. |
(3) Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations. |
UNAUDITED HISTORICAL FINANCIAL MEASURES
Background
Beginning in fiscal 2024,
National Security and Digital—provides technology enabled services and mission software capabilities for defense and intelligence customers in the areas of cyber, logistics, security operations and decision analytics, as well as IT operations and digital transformation programs across all
Health & Civil—will deliver customer solutions with unique capabilities in the areas of public health, care coordination, life and environmental sciences and transportation.
Commercial & International—encompasses our security enterprise solution and commercial energy offerings, as well as our
Defense Systems—includes programs to develop and produce advanced space, aerial, surface and sub-surface manned and
We have prepared unaudited historical consolidated financial information based on the new reporting structure set forth below, which includes certain non-GAAP measures. 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
Unaudited Historical Financial Measures
The following table presents revenues for fiscal 2023 and 2022 under the new segment structure (in millions):
Three Months Ended |
Year Ended |
|||||||||||
|
|
|
|
|
|
|||||||
National Security and Digital |
$ 1,757 |
$ 1,791 |
$ 1,852 |
$ 1,796 |
$ 7,196 |
$ 6,745 |
||||||
Health & Civil |
1,008 |
1,034 |
1,055 |
1,141 |
4,238 |
3,945 |
||||||
Commercial & International |
489 |
547 |
552 |
538 |
2,126 |
1,900 |
||||||
Defense Systems |
445 |
466 |
462 |
505 |
1,878 |
1,806 |
||||||
Total |
$ 3,699 |
$ 3,838 |
$ 3,921 |
$ 3,980 |
$ 15,438 |
$ 14,396 |
UNAUDITED NON-GAAP HISTORICAL FINANCIAL MEASURES
The following tables present the reconciliation of operating income by reportable segment to non-GAAP operating income for fiscal 2023 and 2022 under the new segment structure (in millions):
Three Months Ended |
||||||||
Operating |
Acquisition, |
Amortization of |
Non-GAAP |
|||||
National Security and Digital |
$ 145 |
$ — |
$ 12 |
$ 157 |
||||
Health & Civil |
113 |
— |
10 |
123 |
||||
Commercial & International |
13 |
— |
10 |
23 |
||||
Defense Systems |
23 |
— |
20 |
43 |
||||
Corporate |
(29) |
3 |
— |
(26) |
||||
Total |
$ 265 |
$ 3 |
$ 52 |
$ 320 |
Three Months Ended |
||||||||
Operating |
Acquisition, |
Amortization of |
Non-GAAP |
|||||
National Security and Digital |
$ 172 |
$ — |
$ 11 |
$ 183 |
||||
Health & Civil |
134 |
— |
11 |
145 |
||||
Commercial & International |
34 |
1 |
10 |
45 |
||||
Defense Systems |
21 |
— |
19 |
40 |
||||
Corporate |
(30) |
5 |
— |
(25) |
||||
Total |
$ 331 |
$ 6 |
$ 51 |
$ 388 |
Three Months Ended |
||||||||||||
Operating |
Acquisition, |
Amortization of |
Asset |
|
Non-GAAP |
|||||||
National Security and Digital |
$ 170 |
$ — |
$ 12 |
$ — |
$ — |
$ 182 |
||||||
Health & Civil |
165 |
— |
9 |
— |
— |
174 |
||||||
Commercial & International |
(646) |
9 |
9 |
80 |
599 |
51 |
||||||
Defense Systems |
3 |
3 |
20 |
8 |
— |
34 |
||||||
Corporate |
(28) |
5 |
— |
— |
— |
(23) |
||||||
Total |
$ (336) |
$ 17 |
$ 50 |
$ 88 |
$ 599 |
$ 418 |
Three Months Ended |
||||||||||||
Operating |
Acquisition, |
Amortization of |
Asset |
|
Non-GAAP |
|||||||
National Security and Digital |
$ 185 |
$ — |
$ 12 |
$ — |
$ — |
$ 197 |
||||||
Health & Civil |
162 |
— |
10 |
— |
— |
172 |
||||||
Commercial & International |
39 |
— |
8 |
3 |
(3) |
47 |
||||||
Defense Systems |
18 |
2 |
19 |
— |
— |
39 |
||||||
Corporate |
(43) |
8 |
— |
— |
— |
(35) |
||||||
Total |
$ 361 |
$ 10 |
$ 49 |
$ 3 |
$ (3) |
$ 420 |
UNAUDITED NON-GAAP HISTORICAL FINANCIAL MEASURES [CONTINUED] |
||||||||||||
Year Ended |
||||||||||||
Operating |
Acquisition, |
Amortization of |
Asset |
|
Non-GAAP |
|||||||
National Security and Digital |
$ 672 |
$ — |
$ 47 |
$ — |
$ — |
$ 719 |
||||||
Health & Civil |
574 |
— |
40 |
— |
— |
614 |
||||||
Commercial & International |
(560) |
10 |
37 |
83 |
596 |
166 |
||||||
Defense Systems |
65 |
5 |
78 |
8 |
— |
156 |
||||||
Corporate |
(130) |
21 |
— |
— |
— |
(109) |
||||||
Total |
$ 621 |
$ 36 |
$ 202 |
$ 91 |
$ 596 |
$ 1,546 |
Year Ended |
||||||||||
Operating |
Acquisition, |
Amortization of |
Asset |
Non-GAAP |
||||||
National Security and Digital |
$ 606 |
$ — |
$ 57 |
$ 14 |
$ 677 |
|||||
Health & Civil |
448 |
— |
48 |
13 |
509 |
|||||
Commercial & International |
131 |
— |
35 |
4 |
170 |
|||||
Defense Systems |
11 |
— |
89 |
4 |
104 |
|||||
Corporate |
(108) |
17 |
— |
5 |
(86) |
|||||
Total |
$ 1,088 |
$ 17 |
$ 229 |
$ 40 |
$ 1,374 |
View original content:https://www.prnewswire.com/news-releases/leidos-holdings-inc-reports-fourth-quarter-and-fiscal-year-2023-results-302059804.html
SOURCE