―Margin Expansion Driven by Favorable
Business Mix and Higher Utilization―
―GAAP EPS and
Non-GAAP EPS1 Include Tax Benefits of
$0.25 Per Share―
―Record
Business Development Pipeline of $10.6
Billion at Quarter-End―
―2024 Guidance: Adjusting Revenue Range to
Account for Lower Pass-Throughs; Raising EPS Ranges to Reflect
Margin Expansion and Tax Benefits―
Third Quarter Highlights:
- Revenue Increased 3% to $517
Million, Up 6% Excluding Divestitures
- Net Income Was $33 Million and
GAAP EPS Was $1.73, Up 38%
- Non-GAAP EPS Increased 18% to $2.13
- EBITDA1 Increased 18% to $58.2 Million; Adjusted EBITDA1 Was
$58.5 Million, Up 8%
- Contract Awards Were $697
Million for a Quarterly Book-to Bill Ratio of 1.35 and a TTM
Book-to-Bill Ratio of 1.31
RESTON,
Va., Oct. 31, 2024 /PRNewswire/ -- ICF (NASDAQ:
ICFI), a global consulting and technology services provider,
reported results for the third quarter ended September 30, 2024.
Commenting on the results, John
Wasson, chair and chief executive officer, said, "This was
another quarter of strong performance for ICF. Total revenues
increased 3% year-on-year. Revenues from continuing operations
increased 6% from last year's levels, which includes a considerable
impact from lower pass-throughs.
"Our Energy, Environment, Infrastructure and Disaster Recovery
client market again was a key contributor to our third quarter
results, delivering year-on-year revenue growth of 15.3% and
accounting for 45.7% of total third quarter revenues, up from 40.8%
in the similar period last year. We experienced continued strong
demand from our utility clients for a broad range of ICF's
capabilities, including core energy efficiency programs, grid
resilience, electrification, decarbonization and flexible load
management, all of which have taken on greater importance given
recent increases in projected electricity demand, particularly from
the growth in data centers. ICF is a market leader with the unique
experience, capabilities and scale to assist utility clients across
all these areas with analytics, multidisciplinary solutions and
program management.
"Favorable mix and higher utilization were key drivers of third
quarter margin expansion. Operating margin increased by 250 basis
points year-on-year to 8.9%, and Adjusted EBITDA margin expanded by
50 basis points to 11.3% from 10.8%.
"We ended the third quarter with a record business development
pipeline of $10.6 billion, after
$697 million in contract awards.
Year-to-date contract awards increased 16% from last year's levels
to just over $2.0 billion, of which
63% represented new business wins, indicating how well aligned
ICF's capabilities are with client spending priorities."
Third Quarter 2024 Results
Third quarter 2024 total revenue was $517.0 million, a 3.1% increase from the
$501.5 million reported in the third
quarter of 2023, and up 6.0% from last year's third quarter
revenues adjusted for the divestiture of our commercial marketing
business lines. Subcontractor and other direct costs were 24.7% of
total revenues compared to 27.1% in last year's third quarter.
Operating income was $46.0 million,
up 44.3% from $31.9 million last
year, and operating margin on revenue expanded to 8.9% from 6.4%.
Net income totaled $32.7 million,
representing a 37.7% year-on-year increase over the $23.7 million reported in the third quarter of
2023. Diluted EPS was $1.73 per
share, up 38.4% from $1.25 reported
in the third quarter of 2023, which included $5.2 million, or $0.20 per share, of tax-effected special charges.
Third quarter 2024 net income and diluted EPS included incremental
tax benefits beyond previous expectations of $0.25 per share. As a result, the company's
effective tax rate was 13.8% in the third quarter.
Non-GAAP EPS increased 17.7% to $2.13 per share, from $1.81 per share reported in the comparable period
in 2023. EBITDA was $58.2 million,
18.4% above the $49.2 million
reported in the year-ago period. Adjusted EBITDA increased 7.8% to
$58.5 million from $54.3 million for the comparable period in
2023.
Backlog and New Business
Total backlog was $3.9 billion at
the end of the third quarter of 2024. Funded backlog was
$1.9 billion, or approximately 50% of
the total backlog. The total value of contracts awarded in the 2024
third quarter was $696.9 million for
a quarterly book-to-bill ratio of 1.35, and trailing twelve-month
contract awards totaled $2.0 billion,
up 16.0% year-on-year for a book-to-bill ratio of 1.31.
Government Revenue Third Quarter 2024 Highlights
Revenue from government clients was $387.8 million, up 1.1% year-over-year.
- U.S. federal government revenue was $282.0 million, an increase of 1.0% compared to
the $279.3 million reported in the
third quarter of 2023, and was impacted by a year-over-year
decrease in subcontractor and other direct costs estimated at
$10 million in the quarter. Federal
government revenue accounted for 54.5% of total revenue, compared
to 55.7% of total revenue in the third quarter of 2023.
- U.S. state and local government revenue increased 3.0% to
$78.9 million, from $76.6 million in the year-ago quarter. State and
local government clients represented 15.3% of total revenue,
unchanged from the third quarter of 2023.
- International government revenue was $26.9 million, slightly down from the
$27.5 million reported in the
year-ago quarter. International government revenue represented 5.2%
of total revenue, compared to 5.5% in the third quarter of
2023.
Key Government Contracts Awarded in the Third Quarter
2024
Notable government contract awards won in the third quarter of
2024 included:
Health and Social Programs
- A new task order with a value of $40.2
million with a U.S. federal agency to deliver strategic and
digital communications and engagement campaigns to combat human
trafficking.
- A contract modification with a value of $33.2 million with a U.S. federal agency to
provide stakeholder engagement support services.
- A new contract with a value of $14.8
million with the U.S. Centers for Disease Control and
Prevention (CDC) to provide support for CDC's Needle Exchange
Utilization Survey (NEXUS) surveillance project.
- A new subcontract with a value of $11.2
million to provide information resource support services for
the U.S. National Institute of Neurological Disorders and Stroke,
Office of Neuroscience Communications and Engagement.
- A new contract with a value of $10.9
million with the U.S. National Institutes of Health to
support the National Library of Medicine's User Services and
Collections Division cross-functional initiatives, including
advancing GenAI projects and other programming and technical
development activities.
- A new contract with a value of $9.7
million with the U.S. Department of Education to provide
capacity-building services to state, regional and local education
agencies.
Disaster Management and Mitigation
- A contract extension with a value of $38.5 million with a U.S. state land agency to
provide disaster recovery and mitigation grant management
services.
- A new contract with a value of $10.5
million with the government of a U.S. territory to provide a
comprehensive array of services to support compliance with federal
and local disaster management regulations related to its hurricane
recovery efforts.
IT Modernization
- A new contract with a value of $69.9
million with the government of a U.S. territory to design,
build and implement a new geospatial data management system.
- A new task order under a blanket purchase agreement with a
value of $8.9 million with a U.S.
federal agency to provide data center modernization services.
Climate, Energy and Environment
- A single-award recompete blanket purchase agreement with a
ceiling of $75 million with the U.S.
Environmental Protection Agency Office of Water to provide
environmental, economic, regulatory and evaluation services to the
agency's critical water programs.
- A recompete blanket purchase agreement with a ceiling of
$40.0 million with the U.S. Federal
Highway Administration to provide technical, engineering,
publications, marketing and professional support services.
Commercial Revenue Third Quarter 2024 Highlights
Commercial revenue was $129.2
million, compared to $118.1
million reported in the third quarter of 2023; up 23.7%
compared to revenues of $104.5
million excluding divestitures in 2023.
- Commercial revenue accounted for 25.0% of total revenue
compared to 23.5% of total revenue in the 2023 third quarter.
- Energy markets revenue, which includes energy efficiency
programs, increased 24.6% and represented 86.7% of commercial
revenue.
Key Commercial Contracts Awarded in the Third Quarter of
2024
Notable commercial awards won in the third quarter of 2024
included:
- A contract modification with a mid-Atlantic U.S. utility to
continue to provide program implementation services for its
residential energy efficiency portfolio.
- A contract modification with a multinational energy company to
prepare environmental impact statements for the company's offshore
wind projects.
- A new contract with an international renewable energy company
to prepare an environmental impact statement for its offshore wind
project.
- A new contract with a Midwestern U.S. utility to provide
program implementation services for its residential energy
efficiency program.
- A new contract with a Midwestern U.S. electric and gas utility
to provide program implementation services for its residential
energy efficiency program.
- A new contract with a Midwestern U.S. utility to provide
demand-side management programs for both market rate and
disadvantaged communities for its residential energy efficiency
portfolio.
- A contract modification with a mid-Atlantic U.S. utility to
continue to provide program implementation services for its energy
efficiency programs.
Dividend Declaration
On October 31, 2024, ICF declared
a quarterly cash dividend of $0.14 per share, payable on January 10,
2025, to shareholders of record on December
6, 2024.
Summary and Outlook
"Continued favorable business mix and utilization metrics,
together with the incremental tax benefits of approximately
$0.25 per share, have led us to
increase the midpoint of our earnings per share guidance for full
year 2024 by $0.35. Our revised
guidance for GAAP EPS is in the range of $6.05 to $6.15,
excluding special charges, and Non-GAAP EPS is expected to range
from $7.40 to $7.50, representing year-on-year growth of 14.6%
at the midpoint. We have adjusted our full year 2024 revenue
guidance range to $2.0 billion to
$2.03 billion from $2.03 billion to $2.10
billion to reflect an estimated $50
million reduction in expected pass-throughs. This primarily
impacts revenue comparisons for our Health and Social Programs
client market with no meaningful impact on margins. Based on our
strong cash flow to date, we reaffirm our guidance for full year
2024 operating cash flow of approximately $155 million.
"Our forward-looking metrics support our confidence in continued
growth for ICF as we enter 2025. We have a strong multiyear
backlog, a record business development pipeline and a consistent
track record of new business wins. We are experiencing robust
demand from commercial clients for our energy and environment
expertise and related implementation and technology capabilities.
We have excellent credentials in disaster management, resilience
and mitigation work to assist state and local governments with
recovery after storms, flooding and wildfires, as well as with
their future resilience planning. The large majority of our federal
government work is in areas that have bipartisan support,
particularly IT modernization, which remains an area of priority
spending. And importantly, our people are fully engaged in
achieving the objectives and missions of our clients, which
underpins our confidence in ICF's future growth potential," Mr.
Wasson concluded.
1 Non-GAAP EPS, EBITDA, and Adjusted
EBITDA are non-GAAP measurements. A reconciliation of all non-GAAP
measurements to the 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 other similarly titled
measures used by other 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
together with digital strategists, data scientists and creatives.
We combine unmatched industry expertise with cutting-edge
engagement capabilities to help organizations solve their most
complex challenges. Since 1969, public and private sector clients
have worked with ICF to navigate change and shape the future. Learn
more at icf.com.
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 the 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 the 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 other factors that could cause our actual
results to differ from those indicated in forward-looking
statements that are included in the "Risk Factors" section of our
securities filings with the Securities and Exchange
Commission. The forward-looking statements included herein are only
made as of the date hereof, and we specifically disclaim any
obligation to update these statements in the future.
Note on Forward-Looking Non-GAAP Measures
The company does not reconcile its forward-looking non-GAAP
financial measures to the corresponding U.S. GAAP
measures, due to the variability and difficulty in making accurate
forecasts and projections and because not all of the information
necessary for a quantitative reconciliation of these
forward-looking non-GAAP financial measures (such as the effect of
share-based compensation or the impact of future extraordinary or
non-recurring events like acquisitions) is available to the company
without unreasonable effort. For the same reasons, the company is
unable to estimate the probable significance of the unavailable
information. The company provides forward-looking non-GAAP
financial measures that it believes will be achievable, but it
cannot accurately predict all of the components of the adjusted
calculations, and the U.S. GAAP financial measures may be
materially different than the non-GAAP financial measures.
Investor Contacts:
Lynn Morgen,
ADVISIRY PARTNERS,
lynn.morgen@advisiry.com
+1.212.750.5800
David
Gold, ADVISIRY PARTNERS,
david.gold@advisiry.com +1.212.750.5800
Company Information Contact:
Lauren Dyke, ICF,
lauren.dyke@ICF.com +1.571.373.5577
ICF International,
Inc. and Subsidiaries
|
Consolidated
Statements of Comprehensive Income
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September 30,
|
September 30,
|
(in thousands,
except per share amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
$
516,998
|
|
$
501,519
|
|
$
1,523,463
|
|
$
1,484,886
|
Direct costs
|
|
325,047
|
|
323,504
|
|
964,911
|
|
961,473
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
Indirect and selling
expenses
|
|
132,816
|
|
131,553
|
|
389,001
|
|
381,808
|
Depreciation and
amortization
|
|
4,820
|
|
5,917
|
|
15,303
|
|
19,052
|
Amortization of
intangible assets
|
|
8,291
|
|
8,644
|
|
24,873
|
|
27,154
|
Total operating costs
and expenses
|
|
145,927
|
|
146,114
|
|
429,177
|
|
428,014
|
Operating
income
|
|
46,024
|
|
31,901
|
|
129,375
|
|
95,399
|
Interest,
net
|
|
(7,195)
|
|
(10,557)
|
|
(23,136)
|
|
(30,146)
|
Other (expense)
income
|
|
(899)
|
|
2,736
|
|
767
|
|
1,501
|
Income before income
taxes
|
|
37,930
|
|
24,080
|
|
107,006
|
|
66,754
|
Provision for income
taxes
|
|
5,251
|
|
340
|
|
21,399
|
|
6,304
|
Net income
|
|
$
32,679
|
|
$
23,740
|
|
$
85,607
|
|
$
60,450
|
|
|
|
|
|
|
|
|
|
Earnings per
Share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
1.74
|
|
$
1.26
|
|
$
4.57
|
|
$
3.22
|
Diluted
|
|
$
1.73
|
|
$
1.25
|
|
$
4.53
|
|
$
3.19
|
|
|
|
|
|
|
|
|
|
Weighted-average
Shares:
|
|
|
|
|
|
|
|
|
Basic
|
|
18,760
|
|
18,815
|
|
18,752
|
|
18,795
|
Diluted
|
|
18,910
|
|
18,974
|
|
18,915
|
|
18,958
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
per common share
|
|
$
0.14
|
|
$
0.14
|
|
$
0.42
|
|
$
0.42
|
|
|
|
|
|
|
|
|
|
Other comprehensive
loss, net of tax
|
|
(951)
|
|
(4,053)
|
|
(610)
|
|
(2,236)
|
Comprehensive income,
net of tax
|
|
$
31,728
|
|
$
19,687
|
|
$
84,997
|
|
$
58,214
|
ICF International,
Inc. and Subsidiaries
|
Reconciliation of
Non-GAAP financial measures (2)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September 30,
|
|
September 30,
|
(in thousands,
except per share amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of
Revenue, Adjusted for Impact of Exited
Business
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
516,998
|
|
$
501,519
|
|
$
1,523,463
|
|
$
1,484,886
|
Less: Revenue from
exited business (3)
|
|
—
|
|
(13,565)
|
|
—
|
|
(59,713)
|
Total Revenue, Adjusted
for Impact of Exited Business
|
|
$
516,998
|
|
$
487,954
|
|
$
1,523,463
|
|
$
1,425,173
|
|
|
|
|
|
|
|
|
|
Reconciliation of
EBITDA and Adjusted EBITDA (4)
|
|
|
|
|
|
|
|
|
Net income
|
|
$
32,679
|
|
$
23,740
|
|
$
85,607
|
|
$
60,450
|
Interest,
net
|
|
7,195
|
|
10,557
|
|
23,136
|
|
30,146
|
Provision for income
taxes
|
|
5,251
|
|
340
|
|
21,399
|
|
6,304
|
Depreciation and
amortization
|
|
13,111
|
|
14,561
|
|
40,176
|
|
46,206
|
EBITDA
|
|
58,236
|
|
49,198
|
|
170,318
|
|
143,106
|
Impairment of
long-lived assets (5)
|
|
—
|
|
2,912
|
|
—
|
|
3,806
|
Acquisition and
divestiture-related expenses (6)
|
|
139
|
|
1,779
|
|
205
|
|
4,685
|
Severance and other
costs related to staff realignment (7)
|
|
449
|
|
595
|
|
1,184
|
|
4,455
|
Charges for facility
consolidations and office closures (8)
|
|
—
|
|
2,220
|
|
—
|
|
2,579
|
Pre-tax gain from
divestiture of a business (9)
|
|
(298)
|
|
(2,425)
|
|
(2,013)
|
|
(2,425)
|
Total
Adjustments
|
|
290
|
|
5,081
|
|
(624)
|
|
13,100
|
Adjusted
EBITDA
|
|
$
58,526
|
|
$
54,279
|
|
$
169,694
|
|
$
156,206
|
|
|
|
|
|
|
|
|
|
Net Income Margin
Percent on Revenue (10)
|
|
6.3 %
|
|
4.7 %
|
|
5.6 %
|
|
4.1 %
|
EBITDA Margin Percent
on Revenue (11)
|
|
11.3 %
|
|
9.8 %
|
|
11.2 %
|
|
9.6 %
|
Adjusted EBITDA Margin
Percent on Revenue (11)
|
|
11.3 %
|
|
10.8 %
|
|
11.1 %
|
|
10.5 %
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Non-GAAP Diluted EPS (4)
|
|
|
|
|
|
|
|
|
U.S. GAAP Diluted
EPS
|
|
$
1.73
|
|
$
1.25
|
|
$
4.53
|
|
$
3.19
|
Impairment of
long-lived assets
|
|
—
|
|
0.15
|
|
—
|
|
0.20
|
Acquisition and
divestiture-related expenses
|
|
0.01
|
|
0.09
|
|
0.01
|
|
0.25
|
Severance and other
costs related to staff realignment
|
|
0.02
|
|
0.03
|
|
0.06
|
|
0.23
|
Expenses related to
facility consolidations and office closures
(12)
|
|
—
|
|
0.12
|
|
0.04
|
|
0.14
|
Pre-tax gain from
divestiture of a business
|
|
(0.02)
|
|
(0.13)
|
|
(0.11)
|
|
(0.13)
|
Amortization of
intangibles
|
|
0.44
|
|
0.46
|
|
1.31
|
|
1.43
|
Income tax effects of
the adjustments (13)
|
|
(0.05)
|
|
(0.16)
|
|
(0.26)
|
|
(0.50)
|
Non-GAAP Diluted
EPS
|
|
$
2.13
|
|
$
1.81
|
|
$
5.58
|
|
$
4.81
|
|
|
|
|
|
|
|
|
|
(2) These
tables provide reconciliations of non-GAAP financial measures to
the most applicable GAAP numbers. While we believe that these
non-GAAP financial measures may be useful in evaluating our
financial information, they should be considered supplemental in
nature and not as a substitute for financial information prepared
in accordance with GAAP. Other companies may define similarly
titled non-GAAP measures differently and, accordingly, care should
be exercised in understanding how we define these
measures.
|
|
|
|
|
|
|
|
|
|
(3) Revenue
from the 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).
Subcontractor and other direct costs from the exited business are
approximately 15.0% and 31.1% of revenue of the exited business for
the three and nine months ended September 30, 2023,
respectively.
|
|
|
|
|
|
|
|
|
|
(4)
Reconciliations of EBITDA, Adjusted EBITDA, and Non-GAAP Diluted
EPS were calculated using numbers as reported in U.S.
GAAP.
|
|
|
|
|
|
|
|
|
|
(5)
Represents impairment charges recorded in the first and third
quarters of 2023 of $0.9 million and $2.9 million, respectively, of
an intangible asset associated with the exit of our commercial
marketing business in the U.K. and operating lease right-of-use
assets.
|
|
|
|
|
|
|
|
|
|
(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 they
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 either (i) will continue to pay until the
contractual obligations are satisfied but with no economic benefit
to us, or (ii) paid upon termination and ceasing to use the leased
facilities.
|
|
|
|
|
|
|
|
|
|
(9) Pre-tax
gain related to the 2023 divestiture of our U.S. commercial
marketing business which include contingent gains realized in the
first and the third quarter of 2024.
|
|
|
|
|
|
|
|
|
|
(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 the non-GAAP measure by the 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 the effective tax rate, adjusted
for certain discrete items, if any, of 13.8% and 21.7% for the
three months ended September 30, 2024 and 2023, respectively, and
20.0% and 23.5% for the nine months ended September 30, 2024 and
2023, respectively.
|
ICF International,
Inc. and Subsidiaries
|
Consolidated Balance
Sheets
|
(Unaudited)
|
|
|
|
|
|
(in thousands,
except share and per share amounts)
|
|
September 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
6,911
|
|
$
6,361
|
Restricted
cash
|
|
724
|
|
3,088
|
Contract receivables,
net
|
|
212,412
|
|
205,484
|
Contract
assets
|
|
237,742
|
|
201,832
|
Prepaid expenses and
other assets
|
|
24,785
|
|
28,055
|
Income tax
receivable
|
|
10,541
|
|
2,337
|
Total Current
Assets
|
|
493,115
|
|
447,157
|
Property and
Equipment, net
|
|
71,299
|
|
75,948
|
Other
Assets:
|
|
|
|
|
Goodwill
|
|
1,221,437
|
|
1,219,476
|
Other intangible
assets, net
|
|
70,030
|
|
94,904
|
Operating lease -
right-of-use assets
|
|
122,543
|
|
132,807
|
Other assets
|
|
49,754
|
|
41,480
|
Total
Assets
|
|
$
2,028,178
|
|
$
2,011,772
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Current portion of
long-term debt
|
|
$
13,750
|
|
$
26,000
|
Accounts
payable
|
|
121,093
|
|
134,503
|
Contract
liabilities
|
|
17,176
|
|
21,997
|
Operating lease
liabilities
|
|
21,204
|
|
20,409
|
Finance lease
liabilities
|
|
2,590
|
|
2,522
|
Accrued salaries and
benefits
|
|
91,103
|
|
88,021
|
Accrued subcontractors
and other direct costs
|
|
55,600
|
|
45,645
|
Accrued expenses and
other current liabilities
|
|
85,274
|
|
79,129
|
Total Current
Liabilities
|
|
407,790
|
|
418,226
|
Long-term
Liabilities:
|
|
|
|
|
Long-term
debt
|
|
405,396
|
|
404,407
|
Operating lease
liabilities - non-current
|
|
160,926
|
|
175,460
|
Finance lease
liabilities - non-current
|
|
11,922
|
|
13,874
|
Deferred income
taxes
|
|
5,982
|
|
26,175
|
Other long-term
liabilities
|
|
59,845
|
|
56,045
|
Total
Liabilities
|
|
1,051,861
|
|
1,094,187
|
|
|
|
|
|
Commitments and
Contingencies
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
|
Preferred stock, par
value $.001; 5,000,000 shares authorized; none issued
|
|
—
|
|
—
|
Common stock, par value
$.001; 70,000,000 shares authorized; 24,138,735 and 23,982,132
shares issued at September 30, 2024 and December 31,
2023, respectively; 18,762,710 and 18,845,521 shares outstanding at
September 30, 2024 and December 31, 2023,
respectively
|
|
24
|
|
24
|
Additional paid-in
capital
|
|
436,671
|
|
421,502
|
Retained
earnings
|
|
852,835
|
|
775,099
|
Treasury stock,
5,376,025 and 5,136,611 shares at September 30, 2024 and
December 31, 2023, respectively
|
|
(300,718)
|
|
(267,155)
|
Accumulated other
comprehensive loss
|
|
(12,495)
|
|
(11,885)
|
Total Stockholders'
Equity
|
|
976,317
|
|
917,585
|
Total Liabilities
and Stockholders' Equity
|
|
$
2,028,178
|
|
$
2,011,772
|
ICF International,
Inc. and Subsidiaries
|
Consolidated
Statements of Cash Flows
|
(Unaudited)
|
|
|
Nine Months
Ended
|
|
|
September 30,
|
(in
thousands)
|
|
2024
|
|
2023
|
Cash Flows from
Operating Activities
|
|
|
|
|
Net income
|
|
$
85,607
|
|
$
60,450
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Provision for credit
losses
|
|
3,176
|
|
691
|
Deferred income taxes
and unrecognized income tax benefits
|
|
(16,957)
|
|
(3,533)
|
Non-cash equity
compensation
|
|
12,494
|
|
10,134
|
Depreciation and
amortization
|
|
40,177
|
|
46,207
|
Gain on divestiture of
a business
|
|
(2,009)
|
|
(4,302)
|
Other operating
adjustments, net
|
|
2,206
|
|
2,563
|
Changes in operating
assets and liabilities, net of the effects of
acquisitions:
|
|
|
|
|
Net contract assets and
liabilities
|
|
(40,155)
|
|
(52,010)
|
Contract
receivables
|
|
(9,634)
|
|
12,087
|
Prepaid expenses and
other assets
|
|
(434)
|
|
11,893
|
Operating lease assets
and liabilities, net
|
|
(3,065)
|
|
3,897
|
Accounts
payable
|
|
(13,402)
|
|
(13,333)
|
Accrued salaries and
benefits
|
|
2,889
|
