Parsons Corporation(NYSE:PSN)
Parsons Corporation provides technology based solutions in the defense, intelligence, and critical infrastructure markets in North America, the Middle East, and internationally. It operates through two segments, Federal Solutions and Critical Infrastructure. The company offers cyber security and int...
Website: http://www.parsons.com
Founded: 1944
Full Time Employees: 15,879
Sector: Industrials
Industry: Specialty Industrial Machinery
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-09-28 | 2019-06-30 | 2019-06-29 | 2019-03-31 | 2019-03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 1,491,176,000 | 1,603,814,000 | 1,621,748,000 | 1,584,323,000 | 1,554,360,000 | 1,734,317,000 | 1,810,116,000 | 1,670,467,000 | 1,535,676,000 | 1,494,226,000 | 1,418,571,000 | 1,356,486,000 | 1,173,466,000 | 1,103,112,000 | 1,134,370,000 | 1,008,721,000 | 949,069,000 | 950,668,000 | 956,050,000 | 879,356,000 | 874,697,000 | 964,258,000 | 1,004,236,000 | 979,459,000 | 970,993,000 | |||||||
yoy | -4.06% | -7.52% | -10.41% | -5.16% | 1.22% | 16.07% | 27.60% | 23.15% | 30.87% | 35.46% | 25.05% | 34.48% | 23.64% | 16.04% | 18.65% | 14.71% | 8.50% | -1.41% | -4.80% | -10.22% | -9.92% | |||||||||||
qoq | -7.02% | -1.11% | 2.36% | 1.93% | -10.38% | -4.19% | 8.36% | 8.78% | 2.77% | 5.33% | 4.58% | 15.60% | 6.38% | -2.76% | 12.46% | 6.29% | -0.17% | -0.56% | 8.72% | 0.53% | -9.29% | -3.98% | 2.53% | 0.87% | ||||||||
direct cost of contracts | 1,133,756,000 | 1,234,471,000 | 1,261,893,000 | 1,235,970,000 | 1,200,377,000 | 1,364,565,000 | 1,449,831,000 | 1,318,931,000 | 1,210,827,000 | 1,127,022,000 | 1,124,305,000 | 1,068,220,000 | 917,188,000 | 860,455,000 | 872,423,000 | 781,772,000 | 733,900,000 | 723,888,000 | 734,652,000 | 680,328,000 | 669,082,000 | 734,362,000 | 788,769,000 | 749,324,000 | 769,632,000 | |||||||
equity in earnings of unconsolidated joint ventures | 6,156,000 | -4,354,000 | 8,266,000 | -5,336,000 | 872,000 | -16,837,000 | -52,248,000 | 10,262,000 | 75,000 | -5,840,000 | 6,110,000 | -974,000 | 5,613,000 | 5,598,000 | 10,334,000 | 9,570,000 | 9,428,000 | 7,530,000 | 3,435,000 | 16,741,000 | 3,769,000 | 6,114,000 | 12,416,000 | 7,274,000 | 7,274,000 | 11,634,000 | 11,634,000 | 10,397,000 | 10,397,000 | |||
selling, general and administrative expenses | 267,902,000 | 259,764,000 | 260,166,000 | 252,050,000 | 244,063,000 | 264,604,000 | 246,169,000 | 223,277,000 | 220,945,000 | 237,512,000 | 221,188,000 | 211,897,000 | 199,308,000 | 195,434,000 | 196,960,000 | 199,932,000 | 185,077,000 | 190,246,000 | 191,231,000 | 188,238,000 | 187,522,000 | |||||||||||
operating income | 95,674,000 | 105,225,000 | 107,955,000 | 95,661,000 | 109,233,000 | 99,812,000 | 114,988,000 | 111,422,000 | 101,844,000 | 77,444,000 | 83,340,000 | 76,444,000 | 51,130,000 | 53,333,000 | 64,013,000 | 32,630,000 | 35,690,000 | 46,868,000 | 39,737,000 | 20,218,000 | 25,623,000 | 41,579,000 | 66,271,000 | 46,264,000 | 23,701,000 | 24,274,000 | 53,449,000 | 53,449,000 | -8,706,000 | -8,706,000 | 23,046,000 | 23,046,000 |
yoy | -12.41% | 5.42% | -6.12% | -14.15% | 7.26% | 28.88% | 37.97% | 45.76% | 99.19% | 45.21% | 30.19% | 134.28% | 43.26% | 13.79% | 61.09% | 61.39% | 39.29% | 12.72% | -40.04% | -56.30% | 8.11% | 71.29% | 23.99% | -13.44% | -372.24% | -378.82% | 131.92% | 131.92% | ||||
qoq | -9.08% | -2.53% | 12.85% | -12.42% | 9.44% | -13.20% | 3.20% | 9.40% | 31.51% | -7.07% | 9.02% | 49.51% | -4.13% | -16.68% | 96.18% | -8.57% | -23.85% | 17.95% | 96.54% | -21.09% | -38.38% | -37.26% | 43.25% | 95.20% | -2.36% | -54.58% | 0.00% | -713.93% | 0.00% | -137.78% | 0.00% | |
operating margin % | 6.42% | 6.56% | 6.66% | 6.04% | 7.03% | 5.76% | 6.35% | 6.67% | 6.63% | 5.18% | 5.87% | 5.64% | 4.36% | 4.83% | 5.64% | 3.23% | 3.76% | 4.93% | 4.16% | 2.30% | 2.93% | 4.31% | 6.60% | 4.72% | 2.44% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% |
interest income | 1,811,000 | 1,830,000 | 1,839,000 | 1,068,000 | 2,142,000 | 2,219,000 | 4,232,000 | 3,825,000 | 1,152,000 | 600,000 | 492,000 | 306,000 | 793,000 | 348,000 | 382,000 | 171,000 | 65,000 | 81,000 | 65,000 | 152,000 | 98,000 | 275,000 | 88,000 | 196,000 | 228,000 | 171,000 | 427,000 | 427,000 | 225,000 | 225,000 | 477,000 | 477,000 |
interest expense | -15,998,000 | -12,953,000 | -13,535,000 | -12,569,000 | -12,246,000 | -12,542,000 | -13,034,000 | -13,008,000 | -12,998,000 | -9,128,000 | -8,612,000 | -7,299,000 | -6,458,000 | -8,399,000 | -6,323,000 | -4,525,000 | -3,938,000 | -4,194,000 | -4,052,000 | -4,910,000 | -4,541,000 | -7,300,000 | -5,475,000 | -4,159,000 | -4,022,000 | -4,152,000 | -4,909,000 | -4,909,000 | -6,376,000 | -6,376,000 | -8,292,000 | -8,292,000 |
other income | -189,000 | 637,000 | 1,570,000 | 5,019,000 | 1,635,000 | -1,396,000 | 1,921,000 | 895,000 | -3,326,000 | 3,335,000 | -191,000 | 543,000 | 1,314,000 | 3,079,000 | -685,000 | 236,000 | 145,000 | -1,355,000 | 184,000 | 405,000 | -1,791,000 | 1,851,000 | 1,653,000 | 715,000 | -452,000 | -812,000 | -3,127,000 | -3,127,000 | 1,506,000 | 1,506,000 | 41,000 | 41,000 |
total other income | -14,376,000 | -6,269,250 | -10,126,000 | -6,482,000 | -8,469,000 | 180,944,000 | -6,881,000 | -8,288,000 | -226,190,000 | -5,193,000 | -8,311,000 | -6,450,000 | -4,351,000 | -4,972,000 | -6,626,000 | -4,118,000 | -3,728,000 | -5,468,000 | -3,803,000 | -4,353,000 | -6,234,000 | -5,174,000 | -3,734,000 | -4,246,000 | -4,793,000 | -7,609,000 | -7,609,000 | -4,645,000 | -4,645,000 | -7,774,000 | -7,774,000 | |
income before income tax expense | 81,298,000 | 94,739,000 | 97,829,000 | 89,179,000 | 100,764,000 | 280,756,000 | 108,107,000 | 103,134,000 | -124,346,000 | 72,251,000 | 75,029,000 | 69,994,000 | 46,779,000 | 48,361,000 | 57,387,000 | 28,512,000 | 31,962,000 | 41,400,000 | 35,934,000 | 15,865,000 | 19,389,000 | 36,405,000 | 62,537,000 | 43,016,000 | 19,455,000 | |||||||
