Leidos Holdings Inc
NYSE:LDOS
Balance Sheet
Balance Sheet Decomposition
Leidos Holdings Inc
Leidos Holdings Inc
Balance Sheet
Leidos Holdings Inc
| Jan-2005 | Jan-2006 | Jan-2007 | Jan-2008 | Jan-2009 | Jan-2010 | Jan-2011 | Jan-2012 | Jan-2013 | Jan-2014 | Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Jan-2020 | Jan-2021 | Dec-2021 | Dec-2022 | Dec-2023 | Jan-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
983
|
1 010
|
1 109
|
1 096
|
936
|
861
|
1 367
|
1 592
|
735
|
430
|
443
|
656
|
376
|
390
|
327
|
668
|
524
|
727
|
516
|
777
|
943
|
1 108
|
|
| Cash Equivalents |
983
|
1 010
|
1 109
|
1 096
|
936
|
861
|
1 367
|
1 592
|
735
|
430
|
443
|
656
|
376
|
390
|
327
|
668
|
524
|
727
|
516
|
777
|
943
|
1 108
|
|
| Short-Term Investments |
1 367
|
1 659
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 542
|
1 515
|
1 598
|
1 894
|
1 936
|
2 063
|
2 128
|
2 205
|
1 260
|
1 082
|
998
|
977
|
1 670
|
1 885
|
1 920
|
1 758
|
2 149
|
2 195
|
2 361
|
2 469
|
2 731
|
2 708
|
|
| Accounts Receivables |
1 500
|
1 492
|
1 583
|
1 869
|
1 870
|
2 044
|
2 069
|
2 164
|
1 166
|
1 082
|
896
|
921
|
1 657
|
1 831
|
1 877
|
1 734
|
2 137
|
2 189
|
2 350
|
2 429
|
2 645
|
2 708
|
|
| Other Receivables |
42
|
23
|
15
|
25
|
66
|
19
|
59
|
41
|
94
|
0
|
102
|
56
|
13
|
54
|
43
|
24
|
12
|
6
|
11
|
40
|
86
|
0
|
|
| Inventory |
57
|
60
|
50
|
96
|
141
|
125
|
116
|
168
|
79
|
256
|
70
|
101
|
165
|
239
|
0
|
0
|
276
|
274
|
287
|
310
|
315
|
342
|
|
| Other Current Assets |
1 037
|
159
|
225
|
161
|
204
|
144
|
256
|
266
|
1 543
|
39
|
107
|
59
|
170
|
160
|
592
|
386
|
390
|
423
|
479
|
449
|
439
|
656
|
|
| Total Current Assets |
4 986
|
4 403
|
2 982
|
3 247
|
3 217
|
3 193
|
3 867
|
4 231
|
3 617
|
1 807
|
1 618
|
1 793
|
2 381
|
2 674
|
2 839
|
2 812
|
3 339
|
3 619
|
3 643
|
4 005
|
4 428
|
4 814
|
|
| PP&E Net |
339
|
356
|
382
|
392
|
357
|
389
|
359
|
348
|
286
|
482
|
308
|
142
|
259
|
232
|
237
|
687
|
1 185
|
1 282
|
1 392
|
1 473
|
1 551
|
1 487
|
|
| PP&E Gross |
339
|
356
|
382
|
392
|
357
|
389
|
359
|
348
|
286
|
482
|
308
|
142
|
259
|
232
|
237
|
687
|
1 185
|
1 282
|
1 392
|
1 473
|
1 551
|
1 487
|
|
| Accumulated Depreciation |
217
|
246
|
261
|
297
|
329
|
383
|
398
|
424
|
386
|
341
|
313
|
272
|
282
|
314
|
349
|
343
|
395
|
470
|
532
|
618
|
709
|
820
|
|
| Intangible Assets |
50
|
63
|
109
|
94
|
88
|
106
|
211
|
176
|
178
|
93
|
37
|
25
|
1 589
|
856
|
652
|
530
|
1 216
|
1 177
|
952
|
667
|
517
|
458
|
|
| Goodwill |
468
|
655
|
920
|
1 076
|
1 249
|
1 434
|
1 664
|
1 800
|
1 704
|
1 693
|
1 207
|
1 207
|
4 622
|
4 974
|
4 860
|
4 912
|
6 313
|
6 744
|
6 696
|
6 112
|
6 084
|
6 342
|
|
| Long-Term Investments |
0
|
0
|
56
|
48
|
13
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
19
|
15
|
25
|
18
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
167
|
178
|
110
|
124
|
124
|
152
|
122
|
112
|
90
|
87
|
111
|
203
|
281
|
254
|
156
|
407
|
443
|
414
|
370
|
438
|
524
|
392
|
|
| Other Assets |
468
|
655
|
920
|
1 076
|
1 249
|
1 434
|
1 664
|
1 800
|
1 704
|
1 693
|
1 207
|
1 207
|
4 622
|
4 974
|
4 860
|
4 912
|
6 313
|
6 744
|
6 696
|
6 112
|
6 084
|
6 342
|
|
| Total Assets |
6 010
N/A
|
5 655
-6%
|
4 559
-19%
|
4 981
+9%
|
5 048
+1%
|
5 295
+5%
|
6 223
+18%
|
6 667
+7%
|
5 875
-12%
|
4 162
-29%
|
3 281
-21%
|
3 370
+3%
|
9 132
