Leidos Holdings, Inc. Reports Second Quarter Fiscal Year 2024 Results
- Revenues of
$4.1 billion , up 8% year-over-year - Net income of
$324 million or$2.37 per diluted share - Adjusted EBITDA (non-GAAP) of
$559 million (13.5% margin) - Non-GAAP Diluted Earnings per Share of
$2.63 , up 46% year-over-year - Cash Flows from Operations of
$374 million ; Free Cash Flow (non-GAAP) of$351 million - Net Bookings of
$4.0 billion (book-to-bill ratio of 1.0 for the quarter and 1.1 for trailing twelve months)
Summary Operating Results |
||||
Three Months Ended |
||||
(in millions, except margin and per share data) |
|
|
||
Revenues |
$ 4,132 |
$ 3,838 |
||
Net income |
$ 324 |
$ 210 |
||
Net income margin |
7.8 % |
5.5 % |
||
Diluted earnings per share (EPS) |
$ 2.37 |
$ 1.50 |
||
Non-GAAP Measures*: |
||||
Adjusted EBITDA |
$ 559 |
$ 420 |
||
Adjusted EBITDA margin |
13.5 % |
10.9 % |
||
Non-GAAP diluted EPS |
$ 2.63 |
$ 1.80 |
||
* 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 for the quarter were
For the second quarter, net income was
Adjusted EBITDA was
Cash Flow Summary
In the second quarter,
Investing activities consisted primarily of
On
Business Development
Net bookings totaled
Defense Enclave Services (DES) Department of Defense Network (DoDNet) Services . TheDefense Information Systems Agency awardedLeidos a$823 million , five-year task order to provide long-term operations and sustainment for the DES DoDNet program. This award expands support from over 30,000 users to more than 160,000 users, including 14 additional Defense Agencies and Field Activities (DAFAs) to be migrated to DoDNet, and is projected to support approximately 370,000 DAFA users and workstations once complete. The work provides a more diverse and scalable service offering for the DoDNet user community, while also improving cybersecurity, network availability and reliability.- Air Force National Capital Region Information Technology Services Follow-On. The
U.S Air Force awardedLeidos a single-award, indefinite delivery, indefinite quantity (IDIQ) contract with an estimated total value of$738 million over five years. Under the contract,Leidos will support all components of theU.S. Air Force in the national capital region and National Military Command Center, including cybersecurity, enterprise IT operations, IT asset management, program management and other engineering services. - Development, Integration, Acquisition, and Bridging to Logistics & Operations. The
U.S. Army Contracting Command - Aberdeen Proving Grounds awardedLeidos a 10-year,$631 million contract to develop, acquire, field and provide lifecycle support to aerial intelligence, surveillance and reconnaissance sensors and integrated systems across a broad spectrum of multiple intelligence capabilities. NASA Cargo Mission Contract Follow-On. Under a five-year,$476 million contract,Leidos will continue to provide cargo mission engineering and integration services forNASA 's International Space Station Program and Artemis campaign. Since 2004,Leidos has performed cargo mission support work forNASA by providing analytical and physical processing, engineering maintenance and operations support, as well as developing and certifying hardware for mission objectives and supporting logistical and integration functions to maintain adequate crew provisions an supplies to sustain human presence in space.
