ASGN Incorporated Reports First Quarter 2025 Results
Finalized Acquisition of TopBloc and Installed New President
Highlights
-
Revenues were
$1.0 billion -
Net income was
$20.9 million -
Adjusted EBITDA (a non-GAAP measure) was
$93.6 million (9.7 percent of revenues) -
Repurchased 0.6 million shares of the Company's common stock for
$50.4 million -
Appointed
Shiv Iyer as the President of ASGN -
Completed the acquisition of
TopBloc, LLC , a leading, high growth, tech-enabled Workday consultancy
IT Consulting Revenues - Approximately 61 percent of total revenues
-
Commercial Segment - New bookings for the trailing-twelve-month period ("TTM") were
$1.3 billion ; book-to-bill ratio was 1.1 to 1 -
Federal Government Segment - New contract awards for the TTM were
$1.5 billion ; book-to-bill ratio was 1.2 to 1
Management Commentary
“ASGN entered the first quarter of 2025 with a continued focus on supporting our clients’ long-term IT roadmaps. Despite macro uncertainty, our revenues and adjusted EBITDA results were in line with our guidance expectations," said ASGN’s Chief Executive Officer,
Hanson continued, “Although we began the year with a renewed sense of business optimism, this improvement in client confidence faded as the quarter progressed, with clients remaining cautious about increasing their IT spending. Nonetheless, ASGN’s unique business model demonstrates resilience across economic cycles, primarily due to our business stabilizers that support our gross margin, along with our variable cost structure, which aids in safeguarding our operating leverage. Further, our business model also provides flexible onshore and nearshore teams that help reduce our clients' costs while still maintaining our commitment to providing high-value IT services. Market conditions remain volatile, but we are confident that by nurturing our longstanding client relationships, expanding our technology partnerships, and enhancing our solutions capabilities organically and through strategic acquisitions, we will position ASGN favorably for the future.”
First Quarter 2025 Financial Results - Summary |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
||||||||
(In millions, except per share data) |
|
2025 |
|
|
|
2024 |
|
|
|
2024 |
|
Revenues |
|
|
|
|
|
||||||
Commercial Segment |
$ |
672.2 |
|
|
$ |
731.5 |
|
|
$ |
692.7 |
|
Federal Government Segment |
|
296.1 |
|
|
|
317.5 |
|
|
|
292.3 |
|
|
|
968.3 |
|
|
|
1,049.0 |
|
|
|
985.0 |
|
|
|
|
|
|
|
||||||
Gross Margin |
|
|
|
|
|
||||||
Commercial Segment |
|
32.4 |
% |
|
|
32.0 |
% |
|
|
32.6 |
% |
Federal Government Segment |
|
19.5 |
% |
|
|
19.7 |
% |
|
|
20.5 |
% |
Consolidated |
|
28.4 |
% |
|
|
28.2 |
% |
|
|
29.0 |
% |
|
|
|
|
|
|
||||||
Net income |
$ |
20.9 |
|
|
$ |
38.1 |
|
|
$ |
42.4 |
|
Earnings per diluted share |
$ |
0.48 |
|
|
$ |
0.81 |
|
|
$ |
0.95 |
|
|
|
|
|
|
|
||||||
Non-GAAP Financial Measures |
|
|
|
|
|
||||||
Adjusted Net Income |
$ |
40.4 |
|
|
$ |
54.6 |
|
|
$ |
57.1 |
|
Adjusted Net Income per diluted share |
$ |
0.92 |
|
|
$ |
1.16 |
|
|
$ |
1.28 |
|
Adjusted EBITDA |
$ |
93.6 |
|
|
$ |
108.3 |
|
|
$ |
109.7 |
|
Adjusted EBITDA margin |
|
9.7 |
% |
|
|
10.3 |
% |
|
|
11.1 |
% |
__________ |
Definitions of non-GAAP measures and reconciliation to GAAP measurements are included in the tables that accompany this release. |
Consolidated revenues for the quarter were
Total IT consulting revenues were
Gross margin for the first quarter of 2025 was 28.4 percent, an expansion of 20 basis points from the first quarter of 2024. Gross margin for the Commercial Segment was up 40 basis points, reflecting a higher mix of consulting revenues as well as margin expansion in these revenues. Gross margin for the Federal Government Segment was down 20 basis points.
Selling, general, and administrative (“SG&A”) expenses were
Net income was
Adjusted EBITDA (a non-GAAP measure) was
Capital Resources and Capital Allocation
At
-
Cash and cash equivalents of
$107.0 million -
Availability of approximately
$250.0 million under the Company's$500.0 million Senior Secured Revolving Credit Facility (due 2028) -
Senior Secured Debt of
$492.5 million (term loan B facility due 2030) -
Senior unsecured notes totaling
$550.0 million at 4.625 percent (due 2028)
In the first quarter of 2025 the Company purchased TopBloc for
Second Quarter 2025 Financial Estimates
The Company's financial estimates for the second quarter of 2025, which are set forth below, are based on current market conditions and assume no further deterioration in the markets ASGN serves. These estimates do not include any acquisition, integration, or strategic planning expenses. In addition, given the overall macroeconomic uncertainty, the Company is widening its revenue range for the quarter. Reconciliations of estimated net income to the estimated non-GAAP financial measures are included in the tables that accompany this release.
(In millions, except per share data) |
|
Low |
|
High |
||||
Revenues |
|
$ |
985.0 |
|
|
$ |
1,015.0 |
|
SG&A expenses(1) |
|
|
209.8 |
|
|
|
214.2 |
|
Amortization of intangible assets |
|
|
16.9 |
|
|
|
16.9 |
|
Net income |
|
|
29.3 |
|
|
|
34.3 |
|
|
|
|
|
|
||||
Earnings per diluted share |
|
$ |
0.66 |
|
|
$ |
0.78 |
|
Gross margin |
|
|
29.0 |
% |
|
|
29.3 |
% |
Effective tax rate(2) |
|
|
28.0 |
% |
|
|
28.0 |
% |
|
|
|
|
|
||||
Non-GAAP Financial Measures: |
|
|
|
|
||||
Adjusted EBITDA |
|
$ |
101.0 |
|
|
$ |
108.0 |
|
Adjusted Net Income(3) |
|
$ |
45.5 |
|
|
$ |
50.5 |
|
Adjusted Net Income per diluted share(3) |
|
$ |
1.03 |
|
|
$ |
1.14 |
|
Adjusted EBITDA margin |
|
|
10.3 |
% |
|
|
10.6 |
% |
___________ | ||
(1) |
Includes non-cash expenses totaling |
|
(2) |
Estimated effective tax rate before any excess tax benefits or shortfall related to stock-based compensation. |
|
(3) |
Does not include the “Cash Tax Savings on Indefinite-lived Intangible Assets.” These savings total |
The financial estimates above are based on an estimate of “Billable Days,” which are Business Days (calendar days for the period less weekends and holidays) adjusted for other factors, such as the day of the week a holiday occurs, additional time taken off around holidays, year-end client furloughs, and inclement weather. There are 63.25 Billable Days in the second quarter of 2025, which is 0.25 days fewer than the year ago period, and 1.25 more days than the first quarter of 2025.
Conference Call
The Company will hold a conference call today at
A replay of the conference call will be available beginning today at
About
Safe Harbor
Certain statements made in this news release are “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and involve a high degree of risk and uncertainty. Forward-looking statements include statements regarding our anticipated financial and operating performance.
All statements in this news release, other than those setting forth strictly historical information, are forward-looking statements. Forward-looking statements are not guarantees of future performance and actual results might differ materially. In particular, we make no assurances that the proposed revenue, expense, and profit estimates outlined above will be achieved. Additional examples of forward-looking statements in this press release include, without limitation, statements regarding our ability to attract, train, and retain qualified internal employees, the availability of qualified billable professionals, management of our growth, continued performance and improvement of our enterprise-wide information systems, our ability to successfully adapt to, integrate, and leverage new and developing technologies, including generative artificial intelligence, our ability to manage our litigation matters, the successful integration of acquisitions, and other risks detailed from time-to-time in our reports filed with the
CONSOLIDATED SELECTED FINANCIAL DATA (Unaudited) (In millions, except per share data) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2024 |
|
Results of Operations: |
|
|
|
|
|
||||||
Revenues |
$ |
968.3 |
|
|
$ |
1,049.0 |
|
|
$ |
985.0 |
|
Costs of services |
|
692.9 |
|
|
|
752.8 |
|
|
|
699.0 |
|
Gross profit |
|
275.4 |
|
|
|
296.2 |
|
|
|
286.0 |
|
Selling, general, and administrative expenses |
|
214.5 |
|
|
|
210.2 |
|
|
|
197.9 |
|
Amortization of intangible assets |
|
14.3 |
|
|
|
15.1 |
|
|
|
13.9 |
|
Operating income |
|
46.6 |
|
|
|
70.9 |
|
|
|
74.2 |
|
Interest expense |
|
(15.4 |
) |
|
|
(17.6 |
) |
|
|
(14.9 |
) |
Income before income taxes |
|
31.2 |
|
|
|
53.3 |
|
|
|
59.3 |
|
Provision for income taxes |
|
10.3 |
|
|
|
15.2 |
|
|
|
16.9 |
|
Net income |
$ |
20.9 |
|
|
$ |
38.1 |
|
|
$ |
42.4 |
|
|
|
|
|
|
|
||||||
Earnings per share: |
|
|
|
|
|
||||||
Basic |
$ |
0.48 |
|
|
$ |
0.82 |
|
|
$ |
0.96 |
|
Diluted |
$ |
0.48 |
|
|
$ |
0.81 |
|
|
$ |
0.95 |
|
|
|
|
|
|
|
||||||
Number of shares and share equivalents used to calculate earnings per share: |
|
|
|
|
|
||||||
Basic |
|
43.7 |
|
|
|
46.5 |
|
|
|
44.1 |
|
Diluted |
|
44.0 |
|
|
|
46.9 |
|
|
|
44.5 |
|
CONSOLIDATED SELECTED FINANCIAL DATA (Continued) (Unaudited) (In millions) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2024 |
|
Summary Statements of Cash Flow Data: |
|
|
|
|
|
||||||
Cash provided by operating activities |
$ |
16.8 |
|
|
$ |
73.3 |
|
|
$ |
100.2 |
|
Cash used in investing activities |
|
(316.3 |
) |
|
|
(10.8 |
) |
|
|
(11.3 |
) |
Cash provided by (used in) financing activities |
|
201.2 |
|
|
|
(80.0 |
) |
|
|
(49.6 |
) |
|
|
|
|
|
|
||||||
Reconciliation of GAAP to Non-GAAP Measure: |
|
|
|
|
|
||||||
Cash provided by operating activities |
$ |
16.8 |
|
|
$ |
73.3 |
|
|
$ |
100.2 |
|
Capital expenditures |
|
(10.2 |
) |
|
|
(10.8 |
) |
|
|
(11.3 |
) |
Free Cash Flow (non-GAAP measure) |
$ |
6.6 |
|
|
$ |
62.5 |
|
|
$ |
88.9 |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
||
Summary Balance Sheet Data: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
107.0 |
|
|
$ |
205.2 |
|
|
|
||
Working capital |
|
508.1 |
|
|
|
550.6 |
|
|
|
||
|
|
2,643.9 |
|
|
|
2,332.9 |
|
|
|
||
Total assets |
|
3,698.4 |
|
|
|
3,429.0 |
|
|
|
||
Long-term debt |
|
1,282.6 |
|
|
|
1,033.5 |
|
|
|
||
Total liabilities |
|
1,905.1 |
|
|
|
1,652.3 |
|
|
|
||
Total stockholders’ equity |
|
1,793.3 |
|
|
|
1,776.7 |
|
|
|
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES (Unaudited) (In millions, except per share data) |
|||||||||
|
|
|
|
||||||
|
|
2025 |
|
|
2024 |
|
|
2024 |
|
Net income |
$ |
20.9 |
|
$ |
38.1 |
|
|
42.4 |
|
Interest expense |
|
15.4 |
|
|
17.6 |
|
|
14.9 |
|
Provision for income taxes |
|
10.3 |
|
|
15.2 |
|
|
16.9 |
|
Depreciation and other amortization(1) |
|
11.2 |
|
|
9.4 |
|
|
10.0 |
|
Amortization of intangible assets |
|
14.3 |
|
|
15.1 |
|
|
13.9 |
|
EBITDA (non-GAAP measure) |
|
72.1 |
|
|
95.4 |
|
|
98.1 |
|
Stock-based compensation |
|
13.8 |
|
|
11.7 |
|
|
9.7 |
|
Acquisition, integration, and strategic planning expenses |
|
3.3 |
|
|
1.2 |
|
|
1.9 |
|
Software costs write-off(2) |
|
4.4 |
|
|
— |
|
|
— |
|
Adjusted EBITDA (non-GAAP measure) |
$ |
93.6 |
|
$ |
108.3 |
|
$ |
109.7 |
|
Three Months Ended |
||||||||||
|
|
|
|
||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2024 |
|
Net income |
$ |
20.9 |
|
|
$ |
38.1 |
|
|
$ |
42.4 |
|
Acquisition, integration, and strategic planning expenses |
|
3.3 |
|
|
|
1.2 |
|
|
|
1.9 |
|
Software costs write-off(2) |
|
4.4 |
|
|
|
— |
|
|
|
— |
|
Credit facility amendment expenses |
|
— |
|
|
|
1.5 |
|
|
|
— |
|
Tax effect on adjustments |
|
(1.9 |
) |
|
|
(0.7 |
) |
|
|
(0.5 |
) |
Non-GAAP net income |
|
26.7 |
|
|
|
40.1 |
|
|
|
43.8 |
|
Amortization of intangible assets |
|
14.3 |
|
|
|
15.1 |
|
|
|
13.9 |
|
Other |
|
(0.6 |
) |
|
|
(0.6 |
) |
|
|
(0.6 |
) |
Adjusted Net Income (non-GAAP measure)(3) |
$ |
40.4 |
|
|
$ |
54.6 |
|
|
$ |
57.1 |
|
|
|
|
|
|
|
||||||
Per diluted share: |
|
|
|
|
|
||||||
Net income |
$ |
0.48 |
|
|
$ |
0.81 |
|
|
$ |
0.95 |
|
Adjustments |
|
0.44 |
|
|
|
0.35 |
|
|
|
0.33 |
|
Adjusted Net Income (non-GAAP measure)(3) |
$ |
0.92 |
|
|
$ |
1.16 |
|
|
$ |
1.28 |
|
|
|
|
|
|
|
||||||
Common shares and share equivalents (diluted) |
|
44.0 |
|
|
|
46.9 |
|
|
|
44.5 |
|
_________ | ||
(1) |
The three months ended |
|
(2) |
Write-off of previously capitalized costs related to software enhancements that will no longer be placed into service. |
|
(3) |
Does not include the “Cash Tax Savings on Indefinite-lived Intangible Assets,” which currently total approximately |
FINANCIAL ESTIMATES FOR THE SECOND QUARTER OF 2025 RECONCILIATIONS OF ESTIMATED GAAP TO NON-GAAP MEASURES (In millions, except per share data) |
|||||||
|
|
Low |
|
High |
|
||
Net income(1) |
|
$ |
29.3 |
|
$ |
34.3 |
|
Interest expense |
|
|
18.5 |
|
|
18.5 |
|
Provision for income taxes |
|
|
11.4 |
|
|
13.4 |
|
Depreciation and other amortization(2) |
|
|
10.9 |
|
|
10.9 |
|
Amortization of intangible assets |
|
|
16.9 |
|
|
16.9 |
|
EBITDA (non-GAAP measure) |
|
|
87.0 |
|
|
94.0 |
|
Stock-based compensation |
|
|
14.0 |
|
|
14.0 |
|
Adjusted EBITDA (non-GAAP measure) |
|
$ |
101.0 |
|
$ |
108.0 |
|
|
|
Low |
|
High |
|
||||
Net income(1) |
|
$ |
29.3 |
|
|
$ |
34.3 |
|
|
Amortization of intangible assets |
|
|
16.9 |
|
|
|
16.9 |
|
|
Other |
|
|
(0.7 |
) |
|
|
(0.7 |
) |
|
Adjusted Net Income (non-GAAP measure)(3) |
|
$ |
45.5 |
|
|
$ |
50.5 |
|
|
|
|
|
|
|
|
||||
Per diluted share: |
|
|
|
|
|
||||
Net income |
|
$ |
0.66 |
|
|
$ |
0.78 |
|
|
Adjustments |
|
|
0.37 |
|
|
|
0.36 |
|
|
Adjusted Net Income (non-GAAP measure)(3) |
|
$ |
1.03 |
|
|
$ |
1.14 |
|
|
_______ |
||
(1) |
Does not include acquisition, integration, and strategic planning expenses, or excess tax benefits or shortfall related to stock-based compensation. |
|
(2) |
Comprised of (i) |
|
(3) |
Does not include the "Cash Tax Savings on Indefinite-lived Intangible Assets". These savings total |
Non-GAAP Financial Measures
Statements in this release include financial information presented in accordance with accounting principles generally accepted in
EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin provide a measure of the Company's operating results in a manner that is focused on the performance of the Company's core business on an ongoing basis, by removing the effects of non-operating and certain non-cash expenses. These non-operating and non-cash items are specifically identified in the reconciliations of GAAP measures to Non-GAAP measures that accompany this release.
Adjusted Net Income provides a method for assessing the Company's operating results in a manner that is focused on the performance of the Company's core business on an ongoing basis by removing the effects of non-operating and certain non-cash expenses on a net of tax basis. The metric is not adjusted by the benefit of the tax deduction associated with the amortization of acquired definite-lived intangible assets as these cash tax savings appropriately reflect the performance of the Company's acquisitions.
Free Cash Flow provides useful information to investors about the amount of cash generated by the business that can be used for strategic opportunities and is computed as presented in the tables that accompany this release.
Commercial consulting bookings are defined as the value of new contracts entered into during a specified period, including adjustments for the effects of changes in contract scope and contract terminations. The book-to-bill ratio for the Commercial consulting business is the ratio of bookings to revenues for a specified period.
Federal Government Segment new contract awards are defined as the estimated amount of future revenues to be recognized under contracts awarded during a specified period, including adjustments to estimates for contracts awarded in previous periods. The book-to-bill ratio for the Federal Government Segment is the ratio of New Contract Awards to revenues for a specified period. There is no assurance our new contract awards will result in future revenues.
Revenues calculated on a Same Billable Days basis provide more comparable information by removing the effect of differences in the number of billable days on a year-over-year basis. Revenues on a Same Billable Days basis are adjusted for the following items: differences in billable days during the period by taking the current-period average revenue per billable day, multiplied by the number of billable days from the same period in the prior year; Billable Days are business days (calendar days for the period less weekends and holidays) adjusted for other factors, such as the day of the week a holiday occurs, additional time taken off around holidays, year-end client furloughs, and inclement weather.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250423226797/en/
Vice President, Investor Relations
kimberly.esterkin@asgn.com
Source: