Leidos Holdings (LDOS) presents a deeply negative liquidation recovery posture as of April 3, 2026. Under standard liquidation haircuts, estimated recoverable assets are materially exceeded by liabilities carried at face value. Total reported assets are $15.4B, but the dominant components are goodwill ($8.1B, 0% recovery) and intangible assets ($993M net, 0% recovery), which together represent approximately 59% of the balance sheet and contribute nothing in a wind-down. Tangible recoverable assets include: cash at $457M (100%), receivables at $3.0B (90-95% = ~$2.7-2.9B), inventory at $336M (60% = ~$202M), PP&E/finance-lease assets at $966M (50-70% = ~$483-676M), and operating lease ROU asset of $553M (partial recovery contingent on sublease market). Against these, total liabilities stand at $10.3B at face value, anchored by $6.0B in long-term debt (net of current), $300M in commercial paper (new this quarter, was zero at January 2, 2026), $320M in current debt, $2.1B in accounts payable and accrued liabilities, $610M in non-current operating lease obligations, $411M in current deferred revenue, and $267M in other non-current liabilities. MFFAIS CLV is confirmed negative at -$3.3B; the LLV of $588M and OLV of $924M reflect going-concern credit to receivables and operating cash flows, not a true wind-down scenario. The dominant change since the prior filing (10-K for FY ended January 2, 2026) is the Entrust acquisition closed March 27, 2026, which deployed approximately $2.3B in cash, added $1.75B in goodwill, and was funded partly by $1.4B in new senior notes ($600M at 4.10% due 2029 and $800M at 5.00% due 2036) and $300M in new commercial paper. Total long-term debt plus current jumped from $4.6B to $6.0B, a $1.4B increase in one quarter. Goodwill rose from approximately $6.3B (Guarantor/Issuer disclosure shows $5.7B at the Guarantor/Issuer level, consolidated total higher) to $8.1B. The pension overhang was eliminated: the UK defined benefit plan completed a full buy-out on February 11, 2026, relieving the company of future pension obligations, though a $23M settlement loss was recognized in OCI and income. The revolving credit facility was upsized to $1.5B (from $1.0B) and remains undrawn. The SES Business/Analogic joint venture announced post-period (April 14, 2026) as a subsequent event would transfer operating assets out of the consolidated entity, but the transaction had not closed as of the balance sheet date and is not reflected in reported figures. Filing discusses acquisition-related goodwill and intangible asset fair value allocation as preliminary; final purchase price allocation for Entrust remains open, which creates uncertainty around the ultimate goodwill balance.
▼ Community Notes