Forward Guidance
FY24 Guidance |
||
Measure |
Current |
Prior |
Revenues (billions) |
|
|
Adjusted EBITDA Margin |
Approximately 12% |
Mid-to-High 11% |
Non-GAAP Diluted EPS |
|
|
Cash Flows Provided by Operating Activities (billions) |
Approximately |
Approximately |
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
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 |
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data) |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
|
|
|
|
|||||
Revenues |
$ 4,132 |
$ 3,838 |
$ 8,107 |
$ 7,537 |
||||
Cost of revenues |
3,427 |
3,271 |
6,764 |
6,475 |
||||
Selling, general and administrative expenses |
231 |
237 |
457 |
470 |
||||
Acquisition, integration and restructuring costs |
7 |
6 |
11 |
9 |
||||
Equity earnings of non-consolidated subsidiaries |
(8) |
(7) |
(15) |
(13) |
||||
Operating income |
475 |
331 |
890 |
596 |
||||
Non-operating income (expense): |
||||||||
Interest expense, net |
(51) |
(56) |
(100) |
(110) |
||||
Other income (expense), net |
2 |
(1) |
4 |
(5) |
||||
Income before income taxes |
426 |
274 |
794 |
481 |
||||
Income tax expense |
(102) |
(64) |
(187) |
(107) |
||||
Net income |
324 |
210 |
607 |
374 |
||||
Less: net income attributable to non-controlling interest |
2 |
3 |
1 |
5 |
||||
Net income attributable to |
$ 322 |
$ 207 |
$ 606 |
$ 369 |
||||
Earnings per share: |
||||||||
Basic |
$ 2.39 |
$ 1.51 |
$ 4.49 |
$ 2.69 |
||||
Diluted |
2.37 |
1.50 |
4.42 |
2.67 |
||||
Weighted average number of common shares outstanding: |
||||||||
Basic |
135 |
137 |
135 |
137 |
||||
Diluted |
136 |
138 |
137 |
138 |
||||
Cash dividends declared per share |
$ 0.38 |
$ 0.36 |
$ 0.76 |
$ 0.72 |
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except share and per share data) |
||||
|
|
|||
Assets: |
||||
Cash and cash equivalents |
$ 823 |
$ 777 |
||
Receivables, net |
2,615 |
2,429 |
||
Inventory, net |
333 |
310 |
||
Other current assets |
458 |
489 |
||
Total current assets |
4,229 |
4,005 |
||
Property, plant and equipment, net |
984 |
961 |
||
Intangible assets, net |
592 |
667 |
||
|
6,102 |
6,112 |
||
Operating lease right-of-use assets, net |
480 |
512 |
||
Other long-term assets |
522 |
438 |
||
Total assets |
$ 12,909 |
$ 12,695 |
||
Liabilities: |
||||
Accounts payable and accrued liabilities |
$ 2,235 |
$ 2,277 |
||
Accrued payroll and employee benefits |
703 |
695 |
||
Current portion of long-term debt |
567 |
18 |
||
Total current liabilities |
3,505 |
2,990 |
||
Long-term debt, net of current portion |
4,109 |
4,664 |
||
Operating lease liabilities |
486 |
516 |
||
Other long-term liabilities |
299 |
267 |
||
Total liabilities |
8,399 |
8,437 |
||
Stockholders' equity: |
||||
Common stock, |
— |
— |
||
Additional paid-in capital |
1,654 |
1,885 |
||
Retained earnings |
2,866 |
2,364 |
||
Accumulated other comprehensive loss |
(65) |
(48) |
||
Total |
4,455 |
4,201 |
||
Non-controlling interest |
55 |
57 |
||
Total stockholders' equity |
4,510 |
4,258 |
||
Total liabilities and stockholders' equity |
$ 12,909 |
$ 12,695 |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
|
|
|
|
|||||
Cash flows from operations: |
||||||||
Net income |
$ 324 |
$ 210 |
$ 607 |
$ 374 |
||||
Adjustments to reconcile net income to net cash provided by operations: |
||||||||
Depreciation and amortization |
71 |
84 |
140 |
166 |
||||
Stock-based compensation |
20 |
19 |
40 |
37 |
||||
Deferred income taxes |
(42) |
(45) |
(67) |
(88) |
||||
Other |
8 |
1 |
2 |
6 |
||||
Change in assets and liabilities, net of effects of acquisitions: |
||||||||
Receivables |
96 |
43 |
(185) |
(123) |
||||
Other current assets and other long-term assets |
