Parsons Corporation (PSN) FY2026 YTD Q2 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2026-01-01 to 2026-06-30

Swipe to see the full flow
Parsons Corporation cash flow reconciliation, Jan 1, 2026 through Jun 30, 2026One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Orange marks positive customer-advance and deferred-revenue changes that add to operating cash in the reconciliation. These are net changes, not gross customer receipts. Negative changes are neutral reconciliation adjustments; they do not by themselves identify cash payments. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net (loss) income including noncontrolling interests → Net cash from operating activities: $53,884,000.00Net (loss) income including noncontrolling interests → Operating adjustments reconciliation: $10,862,000.00Depreciation and amortization → Operating adjustments reconciliation: $72,563,000.00Contract liabilities → Operating adjustments reconciliation: $68,430,000.00Contributions of treasury stock → Operating adjustments reconciliation: $39,130,000.00Equity in losses (earnings) of unconsolidated joint ventures → Operating adjustments reconciliation: $27,592,000.00Stock-based compensation → Operating adjustments reconciliation: $22,401,000.00Accrued expenses and other current liabilities → Operating adjustments reconciliation: $15,022,000.00Return on investments in unconsolidated joint ventures → Operating adjustments reconciliation: $13,062,000.00Amortization of debt issue costs → Operating adjustments reconciliation: $2,446,000.00Deferred taxes → Operating adjustments reconciliation: $1,921,000.00Foreign currency transaction gains and losses → Operating adjustments reconciliation: $1,800,000.00Loss (gain) on disposal of property and equipment → Operating adjustments reconciliation: $1,000,000.00Operating adjustments reconciliation → Contract assets: $157,998,000.00Operating adjustments reconciliation → Prepaid expenses and other assets: $55,126,000.00Operating adjustments reconciliation → Other long-term liabilities: $20,844,000.00Operating adjustments reconciliation → Loss (gain) on sale of business: $19,300,000.00Operating adjustments reconciliation → Income taxes: $10,217,000.00Operating adjustments reconciliation → Accounts payable: $7,266,000.00Operating adjustments reconciliation → Accounts receivable: $5,478,000.00Proceeds from borrowings under credit agreement → financing reconciliation: $454,900,000.00Proceeds from issuance of common stock → financing reconciliation: $5,700,000.00Contributions by noncontrolling interests → financing reconciliation: $234,000.00financing reconciliation → Net cash from financing activities: $133,434,000.00financing reconciliation → Repayments of borrowings under credit agreement: $220,900,000.00financing reconciliation → Repurchases of common stock: $49,989,000.00financing reconciliation → Distributions to noncontrolling interests: $36,575,000.00financing reconciliation → Taxes paid on vested stock: $19,932,000.00financing reconciliation → Redemption of warrants: $4,000.00Net cash used in investing activities → investing reconciliation: $386,491,000.00Proceeds from sale of business → investing reconciliation: $23,966,000.00Return of investments in unconsolidated joint ventures → investing reconciliation: $7,578,000.00investing reconciliation → Payments for acquisitions, net of cash acquired: $330,123,000.00investing reconciliation → Investments in unconsolidated joint ventures: $56,859,000.00investing reconciliation → Capital expenditures: $31,053,000.00Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations → Cash sources and uses: $466,388,000.00Net cash from operating activities → Cash sources and uses: $53,884,000.00Net cash from financing activities → Cash sources and uses: $133,434,000.00Cash sources and uses → Exchange-rate effect: $1,171,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations: $266,044,000.00Cash sources and uses → Net cash used in investing activities: $386,491,000.00Net (loss) income including noncontrolling interests: $64,746,000.00Net (loss) income including noncontrolling interests+$64.75 MDepreciation and amortization: $72,563,000.00Depreciation & amortization+$72.56 MAmortization of debt issue costs: $2,446,000.00Debt issuance cost amortization+$2.45 MLoss (gain) on disposal of property and equipment: $1,000,000.00PP&E disposal gain & loss+$1.00 MLoss (gain) on sale of business: -$19,300,000.00Business sale gain & loss−$19.30 MDeferred taxes: $1,921,000.00Deferred income taxes+$1.92 MForeign currency transaction gains and losses: $1,800,000.00FX transaction gain & loss+$1.80 MEquity in losses (earnings) of unconsolidated joint ventures: $27,592,000.00Equity-method results+$27.59 MReturn on investments in unconsolidated joint ventures: $13,062,000.00Equity-method distributions+$13.06 MStock-based compensation: $22,401,000.00Stock-based compensation+$22.40 MContributions of treasury stock: $39,130,000.00Non-cash postretirement cost+$39.13 MAccounts receivable: -$5,478,000.00Accounts receivable−$5.48 MContract assets: -$157,998,000.00Contract assets−$158.00 MPrepaid expenses and other assets: -$55,126,000.00Prepaid & other assets−$55.13 MAccounts payable: -$7,266,000.00Accounts payable−$7.27 MAccrued expenses and other current liabilities: $15,022,000.00Accrued & other liabilities+$15.02 MContract liabilities: $68,430,000.00Deferred revenue+$68.43 MIncome taxes: -$10,217,000.00Income tax balances−$10.22 MOther long-term liabilities: -$20,844,000.00Other noncurrent liabilities−$20.84 MNet cash from operating activities: $53,884,000.00Operating cash+$53.88 MOperating adjustments reconciliation: $276,229,000.00Contributions by noncontrolling interests: $234,000.00From noncontrolling interests+$234.00 KProceeds from term loan: $0.00Payments for debt issuance costs: $0.00Repayment of delayed draw term loan: $0.00Redemption of warrants: -$4,000.00Warrant redemptions−$4.00 KRepurchases of convertible notes due 2025: $0.00Distributions to noncontrolling interests: -$36,575,000.00Paid to noncontrolling interests−$36.58 MRepurchases of common stock: -$49,989,000.00Common stock repurchases−$49.99 MTaxes paid on vested stock: -$19,932,000.00Taxes paid on vested stock−$19.93 MProceeds from issuance of common stock: $5,700,000.00Common stock issued+$5.70 MRepayments of borrowings under credit agreement: -$220,900,000.00Credit line repayments−$220.90 MProceeds from borrowings under credit agreement: $454,900,000.00Credit line borrowings+$454.90 MNet cash from financing activities: $133,434,000.00Financing cash+$133.43 Mfinancing reconciliation: $460,834,000.00Payments for acquisitions, net of cash acquired: -$330,123,000.00Acquisitions, net of cash−$330.12 MProceeds from sale of property and equipment: $0.00Proceeds from sale of business: $23,966,000.00Business sales+$23.97 MCapital expenditures: -$31,053,000.00Capital expenditures−$31.05 MReturn of investments in unconsolidated joint ventures: $7,578,000.00Equity-method return of capital+$7.58 MInvestments in unconsolidated joint ventures: -$56,859,000.00Joint venture investments−$56.86 MNet cash used in investing activities: -$386,491,000.00. Cash required to fund net payments.Investing cash−$386.49 Minvesting reconciliation: $418,035,000.00Cash sources and uses: $653,706,000.00Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations: $466,388,000.00Beginning cash$466.39 MEnding cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations: $266,044,000.00Ending cash$266.04 MExchange-rate effect: -$1,171,000.00FX effect−$1.17 MCASH RECONCILIATIONOperatingflowsFinancingflowsInvestingflowsFree cash flow$22.83 MOperating cash − cash spent on productive assetsCash flow / Net income0.83×Operating cash flow ÷ net incomeNet cash change−$200.34 MEnding cash − beginning cash
Chart details

