Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Leidos Posts Strong Fourth Quarter and Fiscal Year 2025 Results


      News provided by

      Leidos Holdings, Inc.

      Feb 17, 2026, 06:00 ET

      Share this article

      Share this article


      • Revenues: $4.2 billion for fourth quarter (down 4% year-over-year); $17.2 billion for the year (up 3% year-over-year)
      • Diluted Earnings per Share: $2.53 for fourth quarter (up 19% year-over-year); $11.14 for the year (up 21% year-over-year)
      • Non-GAAP Diluted Earnings per Share: $2.76 for fourth quarter (up 16% year-over-year); $11.99 for the year (up 17% year‍-‍over-year)
      • Cash Flows from Operations: $495 million for fourth quarter; $1.8 billion for the year
      • Net Bookings: $5.6 billion for fourth quarter (book-to-bill ratio of 1.3); $17.5 billion for the year (book-to-bill ratio of 1.0)

      RESTON, Va., Feb. 17, 2026 /PRNewswire/ -- Leidos Holdings, Inc. (NYSE: LDOS) today reported financial results for the fourth quarter and fiscal year 2025, highlighted by significant growth in priority markets, enhanced profitability, double-digit earnings growth, and excellent business development performance. In addition, Leidos established guidance for 2026 that forecasts continued growth in revenues and non-GAAP diluted earnings per share and robust cash flows provided by operating activities.

      "Our performance this quarter and throughout the year underscores the incredible resilience of our team and the power of our strategy in action," said Leidos Chief Executive Officer Tom Bell. "In a dynamic market environment, we delivered solid top-line growth, outstanding earnings power, and robust cash generation, which provide a strong foundation for future investment. This success is not accidental; we are acting with urgency to advance our customers' most critical national security priorities and proactively shaping our portfolio towards our strategic Growth Pillars—in space and maritime, energy infrastructure, digital modernization and cyber, mission software, and managed health services."

      "Our NorthStar 2030 strategy is guiding us to deliver smarter, more efficient outcomes for the nation while accelerating long-term value for our shareholders," Bell said.

      SUMMARY OF OPERATING RESULTS

      (in millions, except margin and per share data)

      Three Months Ended


      Year Ended

      January 2,
      2026


      January 3,

      2025


      January 2,
      2026


      January 3,

      2025

      Revenues

      $          4,207


      $            4,365


      $       17,174


      $          16,662

      Net income

      $             335


      $               282


      $          1,462


      $            1,251

      Net income margin

      8.0 %


      6.5 %


      8.5 %


      7.5 %

      Diluted earnings per share (EPS)

      $            2.53


      $              2.12


      $          11.14


      $              9.22

      Non-GAAP Measures*:








      Adjusted EBITDA

      $             556


      $               508


      $          2,420


      $            2,153

      Adjusted EBITDA margin

      13.2 %


      11.6 %


      14.1 %


      12.9 %

      Non-GAAP diluted EPS

      $            2.76


      $              2.37


      $          11.99


      $            10.21



      *

      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 in our debt agreements. See Non-GAAP Financial Measures at the end of this press release for more information and a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures.

      Revenues were $4.21 billion for the quarter, down 4% year-over-year primarily as a result of an extra work week in the fourth quarter of fiscal year 2024 and the six-week government shutdown in the fourth quarter of 2025. For the year, revenues of $17.17 billion grew 3% driven by strong demand across all customer segments, especially for integrated air defense, Intelligence Community support, and cyber.

      For the quarter, net income was $335 million, or $2.53 per diluted share, both up 19% compared to the fourth quarter of fiscal year 2024. Net income margin was 8.0%, up 150 basis points year-over-year. Adjusted EBITDA was $556 million (13.2% margin), up 9% over the fourth quarter of 2024. Non-GAAP net income was $364 million, which generated non-GAAP diluted EPS of $2.76. Non-GAAP net income was up 15%, and non-GAAP diluted EPS was up 16% compared to the fourth quarter of fiscal year 2024.

      For the year, net income was $1.46 billion, or $11.14 per diluted share. Net income and diluted EPS were up 17% and 21%, respectively, compared to fiscal year 2024. Net income margin for the year increased to 8.5% from 7.5% in fiscal year 2024. Adjusted EBITDA was $2.42 billion (14.1% margin), up 12% over fiscal year 2024. Non-GAAP net income was $1.57 billion, which generated non-GAAP diluted EPS of $11.99. Non-GAAP net income was up 14%, and non-GAAP diluted EPS was up 17% compared to fiscal year 2024.

      The primary drivers of increased earnings for the quarter and the year were increased efficiencies on certain fixed price programs and improved program execution and cost control across the company.

      CASH FLOW SUMMARY

      In the fourth quarter, Leidos generated $495 million of net cash provided by operating activities, the highest fourth quarter performance in the company's history, driven by strong EBITDA performance, collections, and working capital management. Leidos used $33 million in investing activities, consisting primarily of property, equipment and software payments, which resulted in quarterly free cash flow of $452 million and free cash flow conversion of 127%. Leidos used $357 million in financing activities, including $305 million in share repurchases and $55 million as part of a regular quarterly cash dividend program.

      For the year, net cash provided by operating activities was $1.75 billion, free cash flow was $1.63 billion, and free cash flow conversion was 104%. For the year, free cash flow grew 26%, or 32% on a per share basis. For the year Leidos used $405 million in investing activities and $1.15 billion in financing activities. As of January 2, 2026, the Company had $1.1 billion in cash and cash equivalents and $4.6 billion in debt.

      On February 13, 2026, the Leidos Board of Directors declared that Leidos will pay a cash dividend of $0.43 per share on March 31, 2026, to stockholders of record at the close of business on March 16, 2026.

      After the close of the quarter, Leidos entered into a stock purchase agreement to acquire power design firm Entrust for a purchase price of $2.4 billion, subject to customary adjustments for Entrust's cash, debt, transaction expenses and net working capital. Entrust's engineering expertise extends from points of generation to transmission and distribution across the power delivery spectrum of both gas and electric utilities. Acquiring Entrust will broaden Leidos' base of utility clients and strengthen its ability to drive innovation across a broader, more diverse set of utility customers. The transaction is expected to close in the first half of fiscal 2026, subject to the satisfaction or waiver of customary closing conditions.

