News Release
Quarter and Full-Year Highlights
-
Wins of
$4.2 billion in the quarter; backlog of$25.1 billion , including$3 billion acquired fromHunt Construction Group . -
Free cash flow of
$162 million ;$298 million for full-year fiscal 2014. -
Quarterly EPS of
$0.79 ; full-year EPS of$2.53 , excluding acquisition and integration expenses. -
Company targets fiscal year 2015 adjusted EPS of
$2.75 to $3.35 , including 50 weeks of URS contribution. -
Company completed acquisition of
URS Corporation onOct. 17, 2014 , as previously announced.
Fourth Quarter | Fiscal Year | |||||||||||||||||
($ in millions, except EPS) | Q4 FY13 | Q4 FY14 |
YOY % |
FY13 | FY14 |
YOY % |
||||||||||||
Gross Revenue | $ | 2,079 | $ | 2,563 | 23 | $ | 8,153 | $ | 8,357 | 3 | ||||||||
Net Service Revenue1 | 1,244 | 1,319 | 6 | 4,977 | 4,856 |
(2) |
|
|||||||||||
Operating Income | 123 | 103 |
(17) |
|
377 | 353 |
(6) |
|
||||||||||
Net Income2 | 77 | 64 |
(16) |
|
239 | 230 |
(4) |
|
||||||||||
EPS2 | 0.77 | 0.64 |
(17) |
|
2.35 | 2.33 |
(1) |
|
||||||||||
EPS (exc. acquisition/integration expenses)3 | 0.77 | 0.79 | 3 | 2.35 | 2.53 | 8 | ||||||||||||
Operating Cash Flow | 160 | 175 | 9 | 409 | 361 |
(12) |
|
|||||||||||
Free Cash Flow5 | 145 | 162 | 11 | 356 | 298 |
(17) |
|
Note: All comparisons are year over year unless otherwise noted.
“AECOM delivered strong new wins of
Burke added, “With the URS transaction closed,
“We are pleased to report another strong quarter and fiscal year of free
cash flow,” added President and Chief Financial Officer
New Wins and Backlog
New wins in the quarter of
Business Segments
In addition to providing consolidated financial results,
Professional Technical Services
The PTS segment delivers planning, consulting, architecture and engineering design, as well as program and construction management services to institutional, commercial and public sector clients worldwide.
Revenue of
The MSS segment provides program and facilities management and maintenance, training, logistics, consulting, technical assistance and systems integration services, primarily for agencies of the U.S. government.
Revenue declined 9 percent in the quarter to $201 million, and net
service revenue declined 27 percent to $98 million. For the fiscal
fourth quarter and the full year, operating income increased
Tax Rate
Inclusive of the non-controlling interest deduction and excluding acquisition and integration expenses incurred during the fourth quarter, the tax rate was 30.1 percent, with a full-year rate of 26.4 percent. Inclusive of the impact of acquisition and integration expenses, the company’s tax rate for the fourth quarter and full year was 31.7 percent and 26.3 percent, respectively.
Cash Flow
Cash flow from operations for the quarter was
Balance Sheet
As of
Fiscal 2015 Outlook
In addition, the company expects full-year interest expense of
approximately
Adjusted EPS guidance excludes the amortization of intangible assets and
acquisition and integration expenses. In total, these items are expected
to result in a pre-tax expense of approximately
(1) |
AECOM’s revenue includes a significant amount of pass-through costs and, therefore, the company believes that revenue, net of other direct costs (net service revenue, or NSR), which is a non-GAAP measure, also provides a meaningful perspective on its business results. See the accompanying reconciliation of revenue, net of other direct costs, to revenue, the closest comparable GAAP measure. |
|
|
(2) |
Defined as attributable to AECOM. |
||
(3) |
Defined as attributable to AECOM, excluding acquisition and integration expenses. |
||
(4) |
Defined as attributable to AECOM, excluding intangible amortization, and acquisition and integration expenses. |
||
(5) |
Free cash flow is defined as cash flow from operations less capital expenditures and is a non-GAAP measure. See the accompanying reconciliation of free cash flow from operations, to cash flow from operations, the closest comparable GAAP measure. |
||
(6) |
Book-to-burn ratio is defined as the amount of gross revenue wins divided by gross revenue recognized during the period. |
About
With nearly 100,000 employees — including architects, engineers,
designers, planners, scientists and management and construction services
professionals — serving clients in more than 150 countries around the
world following the acquisition of URS,
Forward-Looking Statements: All statements in this press release other than statements of historical fact are “forward looking statements” for purposes of federal and state securities laws, including any projections of earnings, revenue, profit margins, cash flows, share count or other financial items; any statements of the plans, strategies and objectives for future operations; and any statements regarding future economic conditions or performance. Although we believe that the expectations reflected in our forward looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward looking statements.