42 |
58 |
7 |
49 |
||||
Accounts payable and accrued liabilities and other long-term liabilities |
(73) |
(101) |
(174) |
(198) |
||||
Accrued payroll and employee benefits |
(38) |
(45) |
10 |
(32) |
||||
Income taxes receivable/payable |
(34) |
(60) |
57 |
(125) |
||||
Net cash provided by operating activities |
374 |
164 |
437 |
66 |
||||
Cash flows from investing activities: |
||||||||
Acquisition of a business, net of cash acquired |
— |
(4) |
— |
(4) |
||||
Payments for property, equipment and software |
(23) |
(40) |
(40) |
(79) |
||||
Net proceeds from sale of assets |
2 |
— |
2 |
— |
||||
Other |
— |
— |
5 |
— |
||||
Net cash used in investing activities |
(21) |
(44) |
(33) |
(83) |
||||
Cash flows from financing activities: |
||||||||
Proceeds from debt issuance |
— |
— |
— |
1,743 |
||||
Net proceeds from commercial paper |
— |
200 |
— |
200 |
||||
Repayments of borrowings |
(5) |
(325) |
(9) |
(2,036) |
||||
Payments for debt issuance costs |
— |
— |
— |
(7) |
||||
Dividend payments |
(51) |
(50) |
(104) |
(100) |
||||
Repurchases of stock and other |
(114) |
— |
(297) |
(43) |
||||
Proceeds from issuances of stock |
13 |
13 |
26 |
25 |
||||
Net capital distributions to non-controlling interests |
(2) |
(2) |
(3) |
(3) |
||||
Net cash used in financing activities |
(159) |
(164) |
(387) |
(221) |
||||
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash |
— |
1 |
(4) |
3 |
||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
194 |
(43) |
13 |
(235) |
||||
Cash, cash equivalents and restricted cash at beginning of period |
747 |
491 |
928 |
683 |
||||
Cash, cash equivalents and restricted cash at end of period |
941 |
448 |
941 |
448 |
||||
Less: restricted cash at end of period |
118 |
119 |
118 |
119 |
||||
Cash and cash equivalents at end of period |
$ 823 |
$ 329 |
$ 823 |
$ 329 |
UNAUDITED SEGMENT OPERATING RESULTS (in millions) |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
|
|
|
|
|||||
Revenues: |
||||||||
National Security and Digital |
$ 1,813 |
$ 1,791 |
$ 3,606 |
$ 3,548 |
||||
Health & Civil |
1,263 |
1,034 |
2,462 |
2,042 |
||||
Commercial & International |
561 |
547 |
1,070 |
1,036 |
||||
Defense Systems |
495 |
466 |
969 |
911 |
||||
Total |
$ 4,132 |
$ 3,838 |
$ 8,107 |
$ 7,537 |
||||
Operating income (loss): |
||||||||
National Security and Digital |
$ 183 |
$ 172 |
$ 358 |
$ 317 |
||||
Health & Civil |
307 |
134 |
529 |
247 |
||||
Commercial & International |
(11) |
34 |
23 |
47 |
||||
Defense Systems |
34 |
21 |
55 |
44 |
||||
Corporate |
(38) |
(30) |
(75) |
(59) |
||||
Total |
$ 475 |
$ 331 |
$ 890 |
$ 596 |
||||
Operating income margin: |
||||||||
National Security and Digital |
10.1 % |
9.6 % |
9.9 % |
8.9 % |
||||
Health & Civil |
24.3 % |
13.0 % |
21.5 % |
12.1 % |
||||
Commercial & International |
(2.0) % |
6.2 % |
2.1 % |
4.5 % |
||||
Defense Systems |
6.9 % |
4.5 % |
5.7 % |
4.8 % |
||||
Total |
11.5 % |
8.6 % |
11.0 % |
7.9 % |
National Security and Digital
National Security and Digital revenues of
Health & Civil
Health & Civil revenues of
Commercial & International
Commercial & International revenues of
Defense Systems
Defense Systems revenues of $495 million increased by 6% compared to the prior year quarter, primarily driven by increased volumes within the airborne surveillance and reconnaissance and hypersonics businesses. Defense Systems operating income margin for the quarter was 6.9%, compared to 4.5% in the prior year quarter, and non-GAAP operating margin was 10.3%, compared to 8.6% in the prior year quarter. The increase in segment profitability is primarily attributable to improved program execution compared to the prior year period.