income tax benefit | -16,087,000 | -22,415,000 | 32,234,000 | -9,500,000 | -16,017,000 | -11,891,000 | 2,823,000 | 15,453,000 | 15,453,000 | 53,496,000 | 53,496,000 | |||||||||||||||||||||
net income including noncontrolling interests | 65,211,000 | 74,794,000 | 81,794,000 | 70,489,000 | 81,787,000 | 216,469,000 | 85,589,000 | 80,719,000 | -92,112,000 | 58,057,000 | 59,811,000 | 54,771,000 | 35,276,000 | 36,347,000 | 43,595,000 | 22,780,000 | 23,843,000 | 36,142,000 | 26,769,000 | 12,027,000 | 14,014,000 | 26,905,000 | 46,520,000 | 31,125,000 | 14,371,000 | 22,304,000 | 61,293,000 | 61,293,000 | 40,145,000 | 40,145,000 | 13,386,000 | 13,386,000 |
net income attributable to noncontrolling interests | -12,285,000 | -19,211,000 | -17,671,000 | -15,259,000 | -15,584,000 | -15,184,000 | -13,638,000 | -11,547,000 | -15,243,000 | -13,149,000 | -12,364,000 | -11,530,000 | -9,723,000 | -8,216,000 | -14,024,000 | -4,485,000 | -3,176,000 | -7,169,000 | -7,411,000 | -5,325,000 | -4,975,000 | -5,294,000 | -5,862,000 | -1,398,000 | -8,582,000 | -4,481,000 | -4,481,000 | -3,645,000 | -3,645,000 | |||
net income attributable to parsons corporation | 52,926,000 | 55,583,000 | 64,123,000 | 55,230,000 | 66,203,000 | 201,285,000 | 71,951,000 | 69,172,000 | -107,355,000 | 44,908,000 | 47,447,000 | 43,241,000 | 25,553,000 | 28,131,000 | 29,571,000 | 18,295,000 | 20,667,000 | 28,973,000 | 19,358,000 | 6,702,000 | 9,039,000 | 21,611,000 | 40,658,000 | 23,299,000 | 12,973,000 | 13,722,000 | 56,812,000 | 56,812,000 | 40,259,000 | 40,259,000 | 9,741,000 | 9,741,000 |
yoy | -20.05% | -72.39% | -10.88% | -20.16% | -161.67% | 348.22% | 51.64% | 59.97% | -520.13% | 59.64% | 60.45% | 136.35% | 23.64% | -2.91% | 52.76% | 172.98% | 128.64% | 34.07% | -52.39% | -71.23% | -30.32% | 57.49% | -28.43% | -58.99% | -67.78% | -65.92% | 483.23% | 483.23% | ||||
qoq | -4.78% | -13.32% | 16.10% | -16.57% | -67.11% | 179.75% | 4.02% | -164.43% | -339.06% | -5.35% | 9.73% | 69.22% | -9.16% | -4.87% | 61.63% | -11.48% | -28.67% | 49.67% | 188.84% | -25.85% | -58.17% | -46.85% | 74.51% | 79.60% | -5.46% | -75.85% | 0.00% | 41.12% | 0.00% | 313.29% | 0.00% | |
net income margin % | 3.55% | 3.47% | 3.95% | 3.49% | 4.26% | 11.61% | 3.97% | 4.14% | -6.99% | 3.01% | 3.34% | 3.19% | 2.18% | 2.55% | 2.61% | 1.81% | 2.18% | 3.05% | 2.02% | 0.76% | 1.03% | 2.24% | 4.05% | 2.38% | 1.34% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
earnings per share: | ||||||||||||||||||||||||||||||||
basic | 0.49 | 0.52 | 0.6 | 0.52 | 0.62 | 0.08 | 0.68 | 0.65 | -1.01 | 0.278 | 0.45 | 0.41 | 0.24 | 0.165 | 0.29 | 0.18 | 0.2 | 0.085 | 0.19 | 0.07 | 0.09 | 0.19 | 0.4 | 0.23 | 0.13 | |||||||
diluted | 0.49 | 0.51 | 0.59 | 0.5 | 0.6 | 0.078 | 0.65 | 0.63 | -1.01 | 0.258 | 0.42 | 0.38 | 0.23 | 0.155 | 0.27 | 0.17 | 0.19 | 0.083 | 0.18 | 0.06 | 0.09 | 0.19 | 0.4 | 0.23 | 0.13 | |||||||
convertible debt repurchase loss | ||||||||||||||||||||||||||||||||
income tax expense | -19,945,000 | -16,035,000 | -18,690,000 | -18,977,000 | -64,287,000 | -22,518,000 | -14,194,000 | -15,218,000 | -15,223,000 | -11,503,000 | -12,014,000 | -13,792,000 | -5,732,000 | -8,119,000 | -4,594,500 | -9,165,000 | -3,838,000 | -5,375,000 | -5,084,000 | |||||||||||||
equity in losses of unconsolidated joint ventures | -642,000 | -687,000 | -2,060,000 | |||||||||||||||||||||||||||||
loss on extinguishment of debt | -52,754,500 | -211,018,000 | ||||||||||||||||||||||||||||||
indirect, general and administrative expenses | 191,752,000 | 165,937,000 | 187,640,000 | 183,774,000 | 199,980,000 | 178,550,000 | 178,550,000 | 225,359,000 | 225,359,000 | 177,519,000 | 177,519,000 | |||||||||||||||||||||
total other expense | -3,248,000 | |||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests | -7,826,000 | |||||||||||||||||||||||||||||||
revenues | 729,356,000 | 1,023,277,000 | 1,023,277,000 | 989,742,000 | 989,742,000 | 904,405,000 | 904,405,000 | |||||||||||||||||||||||||
direct costs of contracts | 574,378,000 | 798,552,000 | 798,552,000 | 784,723,000 | 784,723,000 | 714,237,000 | 714,237,000 | |||||||||||||||||||||||||
gain associated with claim on long-term contract | ||||||||||||||||||||||||||||||||
income before income tax provision | 11,940,250 | 45,840,000 | 45,840,000 | -13,351,000 | -13,351,000 | 15,272,000 | 15,272,000 | |||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||
basic and diluted | 0.298 | 0.57 | 0.57 | 0.44 | 0.44 | 0.12 | 0.12 | |||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | 114,000 | 114,000 | ||||||||||||||||||||||||||||||
(interest and other income) gain associated with claim on long-term contract | ||||||||||||||||||||||||||||||||
income tax provision | -1,886,000 | -1,886,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||
cash and cash equivalents | 283,921,000 | 466,388,000 | 422,554,000 | 411,327,000 | 269,745,000 | 453,548,000 | 558,823,000 | 528,462,000 | 423,120,000 | 272,943,000 | 205,406,000 | 178,589,000 | 220,439,000 | 262,539,000 | 147,539,000 | 125,982,000 | 285,622,000 | 342,608,000 | 275,506,000 | 483,443,000 | 398,178,000 | 483,609,000 | 614,031,000 | 129,579,000 | 119,299,000 | 182,688,000 | 133,870,000 | 202,854,000 | 121,408,000 |
accounts receivable | 1,096,575,000 | 1,124,417,000 | 1,223,904,000 | 1,167,841,000 | 1,124,951,000 | 1,100,396,000 | 1,034,976,000 | 1,042,936,000 | 1,023,463,000 | 915,638,000 | 906,741,000 | 949,493,000 | 763,720,000 | 717,345,000 | 710,721,000 | 733,487,000 | 646,117,000 | 598,311,000 | 627,445,000 | 637,980,000 | 693,584,000 | 698,578,000 | 775,060,000 | 717,358,000 | 758,225,000 | 671,492,000 | 673,674,000 | 734,389,000 | 651,924,000 |
contract assets | 1,021,848,000 | 915,806,000 | 822,487,000 | 836,366,000 | 822,781,000 | 741,504,000 | 790,001,000 | 803,685,000 | 768,007,000 | 757,515,000 | 756,630,000 | 712,413,000 | 683,631,000 | 634,033,000 | 642,264,000 | 603,359,000 | 600,109,000 | 579,216,000 | 569,294,000 | 568,239,000 | 607,676,000 | 576,568,000 | 610,893,000 | 645,556,000 | 626,513,000 | 575,089,000 | 583,670,000 | 576,280,000 | 571,755,000 |
prepaid expenses and other current assets | 191,796,000 | 176,932,000 | 180,100,000 | 178,361,000 | 183,694,000 | 166,952,000 | 170,858,000 | 198,619,000 | 212,664,000 | 191,430,000 | 146,764,000 | 139,713,000 | 133,553,000 | 105,866,000 | 110,274,000 | 119,908,000 | 107,978,000 | 110,941,000 | 113,129,000 | 103,599,000 | 101,536,000 | 80,769,000 | 77,909,000 | 89,662,000 | 90,512,000 | 84,454,000 | 70,455,000 | 73,910,000 | 77,013,000 |
total current assets | 2,594,140,000 | 2,683,543,000 | 2,649,045,000 | 2,593,895,000 | 2,401,171,000 | 2,462,400,000 | 2,554,658,000 | 2,573,702,000 | 2,427,254,000 | 2,137,526,000 | 2,015,541,000 | 1,980,208,000 | 1,801,343,000 | 1,719,783,000 | 1,610,798,000 | 1,583,626,000 | 1,640,966,000 | 1,632,351,000 | 1,586,571,000 | 1,794,406,000 | 1,802,207,000 | 1,843,130,000 | 2,081,619,000 | 1,589,196,000 | 1,601,972,000 | 1,526,409,000 | 1,474,261,000 | 1,595,962,000 | 1,431,161,000 |
property and equipment | 154,586,000 | 151,061,000 | 125,867,000 | 122,737,000 | 121,753,000 | 111,575,000 | 101,193,000 | 98,217,000 | 98,499,000 | 98,957,000 | 99,344,000 | 95,266,000 | 94,759,000 | 96,050,000 | 94,518,000 | 98,491,000 | 97,922,000 | 104,196,000 | 105,895,000 | 110,617,000 | 115,544,000 | 121,027,000 | 121,486,000 | 124,764,000 | 124,600,000 | 122,751,000 | 109,238,000 | 100,934,000 | 97,298,000 |
right of use assets, operating leases | 151,669,000 | 126,770,000 | 133,535,000 | 139,985,000 | 148,715,000 | 153,048,000 | 135,367,000 | 136,169,000 | 145,803,000 | 159,211,000 | 158,400,000 | 166,797,000 | 148,095,000 | 155,090,000 | 161,602,000 | 167,577,000 | 171,907,000 | 182,672,000 | 188,519,000 | 194,484,000 | 204,189,000 | 210,398,000 | 212,592,000 | 225,054,000 | 231,269,000 | 233,415,000 | 219,207,000 | 212,386,000 | 216,484,000 |
goodwill | 2,423,561,000 | 2,186,650,000 | 2,163,469,000 | 2,161,939,000 | 2,107,072,000 | 2,082,680,000 | 1,931,157,000 | 1,790,903,000 | 1,791,443,000 | 1,792,665,000 | 1,797,330,000 | 1,692,725,000 | 1,661,913,000 | 1,661,850,000 | 1,661,107,000 | 1,671,668,000 | 1,412,834,000 | 1,412,690,000 | 1,411,465,000 | 1,263,060,000 | 1,261,189,000 | 1,261,978,000 | 1,046,453,000 | 1,045,344,000 | 1,044,014,000 | 1,047,425,000 | 1,050,077,000 | 922,403,000 | 921,097,000 |
investments in and advances to unconsolidated joint ventures | 162,296,000 | 148,640,000 | 156,421,000 | 150,721,000 | 142,248,000 | 138,759,000 | 194,524,000 | 157,243,000 | 145,043,000 | 128,204,000 | 164,858,000 | 118,861,000 | 107,416,000 | 107,425,000 | 99,424,000 | 115,478,000 | 114,234,000 | 110,688,000 | 102,677,000 | 86,045,000 | 76,017,000 | 68,975,000 | 71,289,000 | 64,905,000 | 65,716,000 | 68,620,000 | 66,584,000 | 73,481,000 | 67,202,000 |
intangible assets | 407,859,000 | 325,880,000 | 339,426,000 | 361,303,000 | 339,655,000 | 349,937,000 | 307,952,000 | 248,079,000 | 261,856,000 | 275,566,000 | 282,098,000 | 240,300,000 | 236,117,000 | 254,127,000 | 273,442,000 | 285,115,000 | 188,731,000 | 207,821,000 | 235,927,000 | 197,985,000 | 222,451,000 | 245,958,000 | 194,082,000 | 214,936,000 | 237,028,000 | 259,858,000 | 281,157,000 | 229,639,000 | 250,948,000 |
deferred tax assets | 60,254,000 | 88,191,000 | 106,921,000 | 134,142,000 | 131,963,000 | 133,450,000 | 163,539,000 | 162,669,000 | 157,547,000 | 140,162,000 | 148,512,000 | 144,782,000 | 140,366,000 | 137,709,000 | 139,890,000 | 134,591,000 | 137,015,000 | 134,393,000 | 147,260,000 | 147,146,000 | 143,022,000 | 130,200,000 | 130,904,000 | 129,737,000 | 124,816,000 | 130,401,000 | 111,610,000 | 70,152,000 | 4,891,000 |
other noncurrent assets | 57,743,000 | 58,799,000 | 62,033,000 | 56,443,000 | 56,567,000 | 56,113,000 | 54,952,000 | 71,748,000 | 70,998,000 | 71,770,000 | 66,905,000 | 68,568,000 | 65,797,000 | 66,108,000 | 54,209,000 | 53,259,000 | 45,232,000 | 46,129,000 | 45,619,000 | 45,554,000 | 40,382,000 | 56,038,000 | 60,336,000 | 57,246,000 | 59,190,000 | 61,489,000 | 50,510,000 | 50,495,000 | 43,917,000 |
total assets | 6,012,108,000 | 5,769,534,000 | 5,736,717,000 | 5,721,165,000 | 5,449,144,000 | 5,487,962,000 | 5,443,342,000 | 5,238,730,000 | 5,098,443,000 | 4,804,061,000 | 4,732,988,000 | 4,507,507,000 | 4,255,806,000 | 4,198,142,000 | 4,094,990,000 | 4,109,805,000 | 3,808,841,000 | 3,830,940,000 | 3,823,933,000 | 3,839,297,000 | 3,865,001,000 | 3,937,704,000 | 3,918,761,000 | 3,451,182,000 | 3,488,605,000 | 3,450,368,000 | 3,362,644,000 | 3,255,452,000 | 3,032,998,000 |
liabilities and shareholders' equity | |||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||
accounts payable | 232,588,000 | 250,514,000 | 271,415,000 | 288,483,000 | 288,519,000 | 207,589,000 | 300,217,000 | 252,838,000 | 274,140,000 | 242,821,000 | 266,345,000 | 237,229,000 | 209,462,000 | 201,428,000 | 200,847,000 | 194,696,000 | 157,080,000 | 196,286,000 | 188,761,000 | 191,688,000 | 219,220,000 | 225,679,000 | 208,307,000 | 209,858,000 | 235,381,000 | 216,613,000 | 226,563,000 | 227,672,000 | 203,684,000 |
accrued expenses and other current liabilities | 831,532,000 | 884,445,000 | 912,138,000 | 847,845,000 | 783,686,000 | 894,425,000 | 876,583,000 | 822,124,000 | 739,211,000 | 801,423,000 | 771,912,000 | 693,662,000 | 635,089,000 | 630,193,000 | 682,677,000 | 647,040,000 | 609,095,000 | 599,089,000 | 626,171,000 | 582,610,000 | 595,058,000 | 650,753,000 | 725,867,000 | 642,357,000 | 625,729,000 | 639,863,000 | 639,650,000 | 602,425,000 | 547,954,000 |
contract liabilities | 359,760,000 | 340,113,000 | 343,509,000 | 320,295,000 | 297,511,000 | 289,799,000 | 300,799,000 | 298,104,000 | 282,962,000 | 301,107,000 | 277,249,000 | 292,404,000 | 229,225,000 | 213,064,000 | 197,749,000 | 186,295,000 | 172,932,000 | 171,671,000 | 186,789,000 | 196,547,000 | 186,028,000 | 201,864,000 | 212,373,000 | 219,037,000 | 241,178,000 | 230,681,000 | 231,032,000 | 222,167,000 | 225,017,000 |
short-term lease liabilities, operating leases | 42,760,000 | 45,353,000 | 49,514,000 | 52,763,000 | 53,137,000 | 52,725,000 | 51,971,000 | 52,840,000 | 55,024,000 | 58,556,000 | 56,930,000 | 57,085,000 | 55,606,000 | 59,144,000 | 59,056,000 | 59,814,000 | 57,197,000 | 55,902,000 | 54,466,000 | 53,997,000 | 54,113,000 | 54,133,000 | 48,661,000 | 47,648,000 | 47,217,000 | 49,994,000 | 49,074,000 | 51,696,000 | 53,029,000 |
income taxes payable | 12,903,000 | 11,239,000 | 11,375,000 | 13,455,000 | 7,692,000 | 7,701,000 | 4,556,000 | 1,042,000 | 2,366,000 | 6,977,000 | 21,657,000 | 14,521,000 | 10,689,000 | 4,290,000 | 9,150,000 | 10,941,000 | 12,551,000 | 7,836,000 | 4,472,000 | 2,582,000 | 6,248,000 | 4,980,000 | 1,342,000 | 12,053,000 | 1,819,000 | 7,231,000 | 9,940,000 | 5,816,000 | 9,415,000 |
total current liabilities | 1,479,543,000 | 1,531,664,000 | 1,587,951,000 | 1,607,760,000 | 1,865,470,000 | 1,915,644,000 | 1,649,554,000 | 1,426,948,000 | 1,353,703,000 | 1,410,884,000 | 1,394,093,000 | 1,294,901,000 | 1,140,071,000 | 1,108,119,000 | 1,149,479,000 | 1,098,786,000 | 1,008,855,000 | 1,030,784,000 | 1,060,659,000 | 1,077,424,000 | 1,110,667,000 | 1,187,409,000 | 1,246,550,000 | 1,130,953,000 | 1,151,324,000 | 1,144,382,000 | 1,156,259,000 | 1,109,776,000 | 1,188,885,000 |
long-term employee incentives | 27,870,000 | 30,834,000 | 29,838,000 | 26,064,000 | 26,479,000 | 31,818,000 | 27,553,000 | 25,491,000 | 24,447,000 | 22,924,000 | 19,199,000 | 18,142,000 | 18,599,000 | 17,375,000 | 15,637,000 | 16,177,000 | 15,000,000 | 15,997,000 | 19,486,000 | 23,222,000 | 21,218,000 | 21,828,000 | 21,535,000 | 22,122,000 | 21,458,000 | 56,928,000 | 45,749,000 | 54,825,000 | 29,991,000 |
long-term debt | 1,512,921,000 | 1,237,816,000 | 1,236,700,000 | 1,235,584,000 | 785,198,000 | 784,096,000 | 1,132,980,000 | 1,247,306,000 | 1,246,443,000 | 745,963,000 | 820,366,000 | 744,777,000 | 744,140,000 | 743,605,000 | 694,718,000 | 792,982,000 | 592,450,000 | 591,922,000 | 591,399,000 | 590,876,000 | 590,346,000 | 539,998,000 | 537,119,000 | 249,448,000 | 314,401,000 | 249,353,000 | 249,306,000 | 249,258,000 | 509,211,000 |
long-term lease liabilities, operating leases | 121,309,000 | 94,044,000 | 97,673,000 | 100,218,000 | 108,336,000 | 114,386,000 | 97,838,000 | 98,152,000 | 106,692,000 | 117,505,000 | 119,281,000 | 128,634,000 | 107,482,000 | 111,417,000 | 121,172,000 | 127,487,000 | 135,276,000 | 148,893,000 | 157,590,000 | 164,754,000 | 175,584,000 | 182,467,000 | 189,319,000 | 201,472,000 | 206,760,000 | 203,624,000 | 188,571,000 | 178,589,000 | 181,274,000 |
deferred tax liabilities | 11,900,000 | 12,159,000 | 17,665,000 | 19,287,000 | 11,229,000 | 11,043,000 | 27,931,000 | 9,789,000 | 9,763,000 | 9,775,000 | 20,448,000 | 20,024,000 | 12,555,000 | 12,471,000 | 10,409,000 | 9,587,000 | 11,793,000 | 11,400,000 | 23,554,000 | 12,690,000 | 13,146,000 | 12,285,000 | 9,273,000 | 9,117,000 | 9,234,000 | 9,621,000 | 7,337,000 | 6,190,000 | 7,922,000 |
other long-term liabilities | 104,408,000 | 95,345,000 | 102,250,000 | 110,641,000 | 106,700,000 | 96,486,000 | 93,055,000 | 111,400,000 | 114,238,000 | 120,295,000 | 111,501,000 | 110,263,000 | 107,429,000 | 109,220,000 | 98,483,000 | 100,119,000 | 94,842,000 | 94,832,000 | 117,369,000 | 119,881,000 | 113,598,000 | 132,300,000 | 145,494,000 | 131,818,000 | 118,049,000 | 125,704,000 | 120,971,000 | 118,851,000 | 111,023,000 |
total liabilities | 3,257,951,000 | 3,001,862,000 | 3,072,077,000 | 3,099,554,000 | 2,903,412,000 | 2,953,473,000 | 3,028,911,000 | 2,919,086,000 | 2,855,286,000 | 2,427,346,000 | 2,484,888,000 | 2,316,741,000 | 2,130,276,000 | 2,102,207,000 | 2,089,898,000 | 2,145,138,000 | 1,858,216,000 | 1,893,828,000 | 1,970,057,000 | 1,988,847,000 | 2,024,559,000 | 2,076,287,000 | 2,149,290,000 | 1,744,930,000 | 1,821,226,000 | 1,789,612,000 | 1,768,193,000 | 1,717,489,000 | 2,028,306,000 |
contingencies | |||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||
common stock | 145,678,000 | 145,676,000 | 146,369,000 | 146,676,000 | 146,704,000 | 146,655,000 | 146,703,000 | 146,697,000 | 146,717,000 | 146,341,000 | 146,318,000 | 146,312,000 | 146,244,000 | 146,132,000 | 146,088,000 | 146,174,000 | 146,348,000 | 146,277,000 | 146,507,000 | 146,752,000 | 146,654,000 | 146,609,000 | 146,498,000 | 146,496,000 | 146,441,000 | 146,441,000 | 21,296,000 | 21,296,000 | |
treasury stock | -793,002,000 | -792,638,000 | -815,282,000 | -815,282,000 | -815,282,000 | -815,282,000 | -827,311,000 | -827,311,000 | -827,311,000 | -827,311,000 | -844,936,000 | -844,936,000 | -844,936,000 | -844,936,000 | -867,391,000 | -867,391,000 | -867,391,000 | -867,391,000 | -899,328,000 | -899,328,000 | -899,328,000 | -899,328,000 | -934,240,000 | -934,240,000 | -934,240,000 | -934,240,000 | -957,844,000 | -957,844,000 | -957,838,000 |
additional paid-in capital | 2,610,651,000 | 2,648,730,000 | 2,645,230,000 | 2,660,579,000 | 2,660,487,000 | 2,684,829,000 | 2,781,868,000 | 2,762,728,000 | 2,759,867,000 | 2,779,365,000 | 2,729,206,000 | 2,721,402,000 | 2,712,167,000 | 2,717,134,000 | 2,678,653,000 | 2,676,063,000 | 2,678,761,000 | 2,684,979,000 | 2,669,692,000 | 2,673,965,000 | 2,667,130,000 | 2,700,925,000 | 2,675,383,000 | 2,658,036,000 | 2,652,227,000 | 2,649,975,000 | 8,772,000 | ||
retained earnings | 709,725,000 | 661,173,000 | 605,795,000 | 541,965,000 | 487,625,000 | 426,781,000 | 227,334,000 | 155,535,000 | 87,261,000 | 203,724,000 | 158,945,000 | 111,513,000 | 68,429,000 | 43,089,000 | 15,008,000 | -218,025,000 | -64,896,000 | -424,886,000 | 75,771,000 | ||||||||||
accumulated other comprehensive loss | -23,439,000 | -20,921,000 | -24,282,000 | -18,067,000 | -25,740,000 | -26,594,000 | -16,142,000 | -19,139,000 | -16,866,000 | -14,908,000 | -16,797,000 | -14,860,000 | -18,025,000 | -17,849,000 | -19,292,000 | -12,100,000 | -6,673,000 | -9,568,000 | -10,132,000 | -5,905,000 | -8,937,000 | -13,865,000 | -18,049,000 | -19,991,000 | -23,114,000 | -17,982,000 | -18,144,000 | -20,401,000 | |
total parsons corporation shareholders' equity | 2,649,613,000 | 2,642,020,000 | 2,557,830,000 | 2,515,871,000 | 2,453,794,000 | 2,416,389,000 | 2,312,452,000 | 2,218,510,000 | 2,149,668,000 | 2,287,211,000 | 2,172,736,000 | 2,119,431,000 | 2,063,879,000 | 2,043,570,000 | 1,953,066,000 | 1,928,181,000 | 1,918,187,000 | 1,900,768,000 | 1,824,078,000 | 1,813,465,000 | 1,796,799,000 | 1,813,772,000 | 1,727,497,000 | 1,667,548,000 | 1,635,262,000 | 1,629,890,000 | -1,010,654,000 | -1,379,578,000 | |
noncontrolling interests | 104,544,000 | 125,652,000 | 106,810,000 | 105,740,000 | 91,938,000 | 118,100,000 | 101,979,000 | 101,134,000 | 93,489,000 | 89,504,000 | 75,364,000 | 71,335,000 | 61,651,000 | 52,365,000 | 52,026,000 | 36,486,000 | 32,438,000 | 36,344,000 | 29,798,000 | 36,985,000 | 43,643,000 | 47,645,000 | 41,974,000 | 38,704,000 | 32,117,000 | 30,866,000 | 28,094,000 | 37,352,000 | 31,828,000 |
total shareholders' equity | 2,754,157,000 | 2,767,672,000 | 2,664,640,000 | 2,621,611,000 | 2,545,732,000 | 2,534,489,000 | 2,414,431,000 | 2,319,644,000 | 2,243,157,000 | 2,376,715,000 | 2,248,100,000 | 2,190,766,000 | 2,125,530,000 | 2,095,935,000 | 2,005,092,000 | 1,964,667,000 | 1,950,625,000 | 1,937,112,000 | 1,853,876,000 | 1,850,450,000 | 1,840,442,000 | 1,861,417,000 | 1,769,471,000 | 1,706,252,000 | 1,667,379,000 | 1,660,756,000 | -982,560,000 | -1,342,226,000 | |
total liabilities and shareholders' equity | 6,012,108,000 | 5,769,534,000 | 5,736,717,000 | 5,721,165,000 | 5,449,144,000 | 5,487,962,000 | 5,443,342,000 | 5,238,730,000 | 5,098,443,000 | 4,804,061,000 | 4,732,988,000 | 4,507,507,000 | 4,255,806,000 | 4,198,142,000 | 4,094,990,000 | 4,109,805,000 | 3,808,841,000 | 3,830,940,000 | 3,823,933,000 | 3,839,297,000 | 3,865,001,000 | 3,937,704,000 | |||||||
short term debt | 84,919,000 | 434,925,000 | |||||||||||||||||||||||||||
short-term debt | 463,405,000 | 115,428,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | |||||||||||||||||||||||
restricted cash and investments | 890,000 | 1,140,000 | 1,275,000 | 1,197,000 | 1,145,000 | 1,233,000 | 3,606,000 | 3,726,000 | 7,041,000 | 7,423,000 | 12,686,000 | 12,592,000 | 8,529,000 | 9,061,000 | |||||||||||||||
accumulated deficit | -14,565,000 | -32,858,000 | -53,529,000 | -82,661,000 | -102,019,000 | -108,720,000 | -120,569,000 | -142,095,000 | -182,753,000 | -206,052,000 | |||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||
total liabilities, redeemable common stock and shareholders' equity | 3,918,761,000 | 3,451,182,000 | 3,488,605,000 | 3,450,368,000 | 3,362,644,000 | 3,255,452,000 | |||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||
liabilities, redeemable common stock, and shareholder’s equity | |||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||
deferred gain resulting from sale-leaseback transactions | |||||||||||||||||||||||||||||
redeemable common stock held by employee stock ownership plan (esop), 1 par value; 78,172,809 and 0 shares outstanding, recorded at redemption value | |||||||||||||||||||||||||||||
accumulated other comprehensive income | -14,261,000 | ||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||
redeemable common stock held by employee stock ownership plan (esop), 1 par value; 78,172,809 and 78,138,602 shares outstanding, recorded at redemption value | 2,577,011,000 | 2,880,189,000 | |||||||||||||||||||||||||||
liabilities and shareholder’s equity | |||||||||||||||||||||||||||||
short-term notes payable | 149,786,000 | ||||||||||||||||||||||||||||
redeemable common stock held by employee stock ownership plan (esop) ,1 par value; authorized 150,000,000 shares; 125,097,684 shares issued; 78,172,809 and 78,138,831 shares outstanding, recorded at redemption value | 1,875,332,000 | ||||||||||||||||||||||||||||
shareholder's equity | |||||||||||||||||||||||||||||
total parsons corporation shareholder's equity | -902,468,000 | ||||||||||||||||||||||||||||
total shareholder's equity | -870,640,000 | ||||||||||||||||||||||||||||
total liabilities, redeemable common stock and shareholder's equity | 3,032,998,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2029-09-30 | 2029-06-30 | 2029-03-31 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-28 | 2019-06-29 | 2019-03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||
net income including noncontrolling interests | 85,589,000 | 80,719,000 | -92,112,000 | 65,211,000 | 74,794,000 | 81,794,000 | 70,489,000 | 81,787,000 | 216,469,000 | 85,589,000 | 80,719,000 | -92,112,000 | 58,057,000 | 59,811,000 | 54,771,000 | 35,276,000 | 36,347,000 | 43,595,000 | 22,780,000 | 23,843,000 | 36,142,000 | 26,769,000 | 12,027,000 | 14,014,000 | 26,905,000 | 46,520,000 | 31,125,000 | 14,371,000 | 22,304,000 | 61,293,000 | 40,145,000 | 13,386,000 |
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||
depreciation and amortization | 24,542,000 | 24,440,000 | 24,531,000 | 35,926,000 | 30,642,000 | 29,849,000 | 28,592,000 | 27,403,000 | 25,738,000 | 24,542,000 | 24,440,000 | 24,531,000 | 32,771,000 | 30,154,000 | 28,689,000 | 28,359,000 | 29,833,000 | 29,578,000 | 30,581,000 | 30,509,000 | 37,669,000 | 37,232,000 | 34,635,000 | 34,673,000 | 32,538,000 | 30,952,000 | 32,081,000 | 32,409,000 | 33,008,000 | 31,027,000 | 31,074,000 | 30,591,000 |