Important factors that could cause our actual results, performance and
achievements, or industry results to differ materially from estimates or
projections contained in forward-looking statements include:
uncertainties related to global economic conditions and funding, audits,
modifications and termination of long-term government contracts; losses
under fixed-price contracts; limited control over operations run through
our joint venture entities; misconduct by our employees or consultants
or our failure to comply with laws or regulations; failure to
successfully execute our merger and acquisition strategy; the failure to
retain and recruit key technical and management personnel; and
unexpected adjustments and cancellations related to our backlog.
Additional factors that could cause actual results to differ materially
from our forward looking statements are set forth in our reports filed
with the
This press release contains financial information calculated other than in accordance with U.S. generally accepted accounting principles (“GAAP”). In particular, the company believes that non-GAAP financial measures such as revenue, net of other direct costs, and free cash flow also provide a meaningful perspective on its business results as the company utilizes this information to evaluate and manage the business. This non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial information determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of the company’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
AECOM Technology Corporation | |||||||||||||||||||||
Consolidated Statement of Income | |||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
September 30, 2013 | September 30, 2014 | % Change | September 30, 2013 | September 30, 2014 | % Change | ||||||||||||||||
Revenue | $ | 2,079,087 | $ | 2,562,529 | 23.3 | % | $ | 8,153,495 | $ | 8,356,783 | 2.5 | % | |||||||||
Other direct costs | 834,968 | 1,243,294 | 48.9 | % | 3,176,520 | 3,501,156 | 10.2 | % | |||||||||||||
Revenue, net of other direct costs (non-GAAP) | 1,244,119 | 1,319,235 | 6.0 | % | 4,976,975 | 4,855,627 | (2.4 | %) | |||||||||||||
Cost of revenue, net of other direct costs | 1,103,906 | 1,190,204 | 7.8 | % | 4,526,987 | 4,452,451 | (1.6 | %) | |||||||||||||
Gross profit | 140,213 | 129,031 | (8.0 | %) | 449,988 | 403,176 | (10.4 | %) | |||||||||||||
Equity in earnings of joint ventures | 6,464 | 8,509 | 31.6 | % | 24,319 | 57,924 | 138.2 | % | |||||||||||||
General and administrative expenses | (23,953 | ) | (15,547 | ) | (35.1 | %) | (97,318 | ) | (80,908 | ) | (16.9 | %) | |||||||||
Acquisition and integration expenses | – | (19,473 | ) | 0.0 | % | – | (27,310 | ) | 0.0 | % | |||||||||||
Income from operations | 122,724 | 102,520 | (16.5 | %) | 376,989 | 352,882 | (6.4 | %) | |||||||||||||
Other income | 1,480 | 1,892 | 27.8 | % | 3,522 | 2,748 | (22.0 | %) | |||||||||||||
Interest expense | (10,242 | ) | (10,120 | ) | (1.2 | %) | (44,737 | ) | (40,842 | ) | (8.7 | %) | |||||||||
Income before income tax expense | 113,962 | 94,292 | (17.3 | %) | 335,774 | 314,788 | (6.3 | %) | |||||||||||||
Income tax expense | 35,735 | 29,657 | (17.0 | %) | 92,578 | 82,024 | (11.4 | %) | |||||||||||||
Net income | 78,227 | 64,635 | (17.4 | %) | 243,196 | 232,764 | (4.3 | %) | |||||||||||||
Noncontrolling interest in income of consolidated subsidiaries, net of tax | (1,659 | ) | (609 | ) | (63.3 | %) | (3,953 | ) | (2,910 | ) | (26.4 | %) | |||||||||
Net income attributable to AECOM | $ | 76,568 | $ | 64,026 | (16.4 | %) | $ | 239,243 | $ | 229,854 | (3.9 | %) | |||||||||
Net income attributable to AECOM per share: | |||||||||||||||||||||
Basic | $ | 0.78 | $ | 0.65 | (16.7 | %) | $ | 2.38 | $ | 2.36 | (0.8 | %) | |||||||||
Diluted | $ | 0.77 | $ | 0.64 | (16.9 | %) | $ | 2.35 | $ | 2.33 | (0.9 | %) | |||||||||
Weighted average shares outstanding: | |||||||||||||||||||||
Basic | 98,028 | 98,107 | 0.1 | % | 100,618 | 97,226 | (3.4 | %) | |||||||||||||
Diluted | 99,652 | 99,743 | 0.1 | % | 101,942 | 98,657 | (3.2 | %) |
AECOM Technology Corporation | |||||
Balance Sheet and Cash Flow Information | |||||
(in thousands) | |||||
September 30, 2013 | September 30, 2014 | ||||
Balance Sheet Information: | |||||
Total cash and cash equivalents |
$ |
600,677 |
$ |
574,188 |
|
Accounts receivable – net | 2,342,262 | 2,654,976 | |||
Working capital | 1,078,053 | 978,344 | |||
Working capital, net of cash and cash equivalents | 477,376 | 404,156 | |||
Total debt | 1,173,325 | 1,003,978 | |||
Total assets | 5,665,623 | 6,121,777 | |||
Total AECOM stockholders’ equity | 2,021,443 | 2,188,817 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
September 30, 2013 | September 30, 2014 | September 30, 2013 | September 30, 2014 | ||||||||||||
Cash Flow Information: | |||||||||||||||
Net cash provided by operating activities | $ | 160,147 | $ | 174,916 | $ | 408,598 | $ | 360,625 | |||||||
Payments for capital expenditures | (15,050 | ) | (13,274 | ) | (52,117 | ) | (62,852 | ) | |||||||
Free cash flow | $ | 145,097 | $ | 161,642 | $ | 356,481 | $ | 297,773 |
AECOM Technology Corporation |
||||||||||||||||
Reportable Segments | ||||||||||||||||
(in thousands) | ||||||||||||||||
Professional |
Management |
Corporate | Total | |||||||||||||
Three Months Ended September 30, 2014 | ||||||||||||||||
Revenue | $ | 2,361,534 | $ | 200,995 | $ | - | $ | 2,562,529 | ||||||||
Other direct costs | 1,140,575 | 102,719 | - | 1,243,294 | ||||||||||||
Revenue, net of other direct costs (non-GAAP) | 1,220,959 | 98,276 | - | 1,319,235 | ||||||||||||
Cost of revenue, net of other direct costs | 1,100,501 | 89,703 | - | 1,190,204 | ||||||||||||
Gross profit | 120,458 | 8,573 | - | 129,031 | ||||||||||||
Equity in earnings of joint ventures | 4,917 | 3,592 | - | 8,509 | ||||||||||||
General and administrative expenses | - | - | (15,547 | ) | (15,547 | ) | ||||||||||
Acquisition and integration expenses | - | - | (19,473 | ) | (19,473 | ) | ||||||||||
Income (loss) from operations | $ | 125,375 | $ | 12,165 | $ | (35,020 | ) | $ | 102,520 | |||||||
Gross profit as a % of revenue | 5.1 | % | 4.3 | % | - | 5.0 | % | |||||||||
Gross profit as a % of revenue, net of other direct costs (non-GAAP) | 9.9 | % | 8.7 | % | - | 9.8 | % | |||||||||
Three Months Ended September 30, 2013 | ||||||||||||||||
Revenue | $ | 1,858,660 | $ | 220,427 | $ | - | $ | 2,079,087 | ||||||||
Other direct costs | 748,363 | 86,605 | - | 834,968 | ||||||||||||
Revenue, net of other direct costs (non-GAAP) | 1,110,297 | 133,822 | - | 1,244,119 | ||||||||||||
Cost of revenue, net of other direct costs | 974,677 | 129,229 | - | 1,103,906 | ||||||||||||
Gross profit | 135,620 | 4,593 | - | 140,213 | ||||||||||||
Equity in earnings of joint ventures | 2,051 | 4,413 | - | 6,464 | ||||||||||||
General and administrative expenses | - | - | (23,953 | ) | (23,953 | ) | ||||||||||
Income (loss) from operations | $ | 137,671 | $ | 9,006 | $ | (23,953 | ) | $ | 122,724 | |||||||
Gross profit as a % of revenue | 7.3 | % | 2.1 | % | - | 6.7 | % | |||||||||
Gross profit as a % of revenue, net of other direct costs (non-GAAP) | 12.2 | % | 3.4 | % | - | 11.3 | % |
AECOM Technology Corporation |
||||||||||||||||
Reportable Segments | ||||||||||||||||
(in thousands) | ||||||||||||||||
Professional |
Management |
Corporate | Total | |||||||||||||
Twelve Months Ended Sept. 30, 2014 | ||||||||||||||||
Revenue | $ | 7,609,921 | $ | 746,862 | $ | - | $ | 8,356,783 | ||||||||
Other direct costs | 3,147,222 | 353,934 | - | 3,501,156 | ||||||||||||
Revenue, net of other direct costs (non-GAAP) | 4,462,699 | 392,928 | - | 4,855,627 | ||||||||||||
Cost of revenue, net of other direct costs | 4,097,497 | 354,954 | - | 4,452,451 | ||||||||||||
Gross profit | 365,202 | 37,974 | - | 403,176 | ||||||||||||
Equity in earnings of joint ventures | 41,405 | 16,519 | - | 57,924 | ||||||||||||
General and administrative expenses | - | - | (80,908 | ) | (80,908 | ) | ||||||||||
Acquisition and integration expenses | - | - | (27,310 | ) | (27,310 | ) | ||||||||||
Income (loss) from operations | $ | 406,607 | $ | 54,493 | $ | (108,218 | ) | $ | 352,882 | |||||||
Gross profit as a % of revenue | 4.8 | % | 5.1 | % | - | 4.8 | % | |||||||||
Gross profit as a % of revenue, net of other direct costs (non-GAAP) | 8.2 | % | 9.7 | % | - | 8.3 | % | |||||||||
Contracted backlog | $ | 10,740,108 | $ | 608,895 | $ | - | $ | 11,349,003 | ||||||||
Awarded backlog | 12,391,080 | 1,343,071 | - | 13,734,151 | ||||||||||||
Total backlog | $ | 23,131,188 | $ | 1,951,966 | $ | - | $ | 25,083,154 | ||||||||
Twelve Months Ended Sept. 30, 2013 | ||||||||||||||||