      NEW BUSINESS AWARDS

      Net bookings totaled $5.6 billion in the fourth quarter and $17.5 billion for fiscal year 2025, representing book-to-bill ratios of 1.3 and 1.0, respectively. As a result, backlog at the end of fiscal year 2025 was $49.0 billion, of which $9.7 billion was funded. Included in the quarterly bookings were several notable awards:

      • Air Base Air Defense - Missile Defense (ABADS-MD). The Air Force awarded Leidos a five-year, $2.2 billion award to deploy its Affordable Long-Range Persistent Surveillance (ALPS) and Medium-Range Air Defense Radar (MRADR) systems in support of the ABADS-MD program. These systems fulfill the Department of War (DoW) mandate for survivable base defense through passive sensors that detect threats without emitting a targetable signal. ALPS and MRADR use novel sensing technology coupled with sophisticated GPU-accelerated signal processing to create a high-quality, long-range air picture for air-breathing targets. These software-centric systems sit at the center of Integrated Air Defense, feeding real-time data into command-and-control nodes to secure air bases in both domestic and contested, forward-deployed theaters.
      • Air Force Cloud One Next (C1N) Architecture & Common Shared Services (ACSS). Leidos secured a potential six-year, $455 million takeaway to lead the Air Force's C1N ACSS initiative. Leveraging expertise in Zero Trust, automation, and multi-cloud brokering, Leidos will provide a unified, self-service enterprise-grade cloud platform that accelerates application migration and modernization and enhances warfighter data accessibility at the point of need.
      • Common Hypersonic Glide Body (C-HGB). The Army awarded Leidos a $151 million contract modification to extend work on the C-HGB program, a direct reflection of the administration's urgent mandate to accelerate missile and munition production. Leidos remains committed to ensuring our warfighters possess the long-range, high-speed capabilities necessary to maintain a decisive advantage in contested environments.
      • Defense Information System Agency (DISA) Compartmented Enterprise Systems Office (CESO). Under a new $142 million award, Leidos will support DISA CESO in securing and modernizing IT for classified networks, focusing on cloud services, cybersecurity, and enterprise IT support for sensitive operations. By replacing rigid legacy systems with agile DevSecOps and Zero Trust architectures, Leidos will deliver the high-velocity data access required for today's complex theater operations.

      In addition, Leidos received prime positions on several indefinite delivery/indefinite quantity (IDIQ) contracts that provide competitive differentiation and channels for future growth but are not included in bookings or backlog beyond any awarded task orders. The largest of these IDIQs were:

      • Missile Defense Agency (MDA) Scalable Homeland Innovative Enterprise Layered Defense (SHIELD). The MDA awarded Leidos a position on SHIELD, a ten-year IDIQ with a ceiling value of $151 billion supporting the rapid development and deployment of the nation's 'Golden Dome' multi-domain, layered homeland defense architecture. Under the contract, Leidos is positioned to deliver end-to-end, mission-integrated capabilities spanning sensing, battle management, and system integration across space and terrestrial layers. Leveraging its proven expertise in missile defense integration, AI-enabled command-and-control, and digital engineering, Leidos enables plug-and-play connectivity and accelerated kill-chain execution from sensor to effector.
      • Defense Microelectronics Activity (DMEA) Advanced Technology Support Program V (ATSP5). Leidos secured a position on DMEA's ATSP5, a ten-year IDIQ with a ceiling value of $24.5 billion that enables the DoW and other federal agencies to rapidly modernize military technology through advanced engineering and prototyping, while mitigating supply chain risks and resolving equipment obsolescence. Under the streamlined ATSP5 framework, Leidos can advance customers' operational requirements in intelligence, surveillance, and reconnaissance; sensors; space systems; cyber and Zero Trust; and enterprise systems integration.

      FORWARD GUIDANCE

      Leidos is initiating fiscal year 2026 guidance as specified in the table below.

      Measure

      FY26 Guidance

      Revenues (billions)

      $17.5 - $17.9

      Adjusted EBITDA Margin

      Mid 13%

      Non-GAAP Diluted EPS

      $12.05 - $12.45

      Cash Flows Provided by Operating Activities (billions)

      Approximately $1.75

      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 margin or diluted EPS, 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 margin, diluted EPS or net income attributable to Leidos shareholders at this time. The amounts of these deductions may be material and, therefore, could result in projected net income margin, net income attributable to Leidos shareholders and diluted EPS being materially less than 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 A.M. eastern time on February 17, 2026. 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 February 17, 2027.