amortization of debt issue costs | 1,237,000 | 1,227,000 | 4,099,000 | 1,212,000 | 1,223,000 | 1,223,000 | 1,388,000 | 1,223,000 | 1,236,000 | 1,237,000 | 1,227,000 | 4,099,000 | 718,000 | 710,000 | 757,000 | 657,000 | 1,070,000 | 657,000 | 653,000 | 649,000 | 644,000 | 643,000 | 865,000 | 665,000 | 596,000 | 391,000 | 196,000 | 173,000 | 171,000 | 173,000 | 385,000 | 244,000 |
gain on disposal of property and equipment | 165,000 | 210,000 | 198,000 | -3,000 | 60,000 | 30,000 | 267,000 | 21,000 | 61,000 | -104,000 | ||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 211,018,000 | 0 | 0 | 211,018,000 | ||||||||||||||||||||||||||
benefit from doubtful accounts | -3,000 | 0 | -1,557,000 | 1,254,000 | -98,000 | -587,000 | -279,000 | |||||||||||||||||||||||||
deferred taxes | -793,000 | -5,018,000 | 4,796,000 | 4,528,000 | 16,471,000 | 25,616,000 | 670,000 | 1,555,000 | 7,116,000 | -793,000 | -5,018,000 | 4,796,000 | -709,000 | -2,985,000 | -2,634,000 | -2,586,000 | 5,490,000 | -4,185,000 | 417,000 | -2,566,000 | 901,000 | -152,000 | -4,620,000 | 403,000 | 2,034,000 | -1,088,000 | -5,189,000 | 5,514,000 | -18,177,000 | -40,237,000 | -66,410,000 | 1,486,000 |
foreign currency transaction gains and losses | -1,141,000 | -272,000 | 2,311,000 | 1,012,000 | -179,000 | -156,000 | -4,385,000 | -786,000 | 6,021,000 | -1,141,000 | -272,000 | 2,311,000 | -1,809,000 | 1,249,000 | 520,000 | -290,000 | -1,529,000 | 2,041,000 | 579,000 | 882,000 | 1,809,000 | 712,000 | 175,000 | 2,220,000 | -924,000 | -754,000 | -198,000 | 1,383,000 | 2,783,000 | 2,041,000 | -970,000 | 618,000 |
equity in losses (earnings) of unconsolidated joint ventures | ||||||||||||||||||||||||||||||||
return on investments in unconsolidated joint ventures | 10,982,000 | 4,682,000 | 16,106,000 | 7,208,000 | 14,668,000 | 10,655,000 | 2,944,000 | 12,963,000 | 8,392,000 | 10,982,000 | 4,682,000 | 16,106,000 | 18,642,000 | 21,015,000 | 1,520,000 | 7,793,000 | 2,791,000 | 6,192,000 | 7,560,000 | 11,874,000 | 3,947,000 | 2,415,000 | 4,952,000 | 13,180,000 | 10,268,000 | 15,296,000 | 9,342,000 | 6,551,000 | 18,229,000 | 17,825,000 | 4,229,000 | 10,794,000 |
stock-based compensation | 19,285,000 | 10,152,000 | 10,523,000 | 11,242,000 | 10,481,000 | 9,800,000 | 11,947,000 | 10,979,000 | 16,122,000 | 19,285,000 | 10,152,000 | 10,523,000 | 10,493,000 | 7,894,000 | 8,986,000 | 6,992,000 | 8,017,000 | 6,633,000 | 4,460,000 | 3,898,000 | 4,643,000 | 4,183,000 | 4,155,000 | 7,206,000 | 4,190,000 | 4,612,000 | 4,180,000 | 2,252,000 | -952,000 | |||
contributions of treasury stock | 13,232,000 | 15,110,000 | 15,030,000 | 19,347,000 | 19,632,000 | 18,641,000 | 17,618,000 | 17,764,000 | 16,406,000 | 13,232,000 | 15,110,000 | 15,030,000 | 14,100,000 | 14,905,000 | 14,732,000 | 14,435,000 | 12,679,000 | 15,436,000 | 13,490,000 | 13,054,000 | 13,593,000 | 14,794,000 | 13,365,000 | 13,153,000 | 13,321,000 | 12,538,000 | 14,597,000 | 14,871,000 | 16,865,000 | 12,250,000 | 12,279,000 | 12,250,000 |
changes in assets and liabilities, net of acquisitions and consolidated joint ventures: | ||||||||||||||||||||||||||||||||
accounts receivable | 14,946,000 | -21,348,000 | -110,066,000 | 47,235,000 | 101,673,000 | -58,835,000 | -10,890,000 | -21,015,000 | -46,671,000 | 14,946,000 | -21,348,000 | -110,066,000 | -7,217,000 | 58,792,000 | -180,274,000 | -47,482,000 | -26,405,000 | 18,768,000 | -62,991,000 | -46,690,000 | 29,539,000 | 12,209,000 | 55,549,000 | 2,597,000 | 97,864,000 | -56,869,000 | 42,116,000 | -91,734,000 | 1,520,000 | 65,724,000 | -80,315,000 | -17,135,000 |
contract assets | 18,308,000 | -36,190,000 | -11,715,000 | -94,998,000 | -92,411,000 | 14,143,000 | -6,787,000 | -78,015,000 | 61,478,000 | 18,308,000 | -36,190,000 | -11,715,000 | 516,000 | -42,160,000 | -29,156,000 | -49,098,000 | 30,829,000 | -44,995,000 | 3,346,000 | -21,212,000 | -11,768,000 | 4,902,000 | 40,071,000 | -31,711,000 | 44,174,000 | 35,808,000 | -18,393,000 | -52,346,000 | 9,162,000 | -8,319,000 | -3,858,000 | -46,984,000 |
prepaid expenses and other assets | 42,280,000 | 12,206,000 | -21,602,000 | -12,552,000 | 1,098,000 | -9,705,000 | 9,627,000 | -17,171,000 | 2,946,000 | 42,280,000 | 12,206,000 | -21,602,000 | -54,945,000 | 429,000 | -12,951,000 | -27,948,000 | -10,177,000 | 12,293,000 | -8,017,000 | 4,496,000 | 798,000 | -8,443,000 | -5,767,000 | -5,386,000 | ||||||||
accounts payable | 46,080,000 | -21,100,000 | 31,685,000 | -21,430,000 | -22,027,000 | -17,097,000 | -17,197,000 | 79,659,000 | -99,351,000 | 46,080,000 | -21,100,000 | 31,685,000 | -23,797,000 | 13,251,000 | 27,034,000 | 8,009,000 | 201,000 | 7,161,000 | 31,263,000 | -39,342,000 | 7,575,000 | -4,969,000 | -27,714,000 | -6,658,000 | 9,568,000 | -1,846,000 | -26,016,000 | 19,788,000 | -10,177,000 | -2,429,000 | 23,665,000 | -28,182,000 |
accrued expenses and other current liabilities | 36,187,000 | 67,058,000 | -77,591,000 | -75,250,000 | 17,304,000 | 46,761,000 | 38,572,000 | -132,892,000 | 54,330,000 | 36,187,000 | 67,058,000 | -77,591,000 | 70,177,000 | 59,927,000 | 44,234,000 | -10,898,000 | -16,341,000 | 27,534,000 | -3,180,000 | -4,134,000 | 11,719,000 | 11,139,000 | -28,613,000 | -68,928,000 | -45,496,000 | 70,884,000 | 2,353,000 | -24,336,000 | 38,180,000 | 22,423,000 | 41,786,000 | -24,023,000 |
contract liabilities | 1,703,000 | 15,730,000 | -17,090,000 | 19,247,000 | -4,601,000 | 25,025,000 | 11,319,000 | 3,153,000 | -11,668,000 | 1,703,000 | 15,730,000 | -17,090,000 | 22,936,000 | -15,019,000 | 60,409,000 | 16,113,000 | 14,641,000 | 13,305,000 | 12,415,000 | 945,000 | -14,113,000 | -10,337,000 | 10,129,000 | -16,086,000 | -11,580,000 | -7,047,000 | -22,463,000 | 11,416,000 | -557,000 | 9,239,000 | -3,420,000 | 14,884,000 |
