Bay Street News

Parsons Reports Record Results Since IPO for the Third Quarter of 2024

Q3 2024 Financial Highlights

CHANTILLY, Va., Oct. 30, 2024 (GLOBE NEWSWIRE) — Parsons Corporation (NYSE: PSN) today announced financial results for the third quarter ended September 30, 2024.

CEO Commentary
“We delivered record third quarter results for total revenue, organic revenue growth, net income, adjusted EBITDA, operating cash flow, and contract awards. We also achieved over 20% organic growth for the sixth consecutive quarter, while efficiently managing the business as bottom line growth continues to outpace our strong top line growth,” said Carey Smith, chair, president, and chief executive officer.

“In addition, we continue to leverage our strong balance sheet to invest in software and integrated solutions, as well as execute accretive acquisitions that either provide distinguished defense capabilities to counter near peer threats or strengthen our engineering expertise and increase our geographical footprint in high growth infrastructure markets. As a result of our strong operating performance and our BlackSignal acquisition, we are raising our full-year revenue, adjusted EBITDA, and cash flow guidance ranges.”

Third Quarter 2024 Results
Year-over-Year Comparisons (Q3 2024 vs. Q3 2023)
Total revenue for the third quarter of 2024 increased by $392 million, or 28%, to $1.8 billion. This increase was primarily driven by organic growth of 26% due to the ramp-up of recent contract wins and growth on existing contracts in the company’s critical infrastructure protection and cyber and intelligence markets. Operating income increased 38% to $115 million primarily due to the ramp-up of new and existing contracts. Net income increased 52% to $72 million. GAAP diluted earnings per share (EPS) attributable to Parsons was $0.65 in the third quarter of 2024, compared to $0.42 in the prior year period.

Adjusted EBITDA including noncontrolling interests for the third quarter of 2024 was $167 million, a 31% increase over the prior year period. Adjusted EBITDA margin expanded 20 basis points to 9.2% in the third quarter of 2024, compared to 9.0% in the third quarter of 2023. The year-over-year adjusted EBITDA and margin increases were driven primarily by higher volume on margin accretive contracts and a deliberate focus on indirect cost management. Adjusted EPS was $0.95 in the third quarter of 2024, compared to $0.69 in the third quarter of 2023. The year-over-year adjusted EPS increase was driven by the previously mentioned adjusted EBITDA increase noted above.

Segment Results

Federal Solutions Segment
Federal Solutions Year-over-Year Comparisons (Q3 2024 vs. Q3 2023)

    Three Months Ended     Growth     Nine Months Ended     Growth  
(in millions)   September 30, 2024     September 30, 2023     Dollars/
Percent
    Percent     September 30, 2024     September 30, 2023     Dollars/
Percent
    Percent  
Revenue   $ 1,106     $ 780     $ 325       42 %   $ 3,004     $ 2,177     $ 826       38 %
Adjusted EBITDA   $ 120     $ 65     $ 55       84 %   $ 316     $ 207     $ 108       52 %
Adjusted EBITDA margin     10.9 %     8.3 %     2.6 %     30 %     10.5 %     9.5 %     1.0 %     10 %

Certain amounts may not foot due to rounding

Third quarter 2024 Federal Solutions revenue increased $325 million, or 42%, compared to the prior year period due to organic growth of 39% and the contribution from the company’s SealingTech and BlackSignal acquisitions. Organic growth was driven primarily by the ramp-up of recent contract wins and growth on existing contracts in the company’s critical infrastructure protection and cyber and intelligence markets.

Third quarter 2024 Federal Solutions adjusted EBITDA including noncontrolling interests increased by $55 million, or 84%. Adjusted EBITDA margin increased 260 basis points to 10.9% from 8.3% in the prior year period. These increases were driven primarily by increased volume on accretive contracts, contributions from high-margin acquisitions and improved program execution.  