      ABOUT LEIDOS

      Leidos is an industry and technology leader serving government and commercial customers with smarter, more efficient digital and mission innovations. Headquartered in Reston, Virginia, with 47,000 global employees, Leidos reported annual revenues of approximately $17.2 billion for the fiscal year ended January 2, 2026. 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, 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 (including the acquisition of Entrust), 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 U.S. government defense and non-defense budgets, including budget reductions, sequestration, implementation of spending limits or changes in budgetary priorities, initiatives aimed at improving governmental efficiency, delays in the U.S. government budget process or a government shutdown, or the U.S. government's failure to raise the debt ceiling, which increases the possibility of a default by the U.S. government on its debt obligations, related credit-rating downgrades, or an economic recession; uncertainties in tax due to new tax legislation or other regulatory developments; deterioration of economic conditions or weakening in credit or capital markets; uncertainty in the consequences of current and future geopolitical events; inflationary pressures and fluctuations in interest rates; delays in the U.S. government contract procurement process or the award of contracts and delays or loss of contracts as a result of competitor protests; changes in U.S. government procurement rules, regulations and practices, including its organizational conflict of interest rules; changes in global trade policies, tariffs and other measures that could restrict international trade; increased preference by the U.S. government for minority-owned, small and small disadvantaged businesses; fluctuations in foreign currency exchange rates; our compliance with various U.S. government and other government procurement rules and regulations; governmental reviews, audits and investigations of our company; our ability to effectively compete and win contracts with the U.S. government and other customers; our ability to respond rapidly to emerging technology trends, including the use of artificial intelligence; our reliance on information technology spending by hospitals/healthcare organizations; our reliance on infrastructure investments by industrial and natural resources organizations; energy efficiency and alternative energy sourcing investments; investments by U.S. government and commercial organizations in environmental impact and remediation projects; the effects of an epidemic, pandemic or similar outbreak may have on our business, financial position, results of operations and/or cash flows; our ability to attract, train and retain skilled employees, including our management team, and to obtain security clearances for our employees; our ability to accurately estimate costs, including cost increases due to inflation, associated with our firm-fixed-price contracts and other contracts; resolution of legal and other disputes with our customers and others or legal or regulatory compliance issues; cybersecurity, data security or other security threats, system failures or other disruptions of our business; our compliance with international, federal, state and local laws and regulations regarding privacy, data security, protection, storage, retention, transfer, disposal and other processing, technology protection and personal information; the damage and disruption to our business resulting from natural disasters and the effects of climate change; our ability to effectively acquire businesses and make investments; our ability to manage risks associated with our joint ventures, including those in which we are a minority owner and do not operate the assets; 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; the failure of our inspection or detection systems to detect threats; the adequacy of our insurance programs, customer indemnifications or other liability protections designed to protect us from significant product or other liability claims, including cybersecurity attacks; our ability to manage risks associated with our international business; our ability to comply with the U.S. Foreign Corrupt Practices Act, the U.K. Bribery Act of 2010 and similar worldwide anti-corruption and anti-bribery laws and regulations; our ability to protect our intellectual property and other proprietary rights by third parties of infringement, misappropriation or other violations by us of their intellectual property rights; our ability to prevail in litigation brought by third parties of infringement, misappropriation or other violations by us of their intellectual property rights; our ability to declare or increase future dividends based on our earnings, financial condition, capital requirements and other factors, including compliance with applicable law and our agreements; our ability to grow our commercial health and infrastructure businesses, which could be negatively affected by budgetary constraints faced by hospitals and by developers of energy and infrastructure projects; our ability to successfully integrate acquired businesses; our ability to complete the acquisition of Entrust or successfully integrate Entrust to achieve the expected benefits of such acquisition; 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.

      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 February 17, 2026. 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

      Todd Blecher

      571.526.6124

      571.926.3822

      [email protected] 

      [email protected] 

      LEIDOS HOLDINGS, INC.

      UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS



      Three Months Ended


      Year Ended

      (in millions, except per share data)

      January 2,
      2026


      January 3,
      2025


      January 2,
      2026


      January 3,
      2025

      Revenues

      $             4,207


      $               4,365


      $           17,174


      $             16,662

      Cost of revenues

      3,468


      3,672


      14,075


      13,864

      Selling, general and administrative expenses

      266


      279


      999


      983

      Acquisition, integration and restructuring costs

      8


      2


      18


      16

      Asset impairment charges

      1


      5


      5


      11

      Equity earnings of non-consolidated subsidiaries

      (9)


      (14)


      (32)


      (39)

      Operating income

      473


      421


      2,109


      1,827

      Non-operating income (expense):








      Interest expense, net

      (48)


      (47)


      (203)


      (193)

      Other income, net

      4


      1


      3


      5

      Income before income taxes

      429


      375


      1,909


      1,639

      Income tax expense

      (94)


      (93)


      (447)


      (388)

      Net income

      335


      282


      1,462


      1,251

      Less: net income (loss) attributable to non-controlling

      8


      (2)


      14


      (3)

      Net income attributable to Leidos common stockholders

      $                 327


      $                  284


      $             1,448


      $               1,254

      Earnings per share:








      Basic

      $               2.57


      $                 2.14


      $             11.31


      $                 9.36

      Diluted

      2.53


      2.12


      11.14


      9.22

      Weighted average number of common shares outstanding:








      Basic

      127


      133


      128


      134

      Diluted

      129


      134


      130


      136

      Cash dividends declared per share

      $               0.43


      $                 0.40


      $               1.63


      $                 1.54

      LEIDOS HOLDINGS, INC.

      UNAUDITED CONSOLIDATED BALANCE SHEETS


      (in millions, except share and par value data)

      January 2,
      2026


      January 3,
      2025

      Assets




      Cash and cash equivalents

      $             1,108


      $                  849

      Receivables, net

      2,708


      2,645

      Inventory, net

      342


      315

      Other current assets

      656


      525

      Total current assets

      4,814


      4,334

      Property, plant and equipment, net

      961


      991

      Intangible assets, net

      458


      517

      Goodwill

      6,342


      6,084

      Operating lease right-of-use assets, net

      526


      560

      Deferred tax assets

      48


      203

      Other long-term assets

      344


      321

      Total assets

      $           13,493


      $             13,010

      Liabilities:




      Accounts payable and accrued liabilities

      $             1,988


      $               2,131

      Accrued payroll and employee benefits

      819


      811

      Current portion of long-term debt

      20


      618

      Total current liabilities

      2,827


      3,560

      Long-term debt, net of current portion

      4,628


      4,052

      Operating lease liabilities

      587


      621

      Deferred tax liabilities

      221


      2

      Other long-term liabilities

      268


      315

      Total liabilities

      8,531


      8,550

      Stockholders' equity:




      Preferred stock, $0.0001 par value, 10,000,000 shares authorized and no shares issued and
      outstanding at January 2, 2026, and January 3, 2025

      —


      —

      Common stock, $0.0001 par value, 500,000,000 shares authorized, 126,380,657 and
      131,163,899 shares issued and outstanding at January 2, 2026, and January 3, 2025, respectively

      —


      —

      Additional paid-in capital

      319


      1,112

      Retained earnings

      4,647


      3,410

      Accumulated other comprehensive loss

      (50)


      (110)

      Total Leidos stockholders' equity

      4,916


      4,412

      Non-controlling interest

      46


      48

      Total stockholders' equity

      4,962


      4,460

      Total liabilities and stockholders' equity

      $           13,493


      $             13,010

      LEIDOS HOLDINGS, INC.

      UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS



      Three Months Ended


      Year Ended

      (in millions)

      January 2,
      2026


      January 3,
      2025


      January 2,
      2026


      January 3,
      2025

      Cash flows from operations:








      Net income

      $                335


      $                 282


      $            1,462


      $              1,251

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








      Depreciation and amortization

      75


      79


      290


      290

      Stock-based compensation

      23


      26


      95


      85

      Asset impairment charges

      1


      5


      5


      11

      Deferred income taxes

      81


      (2)


      369


      (98)

      Other

      6


      39


      9


      44

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








      Receivables

      251


      40


      (46)


      (220)

      Other current assets and other long-term assets

      (7)


      (6)


      19


      96

      Accounts payable and accrued liabilities and other long-term liabilities

      (200)


      (16)


      (308)


      (117)

      Accrued payroll and employee benefits

      11


      (87)


      1


      121

      Income taxes receivable/payable

      (81)


      (66)


      (146)


      (28)

      Net cash provided by operating activities

      495


      294


      1,750


      1,435

      Cash flows from investing activities:








      Acquisitions of businesses, net of cash acquired

      (1)


      —


      (293)


      —

      Payments for property, equipment and software

      (43)


      (86)


      (125)


      (149)

      Proceeds from disposition of businesses

      9


      —


      9


      —

      Other

      2


      —


      4


      7

      Net cash used in investing activities

      (33)


      (86)


      (405)


      (142)

      Cash flows from financing activities:








      Proceeds from debt issuance

      —


      —


      997


      —

      Repayments of borrowings

      (5)


      (4)


      (1,019)


      (18)

      Payments for debt issuance and modification costs

      —


      —


      (7)


      —

      Dividend payments

      (55)


      (53)


      (211)


      (208)

      Repurchases of stock and other

      (305)


      (406)


      (944)


      (906)

      Proceeds from issuances of stock

      15


      27


      62


      55

      Net capital distributions to non-controlling interests

      (7)


      (3)


      (16)


      (6)

      Other

      —


      (1)


      (7)


      (1)

      Net cash used in provided by financing activities

      (357)


      (440)


      (1,145)


      (1,084)

      Effect of foreign exchange rate changes on cash and cash equivalents

      2


      (15)


      13


      (10)

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

      107


      (247)


      213


      199

      Cash, cash equivalents and restricted cash at beginning of period

      1,097


      1,238


      991


      792

      Cash, cash equivalents and restricted cash at end of year

      $            1,204


      $                 991


      $            1,204


      $                 991

      LEIDOS HOLDINGS, INC.

      UNAUDITED SEGMENT OPERATING RESULTS



      Three Months Ended


      Year Ended

      (in millions, except margin percentages)

      January 2,
      2026


      January 3,
      2025


      January 2,
      2026


      January 3,
      2025

      Revenues:








      National Security & Digital

      $          1,846


      $            1,894


      $          7,611


      $            7,365

      Health & Civil

      1,205


      1,328


      5,069


      5,015

      Commercial & International

      610


      604


      2,315


      2,252

      Defense Systems

      546


      539


      2,179


      2,030

      Total

      $          4,207


      $            4,365


      $       17,174


      $          16,662

      Operating income (loss):








      National Security & Digital

      $             196


      $               175


      $             760


      $               720

      Health & Civil

      264


      279


      1,202


      1,095

      Commercial & International

      51


      40


      166


      104

      Defense Systems

      44


      2


      156


      94

      Corporate

      (82)


      (75)


      (175)


      (186)

      Total

      $             473


      $               421


      $          2,109


      $            1,827

      Operating income margin:








      National Security & Digital

      10.6 %


      9.2 %


      10.0 %


      9.8 %

      Health & Civil

      21.9 %


      21.0 %


      23.7 %


      21.8 %

      Commercial & International

      8.4 %


      6.6 %


      7.2 %


      4.6 %

      Defense Systems

      8.1 %


      0.4 %


      7.2 %


      4.6 %

      Total

      11.2 %


      9.6 %


      12.3 %


      11.0 %

      Revenues and operating income for the three months and year ended January 2, 2026, reflect the impact of a six-week government shutdown. Revenues and operating income for the three months and year ended January 3, 2025, reflect the impact of an extra work week as part of the company's 4-4-5 financial calendar. Together, these two factors lowered year-over-year comparisons for revenue by an estimated 7 and 2 percentage points for the quarter and year, respectively, with relatively little impact on profitability.

      National Security & Digital

      National Security & Digital revenues were $1.85 billion for the quarter and $7.61 billion for the year, down 3% and up 3% over the comparable 2024 periods, respectively. The segment realized significant growth in the quarter and the year from new business wins across the portfolio, including large classified contracts within the Intelligence Community and the Army Global Unified Network program, as well as the acquisition of Kudu Dynamics.

      National Security & Digital operating income margin was 10.6% for the quarter, compared to 9.2% in the prior year quarter, and 10.0% for the year, compared to 9.8% in the prior year. On a non-GAAP basis, operating income margin was 11.3% for the quarter, compared to 9.7% in the prior year quarter, and 10.4% for the year, compared to 10.2% in the prior year. The increase in segment profitability for the quarter and full year was driven by increased volumes and efficiencies on certain fixed price programs and improved program execution.

      Health & Civil

      Health & Civil revenues were $1.21 billion for the quarter and $5.07 billion for the year, down 9% and up 1% over the comparable 2024 periods, respectively. Health & Civil operating income margin was 21.9% for the quarter, compared to 21.0% in the prior year quarter, and 23.7% for the year, compared to 21.8% in the prior year. On a non-GAAP basis, operating income margin was 22.4% for the quarter, compared to 21.6% in the prior year quarter, and 24.2% for the year, compared to 22.5% in the prior year. The managed health services business was a moderate headwind to the quarter and a moderate tailwind for the year. The consistent increase in segment profitability for the quarter and the year was driven by strong program execution as well as technology-driven efficiencies and prudent cost management.

      LEIDOS HOLDINGS, INC.
      UNAUDITED SEGMENT OPERATING RESULTS [CONTINUED]

      Commercial & International

      Commercial & International revenues were $610 million for the quarter and $2.32 billion for the year, up 1% and 3% over the comparable 2024 periods. The primary drivers for revenue growth in the quarter and year were higher volumes within commercial energy and improved performance in the United Kingdom, which offset the divestiture of an immaterial business not aligned to the Company's long term strategy.