Revenue | $ | 7,242,859 | $ | 910,636 | $ | - | $ | 8,153,495 | ||||||||
Other direct costs | 2,826,452 | 350,068 | - | 3,176,520 | ||||||||||||
Revenue, net of other direct costs (non-GAAP) | 4,416,407 | 560,568 | - | 4,976,975 | ||||||||||||
Cost of revenue, net of other direct costs | 3,999,523 | 527,464 | - | 4,526,987 | ||||||||||||
Gross profit | 416,884 | 33,104 | - | 449,988 | ||||||||||||
Equity in earnings of joint ventures | 12,356 | 11,963 | - | 24,319 | ||||||||||||
General and administrative expenses | - | - | (97,318 | ) | (97,318 | ) | ||||||||||
Income (loss) from operations | $ | 429,240 | $ | 45,067 | $ | (97,318 | ) | $ | 376,989 | |||||||
Gross profit as a % of revenue | 5.8 | % | 3.6 | % | - | 5.5 | % | |||||||||
Gross profit as a % of revenue, net of other direct costs (non-GAAP) | 9.4 | % | 5.9 | % | - | 9.0 | % | |||||||||
Contracted backlog | $ | 8,378,426 | $ | 374,871 | $ | - | $ | 8,753,297 | ||||||||
Awarded backlog | 6,886,068 | 914,011 | - | 7,800,079 | ||||||||||||
Total backlog | $ | 15,264,494 | $ | 1,288,882 | $ | - | $ | 16,553,376 |
AECOM Technology Corporation Regulation G Information (in millions) |
||||||||||||||
Reconciliation of Revenue to Revenue, Net of Other Direct Costs |
||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||
Sep 30, 2013 | Jun 30, 2014 | Sep 30, 2014 | Sep 30, 2013 | Sep 30, 2014 | ||||||||||
Consolidated | ||||||||||||||
Revenue | $ | 2,079.1 | $ | 1,968.2 | $ | 2,562.5 | $ | 8,153.5 | $ | 8,356.8 | ||||
Less: Other direct costs | 835.0 | 763.5 | 1,243.3 | 3,176.5 | 3,501.2 | |||||||||
Revenue, net of other direct costs | $ | 1,244.1 | $ | 1,204.7 | $ | 1,319.2 | $ | 4,977.0 | $ | 4,855.6 | ||||
PTS Segment | ||||||||||||||
Revenue | $ | 1,858.7 | $ | 1,794.6 | $ | 2,361.5 | $ | 7,242.9 | $ | 7,609.9 | ||||
Less: Other direct costs | 748.4 | 682.6 | 1,140.5 | 2,826.5 | 3,147.2 | |||||||||
Revenue, net of other direct costs | $ | 1,110.3 | $ | 1,112.0 | $ | 1,221.0 | $ | 4,416.4 | $ | 4,462.7 | ||||
MSS Segment | ||||||||||||||
Revenue | $ | 220.4 | $ | 173.6 | $ | 201.0 | $ | 910.6 | $ | 746.9 | ||||
Less: Other direct costs | 86.6 | 80.9 | 102.8 | 350.0 | 354.0 | |||||||||
Revenue, net of other direct costs | $ | 133.8 | $ | 92.7 | $ | 98.2 | $ | 560.6 | $ | 392.9 |
Reconciliation of Amounts Provided by Acquired Companies |
|||||||||||||||||
Three Months Ended
Sep 30, 2014 |
Twelve Months Ended
Sep 30, 2014 |
||||||||||||||||
Total |
Provided by |
Excluding Effect |
Total |
Provided by |
Excluding Effect |
||||||||||||
Revenue, net of other direct costs – Consolidated | $ | 1,319.2 | $ | 20.0 | $ | 1,299.2 | $ | 4,855.6 | $ | 38.6 | $ | 4,817.0 | |||||
Revenue, net of other direct costs – PTS Segment | 1,221.0 | 20.0 | 1,201.0 | 4,462.7 | 38.6 | 4,424.1 |
Reconciliation of EBITDA to Net Income Attributable to AECOM |
|||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||
Dec 31, 2012 | Mar 31, 2013 | Jun 30, 2013 | Sep 30, 2013 | Dec 31, 2013 | Mar 31, 2014 | Jun 30, 2014 | Sep 30, 2014 | ||||||||||||||||||||||||
EBITDA | $ | 84.7 | $ | 102.5 | $ | 135.1 | $ | 144.5 | $ | 111.5 | $ | 89.0 | $ | 115.9 | $ | 127.2 | |||||||||||||||
Less: Interest expense1 | (10.4 | ) | (11.3 | ) | (11.0 | ) | ( 9.6 | ) | (9.8 | ) | (10.0 | ) | (9.2 | ) | (9.5 | ) | |||||||||||||||
Add: Interest income2 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.6 | 0.9 | |||||||||||||||||||||||
Less: Depreciation and amortization3 | (23.9 | ) | (23.9 | ) | (23.6 | ) | (23.0 | ) | (22.2 | ) | (23.9 | ) | (24.4 | ) | (24.9 | ) | |||||||||||||||
Income attributable to AECOM before income taxes | 50.8 | 67.8 | 100.9 | 112.3 | 79.9 | 55.4 | 82.9 | 93.7 | |||||||||||||||||||||||
Less: Income tax expense | 12.7 | 14.0 | 30.1 | 35.8 | 23.5 | 15.2 | 13.7 | 29.6 | |||||||||||||||||||||||
Net income attributable to AECOM | $ | 38.1 | $ | 53.8 | $ | 70.8 | $ | 76.5 | $ | 56.4 | $ | 40.2 | $ | 69.2 | $ | 64.1 | |||||||||||||||
Fiscal Years Ended | |||||||||||||||||||||||||||||||
2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | ||||||||||||||||||||||||
EBITDA before goodwill impairment | $ | 195.9 | $ | 284.5 | $ | 358.5 | $ | 417.5 | $ | 525.4 | $ | 497.5 | $ | 466.8 | $ | 443.6 | |||||||||||||||
Less: Goodwill impairment | - | - | - | - | - | (336.0 | ) | - | - | ||||||||||||||||||||||
EBITDA | 195.9 | 284.5 | 358.5 | 417.5 | 525.4 | 161.5 | 466.8 | 443.6 | |||||||||||||||||||||||
Less: Interest expense1 | (9.0 | ) | (5.8 | ) | (11.9 | ) | (10.7 | ) | (40.8 | ) | (44.3 | ) | (42.3 | ) | (38.5 | ) | |||||||||||||||
Add: Interest income2 | 5.7 | 7.1 | 1.2 | 0.8 | 1.6 | 1.6 | 1.7 | 2.2 | |||||||||||||||||||||||
Less: Depreciation and amortization3 | (45.1 | ) | (62.8 | ) | (84.1 | ) | (78.9 | ) | (110.3 | ) | (103.0 | ) | (94.4 | ) | (95.4 | ) | |||||||||||||||
Income from continuing operations attributable to AECOM before income taxes | 147.5 | 223.0 | 263.7 | 328.7 | 375.9 | 15.8 | 331.8 | 311.9 | |||||||||||||||||||||||
Less: Income tax expense | 47.2 | 76.5 | 77.0 | 91.7 | 100.1 | 74.4 | 92.6 | 82.0 | |||||||||||||||||||||||
Income (loss) from continuing operations attributable to AECOM | 100.3 | 146.5 | 186.7 | 237.0 | 275.8 | (58.6 | ) | 239.2 | 229.9 | ||||||||||||||||||||||
Discontinued operations, net of tax | - | 0.7 | 3.0 | (0.1 | ) | - | - | - | - | ||||||||||||||||||||||
Net income (loss) attributable to AECOM | $ | 100.3 | $ | 147.2 | $ | 189.7 | $ | 236.9 | $ | 275.8 | $ | (58.6 | ) | $ | 239.2 | $ | 229.9 |
1 Excludes related amortization 2 Included in other income 3 Includes the amount for noncontrolling interests in consolidated subsidiaries
AECOM Technology Corporation Regulation G Information (in millions, except per share data) |
||||||||
Reconciliation of Total Debt to Net Debt |
||||||||
Balances at | ||||||||