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 |
||||||
National Security and Digital |
$ 2,681 |
$ 15,268 |
$ 17,949 |
$ 2,806 |
$ 12,549 |
$ 15,355 |
||||||
Health & Civil |
1,607 |
8,837 |
10,444 |
1,635 |
9,127 |
10,762 |
||||||
Commercial & International |
2,699 |
1,886 |
4,585 |
2,786 |
972 |
3,758 |
||||||
Defense Systems |
1,036 |
2,473 |
3,509 |
1,045 |
3,232 |
4,277 |
||||||
Total |
$ 8,023 |
$ 28,464 |
$ 36,487 |
$ 8,272 |
$ 25,880 |
$ 34,152 |
UNAUDITED NON-GAAP FINANCIAL 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
Organic revenues capture 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, severance and retention costs and asset markdowns related to acquisitions and restructuring activities.
- Amortization of acquired intangible assets – Represents the amortization of the fair value of the acquired intangible assets.
- Gain on sale of intangible assets – Represents the gain on sale of intellectual property not used in operations.
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 (used in) operating activities.
Non-GAAP free cash flow conversion is computed by dividing non-GAAP 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 |
||||||
|
|
Percent Change |
||||
National Security and Digital |
||||||
Revenues, as reported |
$ 1,813 |
$ 1,791 |
1 % |
|||
Health & Civil |
||||||
Revenues, as reported |
$ 1,263 |
$ 1,034 |
22 % |
|||
Commercial & International |
||||||
Revenues, as reported |
$ 561 |
$ 547 |
3 % |
|||
Defense Systems |
||||||
Revenues, as reported |
$ 495 |
$ 466 |
6 % |
|||
Acquisition and divestiture revenues(1) |
— |
2 |
||||
Organic revenues |
$ 495 |
$ 464 |
7 % |
|||
Total Operations |
||||||
Revenues, as reported |
$ 4,132 |
$ 3,838 |
8 % |
|||
Acquisition and divestiture revenues(1) |
— |
2 |
||||
Organic revenues |
$ 4,132 |
$ 3,836 |
8 % |
(1) Year ago acquisition and divestiture revenues reflect revenues from assets subsequently divested. For the three months ended |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data and margin 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 |
Gain on sale |
Non-GAAP |
||||||
Operating income |
$ 475 |
$ 13 |
$ 36 |
$ — |
$ 524 |
|||||
Non-operating expense, net |
(49) |
— |
— |
(2) |
(51) |
|||||
Income before income taxes |
426 |
13 |
36 |
(2) |
473 |
|||||
Income tax expense(1) |
(102) |
(3) |
(8) |
— |
(113) |
|||||
Net income |
324 |
10 |
28 |
(2) |
360 |
|||||
Less: net income attributable to non-controlling interest |
2 |
— |
— |
— |
2 |
|||||
Net income attributable to |
$ 322 |
$ 10 |
$ 28 |
$ (2) |
$ 358 |
|||||
Diluted EPS attributable to |
$ 2.37 |
$ 0.07 |
$ 0.21 |
$ (0.01) |
$ 2.63 |
|||||
Diluted shares |
136 |
136 |
136 |
136 |
136 |
|||||
Three Months Ended |
||||||||||
As reported |
Acquisition, |
Amortization |
Gain on sale |
Non-GAAP |
||||||
Net income |
$ 324 |
$ 10 |
$ 28 |
$ (2) |
$ 360 |
|||||
Income tax expense(1) |
102 |
3 |
8 |
— |
113 |
|||||
Income before income taxes |
426 |
13 |
36 |
(2) |
473 |
|||||
Depreciation expense |
35 |
— |
— |
— |
35 |
|||||
Amortization of intangibles |
36 |
— |
(36) |
— |
— |
|||||
Interest expense, net |
51 |
— |
— |
— |
51 |
|||||
Adjusted EBITDA |
$ 548 |
$ 13 |
$ — |
$ (2) |
$ 559 |
|||||
Adjusted EBITDA margin |
13.3 % |
13.5 % |
(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. |