      Commercial & International operating income margin for the quarter was 8.4%, compared to 6.6% in the prior year quarter. On a non-GAAP basis, operating margin for the quarter was 9.7%, compared to 7.9% in the prior year quarter. Commercial & International operating income margin for fiscal year 2025 was 7.2%, compared to 4.6% in the prior year. On a non-GAAP basis, operating margin for the year was 8.7% compared to 6.4% in the prior year. The increase in segment profitability for the quarter and year was primarily driven by a more profitable business mix and improved program execution.

      Defense Systems

      Defense System revenues were $546 million for the quarter and $2.18 billion for the year, up 1% and 7% over the comparable 2024 periods, respectively, driven primarily by higher production volumes on warfighter support programs. Defense Systems operating income margin for the quarter was 8.1%, compared to 0.4% in the prior year quarter. On a non-GAAP basis, operating margin for the quarter was 10.3%, up from 3.5% in the prior year quarter. Defense Systems operating income margin for fiscal year 2025 was 7.2%, compared to 4.6% in the prior year. On a non-GAAP basis, operating margin for the year was 9.5%, up from 7.9% in fiscal year 2024. The increase in segment profitability for the quarter and year was primarily driven by rigorous cost-discipline and the successful maturation of key programs into the production phase.

      LEIDOS HOLDINGS, INC.
      UNAUDITED BACKLOG BY REPORTABLE SEGMENT

      Backlog represents the revenues we expect to recognize under negotiated contracts and unissued task orders on sole source IDIQ contracts, to the extent we believe their execution and funding to be probable. Backlog does not include potential task orders expected to be awarded under multiple award IDIQ 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. Unfunded backlog represents all remaining value on task orders that is not funded, including options, that we expect to recognize as well as expected future task orders under sole source IDIQ contracts.

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



      January 2, 2026


      January 3, 2025(1)

      (in millions)


      Funded


      Unfunded


      Total


      Funded


      Unfunded


      Total

      National Security & Digital


      $           2,749


      $        23,891


      $        26,640


      $            2,881


      $          23,404


      $          26,285

      Health & Civil


      2,745


      7,690


      10,435


      1,456


      10,735


      12,191

      Commercial & International


      2,588


      2,659


      5,247


      2,456


      1,901


      4,357

      Defense Systems


      1,603


      5,107


      6,710


      1,616


      3,941


      5,557

      Total


      $           9,685


      $        39,347


      $        49,032


      $            8,409


      $          39,981


      $          48,390



      (1)

      Amounts have been recast to include estimated future revenue on task orders expected to be awarded under sole source IDIQ contracts. As a result, unfunded backlog increased $4,836 million.

      Backlog at January 2, 2026, includes $149 million acquired through the acquisition of Kudu Dynamics within the National Security and Digital reportable segment. 

      LEIDOS HOLDINGS, INC.
      UNAUDITED NON-GAAP FINANCIAL MEASURES

      Leidos uses and refers to organic revenues, 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 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 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 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, 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.
      • Asset impairment charges – Represents impairments of long-lived intangible assets, right-of-use assets, and other assets related to our facility rationalization effort.
      • Gain on sale of business – Represents the gain on sale of a business.
      • 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-GAAPnet 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.

      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 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 revenues by reportable segment and total operations:



      Three Months Ended


      Year Ended


      January 2,
      2026


      January 3,
      2025


      Percent
      Change


      January 2,
      2026


      January 3,
      2025


      Percent
      Change

      National Security & Digital












      Revenues, as reported

      $             1,846


      $              1,894


      (3) %


      $             7,611


      $              7,365


      3 %

      Acquisition revenues(1)

      22


      —




      60


      —



      Organic revenues

      $             1,824


      $              1,894


      (4) %


      $             7,551


      $              7,365


      3 %

      Health & Civil












      Revenues, as reported

      $             1,205


      $              1,328


      (9) %


      $             5,069


      $              5,015


      1 %

      Commercial & International












      Revenues, as reported

      $                610


      $                  604


      1 %


      $             2,315


      $              2,252


      3 %

      Divestiture revenues(2)

      —


      6




      —


      6



      Organic revenues

      $                610


      $                  598


      2 %


      $             2,315


      $              2,246


      3 %

      Defense Systems












      Revenues, as reported

      $                546


      $                  539


      1 %


      $             2,179


      $              2,030


      7 %

      Total Operations












      Revenues, as reported

      $             4,207


      $              4,365


      (4) %


      $          17,174


      $            16,662


      3 %

      Acquisition and divestiture revenues(1)(2)

      22


      6




      60


      6



      Organic revenues

      $             4,185


      $              4,359


      (4) %


      $          17,114


      $            16,656


      3 %



      (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 and year ended January 2, 2026, for the National Security & Digital segment include Kudu Dynamics (acquired May 23, 2025).

      (2)

      Prior period divestiture revenues reflect revenues from assets subsequently divested. Divestiture revenues for the three months and twelve months ended January 3, 2025, for the Commercial and International segment include an immaterial business not aligned to the Company's long term strategy (divested October 31, 2025).

      LEIDOS HOLDINGS, INC.

      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 January 2, 2026:





      Three Months Ended January 2, 2026



      As reported


      Acquisition,
      integration
      and
      restructuring
      costs


      Amortization
      of acquired
      intangibles


      Asset
      impairment
      charges


      Gain on sale
      of business


      Non-GAAP
      results

      Operating income


      $               473


      $                   8


      $                 34


      $                   1


      $                —


      $               516

      Non-operating expense, net


      (44)


      —


      —


      —


      (5)


      (49)

      Income before income taxes


      429


      8


      34


      1


      (5)


      467

      Income tax expense(1)


      (94)


      (2)


      (8)


      —


      1


      (103)

      Net income


      $               335


      $                   6


      $                 26


      $                   1


      $                (4)


      $               364

      Less: net income attributable to
      non-‍controlling interest


      8


      —


      —


      —


      —


      8

      Net income attributable to Leidos
      common stockholders


      $               327


      $                   6


      $                 26


      $                   1


      $                (4)


      $               356














      Diluted EPS attributable to Leidos
      common stockholders(2)


      $             2.53


      $              0.05


      $              0.20


      $              0.01


      $             (0.03)