Sep 30, 2013 | Jun 30, 2014 | Sep 30, 2014 | ||||||
Short-term debt | $ | 29.6 | $ | 27.9 | $ | 23.9 | ||
Current portion of long-term debt | 54.6 | 38.5 | 40.5 | |||||
Long-term debt | 1,089.1 | 977.0 | 939.6 | |||||
Total debt | 1,173.3 | 1,043.4 | 1,004.0 | |||||
Less: Total cash and cash equivalents | 600.7 | 510.1 | 574.2 | |||||
Net Debt | $ | 572.6 | $ | 533.3 | $ | 429.8 |
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
||||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
Sep 30, 2013 | Jun 30, 2014 | Sep 30, 2014 | Sep 30, 2011 | Sep 30, 2012 | Sep 30, 2013 | Sep 30, 2014 | ||||||||||||||||||||||
Net cash provided by operating activities | $ | 160.2 | $ | 79.7 | $ | 174.9 | $ | 132.0 | $ | 433.4 | $ | 408.6 | $ | 360.6 | ||||||||||||||
Capital expenditures | (15.1 | ) | (16.4 | ) | (13.2 | ) | (78.0 | ) | (62.9 | ) | (52.1 | ) | (62.8 | ) | ||||||||||||||
Settlement of deferred compensation plan liability | - | - | - | 90.0 | - | - | - | |||||||||||||||||||||
Excess tax benefit from share-based payment (associated with DCP termination | - | - | - | 58.0 | - | - | - | |||||||||||||||||||||
Free Cash Flow | $ | 145.1 | $ | 63.3 | $ | 161.7 | $ | 202.0 | $ | 370.5 | $ | 356.5 | $ | 297.8 |
Reconciliation of Reported Amounts to Reported Amounts, Excluding Acquisition and Integration Expenses |
|||||||||
Three Months Ended |
Twelve Months Ended | ||||||||
Jun 30, 2014 | Sep 30, 2014 |
Sep 30, 2014 |
|||||||
Income from operations | $ | 91.5 | $ | 102.5 | $ | 352.9 | |||
Acquisition and Integration (A&I) expenses | 7.8 | 19.5 | 27.3 | ||||||
Income from operations excluding A&I expenses | $ | 99.3 | $ | 122.0 | $ | 380.2 | |||
EBITDA | $ | 115.9 | $ | 127.2 | $ | 443.6 | |||
Acquisition and Integration expenses | 7.8 | 19.5 | 27.3 | ||||||
EBITDA excluding A&I expenses | $ | 123.7 | $ | 146.7 | $ | 470.9 | |||
Income tax expense | $ | 13.7 | $ | 29.7 | $ | 82.0 | |||
Acquisition and Integration tax impact | 3.1 | 4.4 | 7.5 | ||||||
Income tax expense excluding A&I tax impact | $ | 16.8 | $ | 34.1 | $ | 89.5 | |||
Net income attributable to AECOM | $ | 69.2 | $ | 64.0 | $ | 229.9 | |||
Acquisition and Integration expenses, net of tax | 4.7 | 15.1 | 19.8 | ||||||
Net income attributable to AECOM excluding A&I expenses, net of tax | $ | 73.9 | $ | 79.1 | $ | 249.7 | |||
Net income attributable to AECOM – per diluted share | $ | 0.70 | $ | 0.64 | $ | 2.33 | |||
Acquisition and Integration expenses, net of tax – per diluted share | 0.05 | 0.15 | 0.20 | ||||||
Net income attributable to AECOM – per diluted share, excluding A&I expenses, net of tax – per diluted share |
$ | 0.75 | $ | 0.79 | $ | 2.53 |
NR 14-1101
Source:
AECOM Technology Corporation
Media:
Paul Gennaro,
212-973-3167
SVP & Chief Communications Officer
Paul.Gennaro@aecom.com
or
Investors:
Paul
Cyril, 213-593-8322
SVP, Investor Relations
Paul.Cyril@aecom.com