Financhill
Buy
58

LDOS Quote, Financials, Valuation and Earnings

Last price:
$149.25
Seasonality move :
-2.4%
Day range:
$146.82 - $151.01
52-week range:
$123.62 - $202.90
Dividend yield:
1.05%
P/E ratio:
15.01x
P/S ratio:
1.19x
P/B ratio:
4.51x
Volume:
1.1M
Avg. volume:
1.4M
1-year change:
3.48%
Market cap:
$19.2B
Revenue:
$16.7B
EPS (TTM):
$9.94
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.5B $3.7B $4B $4.2B
Revenue Growth (YoY) 14.75% 5.4% 5.87% 7.46% 6.79%
 
Cost of Revenues $2.8B $3B $3.2B $3.3B $3.5B
Gross Profit $467M $512M $495M $638M $757M
Gross Profit Margin 14.09% 14.65% 13.38% 16.05% 17.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159M $236M $233M $226M $230M
Other Inc / (Exp) -$1M -$6M -$1M $5M $7M
Operating Expenses $159M $236M $233M $226M $230M
Operating Income $308M $276M $262M $412M $527M
 
Net Interest Expenses $45M $48M $54M $49M $49M
EBT. Incl. Unusual Items $262M $222M $207M $368M $478M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57M $45M $43M $85M $113M
Net Income to Company $205M $177M $164M $283M $365M
 
Minority Interest in Earnings -- -$2M -$2M $1M -$2M
Net Income to Common Excl Extra Items $205M $175M $162M $284M $363M
 
Basic EPS (Cont. Ops) $1.44 $1.26 $1.18 $2.09 $2.79
Diluted EPS (Cont. Ops) $1.42 $1.25 $1.17 $2.07 $2.77
Weighted Average Basic Share $142M $139M $137M $136M $130M
Weighted Average Diluted Share $144M $140M $138M $137M $131M
 
EBITDA $384M $355M $343M $486M $596M
EBIT $307M $270M $261M $417M $527M
 
Revenue (Reported) $3.3B $3.5B $3.7B $4B $4.2B
Operating Income (Reported) $308M $276M $262M $412M $527M
Operating Income (Adjusted) $307M $270M $261M $417M $527M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.7B $13.9B $14.6B $15.7B $16.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9B $11.9B $12.5B $13.3B $14B
Gross Profit $1.8B $2.1B $2.1B $2.4B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $741M $919M $948M $935M $987M
Other Inc / (Exp) $21M -$26M -$43M -$674M $19M
Operating Expenses $741M $919M $948M $935M $987M
Operating Income $1.1B $1.1B $1.1B $1.5B $1.9B
 
Net Interest Expenses $176M $187M $205M $207M $193M
EBT. Incl. Unusual Items $913M $927M $871M $564M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $194M $196M $191M $237M $416M
Net Income to Company $719M $731M $680M $327M $1.3B
 
Minority Interest in Earnings -$1M -$8M -$8M -$6M --
Net Income to Common Excl Extra Items $718M $723M $672M $321M $1.3B
 
Basic EPS (Cont. Ops) $5.06 $5.15 $4.90 $2.36 $10.04
Diluted EPS (Cont. Ops) $4.98 $5.09 $4.86 $2.32 $9.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.4B $1.4B $1.1B $2.2B
EBIT $1.1B $1.1B $1.1B $771M $1.9B
 
Revenue (Reported) $12.7B $13.9B $14.6B $15.7B $16.9B
Operating Income (Reported) $1.1B $1.1B $1.1B $1.5B $1.9B
Operating Income (Adjusted) $1.1B $1.1B $1.1B $771M $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.5B $3.7B $4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3B $3.2B $3.3B $3.5B
Gross Profit $467M $512M $495M $638M $757M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $159M $236M $233M $226M $230M
Other Inc / (Exp) -$1M -$6M -$1M $5M $7M
Operating Expenses $159M $236M $233M $226M $230M
Operating Income $308M $276M $262M $412M $527M
 
Net Interest Expenses $45M $48M $54M $49M $49M
EBT. Incl. Unusual Items $262M $222M $207M $368M $478M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57M $45M $43M $85M $113M
Net Income to Company $205M $177M $164M $283M $365M
 
Minority Interest in Earnings -- -$2M -$2M $1M -$2M
Net Income to Common Excl Extra Items $205M $175M $162M $284M $363M
 
Basic EPS (Cont. Ops) $1.44 $1.26 $1.18 $2.09 $2.79
Diluted EPS (Cont. Ops) $1.42 $1.25 $1.17 $2.07 $2.77
Weighted Average Basic Share $142M $139M $137M $136M $130M
Weighted Average Diluted Share $144M $140M $138M $137M $131M
 
EBITDA $384M $355M $343M $486M $596M
EBIT $307M $270M $261M $417M $527M
 
Revenue (Reported) $3.3B $3.5B $3.7B $4B $4.2B
Operating Income (Reported) $308M $276M $262M $412M $527M
Operating Income (Adjusted) $307M $270M $261M $417M $527M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $377M $297M $379M $633M $842M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2B $2.4B $1.5B $2.7B $2.9B
Inventory $268M $279M $300M $318M $347M
Prepaid Expenses -- -- -- -- --
Other Current Assets $452M $492M $356M $486M $454M
Total Current Assets $3.3B $3.5B $3.7B $4.2B $4.5B
 
Property Plant And Equipment $1.2B $1.3B $1.5B $1.5B $1.5B
Long-Term Investments -- -- -- -- --
Goodwill $6.5B $6.7B $6.7B $6.1B $6.1B
Other Intangibles $1.2B $1.1B $902M $629M $489M
Other Long-Term Assets $452M $418M $399M $474M $543M
Total Assets $12.6B $13B $13.1B $12.8B $13.2B
 