      $             2.76

      Diluted shares


      129


      129


      129


      129


      129


      129




      Three Months Ended January 2, 2026



      As reported


      Acquisition,
      integration
      and
      restructuring
      costs


      Amortization
      of acquired
      intangibles


      Asset
      impairment
      charges


      Gain on sale
      of business


      Non-GAAP
      results

      Net income


      $           335


      $                   6


      $                 26


      $                   1


      $                (4)


      $          364

      Income tax expense(1)


      94


      2


      8


      —


      (1)


      103

      Income before income taxes


      429


      8


      34


      1


      (5)


      467

      Depreciation expense


      41


      —


      —


      —


      —


      41

      Amortization of intangibles


      34


      —


      (34)


      —


      —


      —

      Interest expense, net


      48


      —


      —


      —


      —


      48

      EBITDA


      $           552


      $                   8


      $                 —


      $                   1


      $                (5)


      $          556

      EBITDA margin


      13.1 %










      13.2 %



      (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 adjustments 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 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 January 3, 2025:




      Three Months Ended January 3, 2025



      As reported


      Acquisition,
      integration and
      restructuring costs


      Amortization of
      acquired
      intangibles


      Asset impairment
      charges


      Non-GAAP
      results

      Operating income


      $               421


      $                            2


      $                          37


      $                            5


      $                465

      Non-operating expense, net


      (46)


      —


      —


      —


      (46)

      Income before income taxes


      375


      2


      37


      5


      419

      Income tax expense(1)


      (93)


      —


      (9)


      (1)


      (103)

      Net income


      $               282


      $                            2


      $                          28


      $                            4


      $                316

      Less: net loss attributable to
      non-controlling interest


      (2)


      —


      —


      —


      (2)

      Net income attributable to Leidos
      common stockholders


      $               284


      $                            2


      $                          28


      $                            4


      $                318

      Diluted EPS attributable to Leidos
      common stockholders(2)


      $              2.12


      $                       0.01


      $                       0.21


      $                       0.03


      $               2.37

      Diluted shares


      134


      134


      134


      134


      134




      Three Months Ended January 3, 2025



      As reported


      Acquisition,
      integration and
      restructuring costs


      Amortization of
      acquired
      intangibles


      Asset impairment
      charges


      Non-GAAP
      results

      Net income


      $           282


      $                            2


      $                          28


      $                            4


      $             316

      Income tax expense(1)


      93


      —


      9


      1


      103

      Income before income taxes


      375


      2


      37


      5


      419

      Depreciation expense


      42


      —


      —


      —


      42

      Amortization of intangibles


      37


      —


      (37)


      —


      —

      Interest expense, net


      47


      —


      —


      —


      47

      EBITDA


      $           501


      $                            2


      $                          —


      $                            5


      $             508

      EBITDA margin


      11.5 %








      11.6 %



      (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 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 year ended January 2, 2026:




      Year Ended January 2, 2026



      As reported


      Acquisition,
      integration
      and
      restructuring
      costs(1)


      Amortization
      of acquired
      intangibles


      Asset
      impairment
      charges


      Gain on sale
      of business


      Non-GAAP
      results

      Operating income


      $           2,109


      $                 19


      $               129


      $                   4


      $                —


      $           2,261

      Non-operating expense, net


      (200)


      —


      —


      —


      (5)


      (205)

      Income before income taxes


      1,909


      19


      129


      4


      (5)


      2,056

      Income tax expense(2)


      (447)


      (4)


      (32)


      (1)


      1


      (483)

      Net income


      1,462


      15


      97


      3


      (4)


      1,573

      Less: net income attributable to
      non-controlling interest


      14


      —


      —


      —


      —


      14

      Net income attributable to Leidos
      common stockholders


      $           1,448


      $                 15


      $                 97


      $                   3


      $                (4)


      $           1,559














      Diluted EPS attributable to Leidos
      common stockholders(3)


      $           11.14


      $              0.12


      $              0.75


      $              0.02


      $             (0.03)


      $           11.99

      Diluted shares


      130


      130


      130


      130


      130


      130




      Year Ended January 2, 2026



      As reported


      Acquisition,
      integration
      and
      restructuring
      costs(1)


      Amortization
      of acquired
      intangibles


      Asset
      impairment
      charges


      Gain on sale
      of business


      Non-GAAP
      results

      Net income


      $       1,462


      $                 15


      $                 97


      $                   3


      $                (4)


      $       1,573

      Income tax expense(1)


      447


      4


      32


      1


      (1)


      483

      Income before income taxes


      1,909


      19


      129


      4


      (5)


      2,056

      Depreciation expense


      160


      —


      —


      —


      —


      160

      Amortization of intangibles


      130


      —


      (129)


      —


      —


      1

      Interest expense, net


      203


      —


      —


      —


      —


      203

      EBITDA


      $       2,402


      $                 19


      $                 —


      $                   4


      $                (5)


      $       2,420

      EBITDA margin


      14.0 %










      14.1 %



      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations.

      (2)

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

      (3)

      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.

      LEIDOS HOLDINGS, INC.

      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 year ended January 3, 2025:




      Year Ended January 3, 2025



      As reported


      Acquisition,
      integration
      and
      restructuring
      costs(1)


      Amortization
      of acquired
      intangibles


      Asset
      impairment
      charges


      Gain on sale
      of intangible
      assets


      Non-GAAP
      results

      Operating income


      $            1,827


      $                 22


      $               147


      $                11


      $                —


      $             2,007

      Non-operating expense, net


      (188)


      —


      —


      —


      (2)


      (190)

      Income before income taxes


      1,639


      22


      147


      11


      (2)


      1,817

      Income tax expense(2)


      (388)


      (5)


      (37)


      (3)


      1


      (432)

      Net income


      1,251


      17


      110


      8


      (1)


      1,385

      Less: net loss attributable to
      non-controlling interest


      (3)


      —


      —


      —


      —


      (3)

      Net income attributable to Leidos
      common stockholders


      $            1,254


      $                 17


      $               110


      $                  8


      $                (1)


      $             1,388














      Diluted EPS attributable to Leidos
      common stockholders(3)


      $               9.22


      $              0.13


      $              0.81


      $             0.06


      $             (0.01)


      $             10.21

      Diluted shares


      136


      136


      136


      136


      136


      136




      Year Ended January 3, 2025



      As reported


      Acquisition,
      integration
      and
      restructuring
      costs(1)


      Amortization
      of acquired
      intangibles


      Asset
      impairment
      charges


      Gain on sale
      of intangible
      assets


      Non-GAAP results

      Net income


      $           1,251


      $                 17


      $               110


      $                  8


      $                (1)


      $          1,385

      Income tax expense(2)


      388


      5


      37


      3


      (1)


      432

      Income before income taxes


      1,639


      22


      147


      11


      (2)


      1,817

      Depreciation expense


      143


      —


      —


      —


      —


      143

      Amortization of intangibles


      147


      —


      (147)


      —


      —


      —

      Interest expense, net


      193


      —


      —


      —


      —


      193

      EBITDA


      $           2,122


      $                 22


      $                 —


      $                11


      $                (2)


      $          2,153

      EBITDA margin


      12.7 %










      12.9 %



      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations.

