Financhill
Buy
56

LDOS Quote, Financials, Valuation and Earnings

Last price:
$134.91
Seasonality move :
0.28%
Day range:
$132.95 - $135.74
52-week range:
$123.23 - $202.90
Dividend yield:
1.16%
P/E ratio:
14.60x
P/S ratio:
1.10x
P/B ratio:
4.01x
Volume:
1.8M
Avg. volume:
1.7M
1-year change:
2.94%
Market cap:
$17.7B
Revenue:
$16.7B
EPS (TTM):
$9.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.3B $13.7B $14.4B $15.4B $16.7B
Revenue Growth (YoY) 10.84% 11.71% 4.8% 7.24% 7.93%
 
Cost of Revenues $10.6B $11.7B $12.3B $13.2B $13.9B
Gross Profit $1.7B $2B $2.1B $2.2B $2.8B
Gross Profit Margin 14.13% 14.66% 14.48% 14.54% 16.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $770M $851M $951M $942M $983M
Other Inc / (Exp) -$7M -$12M -$48M -$687M $17M
Operating Expenses $770M $851M $951M $942M $983M
Operating Income $967M $1.2B $1.1B $1.3B $1.8B
 
Net Interest Expenses $179M $184M $199M $212M $193M
EBT. Incl. Unusual Items $781M $967M $886M $403M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152M $208M $193M $195M $388M
Net Income to Company $629M $759M $693M $208M $1.3B
 
Minority Interest in Earnings -$1M -$6M -$8M -$9M $3M
Net Income to Common Excl Extra Items $628M $753M $685M $199M $1.3B
 
Basic EPS (Cont. Ops) $4.42 $5.34 $5.00 $1.45 $9.36
Diluted EPS (Cont. Ops) $4.36 $5.27 $4.96 $1.44 $9.22
Weighted Average Basic Share $142M $141M $137M $137M $134M
Weighted Average Diluted Share $144M $143M $138M $138M $136M
 
EBITDA $1.2B $1.5B $1.4B $946M $2.1B
EBIT $963M $1.2B $1.1B $615M $1.8B
 
Revenue (Reported) $12.3B $13.7B $14.4B $15.4B $16.7B
Operating Income (Reported) $967M $1.2B $1.1B $1.3B $1.8B
Operating Income (Adjusted) $963M $1.2B $1.1B $615M $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.5B $3.7B $4B $4.4B
Revenue Growth (YoY) 10.09% 7.35% 5.9% 7.66% 9.67%
 
Cost of Revenues $2.8B $3B $3.2B $3.4B $3.7B
Gross Profit $491M $508M $521M $595M $693M
Gross Profit Margin 15.1% 14.55% 14.09% 14.95% 15.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $187M $226M $221M $233M $279M
Other Inc / (Exp) -$13M -$14M -$31M -$3M $8M
Operating Expenses $187M $226M $221M $233M $279M
Operating Income $304M $282M $300M $362M $414M
 
Net Interest Expenses $46M $46M $51M $49M $47M
EBT. Incl. Unusual Items $245M $222M $218M $310M $375M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $46M $38M $80M $93M
Net Income to Company $197M $176M $180M $230M $282M
 
Minority Interest in Earnings -- -$2M -$3M -$1M $2M
Net Income to Common Excl Extra Items $197M $174M $177M $229M $284M
 
Basic EPS (Cont. Ops) $1.39 $1.24 $1.29 $1.67 $2.14
Diluted EPS (Cont. Ops) $1.37 $1.23 $1.28 $1.66 $2.12
Weighted Average Basic Share $142M $141M $137M $137M $131M
Weighted Average Diluted Share $144M $143M $138M $141M $136M
 
EBITDA $362M $349M $353M $442M $501M
EBIT $294M $268M $269M $359M $422M
 
Revenue (Reported) $3.3B $3.5B $3.7B $4B $4.4B
Operating Income (Reported) $304M $282M $300M $362M $414M
Operating Income (Adjusted) $294M $268M $269M $359M $422M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.3B $13.7B $14.4B $15.4B $16.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $11.7B $12.3B $13.2B $13.9B
Gross Profit $1.7B $2B $2.1B $2.2B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $779M $842M $951M $942M $983M
Other Inc / (Exp) $2M -$21M -$48M -$680M $17M
Operating Expenses $779M $842M $951M $942M $983M
Operating Income $958M $1.2B $1.1B $1.3B $1.8B
 
Net Interest Expenses $179M $184M $199M $212M $193M
EBT. Incl. Unusual Items $781M $967M $886M $403M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152M $208M $193M $195M $388M
Net Income to Company $629M $759M $693M $208M $1.3B
 
Minority Interest in Earnings -$1M -$6M -$8M -$9M $3M
Net Income to Common Excl Extra Items $628M $753M $685M $199M $1.3B
 
Basic EPS (Cont. Ops) $4.43 $5.33 $4.98 $1.45 $9.34
Diluted EPS (Cont. Ops) $4.36 $5.26 $4.94 $1.42 $9.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.5B $1.4B $946M $2.1B
EBIT $963M $1.2B $1.1B $615M $1.8B
 
Revenue (Reported) $12.3B $13.7B $14.4B $15.4B $16.7B
Operating Income (Reported) $958M $1.2B $1.1B $1.3B $1.8B
Operating Income (Adjusted) $963M $1.2B $1.1B $615M $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.7B $14.4B $15.4B $16.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.7B $12.3B $13.2B $13.9B --
Gross Profit $2B $2.1B $2.2B $2.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $842M $951M $942M $983M --
Other Inc / (Exp) -$21M -$48M -$680M $17M --
Operating Expenses $842M $951M $942M $983M --
Operating Income $1.2B $1.1B $1.3B $1.8B --
 
Net Interest Expenses $184M $199M $212M $193M --
EBT. Incl. Unusual Items $967M $886M $403M $1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $208M $193M $195M $388M --
Net Income to Company $759M $693M $208M $1.3B --
 
Minority Interest in Earnings -$6M -$8M -$9M $3M --
Net Income to Common Excl Extra Items $753M $685M $199M $1.3B --
 
Basic EPS (Cont. Ops) $5.33 $4.98 $1.45 $9.34 --
Diluted EPS (Cont. Ops) $5.26 $4.94 $1.42 $9.24 --
Weighted Average Basic Share $565M $550M $548M $536M --
Weighted Average Diluted Share $573M $554M $554M $545M --
 
EBITDA $1.5B $1.4B $946M $2.1B --
EBIT $1.2B $1.1B $615M $1.8B --
 
Revenue (Reported) $13.7B $14.4B $15.4B $16.7B --
Operating Income (Reported) $1.2B $1.1B $1.3B $1.8B --
Operating Income (Adjusted) $1.2B $1.1B $615M $1.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $524M $727M $516M $777M $943M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.4B $1.4B $1.8B
Inventory $276M $274M $287M $310M $315M
Prepaid Expenses -- -- -- -- --
Other Current Assets $232M $281M $490M $489M $525M
Total Current Assets $3.3B $3.6B $3.6B $4B $4.4B
 
Property Plant And Equipment $1.2B $1.3B $1.4B $1.5B $1.6B
Long-Term Investments $15M $25M -- -- --
Goodwill $6.3B $6.7B $6.7B $6.1B $6.1B
Other Intangibles $1.2B $1.2B $952M $667M $517M
Other Long-Term Assets $443M $414M $360M $336M $321M
Total Assets $12.5B $13.3B $13.1B $12.7B $13.1B
 
Accounts Payable $731M $692M $733M $736M $705M
Accrued Expenses $1.6B $1.7B $1.8B $1.8B $2B
Current Portion Of Long-Term Debt -- $103M $672M $18M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $3.2B $3.9B $3B $3.7B
 
Long-Term Debt $4.6B $4.6B $3.9B $4.7B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $8.9B $8.7B $8.4B $8.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$46M -$12M -$73M -$48M -$110M
Common Equity $3.9B $4.3B $4.3B $4.2B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9M $53M $54M $57M $48M
Total Equity $3.9B $4.3B $4.4B $4.3B $4.5B
 
Total Liabilities and Equity $12.5B $13.3B $13.1B $12.7B $13.1B
Cash and Short Terms $524M $727M $516M $777M $943M
Total Debt $4.7B $5.1B $4.9B $4.7B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $524M $727M $516M $777M $943M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.2B $1.4B $1.4B $1.8B
Inventory $276M $274M $287M $310M $315M
Prepaid Expenses -- -- -- -- --
Other Current Assets $232M $281M $490M $489M $525M
Total Current Assets $3.3B $3.6B $3.6B $4B $4.4B
 
Property Plant And Equipment $1.2B $1.3B $1.4B $1.5B $1.6B
Long-Term Investments $15M $25M -- -- --
Goodwill $6.3B $6.7B $6.7B $6.1B $6.1B
Other Intangibles $1.2B $1.2B $952M $667M $517M
Other Long-Term Assets $443M $414M $360M $336M $321M
Total Assets $12.5B $13.3B $13.1B $12.7B $13.1B
 
Accounts Payable $731M $692M $733M $736M $705M
Accrued Expenses $1.6B $1.7B $1.8B $1.8B $2B
Current Portion Of Long-Term Debt -- $103M $672M $18M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $3.2B $3.9B $3B $3.7B
 
Long-Term Debt $4.6B $4.6B $3.9B $4.7B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $8.9B $8.7B $8.4B $8.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$46M -$12M -$73M -$48M -$110M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9M $53M $54M $57M $48M
Total Equity $3.9B $4.3B $4.4B $4.3B $4.5B
 
