Biggest changeYears Ended December 31, 2023 and 2022 (dollars in thousands) Year Ended December 31, Year to Year Change 2023 2022 2023 2022 2022 to 2023 Dollars Percentages Dollars Percent Revenue $ 1,963,238 $ 1,779,964 100.0 % 100.0 % $ 183,274 10.3 % Direct Costs: Direct labor & related fringe 730,322 639,861 37.2 % 35.9 % 90,461 14.1 % Subcontractors & other direct costs 534,696 494,561 27.2 % 27.8 % 40,135 8.1 % Total Direct Costs 1,265,018 1,134,422 64.4 % 63.7 % 130,596 11.5 % Operating Costs and Expenses Indirect and selling expenses 505,162 486,863 25.7 % 27.4 % 18,299 3.8 % Depreciation and amortization 25,277 21,482 1.3 % 1.2 % 3,795 17.7 % Amortization of intangible assets 35,461 28,435 1.8 % 1.6 % 7,026 24.7 % Total Operating Costs and Expenses 565,900 536,780 28.8 % 30.2 % 29,120 5.4 % Operating Income 132,320 108,762 6.7 % 6.1 % 23,558 21.7 % Interest, net (39,681 ) (23,281 ) (2.0 )% (1.3 )% (16,400 ) 70.4 % Other income (expense) 3,908 (1,501 ) 0.2 % (0.1 )% 5,409 (360.4 )% Income Before Income Taxes 96,547 83,980 4.9 % 4.7 % 12,567 15.0 % Provision for Income Taxes 13,935 19,737 0.7 % 1.1 % (5,802 ) (29.4 )% Net Income $ 82,612 $ 64,243 4.2 % 3.6 % $ 18,369 28.6 % 45 Year ended December 31, 2023 compared to year ended December 31, 2022 Revenue.
Biggest changeYears Ended December 31, 2024 and 2023 (dollars in thousands) Year Ended December 31, Year to Year Change 2024 2023 2024 2023 2023 to 2024 Dollars Percentages Dollars Percent Revenue $ 2,019,787 $ 1,963,238 100.0 % 100.0 % $ 56,549 2.9 % Direct Costs: Direct labor & related fringe costs 775,239 730,322 38.4 % 37.2 % 44,917 6.2 % Subcontractors & other direct costs 506,777 534,696 25.1 % 27.2 % (27,919 ) (5.2 )% Total Direct Costs 1,282,016 1,265,018 63.5 % 64.4 % 16,998 1.3 % Operating Costs and Expenses Indirect and selling expenses 518,453 505,162 25.7 % 25.7 % 13,291 2.6 % Depreciation and amortization 20,484 25,277 1.0 % 1.3 % (4,793 ) (19.0 )% Amortization of intangible assets 32,992 35,461 1.6 % 1.8 % (2,469 ) (7.0 )% Total Operating Costs and Expenses 571,929 565,900 28.3 % 28.8 % 6,029 1.1 % Operating Income 165,842 132,320 8.2 % 6.7 % 33,522 25.3 % Interest, net (29,590 ) (39,681 ) (1.5 )% (2.0 )% 10,091 (25.4 )% Other income 1,806 3,908 0.1 % 0.2 % (2,102 ) (53.8 )% Income Before Income Taxes 138,058 96,547 6.8 % 4.9 % 41,511 43.0 % Provision for Income Taxes 27,888 13,935 1.4 % 0.7 % 13,953 100.1 % Net Income $ 110,170 $ 82,612 5.5 % 4.2 % $ 27,558 33.4 % Year ended December 31, 2024 compared to year ended December 31, 2023 Revenue.
EBITDA and Adjusted EBITDA are not intended to be measures of free cash flow as these measures do not include certain cash requirements such as interest payments, tax payments, capital expenditures, and debt service. 47 The following table presents a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated.
EBITDA and Adjusted EBITDA are not intended to be measures of free cash flow as these measures do not include certain cash requirements such as interest payments, tax payments, capital expenditures, and debt service. The following table presents a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated.
We believe that the combination of internally generated funds, available bank borrowings, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, potential acquisitions, customary capital expenditures, and other working capital requirements. 40 Our results of operations and cash flows may vary significantly from quarter to quarter depending on a number of factors, including, but not limited to: • Progress of contract performance; • Extraordinary economic events and natural disasters; • Number of billable days in a quarter; • Timing of client orders; • Timing of award fee notices; • Changes in the scope of contracts; • Variations in purchasing patterns under our contracts; • Federal and state and local governments’ and other clients’ spending levels; • Federal government shutdowns; • Timing of billings to, and collection of payments from, clients; • Timing of receipt of invoices from, and payments to, employees and vendors; • Commencement, completion, and termination of contracts; • Strategic decisions, such as acquisitions, consolidations, divestments, spin-offs, joint ventures, strategic investments, and changes in business strategy; • Timing of significant costs and investments (such as bid and proposal costs and the costs involved in planning or making acquisitions); • Timing of events related to discrete tax items; • Our contract mix and use of subcontractors or the timing of other direct costs for which we may earn lower contract margin; • Changes in contract margin performance due to performance risks; • Additions to, and departures of, staff; • Changes in staff utilization; • Paid time off taken by our employees; • Level and cost of our debt; • Changes in accounting principles and policies; and/or • General market and economic conditions.
We believe that the combination of internally generated funds, available bank borrowings, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, potential acquisitions, customary capital expenditures, and other working capital requirements. 39 Our results of operations and cash flows may vary significantly from quarter to quarter depending on a number of factors, including, but not limited to: • Progress of contract performance; • Extraordinary economic events and natural disasters; • Number of billable days in a quarter; • Timing of client orders; • Timing of award fee notices; • Changes in the scope of contracts; • Variations in purchasing patterns under our contracts; • Changes in priorities, especially with the federal government; • Federal and state and local governments’ and other clients’ spending levels; • Federal government shutdowns; • Timing of billings to, and collection of payments from, clients; • Timing of receipt of invoices from, and payments to, employees and vendors; • Commencement, completion, and termination of contracts; • Strategic decisions, such as acquisitions, consolidations, divestments, spin-offs, joint ventures, strategic investments, and changes in business strategy; • Timing of significant costs and investments (such as bid and proposal costs and the costs involved in planning or making acquisitions); • Timing of events related to discrete tax items; • Our contract mix and use of subcontractors or the timing of other direct costs for which we may earn lower contract margin; • Changes in contract margin performance due to performance risks; • Additions to, and departures of, staff; • Changes in staff utilization; • Paid time off taken by our employees; • Level and cost of our debt; • Changes in accounting principles and policies; and/or • General market and economic conditions.
There are three main types of contracts: time-and-materials contracts, fixed-price contracts, and cost-based contracts. 44 The following table shows the approximate percentage of our revenue for each of these types of contracts for the periods indicated. Certain immaterial revenue amounts in the prior years have been reclassified due to minor adjustments and reclassification within contract mix.
There are three main types of contracts: time-and-materials contracts, fixed-price contracts, and cost-based contracts. 43 The following table shows the approximate percentage of our revenue for each of these types of contracts for the periods indicated. Certain immaterial revenue amounts in the prior years have been reclassified due to minor adjustments and reclassification within contract mix.
Our services primarily support clients that operate in four key markets: • Energy, Environment, Infrastructure, and Disaster Recovery; • Health and Social Programs; and • Security and Other Civilian & Commercial We provide services to our diverse client base that deliver value throughout the entire life cycle of a policy, program, project, or initiative.
Our services primarily support clients that operate in the following key markets: • Energy, Environment, Infrastructure, and Disaster Recovery; • Health and Social Programs; and • Security and Other Civilian & Commercial. We provide services to our diverse client base that deliver value throughout the entire life cycle of a policy, program, project, or initiative.
RESULTS OF OPERATIONS The following table sets forth certain items from our consolidated statements of comprehensive income for the years ended December 31, 2023 and 2022 and expresses these items as a percentage of revenue for the periods indicated and the period-over-period rate of change in each of them.
RESULTS OF OPERATIONS The following table sets forth certain items from our consolidated statements of comprehensive income for the years ended December 31, 2024 and 2023 and expresses these items as a percentage of revenue for the periods indicated and the period-over-period rate of change in each of them.
While we believe that these non-GAAP financial measures provide additional information to investors and 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 U.S. GAAP.
GAAP measures (“non-GAAP”). While we believe that these non-GAAP financial measures provide additional information to investors and 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 U.S. GAAP.
We believe our prior and current experience with disaster relief and rebuild efforts, including after hurricanes Katrina and Rita and Superstorm Sandy, put us in a favorable position to continue to provide recovery and housing assistance, and environmental and infrastructure solutions, including disaster mitigation, on behalf of federal departments and agencies, state, territorial, and local jurisdictions, and regional agencies.
We believe our prior and current experience with disaster relief and rebuild efforts, including after hurricanes Katrina and Rita and Superstorm Sandy, and the wildfires in Oregon, put us in a favorable position to continue to provide recovery and housing assistance, and environmental and infrastructure solutions, including disaster mitigation, on behalf of federal departments and agencies, state, territorial, and local jurisdictions, and regional agencies.
Our commercial clients, which include clients outside the U.S., generated approximately 24%, 24%, and 29% of our revenue in 2023, 2022, and 2021, respectively. We believe that our domain expertise and the program knowledge developed from our research and analytics, and assessment and advisory engagements further position us to provide a full suite of services.
Our commercial clients, which include clients outside the U.S., generated approximately 25%, 24%, and 24% of our revenue in 2024, 2023, and 2022, respectively. We believe that our domain expertise and the program knowledge developed from our research and analytics, and assessment and advisory engagements further position us to provide a full suite of services.
The estimates do not take into account future drawdowns and repayments on the debt or changes in the variable interest rate, and actual interest may be different. As of December 31, 2023, we have operating leases for facilities and equipment with remaining terms ranging from 1 to 15 years.
The estimates do not take into account future drawdowns and repayments on the debt or changes in the variable interest rate, and actual interest may be different. As of December 31, 2024, we have operating leases for facilities and equipment with remaining terms ranging from 1 to 14 years.