Critical Infrastructure Segment
Critical Infrastructure Year-over-Year Comparisons (Q3 2024 vs. Q3 2023)

    Three Months Ended     Growth     Nine Months Ended     Growth  
(in millions)   September 30, 2024     September 30, 2023     Dollars/
Percent
    Percent     September 30, 2024     September 30, 2023     Dollars/
Percent
    Percent  
Revenue   $ 705     $ 638     $ 66       10 %   $ 2,012     $ 1,771     $ 241       14 %
Adjusted EBITDA   $ 47     $ 63     $ (16 )     -25 %   $ 143     $ 129     $ 13       10 %
Adjusted EBITDA margin     6.7 %     9.8 %     -3.1 %     -32 %     7.1 %     7.3 %     -0.2 %     -3 %

Certain amounts may not foot due to rounding

Third quarter 2024 Critical Infrastructure revenue increased 10% from the prior year period on both an organic and inorganic basis. Organic growth was driven by higher volume in the company’s North American and Middle East infrastructure portfolios.

Third quarter 2024 adjusted EBITDA including noncontrolling interests decreased by $16 million, or 25%, compared to the prior year period. Adjusted EBITDA margin decreased 310 basis points to 6.7% from 9.8% in the prior year period. The adjusted EBITDA decreases were driven by a write-down on the legacy program that is expected to reach substantial completion in Q4 2024.

Third Quarter 2024 Key Performance Indicators

Significant Contract Wins
Parsons continues to win new business across both segments. During the third quarter of 2024, the company won four single-award contracts worth more than $100 million each.

Additional Corporate Highlights
Parsons continues its successful track record of acquiring strategic companies in high-growth markets that broaden its portfolio and customer footprint. During the quarter, the company was named to the prestigious S&P MidCap 400 Index and was recognized for its sustainable infrastructure. 

Fiscal Year 2024 Guidance
The company is increasing its fiscal year 2024 revenue, adjusted EBITDA, and cash flow from operations guidance ranges to reflect its strong third quarter operating performance and its outlook for the remainder of the year. The table below summarizes the company’s fiscal year 2024 guidance.

  Current Fiscal Year
2024 Guidance
Prior Fiscal Year
2024 Guidance
Revenue $6.6 billion – $6.8 billion $6.35 billion – $6.55 billion
Adjusted EBITDA including non-controlling interest $590 million – $620 million $555 million – $595 million
Cash Flow from Operating Activities $425 million – $465 million $395 million – $455 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 impact of M&A, will preclude the company from providing accurate net income guidance for fiscal year 2024.

Conference Call Information
Parsons will host a conference call today, October 30, 2024, at 8:00 a.m. ET to discuss the financial results for its third quarter 2024.

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). 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, including the Quarterly Report filed with the Securities and Exchange Commission on October 30, 2024 on Form 10-Q for the quarter ended September 30, 2024.

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) 775-0408
Bryce.McDevitt@Parsons.com Dave.Spille@Parsons.us
PARSONS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)

 
    Three Months Ended     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Revenue   $ 1,810,116     $ 1,418,571     $ 5,016,259     $ 3,948,523  
Direct cost of contracts     1,449,831       1,124,305       3,979,589       3,109,713  
Equity in (losses) earnings of unconsolidated joint ventures     872       10,262       (18,025 )     4,497  
Selling, general and administrative expenses     246,169       221,188       690,391       632,393  
Operating income     114,988       83,340       328,254       210,914  
Interest income     4,232       492       9,209       1,591  
Interest expense     (13,034 )     (8,612 )     (39,040 )     (22,369 )
Loss on extinguishment of debt                 (211,018 )      
Other income (expense), net     1,921       (191 )     (510 )     1,666  
Total other income (expense)     (6,881 )     (8,311 )     (241,359 )     (19,112 )
Income before income tax expense     108,107       75,029       86,895       191,802  
Income tax expense     (22,518 )     (15,218 )     (12,699 )     (41,944 )
Net income including noncontrolling interests     85,589       59,811       74,196       149,858  
Net income attributable to noncontrolling interests     (13,638 )     (12,364 )     (40,428 )     (33,617 )
Net income attributable to Parsons Corporation   $ 71,951     $ 47,447     $ 33,768     $ 116,241  
Earnings per share:                        
Basic   $ 0.68     $ 0.45     $ 0.32     $ 1.11  
Diluted   $ 0.65     $ 0.42     $ 0.31     $ 1.03  

