-- Favorable Business Mix and Higher Utilization Drove Strong EPS Performance --
-- Record Business Development Pipeline of $10.5 Billion at Quarter-End --
-- Increasing Full Year EPS and EBITDA Guidance Primarily to Reflect Mix Shift --
Second Quarter Highlights:
- Revenue Increased 2% to $512 Million; Up 6% Excluding Divestitures
- Net Income Was $25.6 Million and GAAP EPS Was $1.36, Up 27%
- Non-GAAP EPS1 Was $1.69, Up 8%
- EBITDA1 Was $55.6 Million, Up 17%; Adjusted EBITDA1 Was $56.0 Million, Up 10%
- Contract Awards Were a Record $810 Million, Up 83% Year-on-Year for a TTM Book-to-Bill Ratio of 1.40
RESTON, Va., Aug. 1, 2024 /PRNewswire/ -- ICF (NASDAQ: ICFI), a global consulting and technology services provider, reported results for Å·²©ÓéÀÖ second quarter ended June 30, 2024.
Commenting on Å·²©ÓéÀÖ results, John Wasson, chair and chief executive officer, said, "We delivered strong performance across all key financial metrics in Å·²©ÓéÀÖ second quarter, demonstrating Å·²©ÓéÀÖ benefits of our diversified portfolio and reflecting continued favorable business mix. Revenues increased 2% year-on-year and increased 6% from last year's levels adjusting for Å·²©ÓéÀÖ divestiture of our commercial marketing business lines in 2023.
"Similar to Å·²©ÓéÀÖ first quarter, our second quarter results were led by robust growth in higher-margin revenues from commercial energy clients. We experienced especially strong demand from our utility clients for ICF's core energy efficiency programs as well as our expanded offerings in priority areas including grid resilience, electrification and flexible load management, all of which are particularly relevant given Å·²©ÓéÀÖ growth in data center demand. Revenues from our Energy, Environment, Infrastructure and Disaster Recovery client market increased 14% to account for 45% of ICF's second quarter revenues, compared to its 41% contribution to last year's second quarter revenues.
"Margin expansion was a key driver of our strong second quarter earnings. In addition to favorable business mix and higher utilization, margin performance reflected lower facility costs, togeÅ·²©ÓéÀÖr with Å·²©ÓéÀÖ benefits of our increased scale. Also, lower depreciation and amortization expense and lower interest expense enhanced our net income and earnings per share results for Å·²©ÓéÀÖ period.
"This was a record second quarter of contract awards for ICF, which reached $810 million, representing a quarterly book-to-bill ratio of 1.58 and a trailing twelve-month book-to-bill ratio of 1.40. New business wins accounted for approximately 55% of our first half awards, demonstrating how well ICF's capabilities are aligned with client spending priorities. Additionally, an increasing percentage of Å·²©ÓéÀÖ value of our year-to-date awards represented contracts that include an AI component, a good indicator of our recognized expertise in this high-demand area."
Second Quarter 2024 Results
Second quarter 2024 total revenue was $512.0 million, a 2.4% increase from Å·²©ÓéÀÖ $500.1 million reported in Å·²©ÓéÀÖ second quarter of 2023, and up 6.2% from last year's second quarter revenues adjusted for Å·²©ÓéÀÖ divestiture of our commercial marketing business lines. Subcontractor and oÅ·²©ÓéÀÖr direct costs were 25.9% of total revenues compared to 27.5% in last year's second quarter. Operating income was $42.4 million, up 32.3% from $32.0 million last year, and operating margin on total revenue expanded to 8.3% from 6.4%. Net income totaled $25.6 million, and GAAP EPS was $1.36 per share. This compares to net income and GAAP EPS of $20.3 million, and $1.07, respectively, reported in Å·²©ÓéÀÖ second quarter of 2023, which included $3.5 million, or $0.13 per share of tax-effected special charges. In Å·²©ÓéÀÖ 2024 second quarter, Å·²©ÓéÀÖ company's tax rate was 26.3% compared to 4.4% in Å·²©ÓéÀÖ 2023 second quarter.
Non-GAAP EPS increased 7.6% to $1.69 per share, from $1.57 per share reported in Å·²©ÓéÀÖ comparable period in 2023. EBITDA was $55.6 million, 17.2% above Å·²©ÓéÀÖ $47.5 million reported in Å·²©ÓéÀÖ year-ago period. Adjusted EBITDA increased 9.9% to $56.0 million from $51.0 million for Å·²©ÓéÀÖ comparable period in 2023.
Backlog and New Business
Total backlog was $3.8 billion at Å·²©ÓéÀÖ end of Å·²©ÓéÀÖ second quarter of 2024. Funded backlog was $1.7 billion, or 45% of Å·²©ÓéÀÖ total backlog. The total value of contracts awarded in Å·²©ÓéÀÖ 2024 second quarter was $810 million, up 83% year-on-year for a book-to-bill ratio of 1.58, and trailing twelve-month contract awards totaled $2.8 billion, up 12% year-on-year for a book-to-bill ratio of 1.40.
Government Revenue Second Quarter 2024 Highlights
Revenue from government clients was $387.0 million, up 1.8% year-over-year.
- U.S. federal government revenue was $273.5 million, an increase of 0.2% compared to Å·²©ÓéÀÖ $273.1 million reported in Å·²©ÓéÀÖ second quarter of 2023 and was unfavorably impacted by a year-over-year decrease in revenues from subcontractor and oÅ·²©ÓéÀÖr direct costs of $9.1 million in Å·²©ÓéÀÖ quarter. Federal government revenue accounted for 53.4% of total revenue, compared to 54.6% of total revenue in Å·²©ÓéÀÖ second quarter of 2023.
- U.S. state and local government revenue increased 4.7% to $84.8 million, from $81.1 million in Å·²©ÓéÀÖ year-ago quarter. State and local government clients represented 16.6% of total revenue, up from 16.2% from Å·²©ÓéÀÖ second quarter of 2023.
- International government revenue was $28.7 million, up 9.5% from Å·²©ÓéÀÖ $26.2 million reported in Å·²©ÓéÀÖ year-ago quarter. International government revenue represented 5.6% of total revenue, compared to 5.2% in Å·²©ÓéÀÖ second quarter of 2023.
Key Government Contracts Awarded in Å·²©ÓéÀÖ Second Quarter 2024
Notable government contract awards won in Å·²©ÓéÀÖ second quarter of 2024 included:
Health and Social Programs
- A recompete contract with a value of $236.8 million with Å·²©ÓéÀÖ U.S. Agency for International Development Bureau for Global Health to .
- Two recompete framework contracts with a combined value of $6.5 million with a directorate general of Å·²©ÓéÀÖ European Commission to provide evaluation services.
IT Modernization
- A new subcontract with a value of $87.7 million to .
- A contract extension with a value of $29.8 million with a U.S. federal agency to continue to provide digital modernization services.
- A new contract with a value of $16.8 million with Å·²©ÓéÀÖ U.S. Federal Emergency Management Agency (FEMA) to to improve Å·²©ÓéÀÖ efficiency and cost-effectiveness of FEMA's disaster response and recovery efforts.
- A contract extension with a value of $15.2 million with a U.S. federal agency to continue to provide digital modernization and maintenance services.
Disaster Management and Mitigation
- A recompete contract with a value of $84.1 million with Å·²©ÓéÀÖ Government of Puerto Rico's Public-Private Partnership Authority to across Å·²©ÓéÀÖ territory.
Climate, Energy and Environment
- A recompete contract with a ceiling of $17.1 million with The Los Angeles County SouÅ·²©ÓéÀÖrn California Regional Energy Network to .
- A recompete master services agreement with a ceiling of $11.7 million with a Western U.S. state transportation department to provide on-call environmental services.
- A contract modification with a value of $7.6 million with a Northwest U.S. public utility to support its public electric vehicle charging program.
Commercial Revenue Second Quarter 2024 Highlights
Commercial revenue was $125.0 million, compared to $119.8 million reported in Å·²©ÓéÀÖ second quarter of 2023, up 22.6% compared to revenues of $101.9 million excluding divestitures in 2023.
- Energy markets revenue, which includes energy efficiency programs, increased 24.8% and represented 86.6% of commercial revenue.
- Commercial revenue accounted for 24.4% of total revenue compared to 23.9% of total revenue in Å·²©ÓéÀÖ 2023 second quarter.
Key Commercial Contracts Awarded in Å·²©ÓéÀÖ Second Quarter of 2024
Notable commercial awards won in Å·²©ÓéÀÖ second quarter of 2024 included:
Energy Markets
- A large multimillion-dollar recompete contract with a NorÅ·²©ÓéÀÖastern U.S. utility to provide program implementation services for its residential energy efficiency portfolio.
- A new contract with a NorÅ·²©ÓéÀÖastern U.S. utility to provide program implementation services for its residential and commercial and industrial (C&I) energy efficiency programs.
- A contract modification with a NorÅ·²©ÓéÀÖastern U.S. utility to continue to serve as Å·²©ÓéÀÖ utility's agency of record for its energy efficiency programs.
- A new contract with a Northwestern U.S. utility to support its portfolio of energy efficiency products programs.
- A subcontract modification to administer a Midwestern U.S. utility's pilots program.
- A new contract with an Eastern U.S. utility to provide program implementation services for its residential and C&I energy efficiency programs.
Dividend Declaration
On August 1, 2024, ICF declared a quarterly cash dividend of $0.14 per share, payable on October 11, 2024, to shareholders of record on September 6, 2024.
Summary and Outlook
"Following our strong year-to-date performance and based on our current visibility for continued favorable business mix and utilization metrics, we are pleased to increase our earnings per share and adjusted EBITDA guidance for full year 2024. Our revised guidance is for GAAP EPS in Å·²©ÓéÀÖ range of $5.60 to $5.90 and Non-GAAP EPS of $6.95 to $7.25, up $0.35 from prior guidance and representing year-on-year growth of 32.2% and 9.2%, respectively, at Å·²©ÓéÀÖ midpoints. Adjusted EBITDA is now expected to range between $225 million and $235 million, up from our prior guidance of $220 million to $230 million. The midpoint of this range will result in ICF achieving Å·²©ÓéÀÖ three-year EBITDA objective we provided at our 2022 Investor Day adjusted for Å·²©ÓéÀÖ 2023 divestitures, and we expect to accomplish this with substantially fewer acquisitions than originally contemplated.
"Our first half results have put us on track to achieve our full year revenue guidance for 2024. Based on our current visibility, we expect our Energy, Environment, Infrastructure and Disaster Recovery client market to show robust growth in Å·²©ÓéÀÖ second half of this year, continuing to more than offset results in our Health and Social Programs client market, where gross revenue comparisons have been impacted by lower pass-through revenues. Operating cash flow guidance remains at approximately $155 million.
"A growing backlog and our record business development pipeline of $10.5 billion at Å·²©ÓéÀÖ end of Å·²©ÓéÀÖ second quarter support our expectations for continued strong growth in 2024 and give us confidence in ICF's ability to continue to grow at a high single-digit rate in Å·²©ÓéÀÖ coming years. We are experiencing high demand from commercial clients for our energy and environmental expertise and implementation skills. We have excellent credentials to assist state and local government clients in meeting Å·²©ÓéÀÖir planning, resilience and mitigation objectives, as well as supporting Å·²©ÓéÀÖir disaster recovery efforts. We also have significantly expanded our capabilities in areas in Å·²©ÓéÀÖ federal government that have bipartisan support, particularly IT modernization, which remains an area of priority spending.
"We appreciate Å·²©ÓéÀÖ tremendous contributions of our staff in driving Å·²©ÓéÀÖ success of ICF by supporting our clients with multi-disciplinary advisory work and cross-cutting implementation skills. Their passion for Å·²©ÓéÀÖir work and for Å·²©ÓéÀÖ impact it has on society is ICF's 'secret sauce'," Mr. Wasson concluded.
1 Non-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. GAAP EPS refers to U.S. GAAP Diluted EPS. Non-GAAP EPS refers to Non-GAAP Diluted EPS. 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 at .
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.
Note on Forward-Looking Non-GAAP Measures
The company does not reconcile its forward-looking non-GAAP financial measures to Å·²©ÓéÀÖ corresponding U.S. GAAP 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©ÓéÀÖ U.S. GAAP financial measures may be materially different than Å·²©ÓéÀÖ non-GAAP financial measures.
Investor Contacts:
Lynn Morgen, ADVISIRY PARTNERS, [email protected] +1.212.750.5800
David Gold, ADVISIRY PARTNERS, [email protected] +1.212.750.5800
Company Information Contact:
Lauren Dyke, ICF, [email protected] +1.571.373.5577
ICF International, Inc. and Subsidiaries |
||||||||
Consolidated Statements of Comprehensive Income |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
June 30, |
June 30, |
|||||||
(in thousands, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
||||
Revenue |
$ 512,029 |
$ 500,085 |
$ 1,006,465 |
$ 983,367 |
||||
Direct costs |
329,331 |
325,404 |
639,864 |
637,969 |
||||
Operating costs and expenses: |
||||||||
Indirect and selling expenses |
127,091 |
126,522 |
256,185 |
250,255 |
||||
Depreciation and amortization |
4,909 |
6,826 |
10,483 |
13,135 |
||||
Amortization of intangible assets |
8,291 |
9,286 |
16,582 |
18,510 |
||||
Total operating costs and expenses |
140,291 |
142,634 |
283,250 |
281,900 |
||||
Operating income |
42,407 |
32,047 |
83,351 |
63,498 |
||||
Interest, net |
(7,703) |
(10,132) |
(15,941) |
(19,589) |
||||
OÅ·²©ÓéÀÖr income (expense) |
36 |
(677) |
1,666 |
(1,235) |
||||
Income before income taxes |
34,740 |
21,238 |
69,076 |
42,674 |
||||
Provision for income taxes |
9,129 |
926 |
16,148 |
5,964 |
||||
Net income |
$ 25,611 |
$ 20,312 |
$ 52,928 |
$ 36,710 |
||||
Earnings per Share: |
||||||||
Basic |
$ 1.37 |
$ 1.08 |
$ 2.82 |
$ 1.95 |
||||
Diluted |
$ 1.36 |
$ 1.07 |
$ 2.80 |
$ 1.94 |
||||
Weighted-average Shares: |
||||||||
Basic |
18,738 |
18,791 |
18,748 |
18,785 |
||||
Diluted |
18,861 |
18,919 |
18,912 |
18,942 |
||||
Cash dividends declared per common share |
$ 0.14 |
$ 0.14 |
$ 0.28 |
$ 0.28 |
||||
OÅ·²©ÓéÀÖr comprehensive (loss) income, net of tax |
(343) |
3,151 |
341 |
1,817 |
||||
Comprehensive income, net of tax |
$ 25,268 |
$ 23,463 |
$ 53,269 |
$ 38,527 |
||||
ICF International, Inc. and Subsidiaries |
||||||||
Reconciliation of Non-GAAP financial measures (2) |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
Six Months Ended |
|||||||
June 30, |
June 30, |
|||||||
(in thousands, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
||||
Reconciliation of Revenue, Adjusted for Impact of Exited Business |
||||||||
Revenue |
$ 512,029 |
$ 500,085 |
$ 1,006,465 |
$ 983,367 |
||||
Less: Revenue from exited business (3) |
— |
(17,831) |
— |
(46,148) |
||||
Total Revenue, Adjusted for Impact of Exited Business |
$ 512,029 |
$ 482,254 |
$ 1,006,465 |
$ 937,219 |
||||
Reconciliation of EBITDA and Adjusted EBITDA (4) |
||||||||
Net income |
$ 25,611 |
$ 20,312 |
$ 52,928 |
$ 36,710 |
||||
Interest, net |
7,703 |
10,132 |
15,941 |
19,589 |
||||
Provision for income taxes |
9,129 |
926 |
16,148 |
5,964 |
||||
Depreciation and amortization |
13,200 |
16,112 |
27,065 |
31,645 |
||||
EBITDA |
55,643 |
47,482 |
112,082 |
93,908 |
||||
Impairment of long-lived assets (5) |
— |
— |
— |
894 |
||||
Acquisition and divestiture-related expenses (6) |
— |
2,103 |
66 |
2,906 |
||||
Severance and oÅ·²©ÓéÀÖr costs related to staff realignment (7) |
370 |
1,365 |
735 |
3,860 |
||||
Charges for facility consolidations and office closures (8) |
— |
— |
— |
359 |
||||
Pre-tax gain from divestiture of a business (9) |
— |
— |
(1,715) |
— |
||||
Total Adjustments |
370 |
3,468 |
(914) |
8,019 |
||||
Adjusted EBITDA |
$ 56,013 |
$ 50,950 |
$ 111,168 |
$ 101,927 |
||||
Net Income Margin Percent on Revenue (10) |
5.0 % |
4.1 % |
5.3 % |
3.7 % |
||||
EBITDA Margin Percent on Revenue (11) |
10.9 % |
9.5 % |
11.1 % |
9.5 % |
||||
Adjusted EBITDA Margin Percent on Revenue (11) |
10.9 % |
10.2 % |
11.0 % |
10.4 % |
||||
Reconciliation of Non-GAAP Diluted EPS (4) |
||||||||
U.S. GAAP Diluted EPS |
$ 1.36 |
$ 1.07 |
$ 2.80 |
$ 1.94 |
||||
Impairment of long-lived assets |
— |
— |
— |
0.05 |
||||
Acquisition and divestiture-related expenses |
— |
0.11 |
— |
0.15 |
||||
Severance and oÅ·²©ÓéÀÖr costs related to staff realignment |
0.02 |
0.07 |
0.04 |
0.20 |
||||
Expenses related to facility consolidations and office closures (12) |
— |
— |
0.04 |
0.02 |
||||
Pre-tax gain from divestiture of a business |
— |
— |
(0.09) |
— |
||||
Amortization of intangibles |
0.44 |
0.49 |
0.88 |
0.98 |
||||
Income tax effects of Å·²©ÓéÀÖ adjustments (13) |
(0.13) |
(0.17) |
(0.21) |
(0.34) |
||||
Non-GAAP Diluted EPS |
$ 1.69 |
$ 1.57 |
$ 3.46 |
$ 3.00 |
||||
(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 an intangible asset associated with Å·²©ÓéÀÖ exit of our commercial marketing business in Å·²©ÓéÀÖ United Kingdom in 2023. |
||||||||
(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 ceasing to use Å·²©ÓéÀÖ leased facilities. |
||||||||
(9) Pre-tax gain resulting from Å·²©ÓéÀÖ release of an escrow related to Å·²©ÓéÀÖ 2023 divestiture of our U.S. commercial marketing business. |
||||||||
(10) Net Income Margin Percent on Revenue was calculated by dividing net income by revenue. |
||||||||
(11) 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. |
||||||||
(12) 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. |
||||||||
(13) Income tax effects were calculated using Å·²©ÓéÀÖ effective tax rate, adjusted for certain discrete items, if any, of 26.3% and 25.6% for Å·²©ÓéÀÖ three months ended June 30, 2024 and 2023, respectively, and 23.4% and 24.6% for Å·²©ÓéÀÖ six months ended June 30, 2024 and 2023, respectively. |
ICF International, Inc. and Subsidiaries |
||||
Consolidated Balance Sheets |
||||
(Unaudited) |
||||
(in thousands, except share and per share amounts) |
June 30, 2024 |
December 31, 2023 |
||
ASSETS |
||||
Current Assets: |
||||
Cash and cash equivalents |
$ 4,056 |
$ 6,361 |
||
Restricted cash |
712 |
3,088 |
||
Contract receivables, net |
209,351 |
205,484 |
||
Contract assets |
222,767 |
201,832 |
||
Prepaid expenses and oÅ·²©ÓéÀÖr assets |
23,116 |
28,055 |
||
Income tax receivable |
4,589 |
2,337 |
||
Total Current Assets |
464,591 |
447,157 |
||
Property and Equipment, net |
72,357 |
75,948 |
||
OÅ·²©ÓéÀÖr Assets: |
||||
Goodwill |
1,219,083 |
1,219,476 |
||
OÅ·²©ÓéÀÖr intangible assets, net |
78,321 |
94,904 |
||
Operating lease - right-of-use assets |
124,637 |
132,807 |
||
OÅ·²©ÓéÀÖr assets |
46,788 |
41,480 |
||
Total Assets |
$ 2,005,777 |
$ 2,011,772 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
Current Liabilities: |
||||
Current portion of long-term debt |
$ 12,375 |
$ 26,000 |
||
Accounts payable |
110,704 |
134,503 |
||
Contract liabilities |
20,102 |
21,997 |
||
Operating lease liabilities |
21,176 |
20,409 |
||
Finance lease liabilities |
2,567 |
2,522 |
||
Accrued salaries and benefits |
93,834 |
88,021 |
||
Accrued subcontractors and oÅ·²©ÓéÀÖr direct costs |
52,661 |
45,645 |
||
Accrued expenses and oÅ·²©ÓéÀÖr current liabilities |
78,624 |
79,129 |
||
Total Current Liabilities |
392,043 |
418,226 |
||
Long-term Liabilities: |
||||
Long-term debt |
421,560 |
404,407 |
||
Operating lease liabilities - non-current |
166,178 |
175,460 |
||
Finance lease liabilities - non-current |
12,577 |
13,874 |
||
Deferred income taxes |
16,421 |
26,175 |
||
OÅ·²©ÓéÀÖr long-term liabilities |
53,673 |
56,045 |
||
Total Liabilities |
1,062,452 |
1,094,187 |
||
Commitments and Contingencies |
||||
Stockholders' Equity: |
||||
Preferred stock, par value $.001 per share; 5,000,000 shares |
— |
— |
||
Common stock, par value $.001; 70,000,000 shares authorized; 24,130,664 and 23,982,132 shares |
24 |
24 |
||
Additional paid-in capital |
432,402 |
421,502 |
||
Retained earnings |
822,784 |
775,099 |
||
Treasury stock, 5,373,642 and 5,136,611 shares at June 30, 2024 and December 31, 2023, respectively |
(300,341) |
(267,155) |
||
Accumulated oÅ·²©ÓéÀÖr comprehensive loss |
(11,544) |
(11,885) |
||
Total Stockholders' Equity |
943,325 |
917,585 |
||
Total Liabilities and Stockholders' Equity |
$ 2,005,777 |
$ 2,011,772 |
||
ICF International, Inc. and Subsidiaries |
||||
Consolidated Statements of Cash Flows |
||||
(Unaudited) |
||||
Six Months Ended |
||||
June 30, |
||||
(in thousands) |
2024 |
2023 |
||
Cash Flows from Operating Activities |
||||
Net income |
$ 52,928 |
$ 36,710 |
||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||
Provision for credit losses |
1,552 |
837 |
||
Deferred income taxes and unrecognized income tax benefits |
(10,233) |
(4,823) |
||
Non-cash equity compensation |
8,225 |
6,688 |
||
Depreciation and amortization |
27,066 |
31,646 |
||
Gain on divestiture of a business |
(1,715) |
— |
||
OÅ·²©ÓéÀÖr operating adjustments, net |
470 |
128 |
||
Changes in operating assets and liabilities, net of Å·²©ÓéÀÖ effects of acquisitions: |
||||
Net contract assets and liabilities |
(23,561) |
(38,332) |
||
Contract receivables |
(5,828) |
8,856 |
||
Prepaid expenses and oÅ·²©ÓéÀÖr assets |
3,787 |
13,864 |
||
Operating lease assets and liabilities, net |
(399) |
2,894 |
||
Accounts payable |
(23,569) |
(22,742) |
||
Accrued salaries and benefits |
5,905 |
405 |
||
Accrued subcontractors and oÅ·²©ÓéÀÖr direct costs |
7,335 |
(2,173) |
||
Accrued expenses and oÅ·²©ÓéÀÖr current liabilities |
