Å·²©ÓéÀÖ

ICF Reports Fourth Quarter and Full Year 2023 Results

Feb 27, 2024

—ÌýÌýÌ� Full Year Double-Digit Revenue Growth Aligned With Strength of ICF's Growth Markets â€�
—ÌýÌýÌ� 2024 Guidance Anticipates High Single-Digit Organic Revenue Growth From Continuing Operations With FurÅ·²©ÓéÀÖr Margin Expansion â€�

Fourth Quarter Highlights:Ìý

  • Revenue Increased 1% to $478 Million; Up 5% Excluding Divestitures
  • Net Income Was $22 Million; Diluted EPS Was $1.16, Which Includes $0.18 in Tax-Effected Net Special Charges
  • Non-GAAP EPS1 Was $1.68, Up 8%
  • EBITDA1 Was $53.9 Million, Up 46%; Adjusted EBITDA1 Was $57.0 Million, Up 3%
  • Contract Awards Were $611 Million for a Book-to-Bill Ratio of 1.3

Full Year Highlights:Ìý

  • Revenue Increased 10% to $1.96 Billion; Up 12% Excluding Divestitures
  • Net Income Was $83 Million; Diluted EPS Was $4.35, Which Includes $0.71 in Tax-Effected Net Special Charges
  • Non-GAAP EPS Was $6.50, Up 13%
  • EBITDA Was $197.0 Million, Up 25%; Adjusted EBITDA Was $213.2 Million, Up 11%
  • Contract Awards Were $2.3 Billion for a Book-to-Bill Ratio of 1.2
  • Operating Cash Flow Was $152 Million

RESTON, Va., Feb. 27, 2024 /PRNewswire/ -- ICF (NASDAQ: ICFI), a global consulting and technology services provider, reported results for Å·²©ÓéÀÖ fourth quarter and full year ended December 31, 2023.Ìý

Commenting on Å·²©ÓéÀÖ results, John Wasson, chair and chief executive officer, said, "Fourth quarter results represented a solid finish to a year of double-digit revenue growth for ICF, which demonstrated Å·²©ÓéÀÖ benefits of our expanded capabilities in key growth markets and Å·²©ÓéÀÖ strength of our balanced business model. Revenues increased 1% year-on-year. Adjusting for Å·²©ÓéÀÖ divestiture of our commercial marketing business lines during 2023, fourth quarter revenue increased 5% year-on-year, led by strong growth in revenues from commercial energy clients and our state and local and international government clients. U.S. federal government fourth quarter revenue was approximately flat with Å·²©ÓéÀÖ prior year due to a $5.3 million reduction in subcontractor and oÅ·²©ÓéÀÖr direct costs togeÅ·²©ÓéÀÖr with Å·²©ÓéÀÖ anticipated roll-off of certain small business contracts held by companies we acquired. We expect year-on-year federal government revenue comparisons to increase substantially in Å·²©ÓéÀÖ second half of 2024 and grow at a high single-digit rate for full year 2024.

"Full year 2023 revenue increased 10%, or by over 12% after adjusting for Å·²©ÓéÀÖ divestitures, reflecting double-digit growth in revenues from both government and commercial clients. This performance was led by our growth markets, which in Å·²©ÓéÀÖ aggregate accounted for approximately 80% of 2023 full year revenues from continuing operations, up from approximately 75% in 2022.

"We continued to increase profitability in Å·²©ÓéÀÖ fourth quarter and full year, expanding adjusted EBITDA margin by 30 basis points and 10 basis points, respectively. This progress reflected Å·²©ÓéÀÖ positive impact of higher utilization and our actions to reduce facility costs, along with Å·²©ÓéÀÖ benefits of ICF's greater scale.

"This also was anoÅ·²©ÓéÀÖr year of substantial contract awards, which reached $2.3 billion. Approximately 70% of 2023's contract wins represented new business, underscoring ICF's strong competitive positioning in areas of high demand from government and commercial clients. At year end, our business development pipeline was a robust $9.7 billion, providing a substantial runway for future growth."

Fourth Quarter 2023 Results

Fourth quarter 2023 total revenue was $478.4 million, similar to Å·²©ÓéÀÖ $475.6 million reported in Å·²©ÓéÀÖ fourth quarter of 2022 and up 4.9% from last year's fourth quarter revenues adjusted for Å·²©ÓéÀÖ divestitures. Subcontractor and oÅ·²©ÓéÀÖr direct costs were 27.0% of total revenues compared to 28.7% in last year's fourth quarter. Operating income was $36.9 million, up from $23.0Ìýmillion, and operating margin on total revenue expanded to 7.7% from 4.8%. Net income totaled $22.2 million, and diluted EPS was $1.16 per share, up from $8.9 million, and $0.47, respectively, in Å·²©ÓéÀÖ fourth quarter of 2022. Fourth quarter 2023 net income and diluted EPS included $4.4 million, or $0.18 per share, in tax-effected net special charges.

Non-GAAP EPS increased 7.7% to $1.68 per share, from Å·²©ÓéÀÖ $1.56 per share reported in Å·²©ÓéÀÖ comparable period in 2022. EBITDA was $53.9 million, 46% above Å·²©ÓéÀÖ $36.9 million reported for Å·²©ÓéÀÖ year-ago period. Adjusted EBITDA increased 3.3% to $57.0 million, from $55.2 million for Å·²©ÓéÀÖ comparable period in 2022.

Full Year 2023 Results

2023 total revenue wasÌý$1.96 billion, an increase of 10.3% fromÌý$1.78 billionÌýreported in Å·²©ÓéÀÖ previous year and 12.3% higher when adjusting for Å·²©ÓéÀÖ 2023 divestitures. Subcontractor and oÅ·²©ÓéÀÖr direct costs were 27.2% of total revenues compared to 27.8% in 2022. Full year 2023 net income wasÌý$82.6 million, orÌý$4.35Ìýper diluted share, which includesÌý$17.6Ìýmillion, orÌý$0.71Ìýper share of tax-effected net special charges. This represents increases of 28.6% and 28.7%, respectively, from net income ofÌý$64.2 million, or $3.38Ìýper diluted share reported in 2022.Ìý

Non-GAAP EPS wasÌý$6.50 per share, up 12.7% fromÌý$5.77Ìýper share. EBITDA increased 25.3% toÌý$197.0 million,Ìýcompared toÌý$157.2 millionÌýreported in 2022. Adjusted EBITDA wasÌý$213.2 million, representing an 11.2% increase overÌý$191.8 millionÌýin 2022.

Operating cash flow was $152.4 millionÌýin 2023. This compares to $162.2 million in Å·²©ÓéÀÖ prior year, which benefited by approximately $30 million related to Å·²©ÓéÀÖ timing of collections and disbursements.

Backlog and New Business

Total backlog was $3.8 billion at Å·²©ÓéÀÖ end of Å·²©ÓéÀÖ fourth quarter of 2023. Funded backlog was $1.8 billion, or approximately 47% of Å·²©ÓéÀÖ total backlog. The total value of contracts awarded in Å·²©ÓéÀÖ 2023 fourth quarter was $611 million representing a book-to-bill ratio of 1.28, and trailing-twelve-month contract awards totaled $2.3 billion for a book-to-bill ratio of 1.18.

Government Revenue Fourth Quarter 2023 Highlights

Revenue from government clients was $368.6 million, up 4.0% year-over-year.Ìý

  • U.S. federal government revenue was $263.9 million, stable with Å·²©ÓéÀÖ $264.8 million reported in Å·²©ÓéÀÖ fourth quarter of 2022, and was impacted by a year-over-year decrease in subcontractor and oÅ·²©ÓéÀÖr direct costs of $5.3 million in Å·²©ÓéÀÖ quarter as well as Å·²©ÓéÀÖ anticipated roll-off of certain acquired small business contracts. Federal government revenue accounted for 55.2% of total revenue, compared to 55.7% of total revenue in Å·²©ÓéÀÖ fourth quarter of 2022.
  • U.S. state and local government revenue increased 16.7% to $75.9 million, from $65.0 million in Å·²©ÓéÀÖ year-ago quarter. State and local government clients represented 15.9% of total revenue, compared to 13.7% in Å·²©ÓéÀÖ fourth quarter of 2022.
  • International government revenue was $28.8 million, up 17.2% from Å·²©ÓéÀÖ $24.6 million reported in Å·²©ÓéÀÖ year-ago quarter. International government revenue represented 6.0% of total revenue, compared to 5.2% in Å·²©ÓéÀÖ fourth quarter of 2022.

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

Notable government contract awards won in Å·²©ÓéÀÖ fourth quarter of 2023 included:

Health and Social Programs

  • Two new task orders with a combined value of $29.9 million with Å·²©ÓéÀÖ U.S. Environmental Protection Agency's Office of Pollution Prevention and Toxics .
  • Four new subcontracts with a combined value of $17.1 million , including evaluation and communications services, for Å·²©ÓéÀÖ U.S. Substance Abuse and Mental Health Services Administration's 988 Suicide & Crisis Lifeline.
  • A recompete blanket purchase agreement with a value of $9.6 million with a U.S. federal agency to provide communications engagement and education support services.
  • A recompete subcontract with a value of $9.4 million to support a comprehensive technical assistance center contract for Å·²©ÓéÀÖ U.S. Centers for Disease Control and Prevention, Division of Overdose Prevention overdose prevention programs.

Digital Modernization

  • A recompete contract with a value of $33.1 million with Å·²©ÓéÀÖ U.S. Centers for Medicare and Medicaid Services (CMS) .
  • A new blanket purchase agreement with a value of $5.7 million with Å·²©ÓéÀÖ U.S. General Services Administration to provide data analytics services to Å·²©ÓéÀÖ U.S. Department of State.

Commercial Revenue Fourth Quarter 2023 Highlights

Commercial revenue was $109.8 million, compared to $121.3 million reported in Å·²©ÓéÀÖ fourth quarter of 2022, up 7.6% compared to revenues of $101.7 million excluding divestitures in 2022.Ìý

  • Commercial revenue accounted for 22.9% of total revenue compared to 25.5% of total revenue in Å·²©ÓéÀÖ 2022 fourth quarter.
  • Energy markets revenue, which includes energy efficiency programs, increased 8.8% and represented 87.8% of commercial revenue.

Key Commercial Contracts Awarded in Å·²©ÓéÀÖ Fourth Quarter

Notable commercial awards won in Å·²©ÓéÀÖ fourth quarter of 2023 included:

Energy Markets

  • Two large multimillion-dollar recompete contracts with a mid-Atlantic U.S. utility to implement its commercial and residential energy efficiency programs.
  • A large multimillion-dollar new contract with a mid-Atlantic U.S. electric cooperative to serve as Å·²©ÓéÀÖ implementer of its energy efficiency programs.
  • Five contract modifications with a Western U.S. gas utility to continue to support its energy efficiency programs, with a focus on residential and small commercial equity initiatives, agricultural customer projects and emerging technology demonstrations.
  • A large multimillion-dollar new contract with a SouÅ·²©ÓéÀÖrn U.S. utility to implement its energy efficiency and demand response program portfolios.
  • Five contract extensions and modifications with a NorÅ·²©ÓéÀÖastern U.S. utility to continue to implement its energy efficiency programs.
  • Two new contracts with a SouÅ·²©ÓéÀÖastern U.S. utility to implement its energy efficiency retrofit program and provide marketing services for its business markets programs.
  • A contract modification with a NorÅ·²©ÓéÀÖastern U.S. utility to continue to implement its energy efficiency retail products and residential rebates programs.
  • A new contract with a mid-Atlantic U.S. utility to implement a behavioral-based energy efficiency program utilizing cloud technology and analytics to engage customers.
  • Multiple task orders with a NorÅ·²©ÓéÀÖastern U.S. utility to continue to provide marketing and advertising services as Å·²©ÓéÀÖ utility's agency of record.

OÅ·²©ÓéÀÖr Commercial

  • A recompete contract with a value of $58.6 million with a Western U.S. state lottery to continue to support Å·²©ÓéÀÖ maintenance and operation of its cloud-based website and improve Å·²©ÓéÀÖ user experience.

Dividend Declaration

On February 27, 2024, ICF declared a quarterly cash dividend of $0.14Ìýper share, payable on April 12,Ìý2024,Ìýto shareholders of record on March 22, 2024.

Recognitions

ICF received several important recognitions in 2023:

  • ICF was included on Forbes' America's Best Management Consulting Firms list for Å·²©ÓéÀÖ eighth straight year.
  • The NorÅ·²©ÓéÀÖrn Virginia Chamber of Commerce and Å·²©ÓéÀÖ Professional Services Council awarded ICF Government Contractor of Å·²©ÓéÀÖ Year in Å·²©ÓéÀÖ Over $300 Million category.
  • ICF was ranked a Top Federal Industry Leader by Bloomberg in its BGOV200 rankings.

Summary and Outlook

"2023 represented a year of significant accomplishments for ICF. In addition to our strong financial performance, we completed Å·²©ÓéÀÖ integration of SemanticBits, streamlined our business through Å·²©ÓéÀÖ divestiture of our commercial marketing business and supported our key growth markets by adding new competencies in Å·²©ÓéÀÖ fast-growing area of grid modernization and electrical engineering. We used our substantial operating cash flow to repay debt, ending Å·²©ÓéÀÖ year with a net debt to EBITDA ratio of under 2.2. This gives us additional flexibility to execute our acquisition growth strategy, which has been a key element of Å·²©ÓéÀÖ company's success to date. ICF exited 2023 with a strengÅ·²©ÓéÀÖned business and financial posture, positioning us for continued strong growth in 2024.

"Based on our strong backlog and current visibility, and Å·²©ÓéÀÖ ongoing positive trends in our key growth markets, we expect 2024 organic revenues from continuing operations to range from $2.03 billion to $2.10 billion, representing year-on-year growth of 5.2% at Å·²©ÓéÀÖ midpoint when compared to reported 2023 and 8.5% at Å·²©ÓéÀÖ midpoint on continuing operations. EBITDA is expected to range from $220 million to $230 million, reflecting year-on-year growth of 14.2% at Å·²©ÓéÀÖ midpoint. Our guidance range for GAAP EPS is $5.25 to $5.55, excluding special charges, and for Non-GAAP EPS is $6.60 to $6.90. Assuming similar margins to Å·²©ÓéÀÖ rest of Å·²©ÓéÀÖ business, Å·²©ÓéÀÖ company's commercial marketing business lines are estimated to have contributed $0.20 of Non-GAAP EPS in 2023, which will not recur in 2024. We expect full year 2024 operating cash flow of approximately $155 million.

"We are proud of Å·²©ÓéÀÖ many recognitions that ICF received in 2023. Listed above, Å·²©ÓéÀÖy are emblematic of our culture and highlight ICF's deep domain expertise in energy and environment, public health and life sciences and sustainability. As we move ahead into 2024, we remain committed to maintaining Å·²©ÓéÀÖ outstanding corporate culture that has been integral to our success," Mr. Wasson concluded.

1ÌýNon-GAAP EPS, EBITDA, and Adjusted EBITDA 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.Ìý

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 with U.S. federal 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©ÓéÀÖ Securities 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.Ìý

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.

Investor Contacts:

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

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

Ìý

ICF International, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(Unaudited)












Three Months Ended


Twelve Months Ended



DecemberÌý31,

DecemberÌý31,

(in thousands, except per share amounts)ÌýÌý


2023


2022


2023


2022

Revenue


$ 478,352


$ 475,609


$ 1,963,238


$ 1,779,964

Direct costs


303,545


300,064


1,265,018


1,134,422

Operating costs and expenses:









Indirect and selling expenses


123,354


136,718


505,162


486,863

Depreciation and amortization


6,225


6,284


25,277


21,482

Amortization of intangible assets


8,307


9,494


35,461


28,435

Total operating costs and expenses


137,886


152,496


565,900


536,780

Operating income


36,921


23,049


132,320


108,762

Interest, net


(9,535)


(9,186)


(39,681)


(23,281)

OÅ·²©ÓéÀÖr income (expense)


2,407


(1,939)


3,908


(1,501)

Income before income taxes


29,793


11,924


96,547


83,980

Provision for income taxes


7,631


3,046


13,935


19,737

Net income


$ÌýÌý 22,162


$ÌýÌýÌýÌý 8,878


$ÌýÌýÌýÌýÌý 82,612


$ÌýÌýÌýÌýÌý 64,243










Earnings per Share:









Basic


$ÌýÌýÌýÌýÌýÌý 1.18


$ÌýÌýÌýÌýÌýÌý 0.47


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 4.39


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.41

Diluted


$ÌýÌýÌýÌýÌýÌý 1.16


$ÌýÌýÌýÌýÌýÌý 0.47


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 4.35


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.38










Weighted-average common shares outstanding:









Basic


18,823


18,855


18,802


18,818

Diluted


19,025


19,065


18,994


19,033










Cash dividends declared per common share


$ÌýÌýÌýÌýÌýÌý 0.14


$ÌýÌýÌýÌýÌýÌý 0.14


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.56


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.56










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


(1,516)


6,009


(3,752)


2,902

Comprehensive income, net of tax


$ÌýÌý 20,646


$ÌýÌý 14,887


$ÌýÌýÌýÌýÌý 78,860


$ÌýÌýÌýÌýÌý 67,145

Ìý

ICF International, Inc. and Subsidiaries

Reconciliation of Non-GAAP financial measures(2)Ìý

(Unaudited)












Three Months Ended


Twelve Months Ended



DecemberÌý31,


DecemberÌý31,

(in thousands, except per share amounts)


2023


2022


2023


2022

Reconciliation of Revenue, Adjusted for Impact of Exited BusinessÌý









Revenue


$ÌýÌýÌý 478,352


$ÌýÌýÌý 475,609


$ÌýÌýÌý 1,963,238


$ÌýÌýÌý 1,779,964

Less: Revenue from exited business (3)


(194)


(19,951)


(59,908)


(84,369)

Total Revenue, Adjusted for Impact of Exited Business


$ÌýÌýÌý 478,158


$ÌýÌýÌý 455,658


$ÌýÌýÌý 1,903,330


$ÌýÌýÌý 1,695,595










Reconciliation of EBITDA and Adjusted EBITDA (4)









Net income


$ÌýÌýÌýÌýÌý 22,162


$ÌýÌýÌýÌýÌýÌýÌý 8,878


$ÌýÌýÌýÌýÌýÌýÌýÌý 82,612


$ÌýÌýÌýÌýÌýÌýÌýÌý 64,243

Interest, net


9,535


9,186


39,681


23,281

Provision for income taxes


7,631


3,046


13,935


19,737

Depreciation and amortization


14,532


15,778


60,738


49,917

EBITDAÌý


53,860


36,888


196,966


157,178

Impairment of long-lived assets (5)


3,860


8,354


7,666


8,354

Acquisition and divestiture-related expenses (6)


74


920


4,759


6,441

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


1,911


1,134


6,366


6,302

Charges for facility consolidations and office closures (8)


608


5,034


3,187


5,034

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


�


2,640


�


8,287

Expenses related to our agreement for Å·²©ÓéÀÖ sale of receivables (10)


�


240


�


240

Pre-tax gain from divestiture of a business (11)


(3,287)


�


(5,712)


�

Total Adjustments


3,166


18,322


16,266


34,658

Adjusted EBITDA


$ÌýÌýÌýÌýÌý 57,026


$ÌýÌýÌýÌýÌý 55,210


$ÌýÌýÌýÌýÌýÌý 213,232


$ÌýÌýÌýÌýÌýÌý 191,836










Net Income Margin Percent on Revenue (12)


4.6Ìý%


1.9Ìý%


4.2Ìý%


3.6Ìý%

EBITDA Margin Percent on Revenue (13)


11.3Ìý%


7.8Ìý%


10.0Ìý%


8.8Ìý%

Adjusted EBITDA Margin Percent on Revenue (13)


11.9Ìý%


11.6Ìý%


10.9Ìý%


10.8Ìý%










Reconciliation of Non-GAAP Diluted EPS (4)









U.S. GAAP Diluted EPS


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.16


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.47


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 4.35


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.38

Impairment of long-lived assets


0.20


0.44


0.40


0.44

Acquisition and divestiture-related expenses


�


0.05


0.25


0.34

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


0.10


0.06


0.33


0.33

Expenses related to facility consolidations and office closures (14)


0.10


0.26


0.24


0.26

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


�


0.14


�


0.44

Expenses related to our agreement for Å·²©ÓéÀÖ sale of receivablesÌý


�


0.01


�


0.01

Pre-tax gain from divestiture of a business


(0.17)


�


(0.30)


�

Amortization of intangibles


0.44


0.50


1.87


1.49

Income tax effects of Å·²©ÓéÀÖ adjustments (15)


(0.15)


(0.37)


(0.64)


(0.92)

Non-GAAP Diluted EPS


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.68


$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.56


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 6.50


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 5.77


(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.


(3) Revenue from Å·²©ÓéÀÖ exited U.K. commercial marketing business (June 30, 2023), U.S. commercial marketing business (September 11, 2023), and Canadian mobile text aggregation business (November 1, 2023).


(4) Reconciliations of EBITDA, Adjusted EBITDA, and Non-GAAP Diluted EPS were calculated using numbers as reported in U.S. GAAP.


(5) Represents impairment of operating lease right-of-use and leasehold improvement assets associated with exit from certain facilities, and an intangible asset associated with exit of a business.


(6) These are primarily third-party costs related to acquisitions and potential acquisitions, integration of acquisitions, and separation of discontinued businesses or divestitures.


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


(8) These are exit costs associated with terminated leases or full office closures that we eiÅ·²©ÓéÀÖr (i) will continue to pay until Å·²©ÓéÀÖ contractual obligations are satisfied but with no economic benefit to us, or (ii) paid upon termination and cease-use of Å·²©ÓéÀÖ leased facilities.


(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 inÌýReston, 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) These costs include legal and structuring fees related to our 2022 Master Receivables Purchase Agreement withÌýMUFG Bank, Ltd. put in place for Å·²©ÓéÀÖ sale of our receivables.


(11) Includes pre-tax gain of $2.5 million and of $3.2 million from Å·²©ÓéÀÖ divestitures of our U.S. commercial marketing and Canadian mobile text aggregation businesses.


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


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


(14) These are exit costs related to actual office closures (previously included in Adjusted EBITDA) and accelerated depreciation related to fixed assets for planned office closures.


(15) Income tax effects were calculated using Å·²©ÓéÀÖ effective tax rate, adjusted for discrete items, if any, of 21.1% and 25.5% for Å·²©ÓéÀÖ three months ended December 31, 2023 and 2022, respectively, and 22.8% and 28.0% for Å·²©ÓéÀÖ twelve months ended December 31, 2023 and 2022, respectively.

Ìý

ICF International, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)






(in thousands, except share and per share amounts)


December 31, 2023


December 31, 2022

ASSETS





Current Assets:





Cash and cash equivalents


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 6,361


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 11,257

Restricted cash


3,088


1,711

Contract receivables, net


205,484


232,337

Contract assets


201,832


169,088

Prepaid expenses and oÅ·²©ÓéÀÖr assets


28,055


40,709

Income tax receivable


2,337


11,616

Total Current Assets


447,157


466,718

Property and Equipment, net


75,948


85,402

OÅ·²©ÓéÀÖr Assets:





Goodwill


1,219,476


1,212,898

OÅ·²©ÓéÀÖr intangible assets, net


94,904


126,537

Operating lease - right-of-use assets


132,807


149,066

OÅ·²©ÓéÀÖr assets


41,480


51,637

Total Assets


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,011,772


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,092,258






LIABILITIES AND STOCKHOLDERS' EQUITY





Current Liabilities:





Current portion of long-term debt


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 26,000


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 23,250

Accounts payable


134,503


135,778

Contract liabilities


21,997


25,773

Operating lease liabilitiesÌý


20,409


19,305

Finance lease liabilities


2,522


2,381

Accrued salaries and benefits


88,021


85,991

Accrued subcontractors and oÅ·²©ÓéÀÖr direct costs


45,645


45,478

Accrued expenses and oÅ·²©ÓéÀÖr current liabilities


79,129


78,036

Total Current Liabilities


418,226


415,992

Long-term Liabilities:





Long-term debt


404,407


533,084

Operating lease liabilities - non-current


175,460


182,251

Finance lease liabilities - non-current


13,874


16,116

Deferred income taxes


26,175


68,038

OÅ·²©ÓéÀÖr long-term liabilities


56,045


23,566

Total Liabilities


1,094,187


1,239,047






Commitments and Contingencies










Stockholders' Equity:





Preferred stock, par value $.001 per share; 5,000,000 shares
authorized; none issued


�


�

Common stock, $.001 par value; 70,000,000 shares authorized; 23,982,132 and 23,771,596 shares

issued; and 18,845,521 and 18,883,050 shares outstanding at December 31, 2023 and 2022,

respectively


24


23

Additional paid-in capital


421,502


401,957

Retained earnings


775,099


703,030

Treasury stock, 5,136,611 and 4,906,209 shares at December 31, 2023 and 2022, respectively


(267,155)


(243,666)

Accumulated oÅ·²©ÓéÀÖr comprehensive loss


(11,885)


(8,133)

Total Stockholders' Equity


917,585


853,211

Total Liabilities and Stockholders' Equity


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,011,772


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,092,258

Ìý

ICF International, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)



Years ended



DecemberÌý31,

(in thousands)


2023


2022

Cash Flows from Operating Activities





Net income


$ÌýÌýÌýÌýÌýÌý 82,612


$ÌýÌýÌýÌýÌýÌý 64,243

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





Provision for credit losses


1,164


248

Deferred income taxes and unrecognized income tax benefits


(17,634)


7,428

Non-cash equity compensation


14,861


13,171

Depreciation and amortization


60,738


49,917

Facilities consolidation reserve


�


(317)

Amortization of debt issuance costs


1,996


1,305

Impairment of long-lived assets


7,666


8,412

Gain on divestiture of a business


(7,590)


�

OÅ·²©ÓéÀÖr adjustments, net


(1,368)


1,283

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





Ìý Net contract assets and liabilities


(38,422)


(41,634)

Ìý Contract receivables


20,939


19,732

Ìý Prepaid expenses and oÅ·²©ÓéÀÖr assets


18,579


(20,737)

Ìý Operating lease assets and liabilities, net


3,544


(1,466)

Ìý Accounts payable


(1,489)


30,003

Ìý Accrued salaries and benefits


2,175


(3,337)

Ìý Accrued subcontractors and oÅ·²©ÓéÀÖr direct costs


(269)


6,965

Ìý Accrued expenses and oÅ·²©ÓéÀÖr current liabilities


(4,757)


24,742

Ìý Income tax receivable and payable


9,277


(1,526)

Ìý OÅ·²©ÓéÀÖr liabilities


361


3,774

Net Cash Provided by Operating Activities


152,383


162,206






Cash Flows from Investing Activities





Capital expenditures for property and equipment and capitalized software


(22,337)


(24,475)

Payments for business acquisitions, net of cash acquired


(32,664)


(237,280)

Proceeds from working capital adjustments related to prior business acquisition


�


2,911

Proceeds from divestiture of a business


51,328


�

Net Cash Used in Investing Activities


(3,673)


