Biggest changeTable MD&A 11: Reconciliation of Net Income to Consolidated EBITDA as defined by our Credit Agreement For the Year Ended September 30, 2023 2022 (in thousands) Net income $ 161,792 $ 203,828 Adjustments: Interest expense 84,138 45,965 Other expense, net 363 2,835 Provision for income taxes 48,501 73,270 Amortization of intangibles 94,591 90,465 Stock compensation expense 29,522 30,476 Acquisition-related expenses 575 332 Gain on sale of land and building — (11,046) Loss on sale of businesses 883 — Depreciation and amortization of property, equipment, and capitalized software 54,725 42,330 Pro forma and other adjustments permitted by our Credit Agreement 69,892 30,032 Consolidated EBITDA (as defined by our Credit Agreement) $ 544,982 $ 508,487 Table MD&A 12: Consolidated Net Total Leverage Ratio For the Year Ended September 30, 2023 2022 (in thousands, except ratio data) Funded Debt (as defined by our Credit Agreement) $ 1,257,529 $ 1,366,314 Cash and cash equivalents up to $75 million 65,405 40,658 Consolidated Net Total Leverage (as defined by our Credit Agreement) $ 1,192,124 $ 1,325,656 Consolidated Net Total Leverage Ratio (as defined by our Credit Agreement) 2.19 2.61 35 Table of Contents Table MD&A 13: Consolidated Net Interest Coverage Ratio For the Year Ended September 30, 2023 2022 (in thousands, except ratio data) Consolidated EBITDA (as defined by our Credit Agreement) $ 544,982 $ 508,487 Interest expense 84,138 45,965 Components of other income/expense, net allowed in ratio calculation 2,684 (118) Consolidated Net Interest Expense (as defined by our Credit Agreement) $ 86,822 $ 45,847 Consolidated Net Interest Coverage Ratio (as defined by our Credit Agreement) 6.28 11.09 Leases As of September 30, 2023, we reported current and long-term operating lease liabilities of $49.9 million and $129.4 million, respectively.
Biggest changeWe do not believe that these covenants represent a significant restriction in our ability to operate our business or to pay our dividends. 40 Table of Contents Table MD&A 11: Reconciliation of Net Income to Consolidated EBITDA as defined by our Credit Agreement For the Year Ended September 30, 2024 2023 (in thousands) Net income $ 306,914 $ 161,792 Adjustments: Interest expense 82,440 84,138 Other expense, net (450) 363 Provision for income taxes 99,595 48,501 Amortization of intangibles 91,570 94,591 Stock compensation expense 35,349 29,522 Acquisition-related expenses 3,218 575 Loss on sale of businesses 1,018 883 Depreciation and amortization of property, equipment, and capitalized software 33,957 54,725 Pro forma and other adjustments permitted by our Credit Agreement 72,172 69,892 Consolidated EBITDA (as defined by our Credit Agreement) $ 725,783 $ 544,982 Table MD&A 12: Consolidated Net Total Leverage Ratio For the Year Ended September 30, 2024 2023 (in thousands, except ratio data) Funded Debt (as defined by our Credit Agreement) $ 1,145,819 $ 1,257,529 Cash and cash equivalents up to $150 million 150,000 65,405 Consolidated Net Total Leverage (as defined by our Credit Agreement) $ 995,819 $ 1,192,124 Consolidated Net Total Leverage Ratio (as defined by our Credit Agreement) 1.37 2.19 Table MD&A 13: Consolidated Net Interest Coverage Ratio For the Year Ended September 30, 2024 2023 (in thousands, except ratio data) Consolidated EBITDA (as defined by our Credit Agreement) $ 725,783 $ 544,982 Interest expense 82,440 84,138 Components of other income/expense, net allowed in ratio calculation 2,533 2,684 Consolidated Net Interest Expense (as defined by our Credit Agreement) $ 84,973 $ 86,822 Consolidated Net Interest Coverage Ratio (as defined by our Credit Agreement) 8.54 6.28 Leases As of September 30, 2024, we reported current and long-term operating lease liabilities of $47.7 million and $97.2 million, respectively.
These assumptions relate to the future performance of the acquired business, are forward-looking, and could be affected by future economic and market conditions. The asset values and asset lives determined at acquisition may change based upon circumstances such as contract terminations or changes in strategy. When this occurs, we may need to accelerate our amortization charges.
These assumptions relate to the future performance of the acquired business, are forward-looking, and could be affected by future economic and market conditions. The asset values and asset lives determined at acquisition may change based on circumstances such as contract terminations or changes in strategy. When this occurs, we may need to accelerate our amortization charges.
Business Overview For an overview of our business, including our business segments and discussion of the services we provide, see Item 1. Business of this Annual Report on Form 10-K. Financial Overview A number of factors have affected our fiscal year 2023 results, the most significant of which we have listed below.
