---

Parsons* Third quarter 2022 earnings press release

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

Record Fourth Quarter Financial Highlights

Record Fiscal Year 2023 Highlights

 

Chantilly, VA – February 14, 2024, Parsons Corporation (NYSE: PSN) today announced financial results for the fourth quarter and fiscal year ended December 31, 2023.

CEO Commentary

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

Fourth Quarter 2023 Results

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

Total revenue for the fourth quarter of 2023 increased by $391 million, or 35%, to $1.5 billion. This increase was driven by organic growth of 34% and $20 million from acquisitions. Operating income increased 45% to $77 million primarily due to organic growth including the ramp-up of recent contract wins and growth on existing contracts. Net income

---

increased 60% to $45 million. GAAP diluted earnings per share (EPS) attributable to Parsons was $0.39 in the fourth quarter of 2023, compared to $0.25 in the prior year period.

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

Fiscal Year 2023 Results

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

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

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

Segment Results

Federal Solutions Segment

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

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

 

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

 

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

---

 

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

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

 

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

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

Critical Infrastructure Segment

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

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

 

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

 

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

 

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

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

 

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

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

---

Fourth Quarter 2023 Key Performance Indicators

Significant Contract Wins

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

Additional Corporate Highlights

Parsons continues its 80 year history of cultivating a responsible enterprise. During the quarter, Parsons received two different awards for being a top employer for diversity and military veterans. These awards complement other recognitions the company received during 2023 including being named as one of the World’s Most Ethical Companies

---

by Ethisphere for the 14th consecutive year, one of the World’s best companies by Time Magazine, and one of the best employers for Diversity by Forbes. Parsons was also recognized by other institutions for its STEM and veteran employment practices and for the work it performs in destroying chemical weapons.

Fiscal Year 2024 Guidance

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

 

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

 

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

---

Increased Investor Day Growth Targets

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

 

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

 

Conference Call Information

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

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

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

About Parsons Corporation

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

Forward-Looking Statements

This Earnings Release and materials included therewith contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on our current expectations, beliefs, and assumptions, and are not guarantees of future performance. Forward-looking statements are inherently subject to uncertainties, risks, changes in circumstances, trends and factors that are difficult to predict, many of which are outside of our control. Accordingly, actual performance, results and events may vary materially from those indicated in the forward-looking statements, and you should not rely on the forward-looking statements as predictions of future performance, results or events. Numerous factors could cause actual future performance, results and events to differ materially from those indicated in the forward-looking statements, including, among others: the impact of

---

COVID-19; any issue that compromises our relationships with the U.S. federal government or its agencies or other state, local or foreign governments or agencies; any issues that damage our professional reputation; changes in governmental priorities that shift expenditures away from agencies or programs that we support; our dependence on long-term government contracts, which are subject to the government’s budgetary approval process; the size of addressable markets and the amount of government spending on private contractors; failure by us or our employees to obtain and maintain necessary security clearances or certifications; failure to comply with numerous laws and regulations; changes in government procurement, contract or other practices or the adoption by governments of new laws, rules, regulations and programs in a manner adverse to us; the termination or nonrenewal of our government contracts, particularly our contracts with the U.S. government; our ability to compete effectively in the competitive bidding process and delays, contract terminations or cancellations caused by competitors’ protests of major contract awards received by us; our ability to generate revenue under certain of our contracts; any inability to attract, train or retain employees with the requisite skills, experience and security clearances; the loss of members of senior management or failure to develop new leaders; misconduct or other improper activities from our employees or subcontractors; our ability to realize the full value of our backlog and the timing of our receipt of revenue under contracts included in backlog; changes in the mix of our contracts and our ability to accurately estimate or otherwise recover expenses, time and resources for our contracts; changes in estimates used in recognizing revenue; internal system or service failures and security breaches; and inherent uncertainties and potential adverse developments in legal proceedings including litigation, audits, reviews and investigations, which may result in material adverse judgments, settlements or other unfavorable outcomes. These factors are not exhaustive and additional factors could adversely affect our business and financial performance. For a discussion of additional factors that could materially adversely affect our business and financial performance, see the factors including under the caption “Risk Factors” in our Annual Report with the Securities and Exchange Commission pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the fiscal year ended December 31, 2023, on Form 10-K, filed on February 14, 2024, and our other filings with the Securities and Exchange Commission.