Total Liabilities and Equity $12.5B $13.3B $13.1B $12.7B $13.1B
Cash and Short Terms $524M $727M $516M $777M $943M
Total Debt $4.7B $5.1B $4.9B $4.7B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $629M $759M $693M $208M $1.3B
Depreciation & Amoritzation $282M $325M $333M $331M $290M
Stock-Based Compensation $62M $67M $73M $77M $85M
Change in Accounts Receivable -$127M -$5M -$174M -$65M -$220M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1B $992M $1.2B $1.4B
 
Capital Expenditures $183M $104M $129M $207M $149M
Cash Acquisitions -$2.7B -$622M -$177M -$4M --
Cash From Investing -$2.8B -$730M -$313M -$211M -$142M
 
Dividends Paid (Ex Special Dividend) -$196M -$199M -$199M -$201M -$208M
Special Dividend Paid
Long-Term Debt Issued $7.2B $380M $380M $1.7B --
Long-Term Debt Repaid -$5.5B -$106M -$545M -$2B -$18M
Repurchase of Common Stock -$105M -$270M -$542M -$246M -$906M
Other Financing Activities -$52M $38M -$7M -$16M -$7M
Cash From Financing $1.5B -$113M -$865M -$715M -$1.1B
 
Beginning Cash (CF) $717M $687M $875M $683M $928M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M $190M -$186M $239M $166M
Ending Cash (CF) $687M $727M $516M $777M $943M
 
Levered Free Cash Flow $1.2B $929M $863M $958M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $205M $177M $164M $283M --
Depreciation & Amoritzation $77M $85M $82M $69M --
Stock-Based Compensation $15M $16M $18M $20M --
Change in Accounts Receivable -$10M -$232M -$166M -$281M --
Change in Inventories -- -- -- -- --
Cash From Operations $239M $93M -$98M $63M --
 
Capital Expenditures $26M $28M $39M $17M --
Cash Acquisitions -$218M $7M -- -- --
Cash From Investing -$244M -$21M -$39M -$12M --
 
Dividends Paid (Ex Special Dividend) -$50M -$51M -$50M -$53M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $75M $1.7B -- --
Long-Term Debt Repaid -$26M -$27M -$1.7B -$4M --
Repurchase of Common Stock -$123M -$526M -$43M -$183M --
Other Financing Activities $38M -$2M -$8M -$1M --
Cash From Financing -$148M -$519M -$57M -$228M --
 
Beginning Cash (CF) $687M $875M $683M $928M --
Foreign Exchange Rate Adjustment -- -- $2M -$4M --
Additions / Reductions -$153M -$447M -$194M -$177M --
Ending Cash (CF) $534M $428M $379M $633M --
 
Levered Free Cash Flow $213M $65M -$137M $46M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $629M $759M $693M $208M $1.3B
Depreciation & Amoritzation $282M $325M $333M $331M $290M
Stock-Based Compensation $62M $67M $73M $77M $85M
Change in Accounts Receivable -$127M -$5M -$174M -$65M -$220M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1B $992M $1.2B $1.4B
 
Capital Expenditures $183M $104M $129M $207M $149M
Cash Acquisitions -$2.7B -$622M -$177M -$4M --
Cash From Investing -$2.8B -$730M -$313M -$211M -$142M
 
Dividends Paid (Ex Special Dividend) -$196M -$199M -$199M -$201M -$208M
Special Dividend Paid
Long-Term Debt Issued $7.2B $380M $380M $1.7B --
Long-Term Debt Repaid -$5.5B -$106M -$545M -$2B -$18M
Repurchase of Common Stock -$105M -$270M -$542M -$246M -$906M
Other Financing Activities -$52M $38M -$7M -$16M -$7M
Cash From Financing $1.5B -$113M -$865M -$715M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M $190M -$186M $239M $166M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $929M $863M $958M $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $205M $177M $164M $283M --
Depreciation & Amoritzation $77M $85M $82M $69M --
Stock-Based Compensation $15M $16M $18M $20M --
Change in Accounts Receivable -$10M -$232M -$166M -$281M --
Change in Inventories -- -- -- -- --
Cash From Operations $239M $93M -$98M $63M --
 
Capital Expenditures $26M $28M $39M $17M --
Cash Acquisitions -$218M $7M -- -- --
Cash From Investing -$244M -$21M -$39M -$12M --
 
Dividends Paid (Ex Special Dividend) -$50M -$51M -$50M -$53M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $75M $1.7B -- --
Long-Term Debt Repaid -$26M -$27M -$1.7B -$4M --
Repurchase of Common Stock -$123M -$526M -$43M -$183M --
Other Financing Activities $38M -$2M -$8M -$1M --
Cash From Financing -$148M -$519M -$57M -$228M --
 
Beginning Cash (CF) $687M $875M $683M $928M --
Foreign Exchange Rate Adjustment -- -- $2M -$4M --
Additions / Reductions -$153M -$447M -$194M -$177M --
Ending Cash (CF) $534M $428M $379M $633M --
 
Levered Free Cash Flow $213M $65M -$137M $46M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 19.56% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 14.62% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 4.63% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock