Leidos Holdings, Inc. (LDOS) Income statement

Market cap

$15.7B

P/E ratio

11.2x

	2011/01	2012/01	2013/01	2014/01	2015/01	2016/12	2017/12	2018/12	2020/01	2021/01	2021/12	2022/12	2023/12	2025/01	2026/01
Revenue	11,117	10,587	11,173	5,772	5,063	7,043	10,170	10,194	11,094	12,297	13,737	14,396	15,438	16,662	17,174
Revenue growth (%)	-								-					-
Cost of revenue	9,632	9,606	9,809	5,006	4,392	6,191	8,923	8,690	9,546	10,560	11,723	12,312	13,194	13,864	14,075
Selling, general & administrative	-	-	-	-	310	334	552	729	689	770	860	950	942	983	999
Operating margin (%)
Operating expenses	527	670	592	442	-	-	-	-	-	-	-	-	-	-	-
Operating income	958	311	734	164	-214	417	559	749	912	998	1,152	1,088	621	1,827	2,109
Income before tax	883	207	658	88	-283	318	393	610	866	781	967	886	403	1,639	1,909
Pretax margin (%)	7.9	2	5.9	1.5	-5.6	4.5	3.9	6	7.8	6.4	7	6.2	2.6	9.8	11.1
Provision for income taxes	314	215	135	4	47	72	29	28	196	152	208	193	195	388	447
Effective tax rate (%)
Net income	618	59	525	164	-323	246	366	582	670	629	759	693	208	1,254	1,462
Net income margin (%)
Earnings per share	1.64	0.18	1.54	1.94	-4.36	2.39	2.41	3.85	4.66	4.42	5.34	5	1.45	9.36	11.31
Diluted EPS	1.63	0.18	1.54	1.94	-4.36	2.35	2.38	3.8	4.6	4.36	5.27	4.96	1.44	9.22	11.14
Dividend payout ratio (%)	-	-
Dividend per share	-	-	0.48	1.6	1.28	1.28	1.28	1.28	1.32	1.36	1.4	1.44	1.46	1.54	1.63
EBITDA
EBITDA margin (%)