Most of our revenue is from contracts on which we are the prime contractor, which we believe provides us with strong client relationships. In 2023, 2022, and 2021, approximately 89%, 91%, and 91% of our revenue, respectively, was from prime contracts.
Most of our revenue is from contracts on which we are the prime contractor, which we believe provides us with strong client relationships. In 2024, 2023, and 2022, approximately 87%, 89%, and 91% of our revenue, respectively, was from prime contracts.
We estimate the most likely amount expected to achieve based on our prior history in providing the services to the customer or, if no history exists, we constrain the variable consideration until the initial determination by the customer.
We estimate the most likely amount expected to be achieved based on our prior history in providing the services to the customer or, if no history exists, we constrain the variable consideration until the initial determination by the customer.
Discussions of 2022 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which was filed with the SEC on March 1, 2023, and is incorporated by reference into this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Discussions of 2023 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, which was filed with the SEC on February 28, 2024, and is incorporated by reference into this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
International government clients generated approximately 5%, 6%, and 9% of our revenue in 2023, 2022, and 2021, respectively. 39 We also serve a variety of commercial clients worldwide, including: airlines, airports, electric and gas utilities, health care companies, banks and other financial services companies, transportation, non-profits/associations, manufacturing firms, retail chains, and distribution companies.
International government clients generated approximately 5%, 5%, and 6% of our revenue in 2024, 2023, and 2022, respectively. 38 We also serve a variety of commercial clients worldwide, including: airlines, airports, electric and gas utilities, health care companies, banks and other financial services companies, transportation, non-profits/associations, manufacturing firms, retail chains, and distribution companies.
Our government efforts include work performed under subcontract agreements to commercial clients whose ultimate customers are government agencies and departments. Our largest clients are U.S. federal government departments and agencies. Our federal government clients have included every cabinet-level department, most significantly HHS, DoD, and DoS.
Our government efforts include work performed under subcontract agreements to commercial clients whose ultimate customers are government agencies and departments. Our largest clients are U.S. federal government departments and agencies. Our federal government clients include every cabinet-level department, most significantly HHS, EPA, and DoS.
The following table summarizes our cash flows from the years ended December 31, 2023, 2022, and 2021.
The following table summarizes our cash flows from the years ended December 31, 2024, 2023, and 2022.
(2) Income tax effects were calculated using the effective tax rate, adjusted for discrete items, if any, of 22.8%, 28.0% and 28.9% for the years ended December 31, 2023, 2022, and 2021, respectively. LIQUIDITY AND CAPITAL RESOURCES Liquidity and Borrowing Capacity .
(2) Income tax effects were calculated using the effective tax rate, adjusted for discrete items, if any, of 20.2%, 22.8% and 28.0% for the years ended December 31, 2024, 2023, and 2022, respectively. 47 LIQUIDITY AND CAPITAL RESOURCES Liquidity and Borrowing Capacity .
For the years ended December 31, 2023, 2022, and 2021, our revenue from contracts in which we use EACs totaled $310.1 million, $287.4 million, and $253.6 million, respectively. Our contracts may include variable considerations such as award fees and incentives that may increase or decrease the transaction price.
For the years ended December 31, 2024, 2023, and 2022, our revenue from contracts in which we use EACs totaled $479.7 million, $310.1 million, and $287.4 million, respectively. Our contracts may include variable considerations such as award fees and incentives that may increase or decrease the transaction price.
Our current and long-term operating lease liabilities of $195.9 million at December 31, 2023 represent the present value of the minimum payments required under the non-cancellable leases, and the actual cash payments total $241.1 million. The operating lease payment obligations by year are further discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements”.
Our current and long-term operating lease liabilities of $176.7 million at December 31, 2024 represent the present value of the minimum payments required under the non-cancellable leases, and the actual cash payments total $214.9 million. The operating lease payment obligations by year are further discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements”.
GAAP Diluted EPS $ 4.35 $ 3.38 $ 3.72 Impairment of long-lived assets 0.40 0.44 0.43 Acquisition and divestiture-related expenses 0.25 0.34 0.25 Severance and other costs related to staff realignment 0.33 0.33 0.06 Expenses related to facility consolidations and office closures (1) 0.24 0.26 0.08 Expenses related to the transfer to our new corporate headquarters — 0.44 0.05 Expenses related to retirement of Executive Chair — — 0.02 Expenses related to our agreement for the sale of receivables — 0.01 — Pre-tax gain from divestiture of a business (0.30 ) — — Amortization of intangibles 1.87 1.49 0.65 Income tax effects of the adjustments (2) (0.64 ) (0.92 ) (0.44 ) Non-GAAP Diluted EPS $ 6.50 $ 5.77 $ 4.82 (1) 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.
GAAP Diluted EPS $ 5.82 $ 4.35 $ 3.38 Impairment of long-lived assets 0.19 0.40 0.44 Acquisition and divestiture-related expenses 0.07 0.25 0.34 Severance and other costs related to staff realignment 0.08 0.33 0.33 Expenses related to facility consolidations and office closures (1) 0.06 0.24 0.26 Expenses related to the transfer to our new corporate headquarters — — 0.44 Expenses related to our agreement for the sale of receivables — — 0.01 Pre-tax gain from divestiture of a business (0.11 ) (0.30 ) — Amortization of intangibles 1.74 1.87 1.49 Income tax effects of the adjustments (2) (0.40 ) (0.64 ) (0.92 ) Non-GAAP Diluted EPS $ 7.45 $ 6.50 $ 5.77 (1) 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.
This section of this Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
This section of the Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
Fair Value of Acquired Assets from Business Combinations Our consolidated balance sheets as of December 31, 2023 and 2022 include $94.9 million and $126.5 million, respectively, of net intangible assets that were created through business acquisitions.
Fair Value of Acquired Assets from Business Combinations Our consolidated balance sheets as of December 31, 2024 and 2023 include $88.3 million and $94.9 million, respectively, of net intangible assets that were created through business acquisitions.
Our discussion of the items for the years ended December 31, 2022 and 2021 can be found in our Annual Report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on March 1, 2023.
Our discussion of the items for the years ended December 31, 2023 and 2022 can be found in our Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on February 28, 2024.
Federal government clients generated approximately 55%, 55%, and 47% of our revenue in 2023, 2022, and 2021, respectively. State and local government clients generated approximately 16%, 15%, and 15% of our revenue in each of 2023, 2022, and 2021, respectively.
Federal government clients generated approximately 54%, 55%, and 55% of our revenue in 2024, 2023, and 2022, respectively. State and local government clients generated approximately 16%, 16%, and 15% of our revenue in each of 2024, 2023, and 2022, respectively.
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. Significant variances in the key metrics tables that are provided below are discussed under the revenue section of the results of operations.
Revenue by contract mix provides insight in terms of the degree of performance risk that we have assumed. Significant variances in the key metrics tables that are provided below are discussed under the revenue section of the results of operations.
We believe that we will be able to access these markets at commercially reasonable terms and conditions if, in the future, we need additional borrowings or capital. 49 Material Cash Requirements from Contractual Obligations .
At present, we believe we will be able to continue to access these markets at commercially reasonable terms and conditions if we need additional capital in the near term. Material Cash Requirements from Contractual Obligations .
We generally have been able to price our contracts in a manner that accommodates the rates of inflation experienced in recent years, although we cannot ensure that we will be able to do so in the future. 41 BUSINESS COMBINATIONS A key element of our growth strategy is to pursue acquisitions.
We generally have been able to price our contracts in a manner that accommodates the rates of inflation experienced in recent years, although we cannot ensure that we will be able to do so in the future.
Year ended December 31, 2023 2022 2021 Net income $ 82,612 $ 64,243 $ 71,132 Interest, net 39,681 23,281 9,984 Provision for income taxes 13,935 19,737 28,958 Depreciation and amortization 60,738 49,917 31,970 EBITDA 196,966 157,178 142,044 Impairment of long-lived assets (1) 7,666 8,354 8,215 Acquisition and divestiture-related expenses (2) 4,759 6,441 4,798 Severance and other costs related to staff realignment (3) 6,366 6,302 1,242 Charges for facility consolidations and office closures (4) 3,187 5,034 1,434 Expenses related to the transfer to our new corporate headquarters (5) — 8,287 899 Expenses related to retirement of Executive Chair (6) — — 397 Expenses related to our agreement for the sale of receivables (7) — 240 — Pre-tax gain from divestiture of a business (8) (5,712 ) — — Total adjustments 16,266 34,658 16,985 Adjusted EBITDA $ 213,232 $ 191,836 $ 159,029 (1) Represents impairment of operating lease right-of-use and leasehold improvement assets associated with exit from certain facilities, and an intangible asset associated with exit of a business.
Year ended December 31, 2024 2023 2022 Net income $ 110,170 $ 82,612 $ 64,243 Interest, net 29,590 39,681 23,281 Provision for income taxes 27,888 13,935 19,737 Depreciation and amortization 53,476 60,738 49,917 EBITDA 221,124 196,966 157,178 Impairment of long-lived assets (1) 3,583 7,666 8,354 Acquisition and divestiture-related expenses (2) 1,313 4,759 6,441 Severance and other costs related to staff realignment (3) 1,535 6,366 6,302 Charges for facility consolidations and office closures (4) 464 3,187 5,034 Expenses related to the transfer to our new corporate headquarters (5) — — 8,287 Expenses related to our agreement for the sale of receivables (6) — — 240 Pre-tax gain from divestiture of a business (7) (2,013 ) (5,712 ) — Total adjustments 4,882 16,266 34,658 Adjusted EBITDA $ 226,006 $ 213,232 $ 191,836 46 (1) Represents impairment of operating lease right-of-use and leasehold improvement assets associated with exit from certain facilities, and an intangible asset associated with exit of a business.
Assuming that our interest rate on the Credit Facility is the same as on December 31, 2023, we anticipate our interest payments on the debt to be approximately $29.5 million in 2024, $27.5 million in 2025, $24.9 million in 2026, and $8.1 million in 2027 when our Credit Facility expires.
Assuming that our interest rate on the Credit Facility is the same as on December 31, 2024, we anticipate our interest payments on the debt to be approximately $23.6 million in 2025, $23.6 million in 2026, and $6.2 million in 2027 when our Credit Facility expires.
