Leidos Holdings, Inc. Reports Fourth Quarter and Fiscal Year 2017 Results

 

 

LEIDOS HOLDINGS, INC.
UNAUDITED NON-GAAP FINANCIAL MEASURES
(in millions, except per share amounts)

The Company uses and refers to non-GAAP operating income, adjusted EBITDA and non-GAAP EPS, which are not measures of financial performance under generally accepted accounting principles in the U.S. ("GAAP") and, accordingly, these measures should not be considered in isolation or as a substitute for the comparable GAAP measures and should be read in conjunction with the Company's consolidated financial statements prepared in accordance with GAAP.

Management believes that these non-GAAP measures provide another measure of the Company's results of operations and financial condition, including its ability to comply with financial covenants. These non-GAAP measures are frequently used by financial analysts covering Leidos and its peers. The Company's computation of its non-GAAP measures may not be comparable to similarly titled measures reported by other companies, thus limiting their use for comparability.

Non-GAAP operating income is computed by excluding the following items from net income: (i) other (expense) income, net; (ii) interest expense; (iii) interest income; (iv) the following discrete items (referred to as non-GAAP adjustments); and (v) income tax benefit (expense) adjusted to reflect the non-GAAP adjustments.

  • Acquisition and integration costs - Represents costs related to the acquisition and integration of the IS&GS business.
  • Amortization of acquired intangible assets - Represents the amortization of the fair value of the acquired intangible assets.
  • Restructuring expenses - Represents costs associated with lease termination and severance costs related to the Company's acquisition of the IS&GS Business and other Corporate mandated activities.
  • Amortization of equity method investments - Represents the amortization of the fair value of equity method investments acquired with the IS&GS Business.
  • Tax purchase accounting adjustments - Represents the tax purchase accounting adjustments related to the IS&GS acquisition.
  • Gains and losses on sale of assets and businesses - Represents the gains or losses on certain sales of real estate and businesses.
  • Asset impairment charges - Represents impairments of long-lived intangible and tangible assets.
  • Promissory note impairment - Represents an impairment on a promissory note.
  • Impact of Tax Act - Represents the cumulative impact from the federal government enacted Tax Act.

Non-GAAP operating margin is computed by dividing non-GAAP operating income by revenue.

Adjusted EBITDA is computed by excluding the following items from income before income taxes: (i) discrete items as identified above; (ii) interest expense; (iii) interest income; and (iv) depreciation expense.

Adjusted EBITDA margin is computed by dividing adjusted EBITDA by revenue.

 

 

LEIDOS HOLDINGS, INC.
UNAUDITED NON-GAAP FINANCIAL MEASURES [CONTINUED]
(in millions, except per share amounts)

The following tables present the reconciliation of the non-GAAP measures identified above to the most directly comparable GAAP measures:



Quarter Ended December 29, 2017



As reported


Acquisition
and
integration
costs


Amortization
of intangibles


Restructuring
expenses


Amortization
of equity
method
investments


Tax
purchase
accounting
adjustments


Promissory
note
impairment


Impact of
Tax Act


Non-GAAP
results

Operating income


$

101



$

46



$

69



$

12



$

3



$



$



$



$

231


Non-operating
   (expense)
   income, net


(67)













33





(34)


Income before
   income taxes


34



46



69



12



3





33





197


Income tax benefit
   (expense) 1


79



(5)



(25)



(5)



(1)



8





(115)



(64)


Net income


113



41



44



7



2



8



33



(115)



133


Less: net loss
   attributable to
   non-controlling
   interest, net of
   taxes


(1)

















(1)


Net income
   attributable to
   Leidos common
   stockholders


$

114



$

41



$

44



$

7



$

2



$

8



$

33



$

(115)



$

134





















Diluted EPS
   attributable to
   Leidos common
   stockholders


$

0.74



$

0.27



$

0.29



$

0.05



$

0.01



$

0.05



$

0.21



$

(0.75)



$

0.87


Diluted shares


154



154



154



154



154



154



154



154



154



(1) Calculation uses an estimated statutory tax rate on non-GAAP tax deductible adjustments.


« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise