In fiscal 2025, which ended Jan 2, 2026, Leidos Holdings, Inc. generated $1.8 billion of cash from operations, up 22.0% from the year before. It spent $125.0 million on capital expenditures. That left free cash flow of $1.6 billion. The company returned $400.0 million in share buybacks to shareholders.
USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.
| Line |
FY 2026
Oct 2, 2026
|
FY 2025
Jan 2, 2026
|
FY 2024
Jan 3, 2025
|
FY 2023
Dec 29, 2023
|
FY 2022
Dec 30, 2022
|
FY 2021
Dec 31, 2021
|
FY 2020
Jan 1, 2021
|
FY 2019
Jan 3, 2020
|
FY 2011
Jan 31, 2012
|
FY 2010
Jan 31, 2011
|
|---|---|---|---|---|---|---|---|---|---|---|
| Operating | ||||||||||
| Depreciation and amortization |
304
+3.4%
|
290
+0.0%
|
290
-12.4%
|
331
-0.6%
|
333
+2.5%
|
325
+15.2%
|
282
+20.5%
|
234
-8.9%
|
88
-20.0%
|
110
|
| Stock-based compensation |
102
+4.1%
|
95
+11.8%
|
85
+10.4%
|
77
+5.5%
|
73
+9.0%
|
67
+8.1%
|
62
+19.2%
|
52
+18.2%
|
55
-44.4%
|
99
|
| Operating cash flow |
2,112
+36.3%
|
1,750
+22.0%
|
1,435
+20.9%
|
1,187
+19.7%
|
992
-4.0%
|
1,033
-22.6%
|
1,334
+34.5%
|
992
|
772
+6.5%
|
725
|
| Investing | ||||||||||
| Capital expenditures |
153
-8.9%
|
125
-16.1%
|
149
-28.0%
|
207
+60.5%
|
129
+24.0%
|
104
-43.2%
|
183
+51.2%
|
121
+65.8%
|
56
-23.3%
|
73
|
| Investing cash flow |
-2,478
-441.0%
|
-405
-185.2%
|
-142
+32.7%
|
-211
+32.6%
|
-313
+57.1%
|
-730
+74.1%
|
-2,815
-4430.8%
|
65
|
-203
+54.4%
|
-445
|
| Financing | ||||||||||
| Debt issued |
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
742
|
| Debt repaid |
20
-98.0%
|
1,019
+5561.1%
|
18
-99.1%
|
2,045
+275.2%
|
545
+414.2%
|
106
-98.1%
|
5,456
+6720.0%
|
80
+35.6%
|
1
-66.7%
|
3
|
| Stock buybacks |
1,066
+113.2%
|
400
-52.9%
|
850
+277.8%
|
225
|
0
-100.0%
|
237
+253.7%
|
67
+168.0%
|
25
-85.0%
|
471
-21.6%
|
601
|
| Financing cash flow |
64
+105.2%
|
-1,145
-5.6%
|
-1,084
-51.6%
|
-715
+17.3%
|
-865
-665.5%
|
-113
-107.8%
|
1,451
+304.7%
|
-709
|
-449
-340.1%
|
187
|
| Change in cash | ||||||||||
| Effect of exchange rate |
2
+150.0%
|
13
+230.0%
|
-10
-266.7%
|
6
|
—
|
—
|
—
|
—
|
—
|
—
|
| Net change in cash |
-300
-112.8%
|
213
+7.0%
|
199
-25.5%
|
267
+239.1%
|
-192
-202.1%
|
188
+726.7%
|
-30
-108.6%
|
348
+756.6%
|
—
|
—
|
| Free cash flow |
1,959
+41.9%
|
1,625
+26.4%
|
1,286
+31.2%
|
980
+13.6%
|
863
-7.1%
|
929
-19.3%
|
1,151
+32.1%
|
871
|
716
+9.8%
|
652
|
| Per share | ||||||||||
| Free cash flow per share |
15.42
+47.0%
|
12.50
+32.2%
|
9.46
+33.2%
|
7.10
+13.6%
|
6.25
-3.7%
|
6.50
-18.7%
|
7.99
+33.1%
|
6.01
|
8.52
+378.5%
|
1.78
|
| Dividend per share |
—
|
1.63
+5.8%
|
1.54
+5.5%
|
1.46
+1.4%
|
1.44
+2.9%
|
1.40
+2.9%
|
1.36
+3.0%
|
1.32
+3.1%
|
—
|
—
|
| Shareholder returns | ||||||||||
| Returned to shareholders |
1,066
|
400
|
850
|
225
|
0
|
237
|
67
|
25
|
471
|
601
|
| Share of free cash flow |
54.42%
|
24.62%
|
66.10%
|
22.96%
|
0.00%
|
25.51%
|
5.82%
|
2.87%
|
65.78%
|
92.18%
|
| Ratios | ||||||||||
| Free cash flow margin |
11.04%
|
9.50%
|
7.76%
|
6.39%
|
6.04%
|
6.82%
|
9.44%
|
7.94%
|
12.27%
|
6.04%
|
| Capital expenditures to revenue |
0.86%
|
0.73%
|
0.90%
|
1.35%
|
0.90%
|
0.76%
|
1.50%
|
1.10%
|
0.96%
|
0.68%
|
| Stock-based compensation to revenue |
0.57%
|
0.56%
|
0.51%
|
0.50%
|
0.51%
|
0.49%
|
0.51%
|
0.47%
|
0.94%
|
0.92%
|
| Cash conversion |
1.49x
|
1.21x
|
1.14x
|
5.96x
|
1.45x
|
1.37x
|
2.12x
|
1.49x
|
13.08x
|
1.17x
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.
Company profile
- Industry
- Services-Computer Integrated Systems Design (SIC 7373)
- Listed as
- LDOS (NYSE)
- Fiscal year ends
- January 1
- Headquarters
- Reston, VA
- SEC filer status
- Large accelerated filer
- SEC CIK
- 1336920
- Former names
- SAIC, Inc. (until Sep 27, 2013)
Other Services-Computer Integrated Systems Design companies
- Samsara Inc. IOT
- Caci International Inc /DE/ CACI
- GoDaddy Inc. GDDY
- IonQ, Inc. IONQ
- Jack Henry & Associates Inc JKHY
- Quantinuum Inc. QNT
- Aurora Innovation, Inc. AUR
- Science Applications International Corp SAIC
All 56 Services-Computer Integrated Systems Design companies
Source: SEC EDGAR filings. This is company-reported data, not investment advice.