BAH
Booz Allen Hamilton Holding Corporation (BAH)
Last Price$110.0(2.3%)
Market Cap$13.9B
$11.8B
+14.1% YoY
$870.3M
+112.6% YoY
($107.6M)
Net Debt to FCF - (0.1x)
$844.2M
7.2% margin

BAH Income Statement

BAH Income Statement Overview

Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
$10.7B 15.2% YoY
$2,459.0M (50.4%) YoY
23.1% margin
Cost of revenue
$8,202.8M 90.6% YoY
Operating income
$1,013.4M 126.8% YoY
9.5% margin
Other: $27.8M
Net interest: $187.8M
Operating expenses
$1,445.6M (67.9%) YoY
Pre-tax income
$853.3M 131.9% YoY
8.0% margin
Net income
$605.7M 122.9% YoY
5.7% margin
Income tax
$247.6M
29.0% tax rate
SG&A
$1,281.4M (70.5%) YoY
12.0% of revenue

BAH Income statement key metrics

Annual
Quarterly
LTM

Revenue

$10.7B +15.2% YoY

Operating Income

$1.0B +126.8% YoY

Net Income

$0.6B +122.9% YoY

BAH Balance Sheet

BAH Balance Sheet Overview

Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
Assets
Liabilities
Total assets
$6,563.7M
Current assets ($2,738.9M, 41.7% of total)
$554.3M (8.4%)
$2,047.3M (31.2%)
Other current assets
$137.3M (2.1%)
Non-current assets ($3,824.8M, 58.3% of total)
$601.0M (9.2%)
Other non-current assets
$2,802.2M (42.7%)
Financial position
$3,126.1M
$554.3M$3,680.3M
Cash & Short-term Investments
Total Debt

BAH Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$6,563.7M +4.8% YoY

Liabilities

$5,517.1M +4.6% YoY

Shareholder's Equity

$1,046.6M +5.5% YoY

BAH Cash Flow Statement

BAH Cash Flow Statement Overview

Annual
Quarterly
LTM
Mar'15
Mar'16
Mar'17
Mar'18
Mar'19
Mar'20
Mar'21
Mar'22
Mar'23
Mar'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$404.9M$258.8M($90.6M)($18.8M)$0.0$554.3M

BAH Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$258.8M -57.1% YoY

Capital Expenditure (CAPEX)

($66.7M) -12.4% YoY

Free Cash Flow (FCF)

$192.1M -63.5% YoY

BAH Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
% growth
4,351.2
0.0%
5,122.6
17.7%
5,591.3
9.1%
5,859.2
4.8%
5,758.1
(1.7%)
5,478.7
(4.9%)
5,274.8
(3.7%)
5,405.7
2.5%
5,804.3
7.4%
6,171.9
6.3%
6,704.0
8.6%
7,463.8
11.3%
7,858.9
5.3%
8,363.7
6.4%
9,258.9
10.7%
10,661.9
15.2%
Cost of Goods Sold (COGS)2,289.72,654.12,837.02,934.42,871.22,716.12,593.82,580.02,692.02,867.13,100.53,379.23,657.53,899.64,304.88,202.8
% margin
2,061.5
47.4%
2,468.5
48.2%
2,754.3
49.3%
2,924.8
49.9%
2,886.8
50.1%
2,762.6
50.4%
2,680.9
50.8%
2,825.7
52.3%
3,112.3
53.6%
3,304.8
53.5%
3,603.6
53.8%
4,084.7
54.7%
4,201.4
53.5%
4,464.1
53.4%
4,954.1
53.5%
2,459.0
23.1%
Operating Expenses2,482.12,268.92,434.92,521.72,440.62,302.02,222.12,381.12,628.12,784.73,001.23,415.53,447.03,778.94,507.31,445.6
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)2,390.52,173.22,354.32,446.52,366.62,229.62,159.42,319.62,568.52,719.92,932.63,334.43,362.73,633.24,341.81,281.4
(420.6)
(9.7%)
199.6
3.9%
319.4
5.7%
403.1
6.9%
446.2
7.7%
460.6
8.4%
458.8
8.7%
444.6
8.2%
484.2
8.3%
520.1
8.4%
602.4
9.0%
669.2
9.0%
754.4
9.6%
685.2
8.2%
446.8
4.8%
1,013.4
9.5%
Interest Income5.31.50.00.00.00.00.00.00.00.089.597.081.392.4110.3(4.9)
Interest Expense99.1150.7131.948.170.378.071.870.862.382.384.590.256.370.2116.7182.9
Pre-tax Income(514.6)49.0128.1343.9368.3380.8385.9379.5411.9438.0515.4579.4662.4604.0367.9853.3
% effective tax rate
(78.3)
15.2%
23.6
48.1%
43.4
33.9%
103.9
30.2%
149.3
40.5%
148.6
39.0%
153.3
39.7%
85.4
22.5%
159.4
38.7%
132.9
30.3%
96.9
18.8%
96.8
16.7%
53.5
8.1%
137.5
22.8%
96.7
26.3%
247.6
29.0%
% margin
(1,284.7)
(29.5%)
25.4
0.5%
84.7
1.5%
240.0
4.1%
219.1
3.8%
232.2
4.2%
232.6
4.4%
294.1
5.4%
252.5
4.4%
305.1
4.9%
418.5
6.2%
482.6
6.5%
609.0
7.7%
466.7
5.6%
271.8
2.9%
605.7
5.7%
EPS(18.04)0.240.741.831.561.621.581.981.692.092.953.434.403.462.044.61
Diluted EPS(18.04)0.220.661.701.451.541.521.941.672.072.923.414.373.442.034.59
% margin
(323.9)
(7.4%)
295.5
5.8%
340.6
6.1%
467.2
8.0%
512.6
8.9%
531.1
9.7%
520.4
9.9%
506.1
9.4%
561.5
9.7%
577.1
9.3%
663.7
9.9%
745.4
10.0%
834.4
10.6%
826.9
9.9%
958.2
10.3%
1,200.0
11.3%