Weighted average number of shares used to compute basic and diluted EPS
(In thousands) (Unaudited) 

    Three Months Ended     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Basic weighted average number of shares outstanding     106,291       104,971       106,211       104,894  
Dilutive effect of stock-based awards     1,661       1,178       1,628       1,020  
Dilutive effect of warrants     561             358        
Dilutive effect of convertible senior notes due 2025     2,573       8,917             8,917  
Diluted weighted average number of shares outstanding     111,086       115,066       108,197       114,831  

Net income available to shareholders used to compute diluted EPS
(In thousands) (Unaudited)

    Three Months Ended     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Net income attributable to Parsons Corporation   $ 71,951     $ 47,447       33,768       116,241  
Convertible senior notes if-converted method interest adjustment     54       559             1,665  
Diluted net income attributable to Parsons Corporation   $ 72,005     $ 48,006       33,768       117,906  
PARSONS CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share information)

 
      September 30, 2024     December 31, 2023  
      (Unaudited)        
Assets            
Current assets:            
  Cash and cash equivalents (including $132,662 and $128,761 Cash of consolidated joint ventures)   $ 558,823     $ 272,943  
  Accounts receivable, net (including $348,892 and $274,846 Accounts receivable of consolidated joint ventures, net)     1,034,976       915,638  
  Contract assets (including $6,260 and $11,096 Contract assets of consolidated joint ventures)     790,001       757,515  
  Prepaid expenses and other current assets (including $15,284 and $11,929 Prepaid expenses and other current assets of consolidated joint ventures)     170,858       191,430  
  Total current assets     2,554,658       2,137,526  
               
  Property and equipment, net (including $3,235 and $3,274 Property and equipment of consolidated joint ventures, net)     101,193       98,957  
  Right of use assets, operating leases (including $6,879 and $9,885 Right of use assets, operating leases of consolidated joint ventures)     135,367       159,211  
  Goodwill     1,931,157       1,792,665  
  Investments in and advances to unconsolidated joint ventures     194,524       128,204  
  Intangible assets, net     307,952       275,566  
  Deferred tax assets     163,539       140,162  
  Other noncurrent assets     54,952       71,770  
  Total assets   $ 5,443,342     $ 4,804,061  
               
Liabilities and Shareholders’ Equity            
Current liabilities:            
  Accounts payable (including $65,426 and $49,234 Accounts payable of consolidated joint ventures)   $ 300,217     $ 242,821  
  Accrued expenses and other current liabilities (including $173,190 and $145,040 Accrued expenses and other current liabilities of consolidated joint ventures)     876,583       801,423  
  Contract liabilities (including $64,899 and $61,234 Contract liabilities of consolidated joint ventures)     300,799       301,107  
  Short-term lease liabilities, operating leases (including $3,962 and $4,753 Short-term lease liabilities, operating leases of consolidated joint ventures)     51,971       58,556  
  Income taxes payable     4,556       6,977  
  Short-term debt     115,428        
  Total current liabilities     1,649,554       1,410,884  
               
