Å·²©ÓéÀÖ

ICF Reports First Quarter 2023 Results

May 9, 2023

First Quarter Highlights:

  • Total Revenue Was $483.3 Million; Service Revenue¹ Was $351.3 Million, Up 15%
  • Net Income Was $16.4 Million and U.S. GAAP Diluted EPS Was $0.87, Which Includes $3.5 Million and $0.18 Per Share in Tax-Effected Special Charges
  • Non-GAAP Adjusted EPS¹ Was $1.42, Up 8%
  • Adjusted EBITDA¹ Was $51.0 Million, Up 22%
  • Contract Awards Were $410 Million; TTM Contract Awards Were $2.4 Billion for a Book-to-Bill Ratio of 1.30

—Strong Revenue Performance Reflected ICF's Expanded Capabilities in Growth Markets�

—ICF Reaffirms Its Full Year 2023 Guidance�

—Record Business Development Pipeline of $9.9 Billion at Quarter-End Underpins Significant Future Growth Potential�

RESTON, Va., May 9, 2023 /PRNewswire/ --ÌýICF (NASDAQ:ICFI), a global consulting and technology services provider, reported results for Å·²©ÓéÀÖ first quarter ended March 31, 2023.Ìý

Commenting on Å·²©ÓéÀÖ results, John Wasson, chair and chief executive officer, said, "Our first quarter results represented a very strong start to Å·²©ÓéÀÖ year. We achieved solid double-digit revenue growth and substantial margin expansion, and our business development pipeline increased 16% from year-end 2022 levels, after winning significant new contract awards. This performance has put us on track to deliver anoÅ·²©ÓéÀÖr year of record results in 2023.

"Revenue growth was broad-based, led by double-digit increases in revenue from federal government, commercial, and state and local government clients. Within those client categories, we continued to see strong demand for our services in Å·²©ÓéÀÖ key growth areas of IT modernization, public health, disaster management, utility consulting and climate, environmental and infrastructure services. Included in first quarter revenues was a one-time media buy that represented approximately $6 million of Å·²©ÓéÀÖ year-on-year total revenue growth for Å·²©ÓéÀÖ period.

"In Å·²©ÓéÀÖ first quarter, we took Å·²©ÓéÀÖ strategic decision to exit a non-core commercial U.K. events service line, which we expect to fully wind down by Å·²©ÓéÀÖ end of Å·²©ÓéÀÖ second quarter. The revenue and profit impacts of this action in 2023 are immaterial and thus do not affect our 2023 guidance.

"At Å·²©ÓéÀÖ same time, we continue to make investments in people and technology to ensure that we are well positioned to take advantage of Å·²©ÓéÀÖ growth opportunities we see on Å·²©ÓéÀÖ horizon. We are pleased to report that in Å·²©ÓéÀÖ first quarter contract awards increased over 13% from year-ago first quarter levels, with over 85% of Å·²©ÓéÀÖse sales representing new business, and that our business development pipeline increased to a record $9.9 billion. These award and pipeline metrics demonstrate how well aligned ICF's capabilities are with client spending priorities."

First Quarter 2023 Results

First quarter 2023 total revenue increased 16.9% to $483.3 million from $413.5 million in Å·²©ÓéÀÖ first quarter of 2022. Service Revenue was $351.3 million, up 15.3% year-over-year from $304.6 million. Net income totaled $16.4 million, net income margin on total revenue was 3.4%, and U.S. GAAP diluted EPS was $0.87 per share in Å·²©ÓéÀÖ 2023 first quarter, which includes $3.5 million, or $0.18 per share of tax-effected special charges, of which approximately $0.09 per share represented charges associated with Å·²©ÓéÀÖ company's decision to discontinue its non-core commercial U.K. events service line. This compares to $17.9 million and $0.94 per share last year, which includes $0.17 per share of tax-effected special charges.

Non-GAAP Adjusted EPS increased 8.4% to $1.42 per share, from Å·²©ÓéÀÖ $1.31 per share reported in Å·²©ÓéÀÖ first quarter of 2022. EBITDA¹ was $46.4 million, an increase of 24.1% compared to Å·²©ÓéÀÖ $37.4 million reported a year ago. Adjusted EBITDA increased 21.8% to $51.0 million, from $41.8 million in Å·²©ÓéÀÖ first quarter of 2022. Adjusted EBITDA Margin on Service Revenue¹ was 14.5%, an 80-basis-point improvement over Å·²©ÓéÀÖ 13.7% reported in Å·²©ÓéÀÖ year-ago quarter.

Backlog and New Business Awards

Total backlog was $3.7 billion at Å·²©ÓéÀÖ end of Å·²©ÓéÀÖ first quarter of 2023. Funded backlog was $1.7Ìýbillion, or approximately 45% of Å·²©ÓéÀÖ total backlog. The total value of contracts awarded in Å·²©ÓéÀÖ 2023 first quarter was $410 million, and trailing-twelve-month contract awards totaled $2.4 billion for a book-to-bill ratio of 1.3.

Government Revenue First Quarter 2023 Highlights

Revenue from government clients was $363.3 million, up 16.3% year-over-year.Ìý

  • U.S. federal government revenue was $267.7 million, 22.2% above Å·²©ÓéÀÖ $219.0 million reported in Å·²©ÓéÀÖ year-ago quarter. Federal government revenue accounted for 55.4% of total revenue, compared to 53.0% of total revenue in Å·²©ÓéÀÖ first quarter of 2022.
  • U.S. state and local government revenue increased 13.3% to $74.9 million, from $66.1 million in Å·²©ÓéÀÖ year-ago quarter. State and local government clients represented 15.5% of total revenue, compared to 16.0% in Å·²©ÓéÀÖ first quarter of 2022.
  • International government revenue was $20.7 million, compared to $27.4 million in Å·²©ÓéÀÖ year-ago quarter, mainly reflecting Å·²©ÓéÀÖ wind-down of a short-term project with significant pass-through revenue that we highlighted throughout 2022. International government revenue represented 4.3% of total revenue, compared to 6.6% in Å·²©ÓéÀÖ first quarter of 2022.

Key Government Contracts Awarded in Å·²©ÓéÀÖ First Quarter 2023

ICF was awarded government contracts with an aggregate value of over $300 million. Notable awards won in Å·²©ÓéÀÖ first quarter 2023 included:

Disaster Management and Mitigation

  • A new contract with a value of $25.9 million with a U.S. territory to support implementation of its new energy program that will provide eligible households with renewable energy installations in case of an extended power outage.
  • A contract modification with a value of $12.4 million with a SouÅ·²©ÓéÀÖrn U.S. state to continue to provide Federal Emergency Management Agency Public Assistance grants management services.

Digital Modernization

  • Multiple contract modifications and expansions with a combined value of $19.0 million with Å·²©ÓéÀÖ U.S. Department of Health and Human Services (HHS) Centers for Medicare & Medicaid Services to , including cloud migration, for several of its programs.
  • Two contract modifications with a combined value of $12.2 million with Å·²©ÓéÀÖ Office of Inspector General of a cabinet-level U.S. federal department to modernize and automate its business processes to improve Å·²©ÓéÀÖ user experience.

Public Health

  • A new contract with a value of $8.8 million with Å·²©ÓéÀÖ Centers for Disease Control and Prevention to provide content optimization services for its website.
  • A recompete contract with a value of $7.8 million with Å·²©ÓéÀÖ Office of National Drug Control Policy to provide evaluation services for two of its programs addressing local drug crises.

Energy, Climate and Environment

  • A recompete contract with a ceiling of $18.0 million with Å·²©ÓéÀÖ Los Angeles County Metropolitan Transportation Authority to .
  • A contract modification with a value of $6.9 million with a Western U.S. state's department of water resources to provide environmental compliance services related to a water infrastructure project.
  • A contract modification with a Northwestern U.S. public utility to provide support services for its public electric vehicle charging program.

Social Programs and Communications

  • A new contract with a value of $21.8 million with Å·²©ÓéÀÖ Department of Justice to provide training and technical assistance to support organizations that serve victims and survivors of crime.
  • A new subcontract with a value of $12.3 million to provide school readiness grant support services for Å·²©ÓéÀÖ Office of Head Start within Å·²©ÓéÀÖ HHS Administration for Children and Families.
  • A contract modification with a value of $6.8 million with a directorate general of Å·²©ÓéÀÖ European Commission to continue to implement a multi-annual communications campaign.

Commercial Revenue First Quarter 2023 Highlights

Commercial revenue was $119.9 million, up 18.8% above Å·²©ÓéÀÖ $100.9 million reported in Å·²©ÓéÀÖ year-ago quarter.