(3) Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the condensed consolidated statements of operations. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data and margin 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 |
Non-GAAP |
|||||
Operating income |
$ 331 |
$ 6 |
$ 51 |
$ 388 |
||||
Non-operating expense, net |
(57) |
— |
— |
(57) |
||||
Income before income taxes |
274 |
6 |
51 |
331 |
||||
Income tax expense(1) |
(64) |
(2) |
(13) |
(79) |
||||
Net income |
210 |
4 |
38 |
252 |
||||
Less: net income attributable to non-controlling interest |
3 |
— |
— |
3 |
||||
Net income attributable to |
$ 207 |
$ 4 |
$ 38 |
$ 249 |
||||
Diluted EPS attributable to |
$ 1.50 |
$ 0.03 |
$ 0.28 |
$ 1.80 |
||||
Diluted shares |
138 |
138 |
138 |
138 |
||||
Three Months Ended |
||||||||
As reported |
Acquisition, |
Amortization |
Non-GAAP |
|||||
Net income |
$ 210 |
$ 4 |
$ 38 |
$ 252 |
||||
Income tax expense(1) |
64 |
2 |
13 |
79 |
||||
Income before income taxes |
274 |
6 |
51 |
331 |
||||
Depreciation expense |
33 |
— |
— |
33 |
||||
Amortization of intangibles |
51 |
— |
(51) |
— |
||||
Interest expense, net |
56 |
— |
— |
56 |
||||
Adjusted EBITDA |
$ 414 |
$ 6 |
$ — |
$ 420 |
||||
Adjusted EBITDA margin |
10.8 % |
10.9 % |
(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 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
Six Months Ended |
||||||||||
As reported |
Acquisition, |
Amortization of acquired |
Gain on sale |
Non-GAAP |
||||||
Operating income |
$ 890 |
$ 17 |
$ 73 |
$ — |
$ 980 |
|||||
Non-operating expense, net |
(96) |
— |
— |
(2) |
(98) |
|||||
Income before income taxes |
794 |
17 |
73 |
(2) |
882 |
|||||
Income tax expense(1) |
(187) |
(4) |
(18) |
— |
(209) |
|||||
Net income |
607 |
13 |
55 |
(2) |
673 |
|||||
Less: net income attributable to non-controlling interest |
1 |
— |
— |
— |
1 |
|||||
Net income attributable to |
$ 606 |
$ 13 |
$ 55 |
$ (2) |
$ 672 |
|||||
Diluted EPS attributable to |
$ 4.42 |
$ 0.09 |
$ 0.40 |
$ (0.01) |
$ 4.91 |
|||||
Diluted shares |
137 |
137 |
137 |
137 |
137 |
|||||
Six Months Ended |
||||||||||
As reported |
Acquisition, |
Amortization |
Gain on sale |
Non-GAAP |
||||||
Net income |
$ 607 |
$ 13 |
$ 55 |
$ (2) |
$ 673 |
|||||
Income tax expense(1) |
187 |
4 |
18 |
— |
209 |
|||||
Income before income taxes |
794 |
17 |
73 |
(2) |
882 |
|||||
Depreciation expense |
67 |
— |
— |
— |
67 |
|||||
Amortization of intangibles |
73 |
— |
(73) |
— |
— |
|||||
Interest expense, net |
100 |
— |
— |
— |
100 |
|||||
Adjusted EBITDA |
$ 1,034 |
$ 17 |
$ — |
$ (2) |
$ 1,049 |
|||||
Adjusted EBITDA margin |
12.8 % |
12.9 % |
(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. |
(3) Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the condensed consolidated statements of operations. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share data and margin 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
Six Months Ended |
||||||||
As reported |
Acquisition, |
Amortization intangibles |
Non-GAAP results |
|||||
Operating income |
$ 596 |
$ 9 |
$ 103 |
$ 708 |
||||
Non-operating expense, net |
(115) |
— |
— |
(115) |
||||
Income before income taxes |
481 |
9 |
103 |
593 |
||||
Income tax expense(1) |
(107) |
(2) |
(27) |
(136) |
||||
Net income |
374 |
7 |
76 |
457 |
||||
Less: net income attributable to non-controlling interest |
5 |
— |
— |
5 |
||||
Net income attributable to |
$ 369 |
$ 7 |
$ 76 |
$ 452 |
||||
Diluted EPS attributable to |
$ 2.67 |
