Bay Street News

Parsons Reports Record Results Since IPO for the Fourth Quarter and Fiscal Year 2023

Record Fourth Quarter Financial Highlights

Record Fiscal Year 2023 Highlights

CHANTILLY, Va., Feb. 14, 2024 (GLOBE NEWSWIRE) — Parsons Corporation (NYSE: PSN) today announced financial results for the fourth quarter and fiscal year ended December 31, 2023.

CEO Commentary
“We had an outstanding fourth quarter and full year with record fourth quarter and annual results for total revenue, organic revenue growth, adjusted EBITDA, operating cash flow, and contract awards. We also leveraged our robust balance sheet to continue to execute on our strategic M&A program,” said Carey Smith, chair, president, and chief executive officer. “We are operating in six growing and well-funded markets with a team that is executing at a high level, and I believe we are making the right organic and inorganic investments to continue to drive growth and margin expansion into our business. As a result of our strong performance and confidence in our current outlook, we are increasing the long-term guidance we provided at our March 2023 Investor Day.”

Fourth Quarter 2023 Results

Year-over-Year Comparisons (Q4 2023 vs. Q4 2022)

Total revenue for the fourth quarter of 2023 increased by $391 million, or 35%, to $1.5 billion. This increase was driven by organic growth of 34% and $20 million from acquisitions. Operating income increased 45% to $77 million primarily due to organic growth including the ramp-up of recent contract wins and growth on existing contracts. Net income increased 60% to $45 million. GAAP diluted earnings per share (EPS) attributable to Parsons was $0.39 in the fourth quarter of 2023, compared to $0.25 in the prior year period.

Adjusted EBITDA including noncontrolling interests for the fourth quarter of 2023 was $128 million, a 30% increase over the prior year period. The adjusted EBITDA increase was driven primarily by accretive organic growth on recent contract wins, as well as growth on existing contracts. Adjusted EBITDA margin was 8.6% in the fourth quarter of 2023, compared to 8.9% in the fourth quarter of 2022. The year-over-year margin decrease was primarily driven by a net $20 million headwind from adjustments on two separate programs. Adjusted EPS was $0.69 in the fourth quarter of 2023, compared to $0.51 in the fourth quarter of 2022.

Fiscal Year 2023 Results

Fiscal Year Comparison (fiscal year 2023 vs. fiscal year 2022)

Total revenue for the year ended December 31, 2023 increased by $1.2 billion, or 30%, to $5.4 billion. This increase was primarily driven by organic growth of 23% driven by the ramp-up of recent contract wins and growth on existing contracts. Acquisitions contributed approximately $274 million of revenue in fiscal year 2023. Operating income increased 55% to $288 million primarily due accretive acquisitions, and increased volume on new and existing contracts, while continuing to closely monitor and manage costs. Net income increased to $161 million. Diluted earnings per share (EPS) attributable to Parsons was $1.42, compared to $0.87 in the prior year period.

Adjusted EBITDA including noncontrolling interests for the year ended December 31, 2023 was $465 million, a 32% increase over the prior year period. Adjusted EBITDA margin was 8.5% for the year ended December 31, 2023, compared to 8.4% in the prior year period. Adjusted diluted EPS was $2.43 for the year ended December 31, 2023, compared to $1.81 for the year ended December 31, 2022. The year-over-year adjusted EBITDA and adjusted EPS increases were driven primarily by the operating income increases noted above, as well as a lower effective tax rate for adjusted EPS.

Segment Results

Federal Solutions Segment

Federal Solutions Quarter-over-Quarter Comparisons (Q4 2023 vs. Q4 2022)

    Three Months Ended     Growth  
    December 31,
2023
    December 31,
2022
    Dollars/
Percent
    Percent  
Revenue   $ 843,244     $ 563,386     $ 279,858       50 %
Adjusted EBITDA   $ 82,485     $ 47,805     $ 34,680       73 %
Adjusted EBITDA margin     9.8 %     8.5 %     1.3 %     15 %
                                 

Fourth quarter 2023 Federal Solutions revenue increased by $280 million, or 50%, to $843 million. This increase was driven by organic growth of 47% and the contribution from our SealingTech acquisition, which closed in August of 2023. Organic growth was driven primarily by the ramp-up of recent contract wins and growth on existing contracts.

Federal Solutions adjusted EBITDA including noncontrolling interests increased by $35 million, or 73%, to $82 million. Adjusted EBITDA margin increased 130 basis points to 9.8%. These increases were driven primarily by increased volume on new and existing contracts, while controlling costs.

Federal Solutions Fiscal Year Comparison (fiscal year 2023 vs. fiscal year 2022)

    The Year Ended     Growth  
    December 31,
2023
    December 31,
2022
    Dollars/
Percent
    Percent  
Revenue   $ 3,020,701     $ 2,212,987     $ 807,714       36 %
Adjusted EBITDA   $ 289,571     $ 199,365     $ 90,206       45 %
Adjusted EBITDA margin     9.6 %     9.0 %     0.6 %     7 %
                                 

Federal Solutions revenue for the year ended December 31, 2023 increased $808 million, or 36%, to $3.0 billion. This increase was driven by organic growth of 25% and approximately $264 million from acquisitions. Organic growth was driven by the ramp-up of recent contract wins and growth on existing contracts.

Federal Solutions adjusted EBITDA including noncontrolling interests for the year ended December 31, 2023 increased by $90 million, or 45%, to $290 million. Adjusted EBITDA margin increased 60 basis points from 9.0% to 9.6%. These increases were driven primarily by organic operating leverage, accretive acquisitions, and $20 million dollars of non-recurring incentive fees recognized in the second quarter of 2023.

Critical Infrastructure Segment

Critical Infrastructure Quarter-over-Quarter Comparisons (Q4 2023 vs. Q4 2022)

    Three Months Ended     Growth  
    December 31,
2023
    December 31,
2022
    Dollars/
Percent
    Percent  
Revenue   $ 650,982     $ 539,726     $ 111,256       21 %
Adjusted EBITDA   $ 45,658     $ 50,628     $ (4,970 )     -10 %
Adjusted EBITDA margin     7.0 %     9.4 %     -2.4 %     -26 %
                                 

Fourth quarter 2023 Critical Infrastructure revenue increased by $111 million, or 21%, to $651 million. This increase was driven by organic growth of 20% and the inorganic revenue contribution from acquisitions. Organic growth was driven by higher volume in both the Middle East and North America.

Critical Infrastructure adjusted EBITDA including noncontrolling interests decreased by $5 million, or 10%, to $46 million from the fourth quarter of 2022. Adjusted EBITDA margin decreased to 240 basis points to 7.0%. The adjusted EBITDA decreases were driven by a net $20 million negative impact from adjustments on two separate programs, partially offset by profits from accretive organic growth on both new and existing contracts.

Critical Infrastructure Fiscal Year Comparison (fiscal year 2023 vs. fiscal year 2022)

    The Year Ended     Growth  
    December 31,
2023
    December 31,
2022
    Dollars/
Percent
    Percent  
Revenue   $ 2,422,048     $ 1,982,285     $ 439,763       22 %
Adjusted EBITDA   $ 175,102     $ 153,417     $ 21,685       14 %
Adjusted EBITDA margin     7.2 %     7.7 %     -0.5 %     -6 %
                                 

Critical Infrastructure revenue for the year ended December 31, 2023 increased by $440 million or 22%, to $2.4 billion almost all of which was organic growth. Organic growth was driven by higher volume in both the Middle East and North America.

Critical Infrastructure adjusted EBITDA including noncontrolling interests for the year ended December 31, 2023 increased by $22 million, or 14%, to $175 million. Adjusted EBITDA margin decreased 50 basis points to 7.2%. The adjusted EBITDA increase was driven primarily by accretive organic growth and operating leverage. Margins were impacted by the net $20 million negative impact from the two programs noted above.

Fourth Quarter 2023 Key Performance Indicators

Significant Contract Wins

Parsons continues to win large strategic contracts in both the Federal Solutions and Critical Infrastructure segments. During the fourth quarter of 2023, the company won two single award contracts worth more than $100 million each, bringing the company’s total to 15 contract wins worth more than $100 million for the full year, a company record. After the fourth quarter of 2023 ended, the company won two additional $100 million contracts.

Additional Corporate Highlights

Parsons continues its 80 year history of cultivating a responsible enterprise. During the quarter, Parsons received two different awards for being a top employer for diversity and military veterans. These awards complement other recognitions the company received during 2023 including being named as one of the World’s Most Ethical Companies by Ethisphere for the 14th consecutive year, one of the World’s best companies by Time Magazine, and one of the best employers for Diversity by Forbes. Parsons was also recognized by other institutions for its STEM and veteran employment practices and for the work it performs in destroying chemical weapons.

Fiscal Year 2024 Guidance

The table below summarizes the company’s fiscal year 2024 guidance.

  Fiscal Year
2024 Guidance
Revenue $5.8 billion – $6.0 billion
Adjusted EBITDA including non-controlling interest $505 million – $545 million
Cash Flow from Operating Activities $350 million – $410 million
   

Net income guidance is not presented as the company believes volatility associated with interest, taxes, depreciation, amortization and other matters affecting net income, including but not limited to one-time and nonrecurring events and the impact of M&A, will preclude the company from providing, with reasonable certainty, net income guidance for fiscal year 2024.

Increased Investor Day Growth Targets

The table below summarizes the company’s increased March 15, 2023, Investor Day guidance.

  Current 2025
Trajectory
March 2023
Investor Day
Guidance
Highlights
Organic Revenue Growth Mid- single-digit organic growth or better 3% – 5% Growth is off a revenue base that is $1.2 billion higher than the figures presented in March 2023
Total Revenue Growth Mid- single-digit organic growth or better + M&A 4% – 6% Growth is off a revenue base that is $1.2 billion higher than the figures presented in March 2023
Adjusted EBITDA
Margin Expansion
Average 20 – 30 bps
per year
Average 20 – 30 bps
per year
Continual margin improvement opportunity. Adjusted EBITDA expansion also off a higher revenue base
Free Cash Flow Conversion >100% >100% Robust free cash flow generation to fund future organic and inorganic investment opportunities
Capital deployment priorities: M&A and share repurchases to increase shareholder value
 

Conference Call Information

Parsons will host a conference call today, February 14, 2024, at 8:00 a.m. ET to discuss the financial results for its fourth quarter and fiscal year 2023.

Access to a webcast of the live conference call can be obtained through the Investor Relations section of the company’s website (https://investors.parsons.com). Those parties interested in participating via telephone may register on the Investor Relations website or by clicking here.

A replay will be available on the company’s website approximately two hours after the conference call and continuing for one year.

About Parsons Corporation

Parsons (NYSE: PSN) is a leading disruptive technology provider in the national security and global infrastructure markets, with capabilities across cyber and intelligence, space and missile defense, transportation, environmental remediation, urban development, and critical infrastructure protection. Please visit Parsons.com and follow us on LinkedIn and Facebook to learn how we’re making an impact.

Forward-Looking Statements

This Earnings Release and materials included therewith contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on our current expectations, beliefs, and assumptions, and are not guarantees of future performance. Forward-looking statements are inherently subject to uncertainties, risks, changes in circumstances, trends and factors that are difficult to predict, many of which are outside of our control. Accordingly, actual performance, results and events may vary materially from those indicated in the forward-looking statements, and you should not rely on the forward-looking statements as predictions of future performance, results or events. Numerous factors could cause actual future performance, results and events to differ materially from those indicated in the forward-looking statements, including, among others: the impact of COVID-19; any issue that compromises our relationships with the U.S. federal government or its agencies or other state, local or foreign governments or agencies; any issues that damage our professional reputation; changes in governmental priorities that shift expenditures away from agencies or programs that we support; our dependence on long-term government contracts, which are subject to the government’s budgetary approval process; the size of addressable markets and the amount of government spending on private contractors; failure by us or our employees to obtain and maintain necessary security clearances or certifications; failure to comply with numerous laws and regulations; changes in government procurement, contract or other practices or the adoption by governments of new laws, rules, regulations and programs in a manner adverse to us; the termination or nonrenewal of our government contracts, particularly our contracts with the U.S. government; our ability to compete effectively in the competitive bidding process and delays, contract terminations or cancellations caused by competitors’ protests of major contract awards received by us; our ability to generate revenue under certain of our contracts; any inability to attract, train or retain employees with the requisite skills, experience and security clearances; the loss of members of senior management or failure to develop new leaders; misconduct or other improper activities from our employees or subcontractors; our ability to realize the full value of our backlog and the timing of our receipt of revenue under contracts included in backlog; changes in the mix of our contracts and our ability to accurately estimate or otherwise recover expenses, time and resources for our contracts; changes in estimates used in recognizing revenue; internal system or service failures and security breaches; and inherent uncertainties and potential adverse developments in legal proceedings including litigation, audits, reviews and investigations, which may result in material adverse judgments, settlements or other unfavorable outcomes. These factors are not exhaustive and additional factors could adversely affect our business and financial performance. For a discussion of additional factors that could materially adversely affect our business and financial performance, see the factors including under the caption “Risk Factors” in our Annual Report with the Securities and Exchange Commission pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the fiscal year ended December 31, 2023, on Form 10-K, filed on February 14, 2024, and our other filings with the Securities and Exchange Commission.

All forward-looking statements are based on currently available information and speak only as of the date on which they are made. We assume no obligation to update any forward-looking statements made in this presentation that becomes untrue because of subsequent events, new information or otherwise, except to the extent we are required to do so in connection with our ongoing requirements under federal securities laws.

Media: Investor Relations:
Bryce McDevitt Dave Spille
Parsons Corporation Parsons Corporation
(703) 851-4425 (571) 655-8264
Bryce.McDevitt@Parsons.com Dave.Spille@Parsons.com
 
PARSONS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Revenue   $ 1,494,226     $ 1,103,112     $ 5,442,749     $ 4,195,272  
Direct cost of contracts     1,127,022       860,455       4,236,735       3,248,550  
Equity in (losses) earnings of unconsolidated joint ventures     (52,248 )     6,110       (47,751 )     16,347  
Selling, general and administrative expenses     237,512       195,434       869,905       777,403  
Operating income     77,444       53,333       288,358       185,666  
Interest income     600       348       2,191       966  
Interest expense     (9,128 )     (8,399 )     (31,497 )     (23,185 )
Other income (expense), net     3,335       3,079       5,001       2,775  
Total other income (expense)     (5,193 )     (4,972 )     (24,305 )     (19,444 )
Income before income tax expense     72,251       48,361       264,053       166,222  
Income tax expense     (14,194 )     (12,014 )     (56,138 )     (39,657 )
Net income including noncontrolling interests     58,057       36,347       207,915       126,565  
Net income attributable to noncontrolling interests     (13,149 )     (8,216 )     (46,766 )     (29,901 )
Net income attributable to Parsons Corporation   $ 44,908     $ 28,131     $ 161,149     $ 96,664  
Earnings per share:                        
Basic   $ 0.43     $ 0.27     $ 1.53     $ 0.93  
Diluted   $ 0.39     $ 0.25     $ 1.42     $ 0.87  
 
Weighted average number shares used to compute basic and diluted EPS
(In thousands) (Unaudited)
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Basic weighted average number of shares outstanding     105,285       103,980       104,992       103,758  
Stock-based awards     1,395       1,056       1,173       808  
Convertible senior notes     8,917       8,917       8,917       8,917  
Diluted weighted average number of shares outstanding     115,597       113,953       115,082       113,483  
 
Net income available to shareholders used to compute diluted EPS as a result of adopting the if-converted method in connection with the Convertible Senior Notes
(In thousands) (Unaudited)
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Net income attributable to Parsons Corporation   $ 44,908     $ 28,131       161,149       96,664  
Convertible senior notes if-converted method interest adjustment     626       548       2,291       2,176  
Diluted net income attributable to Parsons Corporation   $ 45,534     $ 28,679       163,440       98,840  
 
PARSONS CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share information)
 
    December 31,
2023
    December 31,
2022
 
             
Assets            
Current assets:            
Cash and cash equivalents (including $128,761 and $53,193 Cash of consolidated joint ventures)   $ 272,943     $ 262,539  
Accounts receivable, net (including $274,846 and $217,419 Accounts receivable of consolidated joint ventures, net)     915,638       717,345  
Contract assets (including $11,096 and $11,313 Contract assets of consolidated joint ventures)     757,515       634,033  
Prepaid expenses and other current assets (including $11,929 and $7,913 Prepaid expenses and other current assets of consolidated joint ventures)     191,430       105,866  
Total current assets     2,137,526       1,719,783  
             
Property and equipment, net (including $3,274 and $2,543 Property and equipment of consolidated joint ventures, net)     98,957       96,050  
Right of use assets, operating leases (including $9,885 and $6,315 Right of use assets, operating leases of consolidated joint ventures)     159,211       155,090  
Goodwill     1,792,665       1,661,850  
Investments in and advances to unconsolidated joint ventures     128,204       107,425  
Intangible assets, net     275,566       254,127  
Deferred tax assets     140,162       137,709  
Other noncurrent assets     71,770       66,108  
Total assets   $ 4,804,061     $ 4,198,142  
             
Liabilities and Shareholders’ Equity            
Current liabilities:            
Accounts payable (including $49,234 and $49,078 Accounts payable of consolidated joint ventures)   $ 242,821     $ 201,428  
Accrued expenses and other current liabilities (including $145,040 and $102,417 Accrued expenses and other current liabilities of consolidated joint ventures)     801,423       630,193  
Contract liabilities (including $61,234 and $40,654 Contract liabilities of consolidated joint ventures)     301,107       213,064  
Short-term lease liabilities, operating leases (including $4,753 and $2,552 Short-term lease liabilities, operating leases of consolidated joint ventures)     58,556       59,144  
Income taxes payable     6,977       4,290  
Total current liabilities     1,410,884       1,108,119  
             
Long-term employee incentives     22,924       17,375  
Long-term debt     745,963       743,605  
Long-term lease liabilities, operating leases (including $5,132 and $3,763 Long-term lease liabilities, operating leases of consolidated joint ventures)     117,505       111,417  
Deferred tax liabilities     9,775       12,471  
Other long-term liabilities     120,295       109,220  
Total liabilities     2,427,346       2,102,207  
Contingencies (Note 14)            
Shareholders’ equity:            
Common stock, $1 par value; authorized 1,000,000,000 shares; 146,341,363 and 146,132,016 shares issued; 45,960,122 and 40,960,845 public shares outstanding; 59,879,857 and 63,742,151 ESOP shares outstanding     146,341       146,132  
Treasury stock, 40,501,385 shares at cost     (827,311 )     (844,936 )
Additional paid-in capital     2,779,365       2,717,134  
Retained earnings     203,724       43,089  
Accumulated other comprehensive loss     (14,908 )     (17,849 )
Total Parsons Corporation shareholders’ equity     2,287,211       2,043,570  
Noncontrolling interests     89,504       52,365  
Total shareholders’ equity     2,376,715       2,095,935  
Total liabilities and shareholders’ equity     4,804,061       4,198,142  
 
PARSONS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
 
    For the Twelve Months Ended  
    December 31,
2023
    December 31,
2022
 
Cash flows from operating activities:            
Net income including noncontrolling interests   $ 207,915     $ 126,565  
Adjustments to reconcile net income to net cash used in operating activities            
Depreciation and amortization     119,973       120,501  
Amortization of debt issue costs     2,842       3,029  
Loss (gain) on disposal of property and equipment     206       (164 )
Provision for doubtful accounts     32       57  
Deferred taxes     (8,914 )     (844 )
Foreign currency transaction gains and losses     (330 )     1,973  
Equity in losses (earnings) of unconsolidated joint ventures     47,751       (16,347 )
Return on investments in unconsolidated joint ventures     48,970       28,417  
Stock-based compensation     34,365       23,008  
Contributions of treasury stock     58,172       54,659  
Changes in assets and liabilities, net of acquisitions and newly consolidated joint ventures:            
Accounts receivable     (176,181 )     (117,318 )
Contract assets     (119,898 )     (32,032 )
Prepaid expenses and other assets     (95,415 )     (1,405 )
Accounts payable     24,497       (717 )
Accrued expenses and other current liabilities     163,440       3,879  
Contract liabilities     84,439       41,306  
Income taxes     2,886       (3,649 )
Other long-term liabilities     12,949       6,608  
Net cash provided by operating activities     407,699       237,526  
Cash flows from investing activities:            
Capital expenditures     (40,396 )     (30,593 )
Proceeds from sale of property and equipment     546       771  
Payments for acquisitions, net of cash acquired     (221,937 )     (379,467 )
Investments in unconsolidated joint ventures     (119,582 )     (17,622 )
Return of investments in unconsolidated joint ventures     5,018       9,443  
Proceeds from sales of investments in unconsolidated joint ventures     381        
Net cash used in investing activities     (375,970 )     (417,468 )
Cash flows from financing activities:            
Proceeds from borrowings     620,900       969,700  
Proceeds from delayed draw term loan           350,000  
Repayments of borrowings     (620,900 )     (969,700 )
Repayment of private placement debt           (200,000 )
Payments for debt costs and credit agreement           (862 )
Payments for acquired warrants           (11,243 )
Contributions by noncontrolling interests     2,867       10,266  
Distributions to noncontrolling interests     (12,496 )     (24,128 )
Repurchases of common stock     (11,000 )     (22,000 )
Taxes paid on vested stock     (7,301 )     (7,042 )
Proceeds from issuance of common stock     6,059       5,377  
Net cash (used in) provided by financing activities     (21,871 )     100,368  
Effect of exchange rate changes     546       (1,770 )
Net decrease in cash, cash equivalents, and restricted cash     10,404       (81,344 )
Cash, cash equivalents and restricted cash:            
Beginning of year     262,539       343,883  
End of period   $ 272,943     $ 262,539  
 
Contract Awards
(in thousands)
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Federal Solutions   $ 616,750     $ 386,082     $ 3,259,052     $ 1,921,123  
Critical Infrastructure     631,710       721,616       2,737,728       2,353,598  
Total Awards   $ 1,248,460     $ 1,107,698     $ 5,996,780     $ 4,274,721  
 
Backlog
(in thousands)
 
    December 31, 2023     December 31, 2022  
Federal Solutions:            
Funded   $ 1,454,581     $ 1,257,537  
Unfunded     3,490,781       3,586,791  
Total Federal Solutions     4,945,362       4,844,328  
Critical Infrastructure:            
Funded     3,578,902       3,280,701  
Unfunded     68,007       54,216  
Total Critical Infrastructure     3,646,909       3,334,917  
Total Backlog   $ 8,592,271     $ 8,179,245  
 
Book-To-Bill Ratio1:
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Federal Solutions     0.7       0.7       1.1       0.9  
Critical Infrastructure     1.0       1.3       1.1       1.2  
Overall     0.8       1.0       1.1       1.0  
                                 

Non-GAAP Financial Information
The tables under “Parsons Corporation Inc. Reconciliation of Non-GAAP Measures” present Adjusted Net Income attributable to Parsons Corporation, Adjusted Earnings per Share, Earnings before Interest, Taxes, Depreciation, and Amortization (“EBITDA”), Adjusted EBITDA, EBITDA Margin, and Adjusted EBITDA Margin, reconciled to their most directly comparable GAAP measure. These financial measures are calculated and presented on the basis of methodologies other than in accordance with U.S. generally accepted accounting principles (“Non-GAAP Measures”). Parsons has provided these Non-GAAP Measures to adjust for, among other things, the impact of amortization expenses related to our acquisitions, costs associated with a loss or gain on the disposal or sale of property, plant and equipment, restructuring and related expenses, costs associated with mergers and acquisitions, software implementation costs, legal and settlement costs, and other costs considered non-operational in nature. These items have been Adjusted because they are not considered core to the company’s business or otherwise not considered operational or because these charges are non-cash or non-recurring. The company presents these Non-GAAP Measures because management believes that they are meaningful to understanding Parsons’s performance during the periods presented and the company’s ongoing business. Non-GAAP Measures are not prepared in accordance with GAAP and therefore are not necessarily comparable to similarly titled metrics or the financial results of other companies. These Non-GAAP Measures should be considered a supplement to, not a substitute for, or superior to, the corresponding financial measures calculated in accordance with GAAP.

________________
1
Book-to-Bill ratio is calculated as total contract awards divided by total revenue for the period.

 
PARSONS CORPORATION
Non-GAAP Financial Information
Reconciliation of Net Income to Adjusted EBITDA
(in thousands)
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Net income attributable to Parsons Corporation   $ 44,908     $ 28,131     $ 161,149     $ 96,664  
Interest expense, net     8,528       8,051       29,306       22,219  
Income tax provision (benefit)     14,194       12,014       56,138       39,657  
Depreciation and amortization (a)     32,771       29,833       119,973       120,501  
Net income attributable to noncontrolling interests     13,149       8,216       46,766       29,901  
Equity-based compensation     11,059       8,540       36,151       24,354  
Transaction-related costs (b)     2,985       1,784       12,013       16,270  
Restructuring (c)     698             1,244       213  
Other (d)     (149 )     1,864       1,933       3,003  
Adjusted EBITDA   $ 128,143     $ 98,433     $ 464,673     $ 352,782  

(a) Depreciation and amortization for the three and twelve months ended December 31, 2023, is $27.8 million and $101.2 million, respectively, in the Federal Solutions Segment and $4.9 million and $18.7 million, respectively, in the Critical Infrastructure Segment. Depreciation and amortization for the three and twelve months ended December 31, 2022, is $25.5 million and $102.9 million, respectively, in the Federal Solutions Segment and $4.3 million and $17.6 million, respectively, in the Critical Infrastructure Segment.