  Long-term employee incentives     27,553       22,924  
  Long-term debt     1,132,980       745,963  
  Long-term lease liabilities, operating leases (including $2,916 and $5,132 Long-term lease liabilities, operating leases of consolidated joint ventures)     97,838       117,505  
  Deferred tax liabilities     27,931       9,775  
  Other long-term liabilities     93,055       120,295  
  Total liabilities     3,028,911       2,427,346  
Contingencies (Note 12)            
Shareholders’ equity:            
  Common stock, $1 par value; authorized 1,000,000,000 shares; 146,703,583 and 146,341,363 shares issued; 51,357,743 and 45,960,122 public shares outstanding; 54,831,932 and 59,879,857 ESOP shares outstanding     146,703       146,341  
  Treasury stock, 40,501,385 shares at cost     (827,311 )     (827,311 )
  Additional paid-in capital     2,781,868       2,779,365  
  Retained earnings     227,334       203,724  
  Accumulated other comprehensive loss     (16,142 )     (14,908 )
  Total Parsons Corporation shareholders’ equity     2,312,452       2,287,211  
  Noncontrolling interests     101,979       89,504  
  Total shareholders’ equity     2,414,431       2,376,715  
  Total liabilities and shareholders’ equity     5,443,342       4,804,061  
PARSONS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
      For the Nine Months Ended  
      September 30, 2024     September 30, 2023  
Cash flows from operating activities:            
  Net income including noncontrolling interests   $ 74,196     $ 149,858  
  Adjustments to reconcile net (loss) income to net cash used in operating activities            
  Depreciation and amortization     73,513       87,202  
  Amortization of debt issue costs     6,563       2,124  
  Loss (gain) on disposal of property and equipment     573       (27 )
  Loss on extinguishment of debt     211,018        
  Provision for doubtful accounts           91  
  Deferred taxes     (1,015 )     (8,205 )
  Foreign currency transaction gains and losses     898       1,479  
  Equity in losses (earnings) of unconsolidated joint ventures     18,025       (4,497 )
  Return on investments in unconsolidated joint ventures     31,770       30,328  
  Stock-based compensation     39,960       23,872  
  Contributions of treasury stock     43,372       44,072  
  Changes in assets and liabilities, net of acquisitions and consolidated joint ventures:            
  Accounts receivable     (116,468 )     (168,964 )
  Contract assets     (29,597 )     (120,414 )
  Prepaid expenses and other assets     32,884       (40,470 )
  Accounts payable     56,665       48,294  
  Accrued expenses and other current liabilities     25,654       93,263  
  Contract liabilities     343       61,503  
  Income taxes     (48,912 )     17,395  
  Other long-term liabilities     (22,602 )     662  
  Net cash provided by operating activities     396,840       217,566  
Cash flows from investing activities:            
  Capital expenditures     (30,446 )     (30,877 )
  Proceeds from sale of property and equipment     128       274  
  Payments for acquisitions, net of cash acquired     (198,875 )     (215,497 )
  Investments in unconsolidated joint ventures     (115,446 )     (81,598 )
  Return of investments in unconsolidated joint ventures     25       72  
  Proceeds from sales of investments in unconsolidated joint ventures           381  
  Net cash used in investing activities     (344,614 )     (327,245 )
Cash flows from financing activities:            
  Proceeds from borrowings under credit agreement     153,200       511,500  
  Repayments of borrowings under credit agreement     (153,200 )     (436,500 )
  Proceeds from issuance of convertible notes due 2029     800,000        
  Repurchases of convertible notes due 2025     (495,590 )      
  Payments for debt issuance costs     (19,185 )      
  Contributions by noncontrolling interests     1,038       1,537  
  Distributions to noncontrolling interests     (29,006 )     (12,156 )
  Repurchases of common stock     (10,000 )     (8,000 )
  Taxes paid on vested stock     (19,228 )     (6,941 )
  Capped call transactions     (88,400 )      
  Bond hedge termination     195,549        
  Redemption of warrants     (104,952 )      
  Proceeds from issuance of common stock     3,740       2,940  
  Net cash provided by financing activities     233,966       52,380  
  Effect of exchange rate changes     (312 )     166  
  Net increase (decrease) in cash, cash equivalents, and restricted cash     285,880       (57,133 )
  Cash, cash equivalents and restricted cash:            
  Beginning of year     272,943       262,539  
  End of period   $ 558,823     $ 205,406  

Contract Awards
(in thousands)

    Three Months Ended     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Federal Solutions   $ 1,012,432     $ 764,531     $ 3,100,242     $ 2,642,302  
Critical Infrastructure     772,304       670,398       2,266,867       2,106,018  
Total Awards   $ 1,784,736     $ 1,434,929     $ 5,367,109     $ 4,748,320  

Backlog
(in thousands)

