
Jacobs Solutions (J) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.9B
Gross Profit
738.3M
25.37%
Operating Income
208.6M
7.17%
Net Income
-303.0K
-0.01%
EPS (Diluted)
$0.06
Balance Sheet Metrics
Total Assets
11.2B
Total Liabilities
6.5B
Shareholders Equity
4.7B
Debt to Equity
1.39
Cash Flow Metrics
Operating Cash Flow
54.0M
Free Cash Flow
-113.7M
Revenue & Profitability Trend
Jacobs Solutions Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.5B | 10.9B | 9.8B | 14.1B | 13.6B |
Cost of Goods Sold | 8.7B | 8.1B | 7.2B | 11.0B | 11.0B |
Gross Profit | 2.8B | 2.7B | 2.6B | 3.0B | 2.6B |
Gross Margin % | 24.6% | 25.0% | 26.4% | 21.6% | 19.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.1B | 2.0B | 2.0B | 2.4B | 2.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.1B | 2.0B | 2.0B | 2.4B | 2.1B |
Operating Income | 692.4M | 676.5M | 539.9M | 688.1M | 536.0M |
Operating Margin % | 6.0% | 6.2% | 5.5% | 4.9% | 4.0% |
Non-Operating Items | |||||
Interest Income | 34.5M | 25.0M | 4.3M | 3.5M | 4.7M |
Interest Expense | 169.1M | 168.1M | 100.2M | 72.7M | 62.2M |
Other Non-Operating Income | 219.5M | -12.4M | 33.5M | 76.7M | -37.3M |
Pre-tax Income | 777.3M | 521.0M | 477.5M | 695.6M | 441.2M |
Income Tax | 131.5M | 101.3M | 66.3M | 274.8M | 55.3M |
Effective Tax Rate % | 16.9% | 19.5% | 13.9% | 39.5% | 12.5% |
Net Income | 839.1M | 706.3M | 701.0M | 430.8M | 523.9M |
Net Margin % | 7.3% | 6.5% | 7.2% | 3.1% | 3.9% |
Key Metrics | |||||
EBITDA | 1.3B | 996.3M | 878.7M | 1.0B | 685.0M |
EPS (Basic) | $6.35 | $5.32 | $5.01 | $3.22 | $3.74 |
EPS (Diluted) | $6.32 | $5.30 | $4.98 | $3.20 | $3.71 |
Basic Shares Outstanding | 125324000 | 126607000 | 128665000 | 130194000 | 131541000 |
Diluted Shares Outstanding | 125324000 | 126607000 | 128665000 | 130194000 | 131541000 |
Income Statement Trend
Jacobs Solutions Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.1B | 770.9M | 1.1B | 1.0B | 862.4M |
Short-term Investments | 749.5M | 0 | - | 0 | 347.5M |
Accounts Receivable | 1.3B | 1.1B | 1.4B | 1.3B | 1.3B |
Inventory | - | - | - | - | - |
Other Current Assets | 155.9M | 140.7M | 176.1M | 176.2M | 162.4M |
Total Current Assets | 4.9B | 4.7B | 4.7B | 4.3B | 4.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.0B | 918.3M | 1.1B | 1.2B | 1.1B |
Goodwill | 10.5B | 10.2B | 15.8B | 16.0B | 11.9B |
Intangible Assets | 874.9M | 950.8M | 1.4B | 1.6B | 658.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 580.9M | 3.7B | 536.1M | 574.7M | 621.0M |
Total Non-Current Assets | 6.9B | 9.9B | 9.9B | 10.3B | 7.8B |
Total Assets | 11.8B | 14.6B | 14.7B | 14.6B | 12.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.0B | 922.4M | 966.8M | 908.4M | 1.1B |
Short-term Debt | 995.7M | 187.7M | 200.6M | 225.9M | 164.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 628.1M | - | - | - |
Total Current Liabilities | 4.1B | 3.4B | 3.3B | 3.2B | 2.9B |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 3.3B | 4.0B | 3.6B | 2.4B |
Deferred Tax Liabilities | 116.7M | 121.4M | 269.1M | 214.4M | 3.4M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 2.3B | 4.0B | 4.7B | 4.8B | 3.6B |
Total Liabilities | 6.4B | 7.4B | 7.9B | 8.0B | 6.5B |
Equity | |||||
Common Stock | 124.1M | 126.0M | 127.4M | 128.9M | 129.7M |
Retained Earnings | 2.4B | 4.5B | 4.2B | 4.0B | 4.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.4B | 7.2B | 6.7B | 6.6B | 5.9B |
Key Metrics | |||||
Total Debt | 2.8B | 3.5B | 4.2B | 3.8B | 2.6B |
Working Capital | 815.8M | 1.3B | 1.5B | 1.1B | 1.6B |
Balance Sheet Composition
Jacobs Solutions Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 852.6M | 719.7M | 715.4M | 430.8M | 523.9M |
Depreciation & Amortization | 308.7M | 307.3M | 301.1M | 250.8M | 181.6M |
Stock-Based Compensation | 74.2M | 74.3M | 53.4M | 56.2M | 48.2M |
Working Capital Changes | 251.8M | 199.9M | -140.4M | 128.8M | -154.3M |
Operating Cash Flow | 1.3B | 1.2B | 1.0B | 982.4M | 656.6M |
Investing Activities | |||||
Capital Expenditures | -114.9M | -135.9M | -118.2M | -92.3M | -118.2M |
Acquisitions | -12.3M | -9.7M | -434.1M | -1.7B | -310.9M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 0 | 0 | 13.9M | 421.3M | 0 |
Investing Cash Flow | -127.2M | -145.7M | -538.4M | -1.4B | -429.1M |
Financing Activities | |||||
Share Repurchases | -402.7M | -265.7M | -281.9M | -274.9M | -337.3M |
Dividends Paid | -142.8M | -128.4M | -115.9M | -107.2M | -97.9M |
Debt Issuance | 4.6B | 3.9B | 3.1B | 4.4B | 3.0B |
Debt Repayment | -4.2B | -4.5B | -2.4B | -3.2B | -2.7B |
Financing Cash Flow | -1.6B | -1.1B | 313.9M | 791.3M | -408.3M |
Free Cash Flow | 933.6M | 837.3M | 347.1M | 633.5M | 688.6M |
Net Change in Cash | -454.5M | -12.5M | 794.4M | 393.0M | -180.8M |
Cash Flow Trend
Jacobs Solutions Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
38.24
Forward P/E
22.37
Price to Book
4.66
Price to Sales
1.50
PEG Ratio
22.37
Profitability Ratios
Profit Margin
4.16%
Operating Margin
8.73%
Return on Equity
8.42%
Return on Assets
4.80%
Financial Health
Current Ratio
1.40
Debt to Equity
63.39
Beta
0.78
Per Share Data
EPS (TTM)
$3.89
Book Value per Share
$31.93
Revenue per Share
$96.47
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
j | 17.8B | 38.24 | 4.66 | 8.42% | 4.16% | 63.39 |
Quanta Services | 57.5B | 59.87 | 7.30 | 13.73% | 3.73% | 64.91 |
Ferrovial S.A | 38.0B | 10.12 | 6.28 | 49.66% | 35.41% | 142.78 |
Emcor | 27.7B | 25.71 | 9.07 | 38.12% | 7.07% | 22.16 |
Comfort Systems USA | 24.4B | 35.58 | 12.35 | 40.09% | 9.01% | 15.80 |
Aecom | 15.7B | 23.45 | 6.29 | 28.68% | 3.82% | 118.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.