$ 0.05 |
$ 0.55 |
$ 3.28 |
||||
Diluted shares |
138 |
138 |
138 |
138 |
||||
Six Months Ended |
||||||||
As reported |
Acquisition, and |
Amortization |
Non-GAAP |
|||||
Net income |
$ 374 |
$ 7 |
$ 76 |
$ 457 |
||||
Income tax expense(1) |
107 |
2 |
27 |
136 |
||||
Income before income taxes |
481 |
9 |
103 |
593 |
||||
Depreciation expense |
63 |
— |
— |
63 |
||||
Amortization of intangibles |
103 |
— |
(103) |
— |
||||
Interest expense, net |
110 |
— |
— |
110 |
||||
Adjusted EBITDA |
$ 757 |
$ 9 |
$ — |
$ 766 |
||||
Adjusted 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. |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except margin 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 |
Non-GAAP |
Non-GAAP |
||||||
National Security and Digital |
$ 183 |
$ — |
$ 5 |
$ 188 |
10.4 % |
|||||
Health & Civil |
307 |
— |
7 |
314 |
24.9 % |
|||||
Commercial & International |
(11) |
8 |
7 |
4 |
0.7 % |
|||||
Defense Systems |
34 |
— |
17 |
51 |
10.3 % |
|||||
Corporate |
(38) |
5 |
— |
(33) |
NM |
|||||
Total |
$ 475 |
$ 13 |
$ 36 |
$ 524 |
12.7 % |
|||||
Three Months Ended |
||||||||||
Operating |
Acquisition, |
Amortization |
Non-GAAP |
Non-GAAP |
||||||
National Security and Digital |
$ 172 |
$ — |
$ 11 |
$ 183 |
10.2 % |
|||||
Health & Civil |
134 |
— |
11 |
145 |
14.0 % |
|||||
Commercial & International |
34 |
1 |
10 |
45 |
8.2 % |
|||||
Defense Systems |
21 |
— |
19 |
40 |
8.6 % |
|||||
Corporate |
(30) |
5 |
— |
(25) |
NM |
|||||
Total |
$ 331 |
$ 6 |
$ 51 |
$ 388 |
10.1 % |
|||||
Six Months Ended |
||||||||||
Operating |
Acquisition, |
Amortization |
Non-GAAP |
Non-GAAP |
||||||
National Security and Digital |
$ 358 |
$ — |
11 |
$ 369 |
10.2 % |
|||||
Health & Civil |
529 |
— |
13 |
542 |
22.0 % |
|||||
Commercial & International |
23 |
8 |
15 |
46 |
4.3 % |
|||||
Defense Systems |
55 |
— |
34 |
89 |
9.2 % |
|||||
Corporate |
(75) |
9 |
— |
(66) |
NM |
|||||
Total |
$ 890 |
$ 17 |
$ 73 |
$ 980 |
12.1 % |
|||||
Six Months Ended |
||||||||||
Operating |
Acquisition, |
Amortization |
Non-GAAP |
Non-GAAP |
||||||
National Security and Digital |
$ 317 |
$ — |
$ 23 |
$ 340 |
9.6 % |
|||||
Health & Civil |
247 |
— |
21 |
268 |
13.1 % |
|||||
Commercial & International |
47 |
1 |
20 |
68 |
6.6 % |
|||||
Defense Systems |
44 |
— |
39 |
83 |
9.1 % |
|||||
Corporate |
(59) |
8 |
— |
(51) |
NM |
|||||
Total |
$ 596 |
$ 9 |
$ 103 |
$ 708 |
9.4 % |
NM - Not Meaningful |
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except percentages)
The following table presents the reconciliation of non-GAAP free cash flow to net cash provided by operating activities as well as the calculation of operating cash flow and non-GAAP free cash flow conversion ratios:
Three Months Ended |
||||
|
|
|||
Net cash provided by operating activities |
$ 374 |
$ 164 |
||
Payments for property, equipment and software |
(23) |
(40) |
||
Non-GAAP free cash flow |
$ 351 |
$ 124 |
||
Net income attributable to |
$ 322 |
$ 207 |
||
Acquisition, integration and restructuring costs(1) |
10 |
4 |
||
Amortization of acquired intangibles(1) |
28 |
38 |
||
Gain on sale of intangible assets |
(2) |
— |
||
Non-GAAP net income attributable to |
$ 358 |
$ 249 |
||
Operating cash flow conversion ratio |
116 % |
79 % |
||
Non-GAAP free cash flow conversion ratio |
98 % |
50 % |
(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-2024-results-302208934.html
SOURCE