Business Overview For an overview of our business, including our business segments and discussion of the services we provide, see Item 1. Business of this Annual Report on Form 10-K. Financial Overview A number of factors have affected our fiscal year 2024 results, the most significant of which we have listed below.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations This Management's Discussion and Analysis of Financial Condition and Results of Operations should be read together with the Company's audited consolidated financial statements and the related notes thereto for the fiscal years ended September 30, 2023, 2022, and 2021, included in Item 8.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations This Management's Discussion and Analysis of Financial Condition and Results of Operations should be read together with the Company's audited consolidated financial statements and the related notes thereto for the fiscal years ended September 30, 2024, 2023, and 2022, included in Item 8.
Accordingly, we provide DSO, which we calculate by dividing billed and unbilled receivable balances at the end of each quarter by revenue per day for the period. Revenue per day for a quarter is determined by dividing total revenue by 91 days. 39 Table of Contents
Accordingly, we provide DSO, which we calculate by dividing billed and unbilled receivable balances at the end of each quarter by revenue per day for the period. Revenue per day for a quarter is determined by dividing total revenue by 91 days. 44 Table of Contents
The accounting for our acquisitions included determining the fair value of intangible assets representing customer relationships, the VES provider network, and technology. In making our determination of the fair value of these assets, we utilized estimates, the most significant of which were forecasts related to future revenues and profit margins.
The accounting for our acquisitions included determining the fair value of intangible assets representing customer relationships, the VES provider network, technology, and an assembled workforce. In making our determination of the fair value of these assets, we utilized estimates, the most significant of which were forecasts related to future revenues and profit margins.
Where we have acquisitions that provide services to more than one segment or where the acquisition provides benefits across all of our segments, we use judgment to allocate the goodwill balance based upon the relative value we anticipate that each segment will realize. • Goodwill is not amortized but is subject to impairment testing on an annual basis, or more frequently if impairment indicators arise.
Where we have acquisitions that provide services to more than one segment or where the acquisition provides benefits across all of our segments, we use judgment to allocate the goodwill balance based on the relative value we anticipate that each segment will realize. 42 Table of Contents • Goodwill is not amortized but is subject to impairment testing on an annual basis, or more frequently if impairment indicators arise.
We have mitigated our risk by fixing interest rates on $650 million of our debt and our near-term capital allocation plan continues to prioritize reducing our debt using our free cash flow. At our current debt balances, a 100 basis point change in SOFR would result in an increased annual interest expense of $6.1 million.
We have mitigated our risk by fixing interest rates on $650 million of our debt and our near-term capital allocation plan continues to prioritize reducing our debt using our free cash flow. At our current debt balances, a 100 basis point change in SOFR would result in an increased annual interest expense of $5.0 million.
The identification of our reporting units requires judgment based upon the manner in which our business is operated and the services performed. Our reporting units are consistent with our segments.
The identification of our reporting units requires judgment based on the manner in which our business is operated and the services performed. Our reporting units are consistent with our segments.
We have included the following table showing our debt balances as of September 30, 2023, and their effective interest rates.
We have included the following table showing our debt balances as of September 30, 2024, and their effective interest rates.
These assets are created through business acquisitions, and their creation and maintenance requires certain critical estimates. • During an acquisition, we are required to estimate the fair value of all acquired tangible and intangible assets, as well as liabilities assumed, in order to allocate the purchase price.
These assets are typically obtained through business acquisitions, and their acquisition and maintenance requires certain critical estimates. • During an acquisition, we are required to estimate the fair value of all acquired tangible and intangible assets, as well as liabilities assumed, in order to allocate the purchase price.
These non-GAAP measures, as determined and presented by us, may not be comparable to related or similarly titled measures presented by other companies. In fiscal year 2023, 14% of our revenue was generated outside the U.S.
These non-GAAP measures, as determined and presented by us, may not be comparable to related or similarly titled measures presented by other companies. In fiscal year 2024, 12% of our revenue was generated outside the U.S.
There are two financial covenants, both defined in the Credit Agreement. • Our Consolidated Net Total Leverage Ratio means, for any twelve-month period, the ratio of our Funded Debt, offset by up to $75 million of unrestricted cash (Consolidated Total Leverage), against our Consolidated EBITDA (as defined by the Credit Agreement).
There are two financial covenants, both defined in the Credit Agreement. • Our Consolidated Net Total Leverage Ratio means, for any twelve-month period, the ratio of our Funded Debt, offset by up to $150 million (which was $75 million under our previous agreement) of unrestricted cash (Consolidated Total Leverage), against our Consolidated EBITDA (as defined by the Credit Agreement).
The presentation of these measures is meant to complement, but not replace, other financial measures in this document. The presentation of non-GAAP numbers is not meant to be considered in isolation, nor as an alternative to revenue growth, net cash provided by operating activities, operating income, net income, or earnings per share as measures of performance or liquidity.
The presentation of non-GAAP numbers is not meant to be considered in isolation, nor as an alternative to revenue growth, net cash provided by operating activities, operating income, net income, or earnings per share as measures of performance or liquidity.
We believe we have access to sufficient funds to manage through a potential shutdown of the U.S. federal government. See "Note 8. Debt and Derivatives" to the Consolidated Financial Statements for a more detailed discussion of our debt financing arrangements.
We believe we have access to sufficient funds to manage through a potential shutdown of the U.S. federal government. See "Note 8. Debt and Derivatives" to the Consolidated Financial Statements for a more detailed discussion of our debt financing arrangements. 37 Table of Contents The below table summarizes our change in cash, cash equivalents, and restricted cash.
As of September 30, 2023, we estimate that we had approximately $20.7 billion in backlog. Table MD&A 7: Backlog by Segment As of September 30, 2023 2022 (in millions) U.S. Federal Services $ 13,800 $ 13,168 U.S.
As of September 30, 2024, we estimate that we had approximately $16.2 billion in backlog. Table MD&A 7: Backlog by Segment As of September 30, 2024 2023 (in millions) U.S. Federal Services $ 10,286 $ 13,800 U.S.
Impairment testing is performed at the reporting unit level. This process requires judgment in assessing the fair value of these reporting units. We performed the annual impairment test using the qualitative assessment as of July 1, 2023, and concluded that the fair value of each of the reporting units were greater than the carrying amounts.
Impairment testing is performed at the reporting unit level. This process requires judgment in assessing the fair value of these reporting units. We performed the annual impairment test using the qualitative assessment as of July 1, 2024, and concluded it was not more likely than not that the fair value of the reporting units was less than the carrying amounts.
Where possible, we mitigate this risk by including clauses allowing for the termination of lease agreements if the contract the location covers is terminated by our customer. See "Note 10. Leases" to the Consolidated Financial Statements for information regarding our leases, including obligations by fiscal year.
Where possible, we mitigate this risk by including clauses allowing for the termination of lease agreements if the contract the location covers is terminated by our customer. See "Note 10.
Services 4,851 5,205 Outside the U.S. 2,089 1,441 Backlog $ 20,740 $ 19,814 At September 30, 2023, the average weighted remaining life of the contracts in our backlog was approximately 5.92 years, including option periods. Increases in backlog result from the award of new contracts and the extension or renewal of existing contracts.
Services 3,867 4,851 Outside the U.S. 2,014 2,089 Backlog $ 16,167 $ 20,740 At September 30, 2024, the average weighted remaining life of the contracts in our backlog was approximately 6.33 years, including option periods. Increases in backlog result from the award of new contracts and the extension or renewal of existing contracts.
We support programs and deliver services in the United Kingdom, including the Health Assessment Advisory Service ("HAAS") and the recently awarded replacement contract to start in 2024, Functional Assessment Services (“FAS”), and Restart; Australia, including Workforce Australia and employment support and job seeker services worldwide. Table MD&A 5: Outside the U.S.
We support programs and deliver services in the United Kingdom, including the newly awarded Functional Assessment Services (FAS) contract, which replaced the Health Assessment Advisory Service (HAAS) contract, and the Restart employment program; and Australia, including Workforce Australia, and other employment support and job seeker services in a number of other countries. Table MD&A 5: Outside the U.S.
As a result, we do not record U.S. deferred income taxes on any funds held in foreign jurisdictions. We have not attempted to calculate our potential liability from any transfer of these funds, as any such transaction might include tax planning strategies that we have not fully explored.
We have not attempted to calculate our potential liability from any transfer of these funds, as any such transaction might include tax planning strategies that we have not fully explored.
Segment - Financial Results For the Year Ended September 30, 2023 2022 (dollars in thousands) Revenue $ 689,053 $ 763,662 Cost of revenue 595,872 686,296 Gross profit 93,181 77,366 Selling, general, and administrative expenses 102,311 92,536 Operating loss (9,130) (15,170) Gross profit percentage 13.5 % 10.1 % Operating margin percentage (1.3) % (2.0) % 30 Table of Contents Table MD&A 6: Outside the U.S.
Segment - Financial Results For the Year Ended September 30, 2024 2023 (dollars in thousands) Revenue $ 657,140 $ 689,053 Cost of revenue 551,037 595,872 Gross profit 106,103 93,181 Selling, general, and administrative expenses 98,398 102,311 Operating income/(loss) 7,705 (9,130) Gross profit percentage 16.1 % 13.5 % Operating margin percentage 1.2 % (1.3) % Table MD&A 6: Outside the U.S.
Under Technology Consulting Services ("TCS"), the segment executes on its digital strategy to deliver technology solutions that advance agency missions, including the challenge to modernize, provide better customer experience, and drive process efficiencies. The segment continues to expand its clinical solutions through VES, which manages the clinical evaluation process for U.S. veterans and service members on behalf of the VA.
Under Technology Consulting Services (TCS), the segment executes on its digital strategy to deliver technology solutions that advance agency missions, including the challenge to modernize, provide better customer experience, and drive process efficiencies. Table MD&A 3: U.S.
Table MD&A 1: Consolidated Results of Operations For the Year Ended September 30, 2023 2022 (dollars in thousands, except per share data) Revenue $ 4,904,728 $ 4,631,018 Cost of revenue 3,876,120 3,691,208 Gross profit 1,028,608 939,810 Gross profit percentage 21.0 % 20.3 % Selling, general, and administrative expenses 639,223 534,493 Selling, general, and administrative expenses as a percentage of revenue 13.0 % 11.5 % Amortization of intangible assets 94,591 90,465 Gain on sale of land and building — 11,046 Operating income 294,794 325,898 Operating margin 6.0 % 7.0 % Interest expense 84,138 45,965 Other expense, net 363 2,835 Income before income taxes 210,293 277,098 Provision for income taxes 48,501 73,270 Effective tax rate 23.1 % 26.4 % Net income $ 161,792 $ 203,828 Earnings per share: Basic $ 2.65 $ 3.30 Diluted $ 2.63 $ 3.29 Our business segments have different factors driving revenue fluctuations and profitability.
Table MD&A 1: Consolidated Results of Operations For the Year Ended September 30, 2024 2023 (dollars in thousands, except per share data) Revenue $ 5,306,197 $ 4,904,728 Cost of revenue 4,054,545 3,876,120 Gross profit 1,251,652 1,028,608 Gross profit percentage 23.6 % 21.0 % Selling, general, and administrative expenses 671,583 639,223 Selling, general, and administrative expenses as a percentage of revenue 12.7 % 13.0 % Amortization of intangible assets 91,570 94,591 Operating income 488,499 294,794 Operating margin 9.2 % 6.0 % Interest expense 82,440 84,138 Other (income)/expense, net (450) 363 Income before income taxes 406,509 210,293 Provision for income taxes 99,595 48,501 Effective tax rate 24.5 % 23.1 % Net income $ 306,914 $ 161,792 Earnings per share: Basic $ 5.03 $ 2.65 Diluted $ 4.99 $ 2.63 Our business segments have different factors driving revenue fluctuations and profitability.
Table MD&A 9: Net Change in Cash and Cash Equivalents and Restricted Cash For the Year Ended September 30, 2023 2022 (in thousands) Operating activities: Net cash provided by operating activities $ 314,340 $ 289,839 Net cash used in investing activities (80,963) (54,009) Net cash used in financing activities (250,798) (248,271) Effect of foreign exchange rates on cash and cash equivalents and restricted cash 2,717 (7,334) Net change in cash and cash equivalents and restricted cash $ (14,704) $ (19,775) 33 Table of Contents Net Cash Provided By Operating Activities Net cash provided by operating activities increased by $24.5 million in fiscal year 2023 compared to fiscal year 2022.
Table MD&A 8: Net Change in Cash and Cash Equivalents and Restricted Cash For the Year Ended September 30, 2024 2023 (in thousands) Cash flows: Net cash provided by operating activities $ 515,258 $ 314,340 Net cash used in investing activities (129,104) (80,963) Net cash used in financing activities (275,646) (250,798) Effect of foreign exchange rates on cash and cash equivalents and restricted cash 3,164 2,717 Net change in cash and cash equivalents and restricted cash $ 113,672 $ (14,704) Net Cash Provided By Operating Activities Net cash provided by operating activities increased by $200.9 million in fiscal year 2024 compared to fiscal year 2023.
Much of our revenue growth stems from our employment services contracts, where we are paid based upon our ability to place individuals in long-term sustained employment. We recognize revenue over our period of performance, using estimates of our ability to place people in work and the time that this will take.
We recognize revenue over our period of performance, using estimates of our ability to place people in work and the time that this will take. Our estimates are based upon historical performance, where appropriate and available, and are constantly updated.
We believe that providing supplemental measures that exclude the impact of the items detailed below is useful to investors in evaluating our core operations and results in relation to past periods. Accordingly, we have calculated our operating income, net income, and diluted earnings per share, excluding the effect of the amortization of intangible assets and divestiture-related charges.
We believe that providing supplemental measures that exclude the impact of the items detailed below is useful to investors in evaluating our core operations and results in relation to past periods.
Our SG&A expenses have expanded through our growth, as well as investments made in our workforce and infrastructure.
Our SG&A expenses have expanded through our growth, as well as investments made in our workforce and infrastructure. In addition, our SG&A includes charges which are not directly connected to our day-to-day operations.
Services Segment - Financial Results For the Year Ended September 30, 2023 2022 (dollars in thousands) Revenue $ 1,812,069 $ 1,607,612 Cost of revenue 1,434,528 1,264,608 Gross profit 377,541 343,004 Selling, general, and administrative expenses 194,991 160,902 Operating income 182,550 182,102 Gross profit percentage 20.8 % 21.3 % Operating margin percentage 10.1 % 11.3 % Our revenue and cost of revenue for the year ended September 30, 2023, increased 12.7% and 13.4%, respectively, compared to fiscal year 2022.