For the years ended December 31, 2023 and 2022, direct labor and related fringe benefit costs were 57.7% and 56.4% of total direct costs, respectively, and subcontractors and other direct costs were 42.3% and 43.6% of total direct costs, respectively.
For the years ended December 31, 2024 and 2023, direct labor and related fringe benefit costs were 60.5% and 57.7% of total direct costs, respectively, and subcontractors and other direct costs were 39.5% and 42.3% of total direct costs, respectively.
Additionally, we continuously analyze our capital structure to ensure we have capital to fund future strategic acquisitions. We continue to monitor the state of the financial markets on a regular basis to assess the availability and cost of additional capital resources from both debt and equity sources.
Additionally, we continuously analyze our capital structure to ensure we have capital to fund future strategic acquisitions. We continuously monitor the state of the financial markets to assess the availability of borrowing capacity under the Credit Facility and the cost of additional capital from both debt and equity markets.
As a percentage of total indirect and selling expenses, indirect labor and associated fringe costs were 71.1% and 67.2%, respectively, and general and administrative costs were 28.9% and 32.8%, respectively, for the years ended December 31, 2023 and 2022.
As a percentage of total indirect and selling expenses, indirect labor and associated fringe costs were 71.0% and 71.1%, respectively, and general and administrative costs were 29.0% and 28.9%, respectively, for the years ended December 31, 2024 and 2023. As a percentage of revenue, indirect and selling expenses was 25.7% for the years ended December 31, 2024 and 2023.
Revenue from Security and Other Civilian & Commercial client market saw a decrease of $18.6 million, or 5.1%, as a result of: • Decreases of $20.4 million from commercial, driven by the divestiture of the commercial marketing business, and $4.0 million from U.S. federal government client markets, respectively, offset by • Increases of $5.5 million from international government and $0.3 million from U.S. state and local government client markets, respectively.
Revenue from Security and Other Civilian & Commercial client market saw a decrease of $16.9 million, or 4.9%, as a result of: • Decreases of $34.8 million from commercial clients, driven by the divestiture of the commercial marketing and events business during fiscal year 2023, $1.4 million from international government clients, and $0.3 million from U.S. state and local government clients, respectively, offset by • An increase of $19.6 million from U.S. federal government clients.
In the wake of the major hurricanes (Ian, Harvey, Ida, Idalia, Irma, Maria, Laura and Michael) that devastated communities in Texas, Florida, North Carolina, Louisiana, the U.S. Virgin Islands, and Puerto Rico, the affected areas remain in various stages of relief and recovery efforts.
In the wake of the major hurricanes that devastated communities in Texas, Florida, North Carolina, Louisiana, the U.S. Virgin Islands, and Puerto Rico, and the impact of wildfires in Hawaii, Oregon, and southern California, the affected areas remain in various stages of evacuation, relief, and recovery efforts.
For the years ended December 31, 2023, 2022, and 2021, revenue from cost-based contracts totaled $265.3 million, $263.7 million, and $274.1 million, respectively. 42 For performance obligations requiring the delivery of a service for a fixed price, we use the ratio of actual costs incurred to total estimated costs at completion (“EAC”) provided that costs incurred (an input method) represents a reasonable measure of progress towards the satisfaction of a performance obligation, in order to estimate the portion of total revenue earned.
For performance obligations requiring the delivery of a service for a fixed price, we use the ratio of actual costs incurred to total estimated costs at completion (“EAC”) provided that costs incurred (an input method) represents a reasonable measure of progress towards the satisfaction of a performance obligation, in order to estimate the portion of total revenue earned.
Cash dividends declared in 2023 were as follows: Declaration Date Dividend Per Share Record Date Payment Date February 28, 2023 $ 0.14 March 24, 2023 April 13, 2023 May 9, 2023 $ 0.14 June 9, 2023 July 14, 2023 August 3, 2023 $ 0.14 September 8, 2023 October 13, 2023 November 2, 2023 $ 0.14 December 8, 2023 January 12, 2024 Cash Flows .
Cash dividends declared in 2024 were as follows: Declaration Date Dividend Per Share Record Date Payment Date February 27, 2024 $ 0.14 March 22, 2024 April 12, 2024 May 2, 2024 $ 0.14 June 7, 2024 July 12, 2024 August 1, 2024 $ 0.14 September 6, 2024 October 11, 2024 October 31, 2024 $ 0.14 December 6, 2024 January 10, 2025 Cash Flows .
For cost-based contracts, we recognize revenue as a single performance obligation based on contract costs incurred, as we become contractually entitled to reimbursement of the contract costs, plus a most likely estimate of award or incentive fees earned on those costs even though final determination of fees earned occurs after the contractually stipulated performance assessment period ends.
The selection of the method used to measure progress requires judgment and, among other things, is dependent on the contract type selected by the client during contract negotiation and the nature of the services and solutions to be provided. 41 For cost-based contracts, we recognize revenue as a single performance obligation based on contract costs incurred, as we become contractually entitled to reimbursement of the contract costs, plus a most likely estimate of award or incentive fees earned on those costs even though final determination of fees earned occurs after the contractually stipulated performance assessment period ends.