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

 

Media:	Investor Relations:
Bryce McDevitt	Dave Spille
Parsons Corporation	Parsons Corporation
(703) 851-4425	(571) 655-8264
Bryce.McDevitt@Parsons.com	Dave.Spille@Parsons.com

 

---

PARSONS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

		Three Months Ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Revenue		$	1,494,226			$	1,103,112			$	5,442,749			$	4,195,272
Direct cost of contracts			1,127,022				860,455				4,236,735				3,248,550
Equity in (losses) earnings of unconsolidated joint ventures			(52,248	)			6,110				(47,751	)			16,347
Selling, general and administrative expenses			237,512				195,434				869,905				777,403
Operating income			77,444				53,333				288,358				185,666
Interest income			600				348				2,191				966
Interest expense			(9,128	)			(8,399	)			(31,497	)			(23,185	)
Other income (expense), net			3,335				3,079				5,001				2,775
Total other income (expense)			(5,193	)			(4,972	)			(24,305	)			(19,444	)
Income before income tax expense			72,251				48,361				264,053				166,222
Income tax expense			(14,194	)			(12,014	)			(56,138	)			(39,657	)
Net income including noncontrolling interests			58,057				36,347				207,915				126,565
Net income attributable to noncontrolling interests			(13,149	)			(8,216	)			(46,766	)			(29,901	)
Net income attributable to Parsons Corporation		$	44,908			$	28,131			$	161,149			$	96,664
Earnings per share:
Basic		$	0.43			$	0.27			$	1.53			$	0.93
Diluted		$	0.39			$	0.25			$	1.42			$	0.87

Weighted average number shares used to compute basic and diluted EPS

(In thousands) (Unaudited)

		Three Months Ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Basic weighted average number of shares outstanding			105,285				103,980				104,992				103,758
Stock-based awards			1,395				1,056				1,173				808
Convertible senior notes			8,917				8,917				8,917				8,917
Diluted weighted average number of shares outstanding			115,597				113,953				115,082				113,483

Net income available to shareholders used to compute diluted EPS as a result of adopting the if-converted method in connection with the Convertible Senior Notes

(In thousands) (Unaudited)

		Three Months Ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Net income attributable to Parsons Corporation		$	44,908			$	28,131				161,149				96,664
Convertible senior notes if-converted method interest adjustment			626				548				2,291				2,176
Diluted net income attributable to Parsons Corporation		$	45,534			$	28,679				163,440				98,840

 

---

PARSONS CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands, except share information)

(Unaudited)

			December 31, 2023				December 31, 2022
Assets
Current assets:
	Cash and cash equivalents (including $128,761 and $53,193 Cash of consolidated joint ventures)		$	272,943			$	262,539
	Accounts receivable, net (including $274,846 and $217,419 Accounts receivable of consolidated joint ventures, net)			915,638				717,345
	Contract assets (including $11,096 and $11,313 Contract assets of consolidated joint ventures)			757,515				634,033
	Prepaid expenses and other current assets (including $11,929 and $7,913 Prepaid expenses and other current assets of consolidated joint ventures)			191,430				105,866
	Total current assets			2,137,526				1,719,783
	Property and equipment, net (including $3,274 and $2,543 Property and equipment of consolidated joint ventures, net)			98,957				96,050
	Right of use assets, operating leases (including $9,885 and $6,315 Right of use assets, operating leases of consolidated joint ventures)			159,211				155,090
	Goodwill			1,792,665				1,661,850
	Investments in and advances to unconsolidated joint ventures			128,204				107,425
	Intangible assets, net			275,566				254,127
	Deferred tax assets			140,162				137,709
	Other noncurrent assets			71,770				66,108
	Total assets		$	4,804,061			$	4,198,142
Liabilities and Shareholders' Equity
Current liabilities:
	Accounts payable (including $49,234 and $49,078 Accounts payable of consolidated joint ventures)		$	242,821			$	201,428
	Accrued expenses and other current liabilities (including $145,040 and $102,417 Accrued expenses and other current liabilities of consolidated joint ventures)			801,423				630,193
	Contract liabilities (including $61,234 and $40,654 Contract liabilities of consolidated joint ventures)			301,107				213,064
	Short-term lease liabilities, operating leases (including $4,753 and $2,552 Short-term lease liabilities, operating leases of consolidated joint ventures)			58,556				59,144
	Income taxes payable			6,977				4,290
	Total current liabilities			1,410,884				1,108,119
	Long-term employee incentives			22,924				17,375
	Long-term debt			745,963				743,605
	Long-term lease liabilities, operating leases (including $5,132 and $3,763 Long-term lease liabilities, operating leases of consolidated joint ventures)			117,505				111,417
	Deferred tax liabilities			9,775				12,471
	Other long-term liabilities			120,295				109,220
	Total liabilities			2,427,346				2,102,207
Contingencies (Note 14)
Shareholders' equity:
	Common stock, $1 par value; authorized 1,000,000,000 shares; 146,341,363 and 146,132,016 shares issued; 45,960,122 and 40,960,845 public shares outstanding; 59,879,857 and 63,742,151 ESOP shares outstanding			146,341				146,132
	Treasury stock, 40,501,385 shares at cost			(827,311	)			(844,936	)
	Additional paid-in capital			2,779,365				2,717,134
	Retained earnings			203,724				43,089
	Accumulated other comprehensive loss			(14,908	)			(17,849	)
	Total Parsons Corporation shareholders' equity			2,287,211				2,043,570
	Noncontrolling interests			89,504				52,365
	Total shareholders' equity			2,376,715				2,095,935
	Total liabilities and shareholders' equity			4,804,061				4,198,142

 

---

PARSONS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

			For the Twelve Months Ended
			December 31, 2023				December 31, 2022
Cash flows from operating activities:
	Net income including noncontrolling interests		$	207,915			$	126,565
	Adjustments to reconcile net income to net cash used in operating activities
	Depreciation and amortization			119,973				120,501
	Amortization of debt issue costs			2,842				3,029
	Loss (gain) on disposal of property and equipment			206				(164	)
	Provision for doubtful accounts			32				57
	Deferred taxes			(8,914	)			(844	)
	Foreign currency transaction gains and losses			(330	)			1,973
	Equity in losses (earnings) of unconsolidated joint ventures			47,751				(16,347	)
	Return on investments in unconsolidated joint ventures			48,970				28,417
	Stock-based compensation			34,365				23,008
	Contributions of treasury stock			58,172				54,659
	Changes in assets and liabilities, net of acquisitions and newly consolidated    joint ventures:
	Accounts receivable			(176,181	)			(117,318	)
	Contract assets			(119,898	)			(32,032	)
	Prepaid expenses and other assets			(95,415	)			(1,405	)
	Accounts payable			24,497				(717	)
	Accrued expenses and other current liabilities			163,440				3,879
	Contract liabilities			84,439				41,306
	Income taxes			2,886				(3,649	)
	Other long-term liabilities			12,949				6,608
	Net cash provided by operating activities			407,699				237,526
Cash flows from investing activities:
	Capital expenditures			(40,396	)			(30,593	)
	Proceeds from sale of property and equipment			546				771
	Payments for acquisitions, net of cash acquired			(221,937	)			(379,467	)
	Investments in unconsolidated joint ventures			(119,582	)			(17,622	)
	Return of investments in unconsolidated joint ventures			5,018				9,443
	Proceeds from sales of investments in unconsolidated joint ventures			381				-
	Net cash used in investing activities			(375,970	)			(417,468	)
Cash flows from financing activities:
	Proceeds from borrowings			620,900				969,700
	Proceeds from delayed draw term loan			-				350,000
	Repayments of borrowings			(620,900	)			(969,700	)
	Repayment of private placement debt			-				(200,000	)
	Payments for debt costs and credit agreement			-				(862	)
	Payments for acquired warrants			-				(11,243	)
	Contributions by noncontrolling interests			2,867				10,266
	Distributions to noncontrolling interests			(12,496	)			(24,128	)
	Repurchases of common stock			(11,000	)			(22,000	)
	Taxes paid on vested stock			(7,301	)			(7,042	)
	Proceeds from issuance of common stock			6,059				5,377
	Net cash (used in) provided by financing activities			(21,871	)			100,368
	Effect of exchange rate changes			546				(1,770	)
	Net decrease in cash, cash equivalents, and restricted cash			10,404				(81,344	)
	Cash, cash equivalents and restricted cash:
	Beginning of year			262,539				343,883
	End of period		$	272,943			$	262,539

 

---

Contract Awards

(in thousands)

		Three Months Ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Federal Solutions		$	616,750			$	386,082			$	3,259,052			$	1,921,123
Critical Infrastructure			631,710				721,616				2,737,728				2,353,598
Total Awards		$	1,248,460			$	1,107,698			$	5,996,780			$	4,274,721

 

Backlog

(in thousands)

		December 31, 2023				December 31, 2022
Federal Solutions:
Funded		$	1,454,581			$	1,257,537
Unfunded			3,490,781				3,586,791
Total Federal Solutions			4,945,362				4,844,328
Critical Infrastructure:
Funded			3,578,902				3,280,701
Unfunded			68,007				54,216
Total Critical Infrastructure			3,646,909				3,334,917
Total Backlog		$	8,592,271			$	8,179,245

 

Book-To-Bill Ratio1:

		Three Months Ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Federal Solutions			0.7				0.7				1.1				0.9
Critical Infrastructure			1.0				1.3				1.1				1.2
Overall			0.8				1.0				1.1				1.0

 

Non-GAAP Financial Information

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

 

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

 

---

PARSONS CORPORATION

Non-GAAP Financial Information

Reconciliation of Net Income to Adjusted EBITDA

(in thousands)

 

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

 

---

PARSONS CORPORATION

Non-GAAP Financial Information

Computation of Adjusted EBITDA Attributable to Noncontrolling Interests

(in thousands)

 

		Three months ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Federal Solutions Adjusted EBITDA attributable to Parsons Corporation		$	82,423			$	47,717			$	289,250			$	199,004
Federal Solutions Adjusted EBITDA attributable to noncontrolling interests			62				88				321				361
Federal Solutions Adjusted EBITDA including noncontrolling interests		$	82,485			$	47,805			$	289,571			$	199,365
Critical Infrastructure Adjusted EBITDA attributable to Parsons Corporation			32,304				42,365				127,785				123,385
Critical Infrastructure Adjusted EBITDA attributable to noncontrolling interests			13,354				8,263				47,317				30,032
Critical Infrastructure Adjusted EBITDA including noncontrolling interests		$	45,658			$	50,628			$	175,102			$	153,417
Total Adjusted EBITDA including noncontrolling interests		$	128,143			$	98,433			$	464,673			$	352,782

 

---

PARSONS CORPORATION

Non-GAAP Financial Information

Reconciliation of Net Income Attributable to Parsons Corporation to Adjusted Net Income Attributable to Parsons Corporation

(in thousands, except per share information)

 

		Three Months Ended								Twelve Months Ended
		December 31, 2023				December 31, 2022				December 31, 2023				December 31, 2022
Net income attributable to Parsons Corporation		$	44,908			$	28,131			$	161,149			$	96,664
Acquisition related intangible asset amortization			21,632				19,314				76,558				78,189
Equity-based compensation			11,059				8,540				36,151				24,354
Transaction-related costs (a)			2,985				1,784				12,013				16,270
Restructuring (b)			698				-				1,244				213
Other (c)			(149	)			1,864				1,933				3,003
Tax effect on adjustments			(7,600	)			(5,565	)			(30,558	)			(29,452	)
Adjusted net income attributable to Parsons Corporation			73,533				54,068				258,490				189,241
Adjusted earnings per share:
Weighted-average number of basic shares outstanding			105,285				103,980				104,992				103,758
Weighted-average number of diluted shares outstanding (d)			106,680				105,036				106,165				104,566
Adjusted net income attributable to Parsons Corporation per basic share		$	0.70			$	0.52			$	2.46			$	1.82
Adjusted net income attributable to Parsons Corporation per diluted share		$	0.69			$	0.51			$	2.43			$	1.81

 

 

 

 

---

PARSONS CORPORATION

Critical Infrastructure

Historical Quarterly Revenue by New Business Unit

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

 

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

 

 

 

 

 

---