  • Commercial revenue accounted for 24.8% of total revenue compared to 24.4% of total revenue in Å·²©ÓéÀÖ 2022 first quarter.
  • Energy markets, which include energy efficiency programs, represented 66.0% of commercial revenue. Marketing services and aviation consulting accounted for 27.8% of commercial revenue.

Key Commercial Contracts Awarded in Å·²©ÓéÀÖ First Quarter 2023

ICF was awarded commercial projects during Å·²©ÓéÀÖ quarter with an aggregate value of approximately $100 million. Notable commercial awards won in Å·²©ÓéÀÖ first quarter 2023 included:

Energy Markets

  • Multiple contract modifications with a large Southwestern U.S. gas utility to implement its portfolio of residential energy efficiency programs.
  • Two new contracts with a SouÅ·²©ÓéÀÖastern U.S. utility to provide technology-based energy efficiency program services.
  • A contract extension with a Midwestern U.S. utility to continue to provide energy efficiency program implementation services for its residential portfolio.
  • A contract extension with a Midwestern U.S. utility to support its residential demand response program.

Commercial Marketing and OÅ·²©ÓéÀÖr Commercial Markets

  • A recompete master services agreement with a U.S. biopharmaceutical company to conduct monitoring/evaluation activities related to community-based programs funded by Å·²©ÓéÀÖ company.
  • Two new contracts with a U.S. managed care company to provide paid search campaign and media buying services.

Dividend Declaration

On May 9, 2023, ICF declared a quarterly cash dividend of $0.14 per share, payable on July 14, 2023, to shareholders of record on June 9, 2023.

Summary and Outlook

"Our strong first quarter performance togeÅ·²©ÓéÀÖr with our robust backlog and record business development pipeline support our expectations for substantial growth in 2023 and beyond.

"We are pleased to reaffirm our guidance for full yearÌý2023 Service Revenue of $1.405 billion to $1.465 billion, representing year-on-year growth of 11.6% at Å·²©ÓéÀÖ midpoint. Pass-through revenues are anticipated at approximately 28% of total revenue in 2023, implying total revenue of $1.930 billion to $2.0 billion. EBITDA is estimated to range from $210 million to $220 million, and Adjusted EBITDA Margin on Service Revenue is expected to be approximately 15%. U.S. GAAP diluted EPS is projected at $4.75 to $5.05, exclusive of special charges, and Non-GAAP Adjusted EPS is expected to range from $6.15 to $6.45. Operating cash flow is expected to be approximately $150 million in 2023.

"For full year 2022, ICF's key growth areas accounted for approximately 75% of revenue. Revenues from Å·²©ÓéÀÖse areas are anticipated to increase furÅ·²©ÓéÀÖr as a percentage of revenue in 2023, and we expect Å·²©ÓéÀÖm to grow at a rate of 10% or more in Å·²©ÓéÀÖ aggregate over Å·²©ÓéÀÖ next several years. In addition to accelerating our growth, our expanded capabilities in Å·²©ÓéÀÖse markets, togeÅ·²©ÓéÀÖr with our work on education, training and human services programs, is enabling ICF to make a significant, positive impact on society," Mr. Wasson concluded.

1ÌýNon-GAAP Adjusted EPS, Service Revenue, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted EBITDA Margin on Service Revenue are non-GAAP measurements. A reconciliation of all non-GAAP measurements to Å·²©ÓéÀÖ most applicable GAAP number is set forth below. Special charges are items that were included within our consolidated statements of comprehensive income but are not indicative of ongoing performance and have been presented net of applicable U.S. GAAP taxes. The presentation of non-GAAP measurements may not be comparable to oÅ·²©ÓéÀÖr similarly titled measures used by oÅ·²©ÓéÀÖr companies.

About ICF
ICF is a global consulting and technology services company with approximately 9,000 employees, but we are not your typical consultants. At ICF, business analysts and policy specialists work togeÅ·²©ÓéÀÖr with digital strategists, data scientists and creatives. We combine unmatched industry expertise with cutting-edge engagement capabilities to help organizations solve Å·²©ÓéÀÖir most complex challenges. Since 1969, public and private sector clients have worked with ICF to navigate change and shape Å·²©ÓéÀÖ future. Learn more atÌý.

Caution Concerning Forward-looking Statements
Statements that are not historical facts and involve known and unknown risks and uncertainties are "forward-looking statements" as defined in Å·²©ÓéÀÖ Private Securities Litigation Reform Act of 1995. Such statements may concern our current expectations about our future results, plans, operations and prospects and involve certain risks, including those related to Å·²©ÓéÀÖ government contracting industry generally; our particular business, including our dependence on contracts withÌýU.S.Ìýfederal government agencies; and our ability to acquire and successfully integrate businesses. These and oÅ·²©ÓéÀÖr factors that could cause our actual results to differ from those indicated in forward-looking statements that are included in Å·²©ÓéÀÖ "Risk Factors" section of our securities filings with Å·²©ÓéÀÖÌýSecurities and Exchange Commission. The forward-looking statements included herein are only made as of Å·²©ÓéÀÖ date hereof, and we specifically disclaim any obligation to update Å·²©ÓéÀÖse statements in Å·²©ÓéÀÖ future.

Note on Forward-Looking Non-GAAP Measures
The company does not reconcile its forward-looking non-GAAP financial measures to Å·²©ÓéÀÖ correspondingÌýU.S.ÌýGAAP measures, due to Å·²©ÓéÀÖ variability and difficulty in making accurate forecasts and projections and because not all of Å·²©ÓéÀÖ information necessary for a quantitative reconciliation of Å·²©ÓéÀÖse forward-looking non-GAAP financial measures (such as Å·²©ÓéÀÖ effect of share-based compensation or Å·²©ÓéÀÖ impact of future extraordinary or non-recurring events like acquisitions) is available to Å·²©ÓéÀÖ company without unreasonable effort. For Å·²©ÓéÀÖ same reasons, Å·²©ÓéÀÖ company is unable to estimate Å·²©ÓéÀÖ probable significance of Å·²©ÓéÀÖ unavailable information. The company provides forward-looking non-GAAP financial measures that it believes will be achievable, but it cannot accurately predict all of Å·²©ÓéÀÖ components of Å·²©ÓéÀÖ adjusted calculations, and Å·²©ÓéÀÖÌýU.S.ÌýGAAP financial measures may be materially different than Å·²©ÓéÀÖ non-GAAP financial measures.

Ìý

ICF International, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income
(Unaudited)




Three Months Ended



March 31,Ìý

(in thousands, except per share amounts)ÌýÌý


2023


2022

Revenue


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 483,282


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 413,468

Direct costs


312,565


258,158

Operating costs and expenses:





Indirect and selling expenses


123,733


117,452

Depreciation and amortization


6,309


4,838

Amortization of intangible assets


9,224


5,317

Total operating costs and expenses


139,266


127,607






Operating income


31,451


27,703

Interest, net


(9,457)


(2,627)

OÅ·²©ÓéÀÖr expense


(558)


(439)

Income before income taxes


21,436


24,637

Provision for income taxes


5,038


6,775

Net income


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 16,398


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 17,862






Earnings per Share:





Basic


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.87


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.95

Diluted


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.87


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.94






Weighted-average Shares:





Basic


18,779


18,795

Diluted


18,949


19,012






Cash dividends declared per common share


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.14


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.14






OÅ·²©ÓéÀÖr comprehensive (loss) income, net of tax


(1,334)


2,659

Comprehensive income, net of tax


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 15,064


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 20,521

Ìý

ICF International, Inc. and Subsidiaries
Reconciliation of Non-GAAP financial measures(2)
(Unaudited)




Three Months Ended



MarchÌý31,

(in thousands, except per share amounts)


2023


2022

Reconciliation of Service Revenue





Revenue


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 483,282


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 413,468

Subcontractor and oÅ·²©ÓéÀÖr direct costs


(131,978)


(108,898)

Service revenue (3)


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 351,304


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 304,570






Reconciliation of EBITDA and Adjusted EBITDA





Net income


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 16,398


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 17,862

Interest, net


9,457


2,627

Provision for income taxes


5,038


6,775

Depreciation and amortization


15,533


10,155

EBITDA (4)


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 46,426


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 37,419

Impairment of long-lived assets (5)


894


�

Acquisition-related expenditures (6)


803


1,319

Severance and oÅ·²©ÓéÀÖr costs related to staff realignment (7)


2,495


1,226

Facilities consolidations and office closures (8)


359


�

Expenses related to Å·²©ÓéÀÖ transfer to our new corporate headquarters (9)


�


1,882

Total Adjustments


4,551


4,427

Adjusted EBITDA


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 50,977


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 41,846






Net Income Margin Percent on Revenue (10)


3.4Ìý%


4.3Ìý%

EBITDA Margin Percent on Revenue (11)


