Commission File Number | Exact Name of Registrant as Specified in its Charter, Address of Principal Executive Offices and Telephone Number | State of Incorporation | I.R.S. Employer Identification No | |||
001-33072 | Leidos Holdings, Inc. | Delaware | 20-3562868 | |||
11951 Freedom Drive, Reston, Virginia 20190 | ||||||
(571) 526-6000 | ||||||
000-12771 | Leidos, Inc. | Delaware | 95-3630868 | |||
11951 Freedom Drive, Reston, Virginia 20190 | ||||||
(571) 526-6000 |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01. | Completion of Acquisition or Disposition of Assets |
Item 9.01. | Financial Statements and Exhibits. |
(b) | Pro forma financial information |
(d) | Exhibits |
Exhibit 10.1 | Membership Interest Purchase Agreement by and among Leidos Engineering, LLC, Greenleaf Power Consolidated, LLC and Plainfield Renewable Energy, LLC dated March 24, 2015. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on March 25, 2015. | |
Exhibit 10.2 | Amendment to Membership Interest Purchase Agreement by and among Leidos Engineering, LLC, Greenleaf Power Consolidated, LLC and Plainfield Renewable Energy, LLC dated July 17, 2015. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on July 23, 2015. | |
Exhibit 99.1 | Unaudited pro forma condensed consolidated balance sheet as of April 3, 2015, unaudited pro forma condensed consolidated statement of income for the quarter ended April 3, 2015 and unaudited pro forma consolidated statement of income for the year ended January 30, 2015. |
(Registrant) | LEIDOS HOLDINGS, INC. | ||||
Date: July 30, 2015 | By: | /s/ Vincent A. Maffeo | |||
Vincent A. Maffeo | |||||
Its: | Executive Vice President and General Counsel | ||||
(Registrant) | LEIDOS, INC. | ||||
Date: July 30, 2015 | By: | /s/ Vincent A. Maffeo | |||
Vincent A. Maffeo | |||||
Its: | Executive Vice President and General Counsel |
• | Condensed consolidated balance sheet as of April 3, 2015; |
• | Condensed consolidated statement of income for the quarter ended April 3, 2015; and |
• | Consolidated statement of income for the year ended January 30, 2015 |
April 3, 2015 | |||||||||||||||
Pro-Forma Adjustments | |||||||||||||||
(in millions) | Historical Leidos Holdings, Inc. | Plainfield [A] | Other | Pro-Forma | |||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 377 | $ | — | $ | — | $ | 377 | |||||||
Receivables, net | 977 | (2 | ) | — | 975 | ||||||||||
Inventory, prepaid expenses and other current assets | 297 | (3 | ) | (1 | ) | [B] | 293 | ||||||||
Total current assets | 1,651 | (5 | ) | (1 | ) | 1,645 | |||||||||
Property, plant and equipment, net | 308 | (122 | ) | — | 186 | ||||||||||
Intangible assets, net | 35 | — | — | 35 | |||||||||||
Goodwill | 1,207 | — | — | 1,207 | |||||||||||
Deferred income taxes | 13 | — | (6 | ) | [B] | 7 | |||||||||
Other assets | 95 | (1 | ) | — | 94 | ||||||||||
Total assets | $ | 3,309 | $ | (128 | ) | $ | (7 | ) | $ | 3,174 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable and accrued liabilities | $ | 745 | $ | (3 | ) | $ | (1 | ) | [B] | $ | 741 | ||||
Accrued payroll and employee benefits | 237 | — | — | 237 | |||||||||||
Notes payable and long-term debt, current portion | 2 | — | — | 2 | |||||||||||
Liabilities of discontinued operations | 3 | — | — | 3 | |||||||||||
Total current liabilities | 987 | (3 | ) | (1 | ) | 983 | |||||||||
Notes payable and long-term debt, net of current portion | 1,156 | — | — | 1,156 | |||||||||||
Other long-term liabilities | 166 | — | (6 | ) | [B] | 160 | |||||||||
Commitments and contingencies | |||||||||||||||
Stockholders' equity: | 1,000 | (125 | ) | — | 875 | ||||||||||
Total stockholders' equity | 1,000 | (125 | ) | — | 875 | ||||||||||
Total liabilities and stockholder's equity | $ | 3,309 | $ | (128 | ) | $ | (7 | ) | $ | 3,174 |
Three Months Ended April 3, 2015 | |||||||||||||||
Pro-Forma Adjustments | |||||||||||||||
(in millions, except per share amounts) | Historical Leidos Holdings, Inc. | Plainfield [A] | Other | Pro-Forma | |||||||||||
Revenues | $ | 1,246 | $ | (5 | ) | $ | — | $ | 1,241 | ||||||
Costs and expenses: | |||||||||||||||
Cost of revenues | 1,093 | (9 | ) | — | 1,084 | ||||||||||
Selling, general and administrative expenses | 75 | (2 | ) | — | 73 | ||||||||||
Asset impairment charges | 40 | (40 | ) | — | — | ||||||||||
Operating income | 38 | 46 | — | 84 | |||||||||||
Non-operating income (expense): | |||||||||||||||
Interest expense, net | (14 | ) | 1 | (1 | ) | [C] | (14 | ) | |||||||
Other expense, net | (1 | ) | — | — | (1 | ) | |||||||||
Income from continuing operations before income taxes | 23 | 47 | (1 | ) | 69 | ||||||||||
Income tax expense | — | — | (18 | ) | [D] | (18 | ) | ||||||||
Income from continuing operations | $ | 23 | $ | 47 | $ | (19 | ) | $ | 51 | ||||||
Earnings per share: | |||||||||||||||
Basic earnings per share from continuing operations | $ | 0.70 | |||||||||||||
Diluted earnings per share from continuing operations | $ | 0.68 |
Year Ended January 30, 2015 | |||||||||||||||
Pro-Forma Adjustments | |||||||||||||||
(in millions, except per share amounts) | Historical Leidos Holdings, Inc. | Plainfield [A] | Other | Pro-Forma | |||||||||||
Revenues | $ | 5,063 | $ | (13 | ) | $ | — | $ | 5,050 | ||||||
Costs and expenses: | |||||||||||||||
Cost of revenues | 4,392 | (34 | ) | — | 4,358 | ||||||||||
Selling, general and administrative expenses | 315 | (8 | ) | — | 307 | ||||||||||
Goodwill impairment charges | 486 | — | — | 486 | |||||||||||
Asset impairment charges | 81 | (43 | ) | — | 38 | ||||||||||
Separation transaction expenses | 3 | — | — | 3 | |||||||||||
Operating loss | (214 | ) | 72 | — | (142 | ) | |||||||||
Non-operating income (expense): | |||||||||||||||
Interest income | 1 | — | — | 1 | |||||||||||
Interest expense | (75 | ) | 3 | (3 | ) | [C] | (75 | ) | |||||||
Other income, net | 5 | — | — | 5 | |||||||||||
Loss from continuing operations before income taxes | (283 | ) | 75 | (3 | ) | (211 | ) | ||||||||
Income tax expense | (47 | ) | — | (29 | ) | [D] | (76 | ) | |||||||
Loss from continuing operations | $ | (330 | ) | $ | 75 | $ | (32 | ) | $ | (287 | ) | ||||
Loss per share: | |||||||||||||||
Basic loss per share from continuing operations | $ | (3.88 | ) | ||||||||||||
Diluted loss per share from continuing operations | $ | (3.88 | ) |
[A] | The adjustments remove the balances and the results of operations of Plainfield Renewable Energy, LLC ("Plainfield"). The adjustments to the results of operations exclude certain corporate allocations and intercompany transactions, which would have been absorbed by Leidos on a consolidated level, independent of Plainfield. | ||||
[B] | The adjustments reflect the tax impacts due to Plainfield operations. | ||||
[C] | Plainfield interest expense incurred is intercompany in nature and is eliminated in consolidations. | ||||
[D] | The adjustments in [A] above in the statements of operations were tax effected using an estimated tax rate of 39.8%, based on the blended federal and state statutory income tax rates. |