(b) Reflects costs incurred in connection with acquisitions and other non-recurring transaction costs, primarily fees paid for professional services and employee retention.

(c) Reflects costs associated with and related to our corporate restructuring initiatives.

(d) Includes a combination of gain/loss related to sale of fixed assets, software implementation costs, and other individually insignificant items that are non-recurring in nature.

 
PARSONS CORPORATION
Non-GAAP Financial Information
Computation of Adjusted EBITDA Attributable to Noncontrolling Interests
(in thousands)
 
    Three months ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Federal Solutions Adjusted EBITDA attributable to Parsons Corporation   $ 82,423     $ 47,717     $ 289,250     $ 199,004  
Federal Solutions Adjusted EBITDA attributable to noncontrolling interests     62       88       321       361  
Federal Solutions Adjusted EBITDA including noncontrolling interests   $ 82,485     $ 47,805     $ 289,571     $ 199,365  
                         
Critical Infrastructure Adjusted EBITDA attributable to Parsons Corporation     32,304       42,365       127,785       123,385  
Critical Infrastructure Adjusted EBITDA attributable to noncontrolling interests     13,354       8,263       47,317       30,032  
Critical Infrastructure Adjusted EBITDA including noncontrolling interests   $ 45,658     $ 50,628     $ 175,102     $ 153,417  
                         
Total Adjusted EBITDA including noncontrolling interests   $ 128,143     $ 98,433     $ 464,673     $ 352,782  
 
PARSONS CORPORATION
Non-GAAP Financial Information
Reconciliation of Net Income Attributable to Parsons Corporation to Adjusted Net Income Attributable to Parsons Corporation
(in thousands, except per share information)
 
    Three Months Ended     Twelve Months Ended  
    December 31,
2023
    December 31,
2022
    December 31,
2023
    December 31,
2022
 
Net income attributable to Parsons Corporation   $ 44,908     $ 28,131     $ 161,149     $ 96,664  
Acquisition related intangible asset amortization     21,632       19,314       76,558       78,189  
Equity-based compensation     11,059       8,540       36,151       24,354  
Transaction-related costs (a)     2,985       1,784       12,013       16,270  
Restructuring (b)     698             1,244       213  
Other (c)     (149 )     1,864       1,933       3,003  
Tax effect on adjustments     (7,600 )     (5,565 )     (30,558 )     (29,452 )
Adjusted net income attributable to Parsons Corporation     73,533       54,068       258,490       189,241  
Adjusted earnings per share:                        
Weighted-average number of basic shares outstanding     105,285       103,980       104,992       103,758  
Weighted-average number of diluted shares outstanding (d)     106,680       105,036       106,165       104,566  
Adjusted net income attributable to Parsons Corporation per basic share   $ 0.70     $ 0.52     $ 2.46     $ 1.82  
Adjusted net income attributable to Parsons Corporation per diluted share   $ 0.69     $ 0.51     $ 2.43     $ 1.81  

(a) Reflects costs incurred in connection with acquisitions and other non-recurring transaction costs, primarily fees paid for professional services and employee retention.

(b) Reflects costs associated with and related to our corporate restructuring initiatives.

(c) Includes a combination of gain/loss related to sale of fixed assets, software implementation costs, and other individually insignificant items that are non-recurring in nature.

(d) Excludes dilutive effect of convertible senior notes due to bond hedge.

 
PARSONS CORPORATION
Critical Infrastructure
Historical Quarterly Revenue by New Business Unit
 
(U.S. dollars in thousands)   December 31,
2023
    September 30,
2023
    June 30,
2023
    March 31,
2023
 
Infrastructure – North America   $ 390,604     $ 389,452     $ 373,153     $ 319,559  
Infrastructure – Europe, Middle East and Africa     260,378       249,005       220,536       219,361  
Critical Infrastructure   $ 650,982     $ 638,457     $ 593,689     $ 538,920  
                                 

Effective October 1, 2023, the Company reorganized its Critical Infrastructure business units from Mobility Solutions and Connected Communities to Infrastructure – North America and Infrastructure – Europe, Middle East and Africa. The table above reflects the revenue by quarter as if the business unit change had been made on January 1, 2023.


Bay Street News