Parsons Corporation cash flow reconciliation, Jan 1, 2026 through Jun 30, 2026

Cash flows for Jan 1, 2026 through Jun 30, 2026. Cash basis: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations. Beginning cash: Dec 31, 2025. Ending cash: Jun 30, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2025
466,388,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
Operating activities
53,884,000 US dollars. Net cash provided.
Net (loss) income including noncontrolling interests
64,746,000 US dollars
Depreciation and amortization
72,563,000 US dollars
Amortization of debt issue costs
2,446,000 US dollars
Loss (gain) on disposal of property and equipment
1,000,000 US dollars
Loss (gain) on sale of business
negative 19,300,000 US dollars
Deferred taxes
1,921,000 US dollars
Foreign currency transaction gains and losses
1,800,000 US dollars
Equity in losses (earnings) of unconsolidated joint ventures
27,592,000 US dollars
Return on investments in unconsolidated joint ventures
13,062,000 US dollars
Stock-based compensation
22,401,000 US dollars
Contributions of treasury stock
39,130,000 US dollars
Accounts receivable
negative 5,478,000 US dollars
Contract assets
negative 157,998,000 US dollars
Prepaid expenses and other assets
negative 55,126,000 US dollars
Accounts payable
negative 7,266,000 US dollars
Accrued expenses and other current liabilities
15,022,000 US dollars
Contract liabilities
68,430,000 US dollars
Income taxes
negative 10,217,000 US dollars
Other long-term liabilities
negative 20,844,000 US dollars
Investing activities
negative 386,491,000 US dollars. Net cash used.
Payments for acquisitions, net of cash acquired
negative 330,123,000 US dollars
Proceeds from sale of property and equipment
0 US dollars
Proceeds from sale of business
23,966,000 US dollars
Capital expenditures
negative 31,053,000 US dollars
Return of investments in unconsolidated joint ventures
7,578,000 US dollars
Investments in unconsolidated joint ventures
negative 56,859,000 US dollars
Financing activities
133,434,000 US dollars. Net cash provided.
Contributions by noncontrolling interests
234,000 US dollars
Proceeds from term loan
0 US dollars
Payments for debt issuance costs
0 US dollars
Repayment of delayed draw term loan
0 US dollars
Redemption of warrants
negative 4,000 US dollars
Repurchases of convertible notes due 2025
0 US dollars
Distributions to noncontrolling interests
negative 36,575,000 US dollars
Repurchases of common stock
negative 49,989,000 US dollars
Taxes paid on vested stock
negative 19,932,000 US dollars
Proceeds from issuance of common stock
5,700,000 US dollars
Repayments of borrowings under credit agreement
negative 220,900,000 US dollars
Proceeds from borrowings under credit agreement
454,900,000 US dollars
Operating adjustment reconciliation
276,229,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
460,834,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
418,035,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
negative 1,171,000 US dollars
Ending cash on Jun 30, 2026
266,044,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash, including disposal groups and discontinued operations
Cash sources and uses
653,706,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
negative 200,344,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
0.83×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
53,884,000 US dollars. Operating cash flow used in the free cash flow calculation.
cash spent on productive assets
31,053,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
22,831,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income exceeds operating cash. The diagram allocates $53.88M of net income directly to operating cash and $10.86M to the adjustment junction, where it combines with other additions to reconcile deductions. This is an accounting presentation, not a tracing of cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash spent on productive assets equals free cash flow: 53,884,000 US dollars minus 31,053,000 US dollars equals 22,831,000 US dollars.
Parsons Corporation (PSN) FY2026 YTD Q2 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!