Year ended December 31, 2023 Year ended December 31, 2022 Year ended December 31, 2021 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Markets: Energy, environment, infrastructure, and disaster recovery $ 806,482 41 % $ 714,628 40 % $ 693,572 45 % Health and social programs 814,454 42 % 704,465 40 % 563,590 36 % Security and other civilian & commercial 342,302 17 % 360,871 20 % 295,886 19 % Total $ 1,963,238 100 % $ 1,779,964 100 % $ 1,553,048 100 % Our primary clients within the client markets are the agencies and departments of the federal government and commercial clients.
Year ended December 31, 2024 Year ended December 31, 2023 Year ended December 31, 2022 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Markets: Energy, environment, infrastructure, and disaster recovery $ 929,711 46 % $ 805,942 41 % $ 714,628 40 % Health and social programs 764,477 38 % 814,789 42 % 704,465 40 % Security and other civilian & commercial 325,599 16 % 342,507 17 % 360,871 20 % Total $ 2,019,787 100 % $ 1,963,238 100 % $ 1,779,964 100 % Our primary clients within the client markets are the agencies and departments of the federal government and commercial clients.
Year ended December 31, 2023 Year ended December 31, 2022 Year ended December 31, 2021 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Contract Mix: Time-and-materials $ 812,430 41 % $ 713,693 40 % $ 633,135 41 % Fixed-price 885,465 45 % 802,568 45 % 645,809 41 % Cost-based 265,343 14 % 263,703 15 % 274,104 18 % Total $ 1,963,238 100 % $ 1,779,964 100 % $ 1,553,048 100 % Payments we received on cost-based contracts with the federal government are provisional payments subject to adjustment upon audit by the government.
Year ended December 31, 2024 Year ended December 31, 2023 Year ended December 31, 2022 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Contract Mix: Time-and-materials $ 855,538 42 % $ 811,911 41 % $ 713,693 40 % Fixed-price 932,351 46 % 886,200 45 % 802,568 45 % Cost-based 231,898 12 % 265,127 14 % 263,703 15 % Total $ 2,019,787 100 % $ 1,963,238 100 % $ 1,779,964 100 % Payments we received on cost-based contracts with the federal government are provisional payments subject to adjustment upon audit by the government.
The growth in revenue of $183.3 million was driven by increases of $103.3 million from U.S. federal government clients, $48.4 million from U.S. state and local government clients, and $31.8 million from commercial clients, respectively, offset by a decrease of $0.2 million from international government clients.
The growth in revenue of $56.5 million was driven by increases of $39.3 million from commercial clients, $7.4 million from international government clients, $6.6 million from U.S. state and local government clients, and $3.3 million from U.S. federal government clients, respectively.
As of December 31, 2023, we also have finance leases for equipment and furniture with lease payment obligations through 2029 as discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements”. The current and long-term finance lease liabilities at December 31, 2023 of $16.4 million represent the present value of the minimum payments totaling $18.1 million. Inflation.
As of December 31, 2024, we also have finance leases for equipment and furniture with lease payment obligations through 2029 as discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements”.
The increase in indirect and selling expenses of $18.3 million for the year ended December 31, 2023 compared to 2022 was due to an additional $31.7 million in indirect labor and related fringe benefit costs offset by a decrease of $13.4 million in general and administrative costs.
The total direct costs as a percentage of revenue was 63.5% for the year ended December 31, 2024 compared to 64.4% for 2023. Indirect and selling expenses. The increase in indirect and selling expenses was due to additional $8.9 million in indirect labor and related fringe benefit costs and $4.4 million in general and administrative costs.
Uncertain tax positions that meet the more-likely-than-not recognition threshold are measured in order to determine the tax benefit recognized in the financial statements.
Uncertain tax positions that meet the more-likely-than-not recognition threshold are measured in order to determine the tax benefit recognized in the financial statements. 42 Recent Accounting Pronouncements New accounting standards are discussed in “Note 2 - Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements”.
Year ended December 31, 2023 Year ended December 31, 2022 Year ended December 31, 2021 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Type: U.S. federal government $ 1,084,043 55 % $ 980,746 55 % $ 735,032 47 % U.S. state and local government 308,134 16 % 259,764 15 % 235,416 15 % International government 103,399 5 % 103,609 6 % 139,229 9 % Government 1,495,576 76 % 1,344,119 76 % 1,109,677 71 % Commercial 467,662 24 % 435,845 24 % 443,371 29 % Total $ 1,963,238 100 % $ 1,779,964 100 % $ 1,553,048 100 % Contract mix Contract mix varies from year to year due to numerous factors, including our business strategies and the procurement activities of our clients.
Year ended December 31, 2024 Year ended December 31, 2023 Year ended December 31, 2022 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Type: U.S. federal government $ 1,087,349 54 % $ 1,084,047 55 % $ 980,746 55 % U.S. state and local government 316,083 16 % 309,516 16 % 259,764 15 % International government 110,798 5 % 103,446 5 % 103,609 6 % Government 1,514,230 75 % 1,497,009 76 % 1,344,119 76 % Commercial 505,557 25 % 466,229 24 % 435,845 24 % Total $ 2,019,787 100 % $ 1,963,238 100 % $ 1,779,964 100 % Contract mix Contract mix varies from year to year due to numerous factors, including our business strategies and the procurement activities of our clients.