      (2)

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

      (3)

      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.

      LEIDOS HOLDINGS, INC.

      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 January 2, 2026



      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring costs


      Amortization of
      acquired
      intangibles


      Asset impairment
      charges


      Non-GAAP
      operating
      income
      (loss)


      Non-GAAP
      operating
      margin

      National Security &
      Digital


      $              196


      $                            2


      $                          9


      $                          1


      $             208


      11.3 %

      Health & Civil


      264


      —


      6


      —


      270


      22.4 %

      Commercial &
      International


      51


      1


      7


      —


      59


      9.7 %

      Defense Systems


      44


      —


      12


      —


      56


      10.3 %

      Corporate


      (82)


      5


      —


      —


      (77)


      NM

      Total


      $              473


      $                            8


      $                        34


      $                          1


      $             516


      12.3 %




      Three Months Ended January 3, 2025



      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring costs


      Amortization of
      acquired
      intangibles


      Asset impairment
      charges


      Non-GAAP
      operating
      income
      (loss)


      Non-GAAP
      operating
      margin

      National Security &
      Digital


      $                175


      $                          —


      $                          6


      $                          3


      $               184


      9.7 %

      Health & Civil


      279


      —


      6


      2


      287


      21.6 %

      Commercial &
      International


      40


      —


      8


      —


      48


      7.9 %

      Defense Systems


      2


      —


      17


      —


      19


      3.5 %

      Corporate


      (75)


      2


      —


      —


      (73)


      NM

      Total


      $                421


      $                            2


      $                        37


      $                          5


      $               465


      10.7 %




      Year Ended January 2, 2026



      Operating income
      (loss)


      Acquisition,
      integration and
      restructuring costs(1)


      Amortization of
      acquired
      intangibles


      Asset impairment
      charges


      Non-GAAP
      operating
      income
      (loss)


      Non-GAAP
      operating
      margin

      National Security &
      Digital


      $              760


      $                            4


      $                        29


      $                          1


      $             794


      10.4 %

      Health & Civil


      1,202


      —


      24


      —


      1,226


      24.2 %

      Commercial & International


      166


      7


      28


      —


      201


      8.7 %

      Defense Systems


      156


      —


      48


      3


      207


      9.5 %

      Corporate


      (175)


      8


      —


      —


      (167)


      NM

      Total


      $           2,109


      $                          19


      $                      129


      $                          4


      $          2,261


      13.2 %


      NM - Not Meaningful

      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations.

      LEIDOS HOLDINGS, INC.

      UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]

      (in millions, except margin percentages)


      The following table present the reconciliation of non-GAAP operating income by reportable segment and Corporate to operating income (continued): 




      Year Ended January 3, 2025



      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring
      costs(1)


      Amortization of
      acquired
      intangibles


      Asset impairment
      charges


      Non-GAAP
      operating
      income (loss)


      Non-GAAP
      operating
      margin

      National Security &
      Digital


      $                720


      $                       —


      $                       23


      $                         5


      $               748


      10.2 %

      Health & Civil


      1,095


      —


      27


      4


      1,126


      22.5 %

      Commercial &
      International


      104


      9


      30


      2


      145


      6.4 %

      Defense Systems


      94


      —


      67


      —


      161


      7.9 %

      Corporate


      (186)


      13


      —


      —


      (173)


      NM

      Total


      $            1,827


      $                       22


      $                     147


      $                       11


      $           2,007


      12.0 %


      NM - Not Meaningful

      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations.

      LEIDOS HOLDINGS, INC.

      UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]


      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)


      January 2,
      2026


      January 3,

      2025


      January 2,
      2026


      January 3,

      2025

      Net cash provided by operating activities(1)


      $              495


      $               294


      $          1,750


      $            1,435

      Payments for property, equipment and software


      (43)


      (86)


      (125)


      (149)

      Free cash flow


      $              452


      $               208


      $          1,625


      $            1,286










      Net income attributable to Leidos common stockholders


      $              327


      $               284


      $          1,448


      $            1,254

      Acquisition, integration and restructuring costs(2)(3)


      6


      2


      15


      17

      Amortization of acquired intangibles(2)


      26


      28


      97


      110

      Asset impairment charges(2)


      1


      4


      3


      8

      Gain on sale of intangible assets(2)


      (4)


      —


      (4)


      (1)

      Non-GAAP net income attributable to Leidos common
      stockholders


      $              356


      $               318


      $          1,559


      $            1,388










      Operating cash flow conversion ratio


      151 %


      104 %


      121 %


      114 %

      Free cash flow conversion ratio


      127 %


      65 %


      104 %


      93 %



      (1)

      Net cash provided by operating activities for the three and twelve months ended January 3, 2025, was recast to reflect a change in accounting policy.

      (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.

      BACKGROUND

      Beginning in fiscal 2026, Leidos will operate in four reportable segments that are focused on specific, defined capability sets delivered to customers:

      • Intelligence & Digital - provides IT services and solutions to U.S. federal government customers. Services and offerings include technological research and development, digital solutions, software development and other IT services work.
      • Health - delivers services and solutions to federal and commercial customers in areas of public health, care coordination, and life and environmental sciences.
      • Homeland - provides various technological services, power grid engineering, transportation, aviation, and security products primarily to commercial and international customers.
      • Defense - develops and produces advanced space, aerial, surface, and sub-surface manned and un-manned defense systems.

      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 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.