Services Segment - Financial Results For the Year Ended September 30, 2024 2023 (dollars in thousands) Revenue $ 1,911,813 $ 1,812,069 Cost of revenue 1,432,026 1,434,528 Gross profit 479,787 377,541 Selling, general, and administrative expenses 232,805 194,991 Operating income 246,982 182,550 Gross profit percentage 25.1 % 20.8 % Operating margin percentage 12.9 % 10.1 % Our revenue for the year ended September 30, 2024, increased 5.5% and cost of revenue slightly declined compared to fiscal year 2023.
Free Cash Flow (Non-GAAP) Table MD&A 10: Free Cash Flow (Non-GAAP) For the Year Ended September 30, 2023 2022 (in thousands) Net cash provided by operating activities $ 314,340 $ 289,839 Purchases of property and equipment and capitalized software (90,695) (56,145) Free cash flow (Non-GAAP) $ 223,645 $ 233,694 Material Cash Requirements from Contractual Obligations Credit Facilities Our principal debt agreement is with JPMorgan Chase Bank N.A.
Accordingly, it is not possible to estimate the potential tax obligations if we were to remit all of our funds from foreign locations to the United States. 38 Table of Contents Free Cash Flow (Non-GAAP) Table MD&A 9: Free Cash Flow (Non-GAAP) For the Year Ended September 30, 2024 2023 (in thousands) Net cash provided by operating activities $ 515,258 $ 314,340 Purchases of property and equipment and capitalized software (114,190) (90,695) Free cash flow (Non-GAAP) $ 401,068 $ 223,645 Material Cash Requirements from Contractual Obligations Credit Facilities Our principal debt agreement is with JPMorgan Chase Bank N.A.
At each reporting period, we update our estimates of the variable fees to represent the circumstances present at the end of the reporting period. We are required to constrain our estimates to the extent that it is probable that there will not be a significant reversal of cumulative revenue when the uncertainty is resolved.
We are required to constrain our estimates to the extent that it is probable that there will not be a significant reversal of cumulative revenue when the uncertainty is resolved. We do not have a history of significant constraints on these contracts.
Risk Factors and in "Special Note Regarding Forward-Looking Statements." A discussion comparing our results of operations, backlog, and liquidity and capital resources between fiscal years 2022 and 2021 can be found in our Annual Report on Form 10-K for the year ended September 30, 2022, which we filed with the Securities and Exchange Commission on November 22, 2022.
Risk Factors" and in "Special Note Regarding Forward-Looking Statements." A discussion of our results of operations, backlog, and liquidity and capital resources for fiscal year 2023, including comparisons to fiscal year 2022, can be found in last year's Annual Report on Form 10-K.
Table MD&A 14: Non-GAAP Adjusted Results - Operating Income, Net Income, and Diluted Earnings per Share For the Year Ended September 30, 2023 2022 (dollars in thousands, except per share data) Operating income $ 294,794 $ 325,898 Add back: Amortization of intangible assets 94,591 90,465 Add back: Divestiture-related charges 3,751 — Adjusted operating income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 393,136 $ 416,363 Adjusted operating income margin excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) 8.0 % 9.0 % Net income $ 161,792 $ 203,828 Add back: Amortization of intangible assets, net of tax 69,714 66,786 Add back: Divestiture-related charges 3,751 — Adjusted net income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 235,257 $ 270,614 Diluted earnings per share $ 2.63 $ 3.29 Add back: Effect of amortization of intangible assets on diluted earnings per share 1.14 1.08 Add back: Effect of divestiture-related charges on diluted earnings per share 0.06 — Adjusted diluted earnings per share excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 3.83 $ 4.37 38 Table of Contents In order to sustain our net cash provided by operating activities, we regularly refresh our fixed assets and technology.
We have included a table showing our reconciliation of these income measures to their corresponding GAAP measures. 43 Table of Contents Table MD&A 14: Non-GAAP Adjusted Results - Operating Income, Adjusted EBITDA, Net Income, and Diluted Earnings per Share For the Year Ended September 30, 2024 2023 (dollars in thousands, except per share data) Operating income $ 488,499 $ 294,794 Add back: Amortization of intangible assets 91,570 94,591 Add back: Divestiture-related charges 1,018 3,751 Adjusted operating income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 581,087 $ 393,136 Adjusted operating income margin excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) 11.0 % 8.0 % Add back: Depreciation and amortization of property, equipment, and capitalized software 33,957 54,725 Adjusted EBITDA (Non-GAAP) $ 615,044 $ 447,861 Adjusted EBITDA margin (Non-GAAP) 11.6 % 9.1 % Net income $ 306,914 $ 161,792 Add back: Amortization of intangible assets, net of tax 67,481 69,714 Add back: Divestiture-related charges 1,018 3,751 Adjusted net income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 375,413 $ 235,257 Diluted earnings per share $ 4.99 $ 2.63 Add back: Effect of amortization of intangible assets on diluted earnings per share 1.10 1.14 Add back: Effect of divestiture-related charges on diluted earnings per share 0.02 0.06 Adjusted diluted earnings per share excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 6.11 $ 3.83 In order to sustain our net cash provided by operating activities, we regularly refresh our fixed assets and technology.