The increase in interest, net was primarily due to higher average debt balance of $613.5 million in 2023 compared to $575.0 million in 2022, and higher average interest rate of 6.7% in 2023 compared to 3.3% in 2022. We utilize floating-to-fixed interest rate swap agreements to hedge the variable interest portion of our debt.
The average interest rate was 6.6% in 2024 compared to 6.7% in 2023. We utilize floating-to-fixed interest rate swap agreements to hedge the variable interest portion of our debt. Our 2024 interest expense from our debt was reduced by $6.2 million from the swap agreements, compared to $6.9 million in 2023.
Recent Accounting Pronouncements New accounting standards are discussed in “Note 2 - Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements”. 43 SELECTED KEY METRICS In order to evaluate operations, 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.
SELECTED KEY METRICS In order to evaluate operations, 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.
NON-GAAP MEASURES The following tables provide reconciliations of financial measures that are not calculated in accordance with generally accepted accounting principles in the U.S. to their most comparable U.S. GAAP measures (“non-GAAP”).
The increase in provision for income taxes in 2024 was primarily due to the favorable impact of one-time tax planning strategies implemented in 2023 which were not repeated in 2024. 45 NON-GAAP MEASURES The following tables provide reconciliations of financial measures that are not calculated in accordance with generally accepted accounting principles in the U.S. to their most comparable U.S.
In doing so, we will continue to evaluate strategic acquisition opportunities, such as our acquisitions of ESAC and Creative Systems in 2021, SemanticBits and Blanton in 2022, and CMY in 2023 that enhance our subject matter knowledge, broaden our service offerings, gain access to or expand customer relationships, and/or provide scale in specific geographies.
In doing so, we will continue to evaluate strategic acquisition opportunities that enhance our subject matter knowledge, broaden our service offerings, gain access to or expand customer relationships, and/or provide scale in specific geographies. Although we continue to see favorable long-term market opportunities, there are certain business challenges facing all government service providers.
The increase in other income (expense) was primarily due to pre-tax gains of $2.5 million and $3.2 million from the divestiture of our U.S. commercial marketing and Canadian mobile aggregation businesses in 2023. Provision for income taxes . The effective income tax rate for the years ended December 31, 2023 and 2022 was 14.4% and 23.5%, respectively.
Our average interest rate inclusive of the impact of the swap agreements was 5.3% for 2024 compared to 5.6% for 2023. Other income . The decrease in other income was primarily due to higher pre-tax gains from the divestiture of our U.S. commercial marketing and Canadian mobile aggregation businesses in 2023.
Should the need arise, we intend to further increase our borrowing capacity in the future to provide us with adequate working capital to continue our ongoing operations.
As of December 31, 2024, we had $541.1 million of unused borrowing capacity available under the Credit Facility to fund our ongoing operations, future acquisitions, dividend payments, and share repurchase program. Should the need arise, we intend to further increase our borrowing capacity in the future to provide us with adequate working capital to continue our ongoing operations.
GAAP Diluted EPS to Non-GAAP Diluted EPS for the periods indicated: Year ended December 31, 2023 2022 2021 U.S.
We believe that the supplemental adjustments provide additional information to investors. The following table presents a reconciliation of U.S. GAAP Diluted EPS to Non-GAAP Diluted EPS for the periods indicated: Year ended December 31, 2024 2023 2022 U.S.
We used $152.6 million of cash in financing activities during the year ended December 31, 2023 compared to $90.4 million provided by financing activities during 2022, a change of $243.0 million.
Cash used in investing activities for the year ended December 31, 2024 increased by $71.1 million compared to 2023 primarily due to our acquisition of AEG during fiscal year 2024. We used $86.9 million of cash in financing activities during the year ended December 31, 2024 compared to $152.6 million during 2023.
Year ended December 31, (in thousands) 2023 2022 2021 Net cash provided by operating activities $ 152,383 $ 162,206 $ 110,205 Net cash used in investing activities (3,673 ) (258,844 ) (194,481 ) Net cash (used in) provided by financing activities (152,588 ) 90,371 23,233 Effect of exchange rate changes on cash, cash equivalents, and restricted cash 359 (1,198 ) (511 ) Decrease in cash, cash equivalents, and restricted cash $ (3,519 ) $ (7,465 ) $ (61,554 ) Cash provided by operating activities for the year ended December 31, 2023 decreased by $9.8 million compared to 2022 primarily due to higher interest and tax payments and the timing of collections of our billed receivables and payments of our operating liabilities. 50 Cash used in investing activities for the year ended December 31, 2023 decreased by $255.2 million compared to 2022 primarily due to higher usage of cash to fund the acquisitions of SemanticBits and Blanton in 2022; 2023 was favorably impacted by the proceeds received from the divestiture of our U.S. commercial marketing and Canadian mobile text aggregation businesses.
Year ended December 31, (in thousands) 2024 2023 2022 Net cash provided by operating activities $ 171,544 $ 152,383 $ 162,206 Net cash used in investing activities (74,805 ) (3,673 ) (258,844 ) Net cash (used in) provided by financing activities (86,898 ) (152,588 ) 90,371 Effect of exchange rate changes on cash, cash equivalents, and restricted cash (473 ) 359 (1,198 ) Increase (decrease) in cash, cash equivalents, and restricted cash $ 9,368 $ (3,519 ) $ (7,465 ) Cash provided by operating activities for the year ended December 31, 2024 increased by $19.2 million compared to 2023 primarily due to the profitability of our contracts, our ability to invoice our customers and subsequent collection of cash, and the timing of vendor payments.
As of December 31, 2023, contractual obligations that require a material use of cash include repayments of our Credit Facility and operating lease obligations for facilities and equipment.
As of December 31, 2024, contractual obligations that require a material use of cash include payments of interest on our Credit Facility and operating lease obligations for facilities and equipment. At December 31, 2024, our outstanding Credit Facility balance, net of unamortized debt issuance costs, was $411.7 million, which is due in 2027 upon maturity.
(7) These costs include legal and structuring fees related to our 2022 Master Receivables Purchase Agreement with MUFG Bank, Ltd. put in place for the sale of our receivables. (8) Includes pre-tax gain of $2.5 million and of $3.2 million from the divestitures of our U.S. commercial marketing and Canadian mobile text aggregation businesses.
The transition to the new corporate headquarters was completed in the fourth quarter of 2022. (6) These costs include legal and structuring fees related to our 2022 Master Receivables Purchase Agreement with MUFG Bank, Ltd. put in place for the sale of our receivables.
There are certain geo-political and macro-economic conditions, such as the ongoing wars in Ukraine and the the Middle East and the recent increase in inflation, both in the U.S. and globally, that create uncertainty in the global economy, which in turn may impact, among other things, our ability to generate positive cash flows from operations and our ability to successfully execute and fund key initiatives in the near future; however, our current belief is that the combination of internally generated funds, available bank borrowings, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, customary capital expenditures and acquisitions, quarterly cash dividends, share repurchases and organic growth.
However, our current belief is that the combination of internally generated funds, available bank borrowings, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, customary capital expenditures, quarterly cash dividends, share repurchases, and organic growth.
Revenue from Health and Social Programs client market increased by $110.0 million, or 15.6%, driven by: • Increases of $97.4 million from U.S. federal government, $10.4 million from U.S. state and local government, and $2.5 million from commercial client markets, respectively, offset by a • Decrease of $0.3 million from international government client market.
Revenue from Energy, Environment & Infrastructure and Disaster Recovery client market increased by $123.8 million, or 15.4%, due to: • Increases of $88.0 million from commercial, $31.8 million from U.S. federal government, $3.4 million from international government, and $0.5 million from U.S. state and local government clients, respectively. 44 Revenue from Health and Social Programs client market decreased by $50.3 million, or 6.2%, due to: • Decreases of $48.1 million from U.S. federal government and $13.8 million from commercial clients, respectively, driven by lower pass-throughs from several U.S. federal contracts and our exit from the commercial marketing business during 2023, offset by • Increases of $6.3 million and $5.4 million from U.S. state and local government and international government clients, respectively.
Creative Systems and Consulting – In December 2021, we acquired Creative Systems, a premier provider of IT modernization and digital transformation solutions to U.S. federal agencies. SemanticBits, LLC – In July 2022, we acquired SemanticBits, a premier partner to U.S. federal health agencies for mission-critical digital modernization solutions.
During the previous three fiscal years, we completed four acquisitions summarized as follows: SemanticBits, LLC – In July 2022, we acquired SemanticBits, a premier partner to U.S. federal health agencies for mission-critical digital modernization solutions. Blanton & Associates – In September 2022, we acquired Blanton & Associates, an environmental consulting, planning, and project management firm.
Blanton & Associates – In September 2022, we acquired Blanton & Associates, an environmental consulting, planning, and project management firm. CMY Solutions, LLC – In May 2023, we acquired CMY, an engineering and automation solutions provider to utilities and organizations.
CMY Solutions, LLC – In May 2023, we acquired CMY, an engineering and automation solutions provider to utilities and organizations. Applied Energy Group – In December 2024, we acquired AEG, a leading energy technology and advisory services company.
While these adjustments may be recurring and not infrequent or unusual, we do not consider these adjustments to be indicative of the performance of our ongoing operations. We believe that the supplemental adjustments provide additional information to investors. 48 The following table presents a reconciliation of U.S.
GAAP Diluted EPS”) excluding the impact of certain items noted above, and the impact of amortization of intangible assets and the related income tax effects. While these adjustments may be recurring and not infrequent or unusual, we do not consider these adjustments to be indicative of the performance of our ongoing operations.
Non-GAAP Diluted Earnings per Share Non-GAAP diluted earnings per share (“Non-GAAP Diluted EPS”) represents diluted U.S. GAAP earnings per share (“U.S. GAAP Diluted EPS”) excluding the impact of certain items noted above, and the impact of amortization of intangible assets and the related income tax effects.
(7) Includes pre-tax gain from the divestitures of our U.S. commercial marketing and Canadian mobile text aggregation businesses. Non-GAAP Diluted Earnings per Share Non-GAAP diluted earnings per share (“Non-GAAP Diluted EPS”) represents diluted U.S. GAAP earnings per share (“U.S.