+171%
|
8 990
-2%
|
8 770
-2%
|
9 367
+7%
|
12 511
+34%
|
13 261
+6%
|
13 071
-1%
|
12 695
-3%
|
13 104
+3%
|
13 493
+3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
715
|
390
|
423
|
465
|
499
|
525
|
630
|
1 265
|
259
|
716
|
244
|
306
|
591
|
557
|
550
|
483
|
755
|
724
|
1 102
|
1 009
|
1 007
|
906
|
|
| Accrued Liabilities |
433
|
855
|
969
|
1 052
|
982
|
1 023
|
968
|
989
|
788
|
285
|
591
|
586
|
976
|
1 234
|
1 123
|
1 389
|
1 571
|
1 658
|
1 473
|
1 521
|
1 694
|
1 553
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
70
|
47
|
29
|
130
|
17
|
3
|
3
|
553
|
0
|
2
|
2
|
2
|
62
|
55
|
72
|
61
|
100
|
483
|
992
|
18
|
618
|
20
|
|
| Other Current Liabilities |
1 081
|
199
|
279
|
220
|
185
|
155
|
147
|
218
|
745
|
6
|
114
|
146
|
387
|
356
|
314
|
400
|
481
|
364
|
380
|
442
|
335
|
348
|
|
| Total Current Liabilities |
2 299
|
1 491
|
1 700
|
1 867
|
1 683
|
1 706
|
1 748
|
3 025
|
1 792
|
1 009
|
951
|
1 040
|
2 016
|
2 202
|
2 059
|
2 333
|
2 907
|
3 229
|
3 947
|
2 990
|
3 654
|
2 827
|
|
| Long-Term Debt |
1 215
|
1 192
|
1 199
|
1 098
|
1 099
|
1 103
|
1 849
|
1 299
|
1 295
|
1 331
|
1 164
|
1 079
|
3 225
|
3 056
|
3 052
|
2 925
|
4 644
|
4 593
|
3 928
|
4 664
|
4 052
|
4 628
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
21
|
34
|
540
|
220
|
170
|
184
|
234
|
239
|
40
|
3
|
2
|
221
|
|
| Minority Interest |
46
|
54
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
13
|
3
|
4
|
9
|
53
|
54
|
57
|
48
|
46
|
|
| Other Liabilities |
99
|
111
|
102
|
148
|
182
|
195
|
135
|
162
|
138
|
227
|
147
|
149
|
204
|
129
|
178
|
508
|
855
|
856
|
803
|
780
|
936
|
855
|
|
| Total Liabilities |
3 659
N/A
|
2 848
-22%
|
3 057
+7%
|
3 113
+2%
|
2 964
-5%
|
3 004
+1%
|
3 732
+24%
|
4 486
+20%
|
3 257
-27%
|
2 567
-21%
|
2 283
-11%
|
2 302
+1%
|
5 997
+161%
|
5 620
-6%
|
5 462
-3%
|
5 954
+9%
|
8 649
+45%
|
8 970
+4%
|
8 772
-2%
|
8 494
-3%
|
8 692
+2%
|
8 577
-1%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
212
|
415
|
6
|
87
|
183
|
239
|
408
|
164
|
510
|
25
|
424
|
277
|
177
|
7
|
372
|
896
|
1 328
|
1 880
|
2 367
|
2 364
|
3 410
|
4 647
|
|
| Additional Paid In Capital |
2 278
|
2 508
|
1 523
|
1 804
|
1 950
|
2 096
|
2 090
|
2 028
|
2 110
|
1 576
|
1 433
|
1 353
|
3 316
|
3 344
|
2 966
|
2 587
|
2 580
|
2 423
|
2 005
|
1 885
|
1 112
|
319
|
|
| Other Equity |
141
|
116
|
27
|
23
|
49
|
44
|
7
|
11
|
2
|
6
|
11
|
8
|
4
|
33
|
30
|
70
|
46
|
12
|
73
|
48
|
110
|
50
|
|
| Total Equity |
2 351
N/A
|
2 807
+19%
|
1 502
-46%
|
1 868
+24%
|
2 084
+12%
|
2 291
+10%
|
2 491
+9%
|
2 181
-12%
|
2 618
+20%
|
1 595
-39%
|
998
-37%
|
1 068
+7%
|
3 135
+194%
|
3 370
+7%
|
3 308
-2%
|
3 413
+3%
|
3 862
+13%
|
4 291
+11%
|
4 299
+0%
|
4 201
-2%
|
4 412
+5%
|
4 916
+11%
|
|
| Total Liabilities & Equity |
6 010
N/A
|
5 655
-6%
|
4 559
-19%
|
4 981
+9%
|
5 048
+1%
|
5 295
+5%
|
6 223
+18%
|
6 667
+7%
|
5 875
-12%
|
4 162
-29%
|
3 281
-21%
|
3 370
+3%
|
9 132
+171%
|
8 990
-2%
|
8 770
-2%
|
9 367
+7%
|
12 511
+34%
|
13 261
+6%
|
13 071
-1%
|
12 695
-3%
|
13 104
+3%
|
13 493
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
19
|
19
|
23
|
45
|
53
|
97
|
91
|
85
|
86
|
80
|
74
|
72
|
150
|
151
|
146
|
141
|
142
|
140
|
137
|
136
|
131
|
126
|
|
| Preferred Shares Outstanding |
0
|
326
|
320
|
234
|
196
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|