    September 30, 2024     September 30, 2023  
Federal Solutions:            
Funded   $ 1,982,336     $ 1,625,475  
Unfunded     2,936,109       3,565,223  
Total Federal Solutions     4,918,445       5,190,698  
Critical Infrastructure:            
Funded     3,811,638       3,554,754  
Unfunded     53,964       70,109  
Total Critical Infrastructure     3,865,602       3,624,863  
Total Backlog   $ 8,784,047     $ 8,815,561  

Book-To-Bill Ratio1:

    Three Months Ended     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Federal Solutions     0.9       1.0       1.0       1.2  
Critical Infrastructure     1.1       1.1       1.1       1.2  
Overall     1.0       1.0       1.1       1.2  

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     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Net income attributable to Parsons Corporation   $ 71,951     $ 47,447     $ 33,768     $ 116,241  
Interest expense, net     8,802       8,120       29,831       20,778  
Income tax expense     22,518       15,218       12,699       41,944  
Depreciation and amortization (a)     24,542       30,154       73,513       87,202  
Net income attributable to noncontrolling interests     13,638       12,364       40,428       33,617  
Equity-based compensation     21,251       9,075       44,554       25,092  
Loss on extinguishment of debt                 211,018        
Transaction-related costs (b)     3,770       5,493       8,958       9,028  
Restructuring (c)                       546  
Other (d)     539       (38 )     3,565       2,082  
Adjusted EBITDA   $ 167,011     $ 127,833     $ 458,334     $ 336,530  
   
(a) Depreciation and amortization for the three and nine months ended September 30, 2024, is $19.4 million and $58.7 million, respectively in the Federal Solutions Segment and $5.2 million and $14.8 million, respectively in the Critical Infrastructure Segment. Depreciation and amortization for the three and nine months ended September 30, 2023, is $25.0 million and $73.4 million, respectively in the Federal Solutions Segment and $5.2 million and $13.8 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     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Federal Solutions Adjusted EBITDA attributable to Parsons Corporation   $ 120,091     $ 65,039     $ 315,413     $ 206,827  
Federal Solutions Adjusted EBITDA attributable to noncontrolling interests     35       89       125       259  
Federal Solutions Adjusted EBITDA including noncontrolling interests   $ 120,126     $ 65,128     $ 315,538     $ 207,086  
                         
Critical Infrastructure Adjusted EBITDA attributable to Parsons Corporation     33,007       50,188       101,582       95,481  
Critical Infrastructure Adjusted EBITDA attributable to noncontrolling interests     13,878       12,517       41,214       33,963  
Critical Infrastructure Adjusted EBITDA including noncontrolling interests   $ 46,885     $ 62,705     $ 142,796     $ 129,444  
                         
Total Adjusted EBITDA including noncontrolling interests   $ 167,011     $ 127,833     $ 458,334     $ 336,530  
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     Nine Months Ended  
    September 30, 2024     September 30, 2023     September 30, 2024     September 30, 2023  
Net income attributable to Parsons Corporation   $ 71,951     $ 47,447     $ 33,768     $ 116,241  
Acquisition related intangible asset amortization     13,328       18,800       40,777       54,926  
Equity-based compensation     21,251       9,075       44,554       25,092  
Loss on extinguishment of debt                 211,018        
Transaction-related costs (a)     3,770       5,493       8,958       9,028  
Restructuring (b)                       546  
Other (c)     539       (38 )     3,565       2,082  
Tax effect on adjustments     (8,016 )     (7,883 )     (74,969 )     (22,958 )
Adjusted net income attributable to Parsons Corporation     102,823       72,894       267,671       184,957  
Adjusted earnings per share:                        
Weighted-average number of basic shares outstanding     106,291       104,971       106,211       104,894  
Weighted-average number of diluted shares outstanding (d)     107,952       106,149       107,839       105,914  
Adjusted net income attributable to Parsons Corporation per basic share   $ 0.97     $ 0.69     $ 2.52     $ 1.76  
Adjusted net income attributable to Parsons Corporation per diluted share   $ 0.95     $ 0.69     $ 2.48     $ 1.75  
(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 2025 due to bond hedge.


Bay Street News