Accounts Payable $2.1B $2.2B $1.8B $2.3B $2.2B
Accrued Expenses $684M $724M $712M $740M $664M
Current Portion Of Long-Term Debt -- $101M $19M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $3.5B $3.2B $3.1B $3B
 
Long-Term Debt $4.7B $4.6B $4.7B $4.6B $5B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $9B $8.7B $8.5B $8.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$37M $20M -$64M -$72M -$83M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $47M $53M $55M $55M $45M
Total Equity $4B $4B $4.5B $4.3B $4.3B
 
Total Liabilities and Equity $12.6B $13B $13.1B $12.8B $13.2B
Cash and Short Terms $377M $297M $379M $633M $842M
Total Debt $4.8B $5.1B $5B $4.7B $5.1B
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 $365M
Depreciation & Amoritzation $77M $85M $82M $69M $69M
Stock-Based Compensation $15M $16M $18M $20M $21M
Change in Accounts Receivable -$10M -$232M -$166M -$281M -$246M
Change in Inventories -- -- -- -- --
Cash From Operations $239M $93M -$98M $113M $58M
 
Capital Expenditures $26M $28M $39M $17M $22M
Cash Acquisitions -$218M $7M -- -- --
Cash From Investing -$244M -$21M -$39M -$12M -$22M
 
Dividends Paid (Ex Special Dividend) -$50M -$51M -$50M -$53M -$53M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $75M $1.7B -- $997M
Long-Term Debt Repaid -$26M -$27M -$1.7B -$4M -$529M
Repurchase of Common Stock -$123M -$526M -$43M -$183M -$528M
Other Financing Activities $38M -$2M -$8M -$1M -$12M
Cash From Financing -$148M -$519M -$57M -$228M -$110M
 
Beginning Cash (CF) $687M $875M $683M $792M $991M
Foreign Exchange Rate Adjustment -- -- $2M -$4M $7M
Additions / Reductions -$153M -$447M -$194M -$127M -$74M
Ending Cash (CF) $534M $428M $379M $547M $842M
 
Levered Free Cash Flow $213M $65M -$137M $96M $36M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $719M $731M $680M $327M $1.3B
Depreciation & Amoritzation $298M $333M $330M $318M $290M
Stock-Based Compensation $62M $68M $75M $79M $86M
Change in Accounts Receivable -$226M -$227M -$108M -$180M -$185M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $887M $801M $1.4B $1.3B
 
Capital Expenditures $165M $106M $140M $185M $154M
Cash Acquisitions -$1.2B -$397M -$184M -$4M --
Cash From Investing -$1.4B -$507M -$331M -$184M -$152M
 
Dividends Paid (Ex Special Dividend) -$195M -$200M -$198M -$204M -$208M
Special Dividend Paid
Long-Term Debt Issued $4.1B $455M $2B -- $997M
Long-Term Debt Repaid -$3.6B -$107M -$2.2B -$338M -$543M
Repurchase of Common Stock -$196M -$673M -$59M -$386M -$1.3B
Other Financing Activities -$2M -$2M -$13M -$9M -$18M
Cash From Financing $142M -$484M -$403M -$886M -$966M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M -$104M $67M $306M $219M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1B $781M $661M $1.2B $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 $365M
Depreciation & Amoritzation $77M $85M $82M $69M $69M
Stock-Based Compensation $15M $16M $18M $20M $21M
Change in Accounts Receivable -$10M -$232M -$166M -$281M -$246M
Change in Inventories -- -- -- -- --
Cash From Operations $239M $93M -$98M $113M $58M
 
Capital Expenditures $26M $28M $39M $17M $22M
Cash Acquisitions -$218M $7M -- -- --
Cash From Investing -$244M -$21M -$39M -$12M -$22M
 
Dividends Paid (Ex Special Dividend) -$50M -$51M -$50M -$53M -$53M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $75M $1.7B -- $997M
Long-Term Debt Repaid -$26M -$27M -$1.7B -$4M -$529M
Repurchase of Common Stock -$123M -$526M -$43M -$183M -$528M
Other Financing Activities $38M -$2M -$8M -$1M -$12M
Cash From Financing -$148M -$519M -$57M -$228M -$110M
 
Beginning Cash (CF) $687M $875M $683M $792M $991M
Foreign Exchange Rate Adjustment -- -- $2M -$4M $7M
Additions / Reductions -$153M -$447M -$194M -$127M -$74M
Ending Cash (CF) $534M $428M $379M $547M $842M
 
Levered Free Cash Flow $213M $65M -$137M $96M $36M

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

GET BETTER TRADE IDEAS

Popular

How High Will Roku Stock Go?
How High Will Roku Stock Go?

Streaming software and hardware maker Roku (NASDAQ:ROKU) has seen its…

Where Will The Trade Desk’s Stock Be in 5 Years?
Where Will The Trade Desk’s Stock Be in 5 Years?

If you stitched together every advertisement The Trade Desk (NASDAQ:…

Is MSTR Stock Fundamentally Misunderstood?
Is MSTR Stock Fundamentally Misunderstood?

Software firm turned Bitcoin treasury Strategy (NASDAQ:MSTR) has made waves…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 14

VEON [VEON] is down 18.57% over the past day.

Buy
74
DAVE alert for Jun 14

Dave [DAVE] is down 12.68% over the past day.

Buy
54
DAR alert for Jun 14

Darling Ingredients [DAR] is up 9.12% over the past day.

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

Show me the best stock