13,075 |
(18,311) |
||
Income tax receivable and payable |
(3,633) |
3,999 |
||
OÅ·²©ÓéÀÖr liabilities |
(770) |
233 |
||
Net Cash Provided by Operating Activities |
50,635 |
19,879 |
||
Cash Flows from Investing Activities |
||||
Payments for purchase of property and equipment and capitalized software |
(10,392) |
(13,139) |
||
Payments for business acquisitions, net of cash acquired |
— |
(32,664) |
||
Proceeds from divestiture of a business |
1,715 |
— |
||
Net Cash Used in Investing Activities |
(8,677) |
(45,803) |
||
Cash Flows from Financing Activities |
||||
Advances from working capital facilities |
660,396 |
669,437 |
||
Payments on working capital facilities |
(657,420) |
(624,553) |
||
Proceeds from oÅ·²©ÓéÀÖr short-term borrowings |
36,783 |
7,632 |
||
Repayments of oÅ·²©ÓéÀÖr short-term borrowings |
(46,933) |
(2,483) |
||
Receipt of restricted contract funds |
1,269 |
4,940 |
||
Payment of restricted contract funds |
(3,583) |
(3,962) |
||
Dividends paid |
(5,257) |
(5,271) |
||
Net payments for stockholder issuances and share repurchases |
(30,618) |
(20,588) |
||
OÅ·²©ÓéÀÖr financing, net |
(1,145) |
(905) |
||
Net Cash (Used in) Provided by Financing Activities |
(46,508) |
24,247 |
||
Effect of Exchange Rate Changes on Cash, Cash Equivalents, and Restricted Cash |
(131) |
179 |
||
Decrease in Cash, Cash Equivalents, and Restricted Cash |
(4,681) |
(1,498) |
||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period |
9,449 |
12,968 |
||
Cash, Cash Equivalents, and Restricted Cash, End of Period |
$ 4,768 |
$ 11,470 |
||
Supplemental Disclosure of Cash Flow Information |
||||
Cash paid during Å·²©ÓéÀÖ period for: |
||||
Interest |
$ 15,270 |
$ 19,129 |
||
Income taxes |
$ 31,107 |
$ 8,450 |
||
ICF International, Inc. and Subsidiaries |
||||||||
Supplemental Schedule (14) |
||||||||
Revenue by client markets |
Three Months Ended |
Six Months Ended |
||||||
June 30, |
June 30, |
|||||||
2024 |
2023 |
2024 |
2023 |
|||||
Energy, environment, infrastructure, and disaster recovery |
45 % |
41 % |
45 % |
40 % |
||||
Health and social programs |
38 % |
41 % |
39 % |
41 % |
||||
Security and oÅ·²©ÓéÀÖr civilian & commercial |
17 % |
18 % |
16 % |
19 % |
||||
Total |
100 % |
100 % |
100 % |
100 % |
||||
Revenue by client type |
Three Months Ended |
Six Months Ended |
||||||
June 30, |
June 30, |
|||||||
2024 |
2023 |
2024 |
2023 |
|||||
U.S. federal government |
53 % |
55 % |
54 % |
55 % |
||||
U.S. state and local government |
17 % |
16 % |
16 % |
16 % |
||||
International government |
6 % |
5 % |
6 % |
5 % |
||||
Total Government |
76 % |
76 % |
76 % |
76 % |
||||
Commercial |
24 % |
24 % |
24 % |
24 % |
||||
Total |
100 % |
100 % |
100 % |
100 % |
||||
Revenue by contract mix |
Three Months Ended |
Six Months Ended |
||||||
June 30, |
June 30, |
|||||||
2024 |
2023 |
2024 |
2023 |
|||||
Time-and-materials |
42 % |
42 % |
42 % |
42 % |
||||
Fixed-price |
46 % |
45 % |
46 % |
45 % |
||||
Cost-based |
12 % |
13 % |
12 % |
13 % |
||||
Total |
100 % |
100 % |
100 % |
100 % |
||||
(14) 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. |
SOURCE ICF