Total debt of $6.6B against $5.2B of equity yields a debt-to-equity ratio of 1.26x, with goodwill of $7.7B representing roughly half of $15.5B total assets, indicating a capital structure reliant on acquired intangibles and limited balance sheet flexibility.
Leidos Holdings, Inc. (LDOS) balance sheet — 21-year assets, liabilities & shareholders' equity history
| Metric | TTM | Jan'26 | Jan'25 | Dec'23 | Dec'22 | Dec'21 | Jan'21 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Jan'08 | Jan'07 | Jan'06 |
|---|
| Total Current Assets | 5.08B | 4.81B | 4.43B | 4B | 3.64B | 3.62B | 3.34B | 2.81B | 2.84B | 2.67B | 2.38B | 1.79B | 1.62B | 1.79B | 3.08B | 4.21B | 3.85B | 3.19B | 3.22B | 3.24B | 2.94B | 4.4B |
| Cash & Short-Term Investments | 630M | 1.2B | 943M | 777M | 516M | 727M | 524M | 668M | 327M | 390M | 376M | 656M | 443M | 430M | 736M | 1.59B | 1.37B | 861M | 936M | 1.1B | 1.11B | 2.69B |
| Cash Only | 630M | 1.2B | 943M | 777M | 516M | 727M | 524M | 668M | 327M | 390M | 376M | 656M | 443M | 430M | 736M | 1.59B | 1.37B | 861M | 936M | 1.1B | 1.11B | 1.03B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.66B |
| Accounts Receivable | 2.94B | 2.71B | 2.65B | 2.43B | 2.35B | 2.19B | 2.14B | 1.73B | 1.88B | 1.83B | 1.67B | 977M | 896M | 1.09B | 1.89B | 2.17B | 2.1B | 2.04B | 1.89B | 1.88B | 1.65B | 1.52B |
| Days Sales Outstanding | 59.09 | 57.55 | 57.94 | 57.43 | 59.58 | 58.16 | 63.43 | 57.05 | 67.21 | 65.71 | 86.44 | 70.11 | 64.59 | 68.8 | 61.71 | 74.95 | 68.78 | 68.79 | 68.47 | 76.96 | 72.52 | 71.06 |
| Inventory | 90M | 342M | 315M | 310M | 287M | 274M | 276M | 72M | 0 | 76M | 67M | 216M | 70M | 59M | 79M | 168M | 116M | 125M | 141M | 96M | 50M | 0 |
| Days Inventory Outstanding | 5.34 | 8.83 | 8.29 | 8.58 | 8.51 | 8.53 | 9.54 | 2.75 | - | 3.11 | 3.95 | 17.65 | 5.82 | 4.3 | 2.94 | 6.38 | 4.4 | 4.88 | 5.92 | 4.55 | 2.54 | - |
| Other Current Assets | 1.42B | 560M | 525M | 489M | 490M | 429M | 402M | 338M | 635M | 233M | 175M | 47M | 79M | 178M | 66M | 169M | 169M | 108M | 61M | 102M | 71M | 0 |
| Total Non-Current Assets | 10.39B | 8.68B | 8.68B | 8.69B | 9.43B | 9.64B | 9.17B | 6.55B | 5.93B | 6.32B | 6.75B | 1.58B | 1.66B | 2.37B | 2.8B | 2.46B | 2.37B | 2.1B | 1.83B | 1.74B | 1.61B | 1.25B |
| Property, Plant & Equipment | 1.39B | 1.49B | 1.55B | 1.47B | 1.39B | 1.28B | 1.19B | 687M | 237M | 232M | 259M | 142M | 308M | 483M | 318M | 348M | 362M | 389M | 357M | 393M | 387M | 356M |
| Fixed Asset Turnover | 13.75x | 11.55x | 10.74x | 10.48x | 10.34x | 10.72x | 10.38x | 16.15x | 43.01x | 43.84x | 27.19x | 35.82x | 16.44x | 11.95x | 35.14x | 30.42x | 30.71x | 27.88x | 28.21x | 22.74x | 21.43x | 21.89x |
| Goodwill | 7.72B | 6.34B | 6.08B | 6.11B | 6.7B | 6.74B | 6.31B | 4.91B | 4.86B | 4.97B | 4.62B | 1.23B | 1.21B | 1.7B | 2.19B | 1.83B | 1.68B | 1.43B | 1.25B | 1.08B | 951M | 655M |
| Intangible Assets | 879M | 458M | 517M | 667M | 952M | 1.18B | 1.22B | 530M | 652M | 856M | 1.59B | 0 | 37M | 94M | 190M | 176M | 211M | 106M | 88M | 102M | 109M | 63M |
| Long-Term Investments | 0 | 0 | 4M | 0 | 18M | 25M | 15M | 19M | 26M | 37M | 68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 394M | 344M | 317M | 336M | 342M | 414M | 443M | 407M | 156M | 217M | 197M | 202M | 97M | 72M | 78M | 75M | 71M | 70M | 51M | 101M | 109M | 112M |
| Total Assets | 15.47B | 13.49B | 13.1B | 12.7B | 13.07B | 13.26B | 12.51B | 9.37B | 8.77B | 8.99B | 9.13B | 3.38B | 3.28B | 4.16B | 5.88B | 6.67B | 6.22B | 5.29B | 5.05B | 4.98B | 4.56B | 5.66B |
| Asset Turnover | 1.20x | 1.27x | 1.27x | 1.22x | 1.10x | 1.04x | 0.98x | 1.18x | 1.16x | 1.13x | 0.77x | 1.51x | 1.54x | 1.39x | 1.90x | 1.59x | 1.79x | 2.05x | 1.99x | 1.79x | 1.82x | 1.38x |
| Asset Growth % | 49.14% | 2.97% | 3.22% | -2.88% | -1.43% | 5.99% | 33.56% | 6.81% | -2.45% | -1.55% | 170.42% | 2.93% | -21.17% | -29.16% | -11.88% | 7.13% | 17.53% | 4.89% | 1.35% | 9.28% | -19.4% | - |
| Total Current Liabilities | 3.18B | 2.83B | 3.65B | 2.99B | 3.95B | 3.23B | 2.91B | 2.33B | 2.06B | 2.2B | 2.02B | 1.04B | 951M | 1.01B | 1.79B | 3.02B | 1.75B | 1.71B | 1.68B | 1.83B | 1.66B | 1.49B |
| Accounts Payable | 2.17B | 627M | 705M | 736M | 733M | 692M | 731M | 592M | 547M | 557M | 591M | 769M | 244M | 218M | 259M | 485M | 464M | 511M | 495M | 490M | 609M | 471M |
| Days Payables Outstanding | 44.17 | 16.18 | 18.56 | 20.36 | 21.73 | 21.55 | 25.27 | 22.64 | 22.98 | 22.78 | 34.84 | 62.82 | 20.28 | 15.89 | 9.64 | 18.43 | 17.58 | 19.96 | 20.79 | 23.23 | 30.94 | 25.28 |
| Short-Term Debt | 18M | 127M | 618M | 18M | 992M | 483M | 100M | 61M | 72M | 55M | 62M | 2M | 2M | 2M | 2M | 553M | 3M | 3M | 17M | 130M | 29M | 47M |
| Deferred Revenue (Current) | 348M | 348M | 333M | 442M | 380M | 364M | 481M | 400M | 276M | 293M | 246M | 0 | 104M | 103M | 88M | 211M | 119M | 155M | 184M | 0 | 0 | 0 |
| Other Current Liabilities | 171M | 906M | 0 | 0 | 0 | 0 | 0 | 0 | 23M | 0 | 125M | 1M | 13M | 11M | 660M | 14M | 0 | 0 | 1M | 66M | 98M | 491M |
| Current Ratio | 1.60x | 1.70x | 1.21x | 1.34x | 0.92x | 1.12x | 1.15x | 1.21x | 1.38x | 1.21x | 1.18x | 1.72x | 1.70x | 1.78x | 1.72x | 1.39x | 2.20x | 1.87x | 1.91x | 1.77x | 1.77x | 2.95x |
| Quick Ratio | 1.57x | 1.58x | 1.13x | 1.24x | 0.85x | 1.04x | 1.05x | 1.17x | 1.38x | 1.18x | 1.15x | 1.52x | 1.63x | 1.72x | 1.67x | 1.33x | 2.14x | 1.80x | 1.83x | 1.71x | 1.74x | 2.95x |
| Cash Conversion Cycle | 20.26 | 50.2 | 47.67 | 45.64 | 46.36 | 45.15 | 47.7 | 37.17 | - | 46.04 | 55.55 | 24.94 | 50.13 | 57.21 | 55.01 | 62.91 | 55.6 | 53.71 | 53.6 | 58.28 | 44.12 | - |
| Total Non-Current Liabilities | 7.06B | 5.7B | 4.99B | 5.45B | 4.77B | 5.69B | 5.73B | 3.62B | 3.4B | 3.4B | 3.97B | 1.27B | 1.33B | 1.56B | 1.46B | 1.46B | 1.98B | 1.3B | 1.28B | 1.25B | 1.3B | 1.3B |
| Long-Term Debt | 6.01B | 5.21B | 4.05B | 4.66B | 3.93B | 4.59B | 4.64B | 2.92B | 3.05B | 3.06B | 3.23B | 1.09B | 1.16B | 1.33B | 1.29B | 1.3B | 1.85B | 1.1B | 1.1B | 1.1B | 1.2B | 1.19B |
| Capital Lease Obligations | 2.28B | 587M | 621M | 516M | 570M | 589M | 564M | 326M | 0 | 33M | 3M | 0 | 2M | 33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 501M | 221M | 2M | 3M | 40M | 239M | 234M | 184M | 170M | 220M | 540M | 0 | 21M | 66M | 32M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 518M | -325M | 317M | 264M | 233M | 267M | 291M | 182M | 178M | 79M | 147M | 183M | 116M | 128M | 138M | 162M | 135M | 195M | 182M | 148M | 102M | 111M |
| Total Liabilities | 10.24B | 8.53B | 8.64B | 8.44B | 8.72B | 8.92B | 8.64B | 5.95B | 5.46B | 5.61B | 5.99B | 2.31B | 2.28B | 2.57B | 3.26B | 4.49B | 3.73B | 3B | 2.96B | 3.08B | 2.97B | 2.79B |
| Total Debt | 6.56B | 5.93B | 5.29B | 5.2B | 5.49B | 5.67B | 5.31B | 3.31B | 3.12B | 3.14B | 3.32B | 1.09B | 1.2B | 1.37B | 1.3B | 1.85B | 1.85B | 1.11B | 1.12B | 1.23B | 1.23B | 1.24B |
| Net Debt | 5.93B | 4.72B | 4.35B | 4.42B | 4.97B | 4.94B | 4.78B | 2.64B | 2.8B | 2.75B | 2.95B | 432M | 754M | 936M | 562M | 260M | 485M | 245M | 180M | 132M | 119M | 204M |
| Debt / Equity | 1.26x | 1.19x | 1.19x | 1.22x | 1.26x | 1.30x | 1.37x | 0.97x | 0.94x | 0.93x | 1.06x | 1.02x | 1.20x | 0.86x | 0.50x | 0.85x | 0.74x | 0.48x | 0.54x | 0.65x | 0.77x | 0.43x |
| Debt / EBITDA | 2.91x | 2.46x | 2.50x | 5.46x | 3.86x | 3.84x | 4.15x | 2.89x | 3.11x | 3.51x | 6.17x | 3.18x | - | 5.58x | 1.53x | 4.36x | 1.73x | 1.15x | 1.29x | 1.65x | 1.87x | 2.19x |
| Net Debt / EBITDA | 2.63x | 1.96x | 2.05x | 4.64x | 3.50x | 3.34x | 3.74x | 2.31x | 2.78x | 3.08x | 5.47x | 1.26x | - | 3.82x | 0.66x | 0.61x | 0.45x | 0.26x | 0.21x | 0.18x | 0.18x | 0.36x |
| Interest Coverage | 8.67x | 10.38x | 9.49x | 2.90x | 5.45x | 6.26x | 5.29x | 6.89x | 5.21x | 3.66x | 4.31x | 7.70x | -2.77x | 2.09x | 8.08x | 2.82x | 12.18x | 11.51x | 10.55x | 33.65x | - | - |
| Total Equity | 5.22B | 4.96B | 4.46B | 4.26B | 4.35B | 4.34B | 3.87B | 3.42B | 3.31B | 3.38B | 3.15B | 1.07B | 998M | 1.59B | 2.62B | 2.18B | 2.49B | 2.29B | 2.08B | 1.9B | 1.59B | 2.86B |
| Equity Growth % | 47.8% | 11.26% | 4.74% | -2.18% | 0.21% | 12.22% | 13.29% | 3.2% | -2.13% | 7.5% | 194.66% | 7.01% | -37.43% | -39.08% | 20.04% | -12.44% | 8.73% | 9.93% | 9.63% | 19.41% | -44.36% | - |
| Book Value per Share | 41.80 | 37.47 | 32.79 | 30.86 | 31.54 | 30.38 | 26.88 | 23.57 | 21.64 | 21.97 | 30.26 | 14.43 | 13.49 | 19.22 | 31.45 | 25.96 | 27.22 | 23.50 | 20.74 | 18.24 | 17.49 | 31.88 |
| Total Shareholders' Equity | 5.17B | 4.92B | 4.41B | 4.2B | 4.3B | 4.29B | 3.86B | 3.41B | 3.31B | 3.37B | 3.13B | 1.07B | 998M | 1.59B | 2.62B | 2.18B | 2.49B | 2.29B | 2.08B | 1.9B | 1.54B | 2.81B |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2M |
| Retained Earnings | 5.2B | 4.65B | 3.41B | 2.36B | 2.37B | 1.88B | 1.33B | 896M | 372M | -7M | -177M | -277M | -424M | 25M | 510M | 164M | 434M | 239M | 183M | 88M | 6M | 415M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -25M | -50M | -110M | -48M | -73M | -12M | -46M | -70M | -30M | 33M | -4M | -8M | -11M | -6M | -2M | -11M | -33M | -44M | -49M | -23M | -27M | -32M |
| Minority Interest | 53M | 46M | 48M | 57M | 54M | 53M | 9M | 4M | 3M | 13M | 12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56M | 54M |
Quick answers to the most common questions about buying LDOS stock.
As of 2025, Leidos Holdings, Inc. (LDOS) had total assets of $13.49B including $4.81B in current assets.
Leidos Holdings, Inc. (LDOS) carries total debt of $5.93B, offset by $1.20B in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Leidos Holdings, Inc. (LDOS) has total shareholders' equity (book value) of $4.92B ($37.47 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Leidos Holdings, Inc. (LDOS) reported a current ratio of 1.70x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Federal budget and leverage sensitivity
Metrics are mathematically derived from official filings.
Equity Base Expanding Alongside Leverage
Based on reported quarterly figures, Leidos grew total equity from $4.3B in 2025Q1 to $5.2B in 2026Q3 while total debt held near $6.6B, suggesting retained earnings growth is strengthening the balance sheet even as absolute borrowing remains elevated.
Retained earnings rose from $2.9B in 2024Q2 to $5.2B in 2026Q3, indicating that accumulated profits are the main source of book equity growth rather than new share issuance. Total assets expanded to $15.5B largely on the back of goodwill, which reached $7.7B after the 2026Q1 acquisition activity, so the improvement in equity partly reflects an asset base that is increasingly intangible-heavy. Investors should monitor whether the equity build continues without further acquisition-driven increases in goodwill.
Debt-to-Equity Hovering Near 1.2x
As reported in financial statements, Leidos carried a debt-to-equity ratio of 1.26 in 2026Q3 against 1.19 in 2025Q4, with total debt of $6.6B, a level that remains serviceable but leaves limited headroom for additional leveraged acquisitions.
The move from 1.06x in 2025Q3 to 1.37x in 2026Q1 shows leverage has been episodically elevated by acquisition funding, then partially moderated as equity accumulated. Total liabilities of $10.2B against $15.5B in assets imply that debt represents a substantial share of the capital structure, so refinancing conditions and interest costs warrant monitoring. The data does not disclose the maturity profile, so refinancing risk cannot be assessed from these figures alone.
Cash Buffer Thin Relative to Obligations
Based on Leidos's reported figures, cash fell to $630M in 2026Q3 from $1.2B in 2025Q4, while the current ratio of 1.60 remains adequate, suggesting liquidity is supported more by receivables and working capital than by a large cash reserve.
The reduction in cash coincided with $504M of share repurchases and acquisition outflows, indicating management is prioritizing capital returns and deal activity over building a liquidity cushion. A current ratio near 1.6x is reasonable for a government contractor with predictable billing cycles, but it offers less protection against a delayed federal funding event. Investors should watch whether cash rebuilds in coming quarters, as sustained low cash would reduce the buffer against budget disruptions.
Goodwill Dominates the Asset Base
According to recent SEC filings, goodwill of $7.7B represents roughly half of Leidos's $15.5B total assets in 2026Q3, meaning the reported asset base is weighted toward acquired intangibles rather than productive physical capital.
Net PP&E of $1.4B is modest relative to total assets, consistent with an asset-light services model dependent on labor and contract backlog. The step-up in goodwill from $6.3B in 2025Q4 to $7.7B in 2026Q3 reflects acquisitions that expanded scale, but it also concentrates impairment risk, since a sustained decline in contract economics could force write-downs that would reduce equity. Management's historical reliance on large M&A makes this concentration a structural feature to track.
Equity Growth Flattered by Buybacks
Based on the supplied quarterly data, Leidos's equity increase is partly offset by repurchases of $504M in 2026Q3, and headline book value growth may overstate the cash available to shareholders once stock-based compensation is considered.
Retained earnings growth is the core driver of book equity, but earnings quality is affected by amortization of acquired intangibles that reduces reported net income without consuming cash, which can understate underlying cash generation. Conversely, stock-based compensation and acquisition outflows absorb cash that does not appear in headline free cash flow. Together these distortions suggest that book equity and reported debt ratios may not fully capture the economic leverage embedded in the business.