      UNAUDITED HISTORICAL FINANCIAL MEASURES


      The following table presents revenues for the four quarters of the year ended January 2, 2026, and fiscal 2025 and 2024 under the new segment structure:




      Three Months Ended


      Year Ended

      (in millions)


      April 4,
      2025


      July 4,
      2025


      October 3,
      2025


      January 2,
      2026


      January 2,
      2026


      January 3,
      2025

      Intelligence & Digital


      $                1,408


      $                1,408


      $                1,525


      $                1,358


      $                5,699


      $                5,584

      Health


      1,188


      1,175


      1,210


      1,109


      4,682


      4,553

      Homeland


      770


      771


      775


      818


      3,134


      3,122

      Defense


      879


      899


      959


      922


      3,659


      3,403

      Total


      $                4,245


      $                4,253


      $                4,469


      $                4,207


      $              17,174


      $              16,662

      UNAUDITED NON-GAAP FINANCIAL MEASURES


      The following tables present the reconciliation of operating income by reportable segment to non-GAAP operating income for the four quarters of the year ended January 2, 2026, and fiscal 2025 and 2024 under the new segment structure:




      Three Months Ended April 4, 2025

      (in millions)


      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring
      costs(1)


      Amortization of
      acquired
      intangibles


      Non-GAAP
      operating
      income (loss)

      Intelligence & Digital


      $                     132


      $                         —


      $                            5


      $                     137

      Health


      288


      —


      6


      294

      Homeland


      61


      4


      7


      72

      Defense


      74


      —


      12


      86

      Corporate


      (25)


      1


      —


      (24)

      Total


      $                     530


      $                            5


      $                         30


      $                     565



      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the condensed consolidated statements of operations.

      LEIDOS HOLDINGS, INC.

      UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]


      The following tables present the reconciliation of operating income by reportable segment to non-GAAP operating income for the four quarters of the year ended January 2, 2026, and fiscal 2025 and 2024 under the new segment structure:






      Three Months Ended July 4, 2025

      (in millions)




      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring
      costs


      Amortization of
      acquired
      intangibles


      Non-GAAP
      operating
      income (loss)

      Intelligence & Digital




      $                     135


      $                         —


      $                            7


      $                     142

      Health




      303


      —


      6


      309

      Homeland




      64


      1


      7


      72

      Defense




      78


      —


      12


      90

      Corporate




      (9)


      1


      —


      (8)

      Total




      $                     571


      $                            2


      $                         32


      $                     605









      Three Months Ended October 3, 2025

      (in millions)


      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring
      costs


      Amortization of
      acquired
      intangibles


      Asset
      impairment
      charges


      Non-GAAP
      operating
      income (loss)

      Intelligence & Digital


      $                     141


      $                            2


      $                            8


      $                         —


      $                     151

      Health


      324


      —


      6


      —


      330

      Homeland


      50


      1


      7


      —


      58

      Defense


      79


      —


      12


      3


      94

      Corporate


      (59)


      1


      —


      —


      (58)

      Total


      $                     535


      $                            4


      $                         33


      $                            3


      $                     575






      Three Months Ended January 2, 2026

      (in millions)


      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring
      costs


      Amortization of
      acquired
      intangibles


      Asset
      impairment
      charges


      Non-GAAP
      operating
      income (loss)

      Intelligence & Digital


      $                     135


      $                            2


      $                            9


      $                            1


      $                     147

      Health


      256


      —


      5


      —


      261

      Homeland


      76


      1


      8


      —


      85

      Defense


      88


      —


      12


      —


      100

      Corporate


      (82)


      5


      —


      —


      (77)

      Total


      $                     473


      $                            8


      $                         34


      $                            1


      $                     516

      LEIDOS HOLDINGS, INC.

      UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]


      The following tables present the reconciliation of operating income by reportable segment to non-GAAP operating income for the four
      quarters of the year ended January 2, 2026, and fiscal 2025 and 2024 under the new segment structure:




      Year Ended January 2, 2026

      (in millions)


      Operating
      income (loss)


      Acquisition,
      integration and
      restructuring
      costs(1)


      Amortization of
      acquired
      intangibles


      Asset
      impairment
      charges


      Non-GAAP
      operating
      income (loss)

      Intelligence & Digital


      $                     543


      $                            4


      $                         29


      $                            1


      $                     577

      Health


      1,171


      —


      23


      —


      1,194

      Homeland


      251


      7


      29


      —


      287

      Defense


      319


      —


      48


      3


      370

      Corporate


      (175)


      8


      —


      —


      (167)

      Total


      $                 2,109


      $                         19


      $                       129


      $                            4


      $                2,261



      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations.



      Year Ended January 3, 2025

      (in millions)


      Operating income
      (loss)


      Acquisition,
      integration and
      restructuring
      costs(1)


      Amortization of
      acquired
      intangibles


      Asset
      impairment
      charges


      Non-GAAP
      operating
      income (loss)

      Intelligence & Digital


      $                     532


      $                         —


      $                         23


      $                            5


      $                     560

      Health


      1,049


      —


      27


      4


      1,080

      Homeland


      198


      9


      30


      2


      239

      Defense


      234


      —


      67


      —


      301

      Corporate


      (186)


      13


      —


      —


      (173)

      Total


      $                 1,827


      $                         22


      $                       147


      $                         11


      $                2,007



      (1)

      Asset markdowns associated with restructuring activities were recorded to "Cost of revenues" in the consolidated statements of operations.

      SOURCE Leidos Holdings, Inc.

      Modal title

      Also from this source

      Leidos Holdings, Inc. Increases Quarterly Cash Dividend by 4.7%

      The board of directors of Leidos Holdings, Inc. (NYSE: LDOS) declared a quarterly cash dividend of $0.45 per outstanding share of the company's...

      U.S. Cyber Command selects Leidos to deploy unified cyber planning platform

      U.S. Cyber Command selects Leidos to deploy unified cyber planning platform

      U.S. Cyber Command selected Leidos (NYSE: LDOS) to further develop the first integrated digital platform designed to help cyber operators plan,...

      More Releases From This Source

      Explore

      Homeland Security

      Homeland Security

      High Tech Security

      High Tech Security

      Computer & Electronics

      Computer & Electronics

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.