|
(8,521)
|
Accrued subcontractors
and other direct costs
|
|
9,660
|
|
(3,353)
|
Accrued expenses and
other current liabilities
|
|
16,979
|
|
(18,727)
|
Income tax receivable
and payable
|
|
(9,574)
|
|
450
|
Other
liabilities
|
|
(1,774)
|
|
959
|
Net Cash Provided by
Operating Activities
|
|
76,184
|
|
45,552
|
|
|
|
|
|
Cash Flows from
Investing Activities
|
|
|
|
|
Payments for purchase
of property and equipment and capitalized software
|
|
(15,559)
|
|
(17,876)
|
Payments for business
acquisitions, net of cash acquired
|
|
—
|
|
(32,664)
|
Proceeds from
divestiture of a business
|
|
1,985
|
|
47,151
|
Net Cash Used in
Investing Activities
|
|
(13,574)
|
|
(3,389)
|
|
|
|
|
|
Cash Flows from
Financing Activities
|
|
|
|
|
Advances from working
capital facilities
|
|
917,953
|
|
972,266
|
Payments on working
capital facilities
|
|
(930,043)
|
|
(995,244)
|
Proceeds from other
short-term borrowings
|
|
43,735
|
|
25,394
|
Repayments of other
short-term borrowings
|
|
(53,280)
|
|
(18,845)
|
Receipt of restricted
contract funds
|
|
1,275
|
|
6,412
|
Payment of restricted
contract funds
|
|
(3,586)
|
|
(7,042)
|
Dividends
paid
|
|
(7,880)
|
|
(7,903)
|
Net payments for stock
issuances and share repurchases
|
|
(30,995)
|
|
(20,601)
|
Other financing,
net
|
|
(1,777)
|
|
(1,501)
|
Net Cash Used in
Financing Activities
|
|
(64,598)
|
|
(47,064)
|
Effect of Exchange
Rate Changes on Cash, Cash Equivalents, and Restricted
Cash
|
|
174
|
|
(213)
|
|
|
|
|
|
Decrease in Cash,
Cash Equivalents, and Restricted Cash
|
|
(1,814)
|
|
(5,114)
|
Cash, Cash
Equivalents, and Restricted Cash, Beginning of
Period
|
|
9,449
|
|
12,968
|
Cash, Cash
Equivalents, and Restricted Cash, End of Period
|
|
$
7,635
|
|
$
7,854
|
|
|
|
|
|
Supplemental
Disclosure of Cash Flow Information
|
|
|
|
|
Cash paid during the
period for:
|
|
|
|
|
Interest
|
|
$
24,388
|
|
$
29,173
|
Income taxes
|
|
$
50,382
|
|
$
12,604
|
ICF International,
Inc. and Subsidiaries
|
Supplemental
Schedule (14)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by client
markets
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Energy, environment,
infrastructure, and disaster recovery
|
|
46 %
|
|
41 %
|
|
46 %
|
|
40 %
|
Health and social
programs
|
|
38 %
|
|
42 %
|
|
38 %
|
|
42 %
|
Security and other
civilian & commercial
|
|
16 %
|
|
17 %
|
|
16 %
|
|
18 %
|
Total
|
|
100 %
|
|
100 %
|
|
100 %
|
|
100 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by client
type
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
U.S. federal
government
|
|
55 %
|
|
56 %
|
|
55 %
|
|
55 %
|
U.S. state and local
government
|
|
15 %
|
|
15 %
|
|
16 %
|
|
16 %
|
International
government
|
|
5 %
|
|
5 %
|
|
5 %
|
|
5 %
|
Total
Government
|
|
75 %
|
|
76 %
|
|
76 %
|
|
76 %
|
Commercial
|
|
25 %
|
|
24 %
|
|
24 %
|
|
24 %
|
Total
|
|
100 %
|
|
100 %
|
|
100 %
|
|
100 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by contract
mix
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Time-and-materials
|
|
43 %
|
|
41 %
|
|
42 %
|
|
41 %
|
Fixed-price
|
|
46 %
|
|
45 %
|
|
46 %
|
|
45 %
|
Cost-based
|
|
11 %
|
|
14 %
|
|
12 %
|
|
14 %
|
Total
|
|
100 %
|
|
100 %
|
|
100 %
|
|
100 %
|
|
|
|
|
|
|
|
|
|
(14) As is
shown in the supplemental schedule, we track revenue by key metrics
that provide useful information about the nature of our operations.
Client markets provide insight into the breadth of our
expertise. Client type is an indicator of the diversity of
our client base. Revenue by contract mix provides insight in
terms of the degree of performance risk that we have
assumed.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/icf-reports-third-quarter-2024-results-302293255.html
SOURCE ICF