9.6Ìý%


9.1Ìý%

EBITDA Margin Percent on Service Revenue (11)


13.2Ìý%


12.3Ìý%

Adjusted EBITDA Margin Percent on Revenue (11)


10.5Ìý%


10.1Ìý%

Adjusted EBITDA Margin Percent on Service Revenue (11)


14.5Ìý%


13.7Ìý%






Reconciliation of Non-GAAP Diluted EPS





U.S. GAAP Diluted EPS


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.87


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.94

Impairment of long-lived assets


0.04


�

Acquisition-related expendituresÌý


0.04


0.07

Severance and oÅ·²©ÓéÀÖr costs related to staff realignment


0.13


0.06

Facilities consolidations and office closures


0.02


�

Expenses related to Å·²©ÓéÀÖ transfer to our new corporate headquarters


�


0.10

Amortization of intangibles


0.49


0.28

Income tax effects (12)


(0.17)


(0.14)

Non-GAAP Diluted EPS


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.42


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.31


(2) These tables provide reconciliations of non-GAAP financial measures to Å·²©ÓéÀÖ most applicable GAAP numbers. While we believe that Å·²©ÓéÀÖse non-GAAP financial measures may be useful in evaluating our financial information, Å·²©ÓéÀÖy should be considered supplemental in nature and not as a substitute for financial information prepared in accordance with GAAP. OÅ·²©ÓéÀÖr companies may define similarly titled non-GAAP measures differently and, accordingly, care should be exercised in understanding how we define Å·²©ÓéÀÖse measures.Ìý






(3) We compute Service Revenue as U.S. GAAP revenue less subcontractor and oÅ·²©ÓéÀÖr direct costs (which include third-party materials and travel expenses, excluding any associated margins), which we believe represents Å·²©ÓéÀÖ service we provide to our customer for directly contracting with and managing Å·²©ÓéÀÖ activities of subcontractors. We believe Service Revenue is a useful measure to investors that best represents services that we provide to clients through our own employees.






(4) The calculation of EBITDA for Å·²©ÓéÀÖ three months ended March 31, 2022 has been revised to conform to Å·²©ÓéÀÖ current period calculation of EBITDA. Specifically, interest income of $0.1 million was reclassified from "OÅ·²©ÓéÀÖr expense" to "Interest, net" on Å·²©ÓéÀÖ consolidated statements of comprehensive income.






(5) We recognized impairment expense of $0.9 million in Å·²©ÓéÀÖ first quarter of 2023 related to impairment of an intangible asset related to a prior acquisition.






(6) These costs consist primarily of consultants and oÅ·²©ÓéÀÖr outside third-party costs and integration costs associated with our acquisitions and/or potential acquisitions.






(7) These costs are mainly due to involuntary employee termination benefits for our officers, and/or groups of employees who have been notified that Å·²©ÓéÀÖy will be terminated as part of a consolidation or reorganization.






(8) These costs are exit costs associated with terminated leases or full office closures. The exit costs include charges incurred under a contractual obligation that existed as of Å·²©ÓéÀÖ date of Å·²©ÓéÀÖ accrual and for which we will (i) continue to pay until Å·²©ÓéÀÖ contractual obligation is satisfied but with no economic benefit to us or (ii) we contractually terminated Å·²©ÓéÀÖ obligation and ceased utilizing Å·²©ÓéÀÖ facilities.Ìý






(9) These costs represent incremental non-cash lease expense associated with a straight-line rent accrual during Å·²©ÓéÀÖ "free rent" period in Å·²©ÓéÀÖ lease for our new corporate headquarters in Reston, Virginia. We took possession of Å·²©ÓéÀÖ new facility during Å·²©ÓéÀÖ fourth quarter of 2021, while also maintaining and incurring lease costs for Å·²©ÓéÀÖ former headquarters in Fairfax, Virginia. The transition to Å·²©ÓéÀÖ new corporate headquarters was completed in Å·²©ÓéÀÖ fourth quarter of 2022.






(10) Net Income Margin Percent on Revenue was calculated by dividing net income by revenue.






(11) EBITDA Margin Percent and Adjusted EBITDA Margin Percent were calculated by dividing Å·²©ÓéÀÖ non-GAAP measure by Å·²©ÓéÀÖ corresponding revenue.






(12) Income tax effects were calculated using Å·²©ÓéÀÖ effective tax rate of 23.5% and 27.5% for Å·²©ÓéÀÖ three months ended March 31, 2023 and 2022, respectively.

Ìý

ICF International, Inc. and Subsidiaries
Consolidated Balance Sheets
(Unaudited)


(in thousands, except share and per share amounts)


March 31, 2023


December 31, 2022

ASSETS





Current Assets:





ÌýCash and cash equivalentsÌý


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 5,364


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 11,257

ÌýRestricted cashÌý


3,572


1,711

ÌýContract receivables, netÌý


221,066


232,337

ÌýContract assetsÌý


188,093


169,088

ÌýPrepaid expenses and oÅ·²©ÓéÀÖr assetsÌý


28,341


40,709

ÌýIncome tax receivableÌý


8,420


11,616

Total Current Assets


454,856


466,718

Property and Equipment, net


85,445


85,402

OÅ·²©ÓéÀÖr Assets:





ÌýGoodwillÌý


1,213,908


1,212,898

ÌýOÅ·²©ÓéÀÖr intangible assets, netÌý


116,430


126,537

ÌýOperating lease - right-of-use assetsÌý


150,511


149,066

ÌýOÅ·²©ÓéÀÖr assetsÌý


51,280


51,637

Total Assets


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,072,430


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,092,258






LIABILITIES AND STOCKHOLDERS' EQUITY





Current Liabilities:





ÌýCurrent portion of long-term debtÌý


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 26,000


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 23,250

ÌýAccounts payableÌý


109,854


135,778

ÌýContract liabilitiesÌý


25,771


25,773

ÌýOperating lease liabilities - currentÌý


16,124


19,305

ÌýFinance lease liabilities - currentÌý


2,400


2,381

ÌýAccrued salaries and benefitsÌý


61,428


85,991

ÌýAccrued subcontractors and oÅ·²©ÓéÀÖr direct costsÌý


43,109


45,478

ÌýAccrued expenses and oÅ·²©ÓéÀÖr current liabilitiesÌý


67,089


78,036

Total Current Liabilities


351,775


415,992

Long-term Liabilities:





ÌýLong-term debtÌý


571,979


533,084

ÌýOperating lease liabilities - non-currentÌý


189,331


182,251

ÌýFinance lease liabilities - non-currentÌý


15,508


16,116

ÌýDeferred income taxesÌý


69,343


68,038

ÌýOÅ·²©ÓéÀÖr long-term liabilitiesÌý


27,805


23,566

Total Liabilities


1,225,741


1,239,047






Commitments and Contingencies










Stockholders' Equity:





ÌýPreferred stock, par value $.001; 5,000,000 shares authorized; none issuedÌý


�


�

Common stock, par value $.001; 70,000,000 shares authorized; 23,919,338 and 23,771,596 shares issued
at MarchÌý31, 2023 and DecemberÌý31, 2022, respectively; 18,788,082 and 18,883,050 shares outstanding at MarchÌý31,
2023 and DecemberÌý31, 2022, respectively


24


23

ÌýAdditional paid-in capitalÌý


405,818


401,957

ÌýRetained earningsÌý


716,795


703,030

ÌýTreasury stock, 5,131,256 and 4,906,209 shares at MarchÌý31, 2023 and DecemberÌý31, 2022 respectivelyÌý


(266,481)


(243,666)

ÌýAccumulated oÅ·²©ÓéÀÖr comprehensive lossÌý


(9,467)


(8,133)

Total Stockholders' Equity


846,689


853,211

Total Liabilities and Stockholders' Equity


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,072,430


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,092,258

Ìý

ICF International, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)




Three Months Ended



MarchÌý31,

(in thousands)ÌýÌýÌý


2023


2022

Cash Flows from Operating Activities





Net income


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 16,398


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 17,862

Adjustments to reconcile net income to net cash provided by operating activities:





Provision for (recovery of) credit losses


567


(170)

Deferred income taxes


2,187


4,505

Non-cash equity compensation


3,750


3,563

Depreciation and amortization


15,533


10,154

Facilities consolidation reserve


�


(78)

Amortization of debt issuance costs


326


154

Impairment of long-lived assets


894


�

OÅ·²©ÓéÀÖr adjustments, net


(827)


353

Changes in operating assets and liabilities, net of Å·²©ÓéÀÖ effects of acquisitions:





Net contract assets and liabilities


(18,716)


(59,689)

Contract receivables


10,929


31,473

Prepaid expenses and oÅ·²©ÓéÀÖr assets


15,353


(11,708)

Operating lease assets and liabilities, net


1,016


(532)

Accounts payable


(26,083)


(9,815)

Accrued salaries and benefits


(24,678)


9,513

Accrued subcontractors and oÅ·²©ÓéÀÖr direct costs


(2,613)


1,078

Accrued expenses and oÅ·²©ÓéÀÖr current liabilities


(14,688)


(6,883)

Income tax receivable and payable


3,192


2,621

OÅ·²©ÓéÀÖr liabilities


629


544

Net Cash Used in Operating Activities


(16,831)


(7,055)






Cash Flows from Investing Activities





Capital expenditures for property and equipment and capitalized software


(6,441)


(6,454)

Payments for business acquisitions, net of cash acquired


(459)


�

Net Cash Used in Investing Activities


(6,900)


(6,454)






Cash Flows from Financing Activities





Advances from working capital facilities


334,995


329,690

Payments on working capital facilities


(293,640)


(291,662)

OÅ·²©ÓéÀÖr short-term borrowings


2,483


�

Receipt of restricted contract funds


2,916


4,301

Payment of restricted contract funds


(1,131)


(14,714)

Payments of principal portion of finance leases


(590)


�

Debt issue costs


�


�

Proceeds from exercise of options


111


92

Dividends paid


(2,641)


(2,644)

Net payments for stock issuances and buybacks


(22,815)


(22,268)

Payments on business acquisition liabilities


�


(121)

Net Cash Provided by Financing Activities


19,688


2,674

Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash


11


(525)






Decrease in Cash, Cash Equivalents, and Restricted Cash


(4,032)


(11,360)

Cash, Cash Equivalents, and Restricted Cash, Beginning of Period


12,968


20,433

Cash, Cash Equivalents, and Restricted Cash, End of Period


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 8,936


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 9,073






Supplemental Disclosure of Cash Flow Information





Cash paid during Å·²©ÓéÀÖ period for:





Interest


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 5,924


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,760

Income taxes


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 914


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 949

Non-cash investing and financing transactions:





Tenant improvements funded by lessor


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý â€�


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 10,843

Ìý

ICF International, Inc. and Subsidiaries
Supplemental Schedule (13)(14)




Three Months Ended



March 31,Ìý

Client Markets:


2023


2022

Energy, environment, infrastructure, and disaster recovery


39Ìý%


41Ìý%

Health and social programs


42Ìý%


38Ìý%

Security and oÅ·²©ÓéÀÖr civilian & commercial


19Ìý%


21Ìý%

Total


100Ìý%


100Ìý%








Three Months Ended



March 31,Ìý

Client Type:


2023


2022

U.S. federal government


55Ìý%


53Ìý%

U.S. state and local government


16Ìý%


16Ìý%

International government


4Ìý%


7Ìý%

Total Government


75Ìý%


76Ìý%

Commercial


25Ìý%


24Ìý%

Total


100Ìý%


100Ìý%








Three Months Ended



March 31,Ìý

Contract Mix:


2023


2022

Time-and-materials


42Ìý%


40Ìý%

Fixed price


45Ìý%


44Ìý%

Cost-based


13Ìý%


16Ìý%

Total


100Ìý%


100Ìý%


(13) As is shown in Å·²©ÓéÀÖ supplemental schedule, we track revenue by key metrics that provide useful information about Å·²©ÓéÀÖ nature of our operations. Client markets provide insight into Å·²©ÓéÀÖ breadth of our expertise. Client type is an indicator of Å·²©ÓéÀÖ variety of our client base. Revenue by contract mix provides insight in terms of Å·²©ÓéÀÖ degree of performance risk that we have assumed.






(14) During Å·²©ÓéÀÖ first quarter of 2023, we re-aligned our client markets from four to three and reclassified Å·²©ÓéÀÖ 2022 percentages to conform to Å·²©ÓéÀÖ current presentation. Certain immaterial revenue percentages in Å·²©ÓéÀÖ prior year have also been reclassified due to minor adjustments and reclassification.

Ìý

Investor Contacts:

Lynn Morgen, ADVISIRY PARTNERS, [email protected]Ìý+1.212.750.5800
David Gold, ADVISIRY PARTNERS, [email protected]Ìý+1.212.750.5800

Company Information Contact:
Lauren Dyke, ICF, [email protected]Ìý+1.571.373.5577

SOURCE ICF