Table MD&A 2: Changes in Revenue, Cost of Revenue, and Gross Profit for the Year Ended September 30, 2023 Revenue Cost of Revenue Gross Profit Dollars % Change Dollars % Change Dollars % Change (dollars in thousands) Fiscal year 2022 $ 4,631,018 $ 3,691,208 $ 939,810 Organic effect 326,745 7.1 % 235,859 6.4 % 90,886 9.7 % Disposal of businesses (22,050) (0.5) % (22,799) (0.6) % 749 0.1 % Acquired growth 4,179 0.1 % 2,297 0.1 % 1,882 0.2 % Currency effect compared to the prior period (35,164) (0.8) % (30,445) (0.8) % (4,719) (0.5) % Fiscal year 2023 $ 4,904,728 5.9 % $ 3,876,120 5.0 % $ 1,028,608 9.4 % 27 Table of Contents Selling, general, and administrative expenses Our SG&A expenses consist of indirect costs related to general management, marketing, and administration.
Table MD&A 2: Changes in Revenue, Cost of Revenue, and Gross Profit for the Year Ended September 30, 2024 Revenue Cost of Revenue Gross Profit Dollars % Change Dollars % Change Dollars % Change (dollars in thousands) Fiscal year 2023 $ 4,904,728 $ 3,876,120 $ 1,028,608 Organic growth 432,381 8.8 % 214,257 5.5 % 218,124 21.2 % Disposal of businesses (42,373) (0.9) % (45,539) (1.2) % 3,166 0.3 % Currency effect compared to the prior period 11,461 0.2 % 9,707 0.3 % 1,754 0.2 % Fiscal year 2024 $ 5,306,197 8.2 % $ 4,054,545 4.6 % $ 1,251,652 21.7 % 32 Table of Contents Selling, general, and administrative (SG&A) expenses Our SG&A expenses consist of indirect costs related to general management, marketing, and administration.
We maintain a rabbi trust to fund this liability. Critical Accounting Policies and Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires us to make estimates and judgments that affect the amounts reported.
Leases" to the Consolidated Financial Statements for information regarding our leases, including obligations by fiscal year. 41 Table of Contents Critical Accounting Policies and Estimates The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires us to make estimates and judgments that affect the amounts reported.
We have provided notices to individuals whose personal information, including social security numbers, protected health information, and/or other personal information, may have been included in the impacted files. • We include costs related to our acquisitions within SG&A.
We have provided notices to individuals whose personal information, including social security numbers, protected health information, and/or other personal information, may have been included in the impacted files. Interest expense Interest expense for fiscal year 2024 and 2023 decreased from $84.1 million to $82.4 million.
Segment. 26 Table of Contents Results of Operations The following table sets forth, for the fiscal years indicated, information derived from our statements of operations. In preparing our discussion and analysis of these results, we focused on the comparison between fiscal years 2023 and 2022.
In preparing our discussion and analysis of these results, we focused on the comparison between fiscal years 2024 and 2023.
Over the last three years, many programs in this segment have been operating with depressed margins resulting from the pause in Medicaid redeterminations. The depressed margins have resulted from reduced operating leverage in the segment as costs cannot scale down at the same rate to meet lower demand due to requirements to fulfill other obligations on these contracts.
The depressed margins resulted from reduced operating leverage in the segment as costs could not scale down at the same rate to meet lower demand due to the requirements to fulfill other obligations on these contracts. Fiscal year 2024 reflected a full period of volumes.
Table MD&A 8: Debt Balances and Interest Rates as of September 30, 2023 September 30, 2023 Carrying value Effective cash interest rate Interest rate basis (dollars in thousands) Term Loan A - Unhedged $ 259,375 6.92 % Term SOFR reset monthly plus margin.
Table MD&A 10: Debt Balances and Interest Rates as of September 30, 2024 September 30, 2024 Carrying value Effective cash interest rate Interest rate basis (dollars in thousands) Term Loan A - Hedged through May 2026 $ 500,000 3.81 % Fixed rate of 2.31% plus margin.
In addition, our SG&A includes charges which are not directly connected to our day-to-day operations. • Our costs for the year ended September 30, 2023, include a $29.3 million expense incurred in the second half of the year for our best estimate of the investigation and remediation costs of a previously disclosed cybersecurity incident.
Our costs for the year ended September 30, 2024 and 2023, include charges of $2.9 million and $29.3 million, respectively, for the investigation and remediation costs of a previously disclosed cybersecurity incident.
Federal Services Segment - Financial Results For the Year Ended September 30, 2023 2022 (dollars in thousands) Revenue $ 2,403,606 $ 2,259,744 Cost of revenue 1,845,720 1,740,304 Gross profit 557,886 519,440 Selling, general, and administrative expenses 308,197 284,509 Operating income 249,689 234,931 Gross profit percentage 23.2 % 23.0 % Operating margin percentage 10.4 % 10.4 % Our results for the year ended September 30, 2023, received revenue growth from Aidvantage and the increased volume on the VA medical disability examination ("MDE") contracts.
Federal Services Segment - Financial Results For the Year Ended September 30, 2024 2023 (dollars in thousands) Revenue $ 2,737,244 $ 2,403,606 Cost of revenue 2,071,482 1,845,720 Gross profit 665,762 557,886 Selling, general, and administrative expenses 332,140 308,197 Operating income 333,622 249,689 Gross profit percentage 24.3 % 23.2 % Operating margin percentage 12.2 % 10.4 % Our revenue and cost of revenue for the year ended September 30, 2024, increased 13.9% and 12.2%, respectively, compared to fiscal year 2023.
The backlog associated with our performance-based contracts is an estimate based upon management's experience of caseloads and similar transaction volume, which is subject to revision based upon the latest information available. Additionally, backlog estimates may be affected by foreign currency fluctuations. We believe that comparisons of backlog period-to-period are difficult.
Reductions in backlog come from fulfilling contracts or the early termination of contracts, which our experience shows to be a rare occurrence. The backlog associated with our performance-based contracts is an estimate based upon management's experience of caseloads and similar transaction volume, which is subject to revision based upon the latest information available.
We received payments for the sales of our Swedish business and for our sale of a small commercial practice in the United Kingdom. Net Cash Used In Financing Activities The principal drivers of financing cash flows are the Credit Agreement, our equity transactions, and restricted cash flows where we hold funds on behalf of customers or vendors.
Net Cash Used In Financing Activities The principal drivers of financing cash flows are the Credit Agreement, our equity transactions, and restricted cash flows where we hold funds on behalf of customers or vendors. During both fiscal years 2023 and 2022, we utilized our operating cash inflows to pay down debt and pay our dividends.
As we establish our plans for fiscal year 2024 and beyond, the actions we consider may result in additional charges, including impairment of assets. 31 Table of Contents Backlog Backlog represents estimated future revenue from: • existing signed contracts; • contracts that have been awarded but not yet signed; and • unexercised priced contract options.
This may result in volatility within revenue as changes in estimates of future performance impact the revenue recognized in any period. 36 Table of Contents Backlog Backlog represents estimated future revenue from: • existing signed contracts; • contracts that have been awarded but not yet signed; and • unexercised priced contract options.
(the "Credit Agreement"). At September 30, 2023, we owed $1.25 billion under the Credit Agreement, with access to an additional $600.0 million through a revolving credit facility.
(the "Credit Agreement"). At September 30, 2024, we owed $1.15 billion under the Credit Agreement, with access to an additional $750.0 million through a revolving credit facility. Mandatory repayments are required under this agreement through May 2031, when the agreement ends, and must be renegotiated or the funds repaid.
As a result, Consolidated EBITDA as defined by the Credit Agreement may not be comparable to EBITDA or related or similarly-titled measures presented by other companies. We have summarized below the components of our two financial ratio calculations, including the components of Consolidated EBITDA as defined by the Credit Agreement, which are included within our financial statements.
We have summarized below the components of our two financial ratio calculations, including the components of Consolidated EBITDA as defined by the Credit Agreement, which are included within our financial statements. At September 30, 2024, we were in compliance with all applicable covenants of our Credit Agreement.
Our standard forecasting process includes analyzing new work pipelines and submitted responses to requests for proposals ("RFPs") when predicting future revenue, operating income, and cash flows. 32 Table of Contents Liquidity and Capital Resources Our primary sources of liquidity are cash on hand, cash from operations, and availability under our revolving credit facilities.
The longevity of these contracts assists management in predicting revenue, operating income, and cash flows for the purposes of business planning. Our standard forecasting process includes analyzing new work pipelines and submitted responses to requests for proposals (RFPs) when predicting future revenue, operating income, and cash flows.
For fiscal year 2024, we expect the effective tax rate to be between 24.5% and 25.5%. 28 Table of Contents U.S. Federal Services Segment Our U.S. Federal Services Segment delivers end-to-end solutions that help various U.S. federal government agencies better deliver on their mission, including program operations and management, clinical services, and technology solutions.
Federal Services Segment Our U.S. Federal Services Segment delivers solutions that help various U.S. federal government agencies better deliver on their mission, including program operations and management, clinical services, and technology solutions. The segment also includes system and application development, Information Technology (IT) modernization, and maintenance services.
Services Segment provides a variety of BPS, such as program administration, assessments, and related consulting work for U.S. state and local government programs. These services support a variety of programs, including the ACA, Medicaid, the Children's Health Insurance Program ("CHIP"), Temporary Assistance to Needy Families ("TANF"), and child support programs.
Services Segment Our U.S. Services Segment provides a variety of BPS, such as program operations, clinical services, employment services, and technology solutions and related consulting work for U.S. state and local government programs.
(1) Term Loan A - Hedged through May 2026 500,000 3.81 % Fixed rate of 2.31% plus margin. (1) Term Loan A - Hedged through September 2024 150,000 5.98 % Fixed rate of 4.48% plus margin. (1) Term Loan B 344,934 7.42 % Term SOFR (variable reset) plus 2% margin.
(1) Term Loan A - Unhedged 141,875 6.10 % Term SOFR reset monthly plus margin. (1) Term Loan B - Hedged through September 2026 75,000 5.72 % Fixed rate of 3.72% plus margin. (1) Term Loan B - Hedged through September 2025 75,000 6.09 % Fixed rate of 4.09% plus margin.
We will continue to explore opportunities to remit additional funds, taking into consideration the working capital requirements and relevant tax rules in each jurisdiction. When we are unable to remit funds back without incurring a penalty, we will consider these funds indefinitely reinvested until such time as these restrictions are changed.
When we are unable to remit funds back without incurring a penalty, we will consider these funds indefinitely reinvested until such time as these restrictions are changed. As a result, we do not record U.S. deferred income taxes on any funds held in foreign jurisdictions.
Debt held by international subsidiaries 3,220 6.08 % Floating rate, reset quarterly. Debt Principal $ 1,257,529 (1) Applicable margin ranges between 1% and 2%, based on our leverage ratio. Our effective cash interest rate reflects the drivers of our cash interest payments as of September 30, 2023, which can change based upon the reset of the rates.
Our effective cash interest rate reflects the drivers of our cash interest payments as of September 30, 2024, which can change based upon the reset of the rates.
At September 30, 2023, we recorded $53.9 million of these estimated outcome fees as unbilled receivables, which will be billed and then collected when we reach the targets we anticipate. Business Combinations and Goodwill Our balance sheet as of September 30, 2023, includes $1.78 billion of goodwill and $703.6 million of net intangible assets.
Business Combinations and Goodwill Our balance sheet as of September 30, 2024, includes $1.78 billion of goodwill and $630.6 million of net intangible assets.
We maintain reserves where we believe a loss is probable and are able to estimate any potential liability that is updated as audits are completed. 37 Table of Contents Non-GAAP and Other Measures We utilize non-GAAP measures where we believe it will assist users of our financial statements in understanding our business.
These audits may take place several years after a contract has been completed. We maintain reserves where we believe a loss is probable and are able to estimate any potential liability that is updated as audits are completed.
Helping people find employment, access vital support, and remain healthy, these services include health and disability assessments, program administration for employment services, wellbeing solutions, and other job seeker-related services.
Segment Our Outside the U.S. Segment provides BPS and technology solutions for international governments. These services include health and disability assessments, program administration for employment services, wellbeing solutions and other job seeker-related services, digitally-enabled customer services, and advanced technologies for modernization.
Some of our performance-based contract revenue is recognized based upon future milestones defined in each contract. This is the case in many of our employment services contracts in the Outside the U.S. Segment, where we are paid as individuals attain employment milestones, which may take many months to achieve. We recognize revenue over the period of performance.
Within our employment services business in our Outside the U.S. segment, some of our performance-based contract revenue is recognized based on future milestones defined in each contract. This requires us to make estimates about the attainment of the milestones. We estimate the total variable consideration we will receive using the expected value method.
Income taxes Our effective income tax rate for the year ended September 30, 2023 and September 30, 2022, was 23.1% and 26.4 %, respectively. The decrease in tax rate was primarily driven by higher tax credits and stock vesting benefits in the US, as well as a mix of jurisdictions where we recorded profit.
Income taxes Our effective income tax rate for the year ended September 30, 2024 and 2023, was 24.5% and 23.1%, respectively. Our tax rate in fiscal year 2023 received the benefit of higher tax credits. For fiscal year 2025, we expect the effective tax rate to be between 24.5% and 25.5%. 33 Table of Contents U.S.
More detail on these changes is presented below within our "Results of Operations" section. • Our operations within the United States received the benefit of contract growth, including a return to redetermination activity.
More detail on these changes is presented below within our "Results of Operations" section. • We experienced significant organic growth within our United States businesses. This growth was driven by volume growth on our core programs, a return to full volumes on programs tied to Medicaid-related activities, such as redeterminations, and incremental work on Medicaid-related activities that provided surplus volumes.
This resulted in a large financing cash inflow in fiscal year 2022, and a corresponding outflow in fiscal year 2023. Cash in Foreign Locations We have no requirement to remit funds from our foreign locations to the United States.
In fiscal year 2024, we also used funds to purchase Maximus common stock. Cash in Foreign Locations We have no requirement to remit funds from our foreign locations to the United States. We will continue to explore opportunities to remit additional funds, taking into consideration the working capital requirements and relevant tax rules in each jurisdiction.