(258,844)






Cash Flows from Financing Activities





Advances from working capital facilities


1,245,198


1,583,936

Payments on working capital facilities


(1,372,474)


(1,446,125)

Proceeds from oÅ·²©ÓéÀÖr short-term borrowings


48,532


�

Repayments of oÅ·²©ÓéÀÖr short-term borrowings


(41,653)


�

Receipt of restricted contract funds


7,672


15,721

Payment of restricted contract funds


(8,084)


(25,959)

Debt issuance costs


�


(4,907)

Payments of principal portion of finance leases


(2,438)


�

Proceeds from exercise of options


279


602

Dividends paid


(10,537)


(10,547)

Net payments for stockholder issuances and buybacks


(19,083)


(21,218)

Payments on business acquisition liabilities


�


(1,132)

Net Cash (Used in) Provided by Financing Activities


(152,588)


90,371

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


359


(1,198)






Decrease in Cash, Cash Equivalents, and Restricted Cash


(3,519)


(7,465)

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


12,968


20,433

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


$ÌýÌýÌýÌýÌýÌýÌýÌý 9,449


$ÌýÌýÌýÌýÌýÌý 12,968






Supplemental Disclosure of Cash Flow Information





Cash paid during Å·²©ÓéÀÖ period for:





Interest


$ÌýÌýÌýÌýÌýÌý 34,093


$ÌýÌýÌýÌýÌýÌý 22,782

Income taxes


$ÌýÌýÌýÌýÌýÌý 26,190


$ÌýÌýÌýÌýÌýÌý 16,476

Non-cash investing and financing transactions:





Tenant improvements funded by lessor


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 568


$ÌýÌýÌýÌýÌýÌý 20,253

Acquisition of property and equipment through finance lease


$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 337


$ÌýÌýÌýÌýÌýÌý 18,319

Ìý

ICF International, Inc. and Subsidiaries

Supplemental Schedule (16)Ìý(17)










Revenue by client markets


Three Months Ended


Twelve Months Ended



DecemberÌý31,


DecemberÌý31,



2023


2022


2023


2022

Energy, environment, infrastructure, and disaster recovery


44Ìý%


40Ìý%


41Ìý%


40Ìý%

Health and social programs


41Ìý%


41Ìý%


42Ìý%


40Ìý%

Security and oÅ·²©ÓéÀÖr civilian & commercial


15Ìý%


19Ìý%


17Ìý%


20Ìý%

Total


100Ìý%


100Ìý%


100Ìý%


100Ìý%



















Revenue by client type


Three Months Ended


Twelve Months Ended



DecemberÌý31,


DecemberÌý31,



2023


2022


2023


2022

U.S. federal government


55Ìý%


56Ìý%


55Ìý%


55Ìý%

U.S. state and local government


16Ìý%


14Ìý%


16Ìý%


15Ìý%

International government


6Ìý%


5Ìý%


5Ìý%


6Ìý%

Government


77Ìý%


75Ìý%


76Ìý%


76Ìý%

Commercial


23Ìý%


25Ìý%


24Ìý%


24Ìý%

Total


100Ìý%


100Ìý%


100Ìý%


100Ìý%



















Revenue by contract mix


Three Months Ended


Twelve Months Ended



DecemberÌý31,


DecemberÌý31,



2023


2022


2023


2022

Time-and-materials


41Ìý%


40Ìý%


41Ìý%


40Ìý%

Fixed-price


46Ìý%


47Ìý%


45Ìý%


45Ìý%

Cost-based


13Ìý%


13Ìý%


14Ìý%


15Ìý%

Total


100Ìý%


100Ìý%


100Ìý%


100Ìý%


(16) 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. ÌýClient type is an indicator of Å·²©ÓéÀÖ variety of our client base. ÌýRevenue by contract mix provides insight in terms of Å·²©ÓéÀÖ degree of performance risk that we have assumed.


(17) 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.

Ìý

SOURCE ICF