income taxes | 3,597,000 | -1,429,000 | -51,080,000 | 589,000 | -138,000 | -2,115,000 | 5,830,000 | -2,000 | 48,571,000 | 3,597,000 | -1,429,000 | -51,080,000 | -14,509,000 | 7,086,000 | 3,901,000 | 6,408,000 | -4,809,000 | -1,947,000 | -1,599,000 | 4,706,000 | 3,376,000 | 1,904,000 | -3,670,000 | 1,268,000 | 3,681,000 | -10,809,000 | 10,260,000 | -6,212,000 | -2,402,000 | 4,204,000 | -3,578,000 | -3,645,000 |
other long-term liabilities | -16,294,000 | -1,787,000 | -4,521,000 | -6,193,000 | -5,918,000 | -4,607,000 | -626,000 | 906,000 | 6,583,000 | -16,294,000 | -1,787,000 | -4,521,000 | 12,287,000 | -1,147,000 | 2,376,000 | -567,000 | 12,474,000 | -9,843,000 | 4,963,000 | -986,000 | -26,261,000 | -6,248,000 | 8,287,000 | -19,312,000 | -12,962,000 | 13,074,000 | 14,451,000 | -43,099,000 | 15,910,000 | -6,959,000 | 32,362,000 | -12,265,000 |
net cash from operating activities | 299,033,000 | 161,227,000 | -63,420,000 | -3,700,000 | 167,518,000 | 162,850,000 | 159,801,000 | -11,787,000 | 126,766,000 | 299,033,000 | 161,227,000 | -63,420,000 | 190,133,000 | 203,580,000 | 22,976,000 | -8,990,000 | 89,158,000 | 123,032,000 | 51,050,000 | -25,714,000 | 89,860,000 | 77,251,000 | 104,428,000 | -65,965,000 | 175,722,000 | 144,883,000 | 87,539,000 | -118,983,000 | 89,612,000 | 179,123,000 | 11,613,000 | -60,108,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||
capital expenditures | -11,748,000 | -9,262,000 | -9,436,000 | -14,921,000 | -31,940,000 | -13,121,000 | -9,436,000 | -13,473,000 | -18,767,000 | -11,748,000 | -9,262,000 | -9,436,000 | -9,519,000 | -12,921,000 | -9,810,000 | -8,146,000 | -10,809,000 | -6,196,000 | -9,115,000 | -4,473,000 | -8,302,000 | -3,632,000 | -4,722,000 | -4,449,000 | -4,858,000 | -6,240,000 | -10,301,000 | -12,637,000 | -23,567,000 | -18,077,000 | -14,912,000 | -11,041,000 |
free cash flows | 287,285,000 | 151,965,000 | -72,856,000 | -18,621,000 | 135,578,000 | 149,729,000 | 150,365,000 | -25,260,000 | 107,999,000 | 287,285,000 | 151,965,000 | -72,856,000 | 180,614,000 | 190,659,000 | 13,166,000 | -17,136,000 | 78,349,000 | 116,836,000 | 41,935,000 | -30,187,000 | 81,558,000 | 73,619,000 | 99,706,000 | -70,414,000 | 170,864,000 | 138,643,000 | 77,238,000 | -131,620,000 | 66,045,000 | 161,046,000 | -3,299,000 | -71,149,000 |
proceeds from sale of property and equipment | 75,000 | 51,000 | 2,000 | 807,000 | 0 | 51,000 | 75,000 | 51,000 | 2,000 | 272,000 | 209,000 | 46,000 | 19,000 | 198,000 | 322,000 | 139,000 | 112,000 | 280,000 | 665,000 | 220,000 | 164,000 | 493,000 | 110,000 | 458,000 | 485,000 | 965,000 | 951,000 | 1,738,000 | 135,000 | |||
payments for acquisitions, net of cash acquired | -198,812,000 | -333,511,000 | -26,785,000 | -436,000 | -86,246,000 | -31,612,000 | -229,835,000 | -198,812,000 | -6,440,000 | -173,224,000 | -195,000 | 0 | -584,000 | -197,928,000 | -808,000 | 1,064,000 | 864,000 | -208,208,000 | 0 | -287,482,000 | ||||||||||||
investments in unconsolidated joint ventures | -45,414,000 | -33,956,000 | -36,076,000 | -23,695,000 | -21,216,000 | -26,887,000 | -18,911,000 | -16,585,000 | -18,475,000 | -45,414,000 | -33,956,000 | -36,076,000 | -37,984,000 | -57,091,000 | -11,491,000 | -13,016,000 | -3,985,000 | -2,409,000 | -1,515,000 | -9,713,000 | -2,357,000 | -9,729,000 | -4,133,000 | -22,240,000 | -3,069,000 | -4,125,000 | -3,794,000 | -50,000 | -13,133,000 | -6,397,000 | -144,000 | -4,905,000 |
return of investments in unconsolidated joint ventures | 0 | 7,540,000 | 11,864,000 | 16,438,000 | 54,925,000 | 0 | 4,946,000 | 0 | 0 | 644,000 | 43,000 | 2,000 | 611,000 | 116,000 | 36,000 | 0 | 5,778,000 | 2,229,000 | 2,169,000 | 2,234,000 | ||||||||||||
proceeds from sales of investments in unconsolidated joint ventures | 0 | 0 | 0 | 381,000 | 477,000 | 0 | 35,000 | 14,300,000 | ||||||||||||||||||||||||
net cash from investing activities | -255,899,000 | -43,205,000 | -45,510,000 | -364,587,000 | -67,270,000 | -24,006,000 | -102,638,000 | -61,670,000 | -212,101,000 | -255,899,000 | -43,205,000 | -45,510,000 | -48,725,000 | -243,027,000 | -63,456,000 | -20,762,000 | -14,791,000 | 1,160,000 | -390,407,000 | -13,430,000 | -10,443,000 | -210,622,000 | -8,797,000 | -11,045,000 | -310,292,000 | -10,255,000 | -13,620,000 | -12,202,000 | -29,093,000 | -229,502,000 | -11,149,000 | -301,059,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||
proceeds from borrowings under credit agreement | 0 | 0 | 153,200,000 | 350,000,000 | 0 | 0 | 97,800,000 | 145,900,000 | 0 | 0 | 0 | 153,200,000 | 5,700,000 | 333,800,000 | 290,000,000 | |||||||||||||||||
repayments of borrowings under credit agreement | 0 | 0 | -153,200,000 | -76,000,000 | 0 | 0 | -97,800,000 | -145,900,000 | 0 | 0 | 0 | -153,200,000 | -5,700,000 | -432,600,000 | -60,000,000 | |||||||||||||||||
equity in losses of unconsolidated joint ventures | 16,837,000 | 2,060,000 | -6,156,000 | 4,354,000 | -8,266,000 | 642,000 | 687,000 | 5,336,000 | -872,000 | 16,837,000 | 2,060,000 | 52,248,000 | -10,262,000 | -75,000 | 5,840,000 | |||||||||||||||||
loss on disposal of property and equipment | 122,000 | 452,000 | 124,000 | 48,000 | 15,000 | 375,000 | 165,000 | 210,000 | 198,000 | 233,000 | -70,000 | 97,000 | -165,000 | -3,000 | ||||||||||||||||||
contributions by noncontrolling interests | 234,000 | 1,330,000 | 1,337,000 | 0 | 200,000 | 1,967,000 | 5,472,000 | 1,601,000 | 1,226,000 | 66,000 | 816,000 | 865,000 | 7,000 | 1,724,000 | 268,000 | 2,000 | 221,000 | 1,094,000 | ||||||||||||||
distributions to noncontrolling interests | -33,628,000 | -340,000 | -9,669,000 | -1,849,000 | -638,000 | -9,838,000 | -3,946,000 | -2,035,000 | -8,309,000 | -686,000 | -15,410,000 | -12,847,000 | -8,989,000 | -1,347,000 | -2,864,000 | -1,245,000 | -360,000 | -6,907,000 | ||||||||||||||
repurchases of common stock | -34,989,000 | -3,000,000 | 0 | -2,000,000 | -6,000,000 | -2,500,000 | -3,952,000 | -10,000,000 | -5,548,000 | -13,000,000 | ||||||||||||||||||||||
taxes paid on vested stock | -19,702,000 | -360,000 | -103,000 | -774,000 | -6,064,000 | -907,000 | -172,000 | -192,000 | -5,771,000 | 0 | 0 | 0 | -2,242,000 | 0 | 0 | 0 | -1,149,000 | |||||||||||||||
proceeds from issuance of common stock | 572,000 | 3,119,000 | 0 | 2,653,000 | 0 | 2,782,000 | 0 | 2,702,000 | 0 | |||||||||||||||||||||||
net cash from financing activities | 186,487,000 | -74,251,000 | 66,565,000 | -1,683,000 | -12,502,000 | 40,183,000 | -102,268,000 | 180,855,000 | -18,402,000 | -10,838,000 | -73,406,000 | -11,035,000 | -11,224,000 | 3,136,000 | 345,937,000 | -64,559,000 | 63,712,000 | -11,266,000 | -14,191,000 | 80,870,000 | 210,623,000 | |||||||||||
effect of exchange rate changes | -667,000 | 380,000 | -301,000 | 313,000 | 154,000 | 450,000 | -1,257,000 | -1,388,000 | 425,000 | -1,399,000 | -1,108,000 | 581,000 | 430,000 | 892,000 | 572,000 | 538,000 | -1,179,000 | -341,000 | -351,000 | -420,000 | -182,000 | |||||||||||
net increase in cash, cash equivalents, and restricted cash | -182,467,000 | -150,726,000 | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||||
beginning of year | 466,388,000 | 0 | 0 | 0 | 262,539,000 | 0 | 0 | 0 | 343,883,000 | 0 | 0 | 0 | 487,215,000 | 0 | 0 | 0 | 195,374,000 | 0 | 0 | 0 | 281,195,000 | |||||||||||
end of period | 283,921,000 | 26,817,000 | -41,850,000 | 220,439,000 | 20,667,000 | -159,890,000 | 286,762,000 | -207,885,000 | 85,177,000 | 399,411,000 | 481,137,000 | 9,898,000 | 126,722,000 | -64,921,000 | 80,914,000 | 130,469,000 | ||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||
convertible debt repurchase loss | ||||||||||||||||||||||||||||||||
provision for doubtful accounts | -59,000 | 0 | 60,000 | 0 | ||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions and newly consolidated joint ventures | ||||||||||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes due 2029 | ||||||||||||||||||||||||||||||||
repurchases of convertible notes due 2025 | ||||||||||||||||||||||||||||||||
proceeds from term loan | ||||||||||||||||||||||||||||||||
repayment of delayed draw term loan | ||||||||||||||||||||||||||||||||
payments for debt issuance costs | ||||||||||||||||||||||||||||||||
capped call transactions | ||||||||||||||||||||||||||||||||
bond hedge termination | ||||||||||||||||||||||||||||||||
redemption of warrants | ||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||
end of year | ||||||||||||||||||||||||||||||||
cash paid during the year for | ||||||||||||||||||||||||||||||||
interest | ||||||||||||||||||||||||||||||||
proceeds from delayed draw term loan | ||||||||||||||||||||||||||||||||
repayment of private placement debt | ||||||||||||||||||||||||||||||||
payments for acquired warrants | 0 | 0 | ||||||||||||||||||||||||||||||
proceeds from borrowings | 109,400,000 | 324,100,000 | 49,100,000 | 131,500,000 | 67,200,000 | 180,000,000 | ||||||||||||||||||||||||||
repayments of borrowings | -184,400,000 | -249,100,000 | -114,100,000 | -66,500,000 | -67,200,000 | -180,000,000 | ||||||||||||||||||||||||||
payments for debt costs and credit agreement | 8,000 | 0 | -111,000 | 0 | 0 | 0 | -286,000 | |||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions and newly consolidated joint ventures: | ||||||||||||||||||||||||||||||||
amortization of convertible notes discount | 2,554,000 | |||||||||||||||||||||||||||||||
equity in earnings of unconsolidated joint ventures | -6,110,000 | 974,000 | -5,613,000 | -5,598,000 | -10,334,000 | -9,570,000 | -9,428,000 | -7,530,000 | -3,435,000 | -16,741,000 | -3,769,000 | -6,114,000 | -12,416,000 | -7,274,000 | -11,634,000 | -10,397,000 | ||||||||||||||||
proceeds from issuance of convertible notes | 0 | |||||||||||||||||||||||||||||||
payments for purchase of bond hedges | 0 | |||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 0 | |||||||||||||||||||||||||||||||
transaction costs paid in connection with convertible notes issuance | 57,000 | |||||||||||||||||||||||||||||||
(gain) loss on disposal of property and equipment | -39,000 | 3,000 | -27,000 | |||||||||||||||||||||||||||||
dividend paid | 0 | 0 | ||||||||||||||||||||||||||||||
amortization of deferred gain | ||||||||||||||||||||||||||||||||
gain associated with claim on long-term contract | ||||||||||||||||||||||||||||||||
billings in excess of costs | ||||||||||||||||||||||||||||||||
benefit from contract losses | ||||||||||||||||||||||||||||||||
purchase of treasury stock | -5,453,000 | 0 | -6,000 | -813,000 | ||||||||||||||||||||||||||||
prepaid expenses and current assets | 8,648,000 | 2,767,000 | -3,766,000 | -25,090,000 | 7,947,000 | -3,543,000 | -1,424,000 | |||||||||||||||||||||||||
balance at june 30, 2020 | ||||||||||||||||||||||||||||||||
comprehensive income | ||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||
foreign currency translation gain | ||||||||||||||||||||||||||||||||
pension adjustments | ||||||||||||||||||||||||||||||||
contributions | ||||||||||||||||||||||||||||||||
distributions | ||||||||||||||||||||||||||||||||
issuance of equity securities, net of retirements | ||||||||||||||||||||||||||||||||
equity component value of convertible note issuance | ||||||||||||||||||||||||||||||||
purchase of convertible note hedge | ||||||||||||||||||||||||||||||||
sale of common stock warrants | ||||||||||||||||||||||||||||||||
balance at september 30, 2020 | ||||||||||||||||||||||||||||||||
balance at june 30, 2019 | ||||||||||||||||||||||||||||||||
ipo proceeds | 0 | -452,000 | ||||||||||||||||||||||||||||||
esop shares at redemption value | ||||||||||||||||||||||||||||||||
balance at september 30, 2019 | ||||||||||||||||||||||||||||||||
deferred payments for acquisitions | ||||||||||||||||||||||||||||||||
contributions by (distributions to) noncontrolling interests | 5,638,000 | -18,278,000 |
