News Release
Financial Highlights
-
Wins of
$4.8 billion driven by a book-to-burn ratio1 of 1.5 inAmericas design business. -
Free cash flow3 of
$150 million ; YTD free cash flow of$427 million . -
Company affirms 2015 to 2017 annual
$600 million to $800 million free cash flow target. -
Q3 debt reduction of
$95 million ;$550 million in FY15 since the close of the transaction. -
Adjusted EPS2 of
$0.74 ; solid performance offset by$0.09 lower-than-expected benefit from non-cash normal profit. -
On track to achieve full-year synergy savings run-rate of
$180 million . -
Company adjusts fiscal year 2015 adjusted EPS2 guidance to
$3.05 to $3.45 to reflect lower non-cash normal profit.
Third Quarter | ||||||||||||||||
($ in millions,
except EPS) |
Q3 FY14 | Q3 FY15 |
YOY % |
|||||||||||||
Revenue | $1,968 | $4,550 | 131% | |||||||||||||
Operating Income | $92 | $41 | (55%) | |||||||||||||
Net Income (Loss)4 | $69 | ($17) | NM | |||||||||||||
Adjusted EPS2 | $0.79 | $0.74 | (6%) | |||||||||||||
Free Cash Flow3 | $63 | $150 | 137% |
Note: All comparisons are year over year unless otherwise noted.
“We delivered
“We continue to execute well against the priorities we set at the beginning of the year,” said Stephen M. Kadenacy, AECOM’s president and chief financial officer. “This marks the third consecutive quarter of strong cash flow and debt reduction and keeps us on track with our capital allocation priorities.”
Wins and Backlog
Wins in the quarter of
Business Segments
In addition to providing consolidated financial results,
Design & Consulting Services (DCS)
The DCS segment delivers planning, consulting, architectural and engineering design services to commercial and government clients worldwide in major end markets such as transportation, facilities, environmental, energy, water and government.
Revenue of
Construction Services (CS)
The CS segment provides construction services for energy, commercial, industrial and public and private infrastructure clients.
Revenue in the quarter was
Management Services (MS)
The MS 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, national governments around the world, and commercial customers.
Revenue increased 296 percent to
Tax Rate
Inclusive of the non-controlling interest deduction — and excluding acquisition and integration related expenses, financing charges in interest expense, and amortization of intangible assets — the effective adjusted tax rate was 26.9 percent.
Impact of Acquisition-Related Accounting Items
Cash Flow
Free cash flow3 for the quarter was
Balance Sheet
As of
Fiscal 2015 Outlook
In addition, the company continues to expect full-year interest expense
of approximately
Adjusted EPS guidance for fiscal year 2015 excludes the amortization of
intangible assets, financing charges in interest expense, and
acquisition and integration expenses. In total, these items are expected
to result in a pre-tax expense of approximately
1 Book-to-burn ratio is defined as the amount of wins divided by revenue recognized during the period. |
2 Defined as attributable to AECOM, excluding acquisition and integration related expenses, financing charges in interest expense, and the amortization of intangible assets. |
3 Free cash flow is defined as cash flow from operations less capital expenditures net of proceeds from disposals, and is a non-GAAP measure. |
4 Defined as attributable to AECOM. |
5 Defined as attributable to AECOM, basic. |
6 Results expressed in constant currency are presented excluding the impact from changes in currency exchange rates. |
7 Excluding intangible amortization. |
8 Inclusive of the non-controlling interest deduction and excluding acquisition and integration related expenses, financing charges in interest expense, amortization of intangible assets, and unusual discrete items. |
9 Capital expenditures, net of proceeds from disposals. |
10 Amortization of intangible assets expense includes the impact of amortization included in equity in earnings of joint ventures and non-controlling interests. |
About
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, cash flows, tax rate, share count, amortization, acquisition and integration costs, 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 our forward looking statements include, but are
not limited to, the following: demand for our services is cyclical;
uncertainties related to government contract appropriations;
governmental agencies may modify, curtail or terminate our contracts;
government contracts are subject to audits and adjustments of
contractual terms; 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 applicable to our business; our leveraged position and
ability to service our debt; exposure to legal, political and economic
risks in different countries as well as currency exchange rate
fluctuations; the failure to retain and recruit key technical and
management personnel; our insurance policies may not provide adequate
coverage; unexpected adjustments and cancellations related to our
backlog; dependence on third party contractors who fail to satisfy their
obligations; systems and information technology interruption; and
changing client preferences/demands, fiscal positions and payment
patterns. 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 adjusted EPS, adjusted operating income, adjusted tax rate, organic revenue, 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. We are also providing additional non-GAAP financial measures to reflect the impact of the URS acquisition. Our 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 our results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
AECOM | ||||||||||||||||||||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||||||||||||||||||||
(unaudited - in thousands, except per share data) | ||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||
June 30, 2014 |
June 30, 2015 |
% Change |
June 30, 2014 |
June 30, 2015 |
% Change |
|||||||||||||||||||||||||||||
Revenue | $ | 1,968,155 | $ | 4,549,578 | 131.2 % | $ | 5,794,254 | $ | 13,266,243 | 129.0 % | ||||||||||||||||||||||||
Cost of revenue | 1,859,615 | 4,423,060 | 137.8 % | 5,520,109 | 12,901,683 | 133.7 % | ||||||||||||||||||||||||||||
Gross profit | 108,540 | 126,518 | 16.6 % | 274,145 | 364,560 | 33.0 % | ||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 5,896 | 27,776 | 371.1 % | 49,415 | 76,328 | 54.5 % | ||||||||||||||||||||||||||||
General and administrative expenses | (15,067 | ) | (24,418 | ) | 62.1 % | (65,361 | ) | (88,553 | ) | 35.5 % | ||||||||||||||||||||||||
Acquisition and integration expenses | (7,837 | ) | (88,495 | ) | n/m | (7,837 | ) | (318,557 | ) | n/m | ||||||||||||||||||||||||
Income from operations | 91,532 | 41,381 | (54.8)% | 250,362 | 33,778 | (86.5)% | ||||||||||||||||||||||||||||
Other income | 1,034 | 10,128 | 879.5 % | 856 | 11,669 | n/m | ||||||||||||||||||||||||||||
Interest expense | (9,797 | ) | (60,220 | ) | 514.7 % | (30,722 | ) | (239,581 | ) | 679.8 % | ||||||||||||||||||||||||
Income (loss) before income tax expense | 82,769 | (8,711 | ) | (110.5)% | 220,496 | (194,134 | ) | (188.0)% | ||||||||||||||||||||||||||
Income tax expense (benefit) | 13,677 | (8,464 | ) | (161.9)% | 52,367 | (96,424 | ) | (284.1)% | ||||||||||||||||||||||||||
Net income (loss) | 69,092 | (247 | ) | (100.4)% | 168,129 | (97,710 | ) | (158.1)% | ||||||||||||||||||||||||||
Noncontrolling interests in income of consolidated subsidiaries, net of tax | 148 | (16,945 | ) | n/m | (2,301 | ) | (58,191 | ) | n/m | |||||||||||||||||||||||||
Net income (loss) attributable to AECOM | $ | 69,240 | $ | (17,192 | ) | (124.8)% | $ | 165,828 | $ | (155,901 | ) | (194.0)% | ||||||||||||||||||||||
Net income (loss) attributable to AECOM per share: | ||||||||||||||||||||||||||||||||||
Basic | $ | 0.71 | $ | (0.11 | ) | (115.5)% | $ | 1.71 | $ | (1.05 | ) | (161.4)% | ||||||||||||||||||||||
Diluted | $ | 0.70 | $ | (0.11 | ) | (115.7)% | $ | 1.69 | $ | (1.05 | ) | (162.1)% | ||||||||||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||||||||||||||
Basic | 97,483 | 151,697 | 55.6 % | 96,933 | 148,214 | 52.9 % | ||||||||||||||||||||||||||||
Diluted | 98,956 | 151,697 | 53.3 % | 98,295 | 148,214 | 50.8 % | ||||||||||||||||||||||||||||
AECOM | |||||||||||||||||||||||||||
Balance Sheet and Cash Flow Information | |||||||||||||||||||||||||||
(unaudited - in thousands) | |||||||||||||||||||||||||||
September 30, |
June 30, 2015 |
||||||||||||||||||||||||||
Balance Sheet Information: | |||||||||||||||||||||||||||
Total cash and cash equivalents | $ | 574,188 | $ | 605,900 | |||||||||||||||||||||||
Accounts receivable – net | 2,654,976 | 4,985,309 | |||||||||||||||||||||||||
Working capital | 978,344 | 1,460,163 | |||||||||||||||||||||||||
Total debt | 1,003,978 | 4,773,058 | |||||||||||||||||||||||||
Total assets | 6,123,377 | 14,236,126 | |||||||||||||||||||||||||
Total AECOM stockholders’ equity | 2,186,517 | 3,474,924 | |||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
June 30, 2014 | June 30, 2015 | June 30, 2014 | June 30, 2015 | ||||||||||||||||||||||||
Cash Flow Information: | |||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 79,713 | $ | 153,802 | $ | 185,709 | $ | 486,404 | |||||||||||||||||||
Capital expenditures, net | (16,411 |
) |
|
(3,669 | ) | (49,578 | ) | (59,256 | ) | ||||||||||||||||||
Free cash flow | $ | 63,302 | $ | 150,133 | $ | 136,131 | $ | 427,148 | |||||||||||||||||||
AECOM | |||||||||||||||||||||||||||||||||||||
Reportable Segments | |||||||||||||||||||||||||||||||||||||
(unaudited - in thousands) | |||||||||||||||||||||||||||||||||||||
Design & Consulting Services |
Construction Services |
Management Services |
Corporate | Total | |||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||||
Revenue | $ | 1,993,491 | $ | 1,704,409 | $ | 851,678 | $ | - | $ | 4,549,578 | |||||||||||||||||||||||||||
Cost of revenue | 1,892,413 | 1,714,791 | 815,856 | - | 4,423,060 | ||||||||||||||||||||||||||||||||
Gross profit | 101,078 | (10,382 | ) | 35,822 | - | 126,518 | |||||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 3,035 | 6,413 | 18,328 | - | 27,776 | ||||||||||||||||||||||||||||||||
General and administrative expenses | - | - | - | (24,418 | ) | (24,418 | ) | ||||||||||||||||||||||||||||||
Acquisition and integration expenses | - | - | - | (88,495 | ) | (88,495 | ) | ||||||||||||||||||||||||||||||
Income (loss) from operations | $ | 104,113 | $ | (3,969 | ) | $ | 54,150 | $ | (112,913 | ) | $ | 41,381 | |||||||||||||||||||||||||
Gross profit as a % of revenue | 5.1 | % | (0.6 | )% | 4.2 | % | - | 2.8 | % | ||||||||||||||||||||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||||
Revenue | $ | 1,339,766 | $ | 413,578 | $ | 214,811 | $ | - | $ | 1,968,155 | |||||||||||||||||||||||||||
Cost of revenue | 1,247,074 | 409,174 | 203,367 | - | 1,859,615 | ||||||||||||||||||||||||||||||||
Gross profit | 92,692 | 4,404 | 11,444 | - | 108,540 | ||||||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 1,050 | 1,181 | 3,665 | - | 5,896 | ||||||||||||||||||||||||||||||||
General and administrative expenses | - | - | - | (15,067 | ) | (15,067 | ) | ||||||||||||||||||||||||||||||
Acquisition and integration expenses | - | - | - | (7,837 | ) | (7,837 | ) | ||||||||||||||||||||||||||||||
Income (loss) from operations | $ | 93,742 | $ | 5,585 | $ | 15,109 | $ | (22,904 | ) | $ | 91,532 | ||||||||||||||||||||||||||
Gross profit as a % of revenue | 6.9 | % | 1.1 | % | 5.3 | % | - | 5.5 | % | ||||||||||||||||||||||||||||
AECOM | ||||||||||||||||||||||||||||||||||||||
Reportable Segments | ||||||||||||||||||||||||||||||||||||||
(unaudited - in thousands) | ||||||||||||||||||||||||||||||||||||||
Design & Consulting Services |
Construction Services |
Management Services |
Corporate | Total | ||||||||||||||||||||||||||||||||||
Nine Months Ended June 30, 2015 | ||||||||||||||||||||||||||||||||||||||
Revenue | $ | 5,921,107 | $ | 4,879,626 | $ | 2,465,510 | $ | - | $ | 13,266,243 | ||||||||||||||||||||||||||||
Cost of revenue | 5,720,671 | 4,852,173 | 2,328,839 | - | 12,901,683 | |||||||||||||||||||||||||||||||||
Gross profit | 200,436 | 27,453 | 136,671 | - | 364,560 | |||||||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 3,094 | 16,983 | 56,251 | - | 76,328 | |||||||||||||||||||||||||||||||||
General and administrative expenses | - | - | - | (88,553 | ) | (88,553 | ) | |||||||||||||||||||||||||||||||
Acquisition and integration expenses | - | - | - | (318,557 | ) | (318,557 | ) | |||||||||||||||||||||||||||||||
Income (loss) from operations | $ | 203,530 | $ | 44,436 | $ | 192,922 | $ | (407,110 | ) | $ | 33,778 | |||||||||||||||||||||||||||
Gross profit as a % of revenue | 3.4 | % | 0.6 | % | 5.5 | % | - | 2.7 | % | |||||||||||||||||||||||||||||
Segment assets | $ | 7,232,673 | $ | 3,182,175 | $ | 3,186,745 | $ | 634,532 | $ | 14,236,125 | ||||||||||||||||||||||||||||
Contracted backlog | $ | 8,508,279 | $ | 9,942,134 | $ | 4,271,229 | $ | - | $ | 22,721,642 | ||||||||||||||||||||||||||||
Awarded backlog | 5,414,059 | 7,696,625 | 4,586,571 | - | 17,697,255 | |||||||||||||||||||||||||||||||||
Total backlog | $ | 13,922,338 | $ | 17,638,759 | $ | 8,857,800 | $ | - | $ | 40,418,897 | ||||||||||||||||||||||||||||
Nine Months Ended June 30, 2014 | ||||||||||||||||||||||||||||||||||||||
Revenue | $ | 3,948,054 | $ | 1,181,189 | $ | 665,011 | $ | - | $ | 5,794,254 | ||||||||||||||||||||||||||||
Cost of revenue | 3,725,050 | 1,165,754 | 629,305 | - | 5,520,109 | |||||||||||||||||||||||||||||||||
Gross profit | 223,004 | 15,435 | 35,706 | - | 274,145 | |||||||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 33,368 | 3,274 | 12,773 | - | 49,415 | |||||||||||||||||||||||||||||||||
General and administrative expenses | - | - | - | (65,361 | ) | (65,361 | ) | |||||||||||||||||||||||||||||||
Acquisition and integration expenses | - | - | - | (7,837 | ) | (7,837 | ) | |||||||||||||||||||||||||||||||
Income (loss) from operations | $ | 256,372 | $ | 18,709 | $ | 48,479 | $ | (73,198 | ) | $ | 250,362 | |||||||||||||||||||||||||||
Gross profit as a % of revenue | 5.6 | % | 1.3 | % | 5.4 | % | - | 4.7 | % | |||||||||||||||||||||||||||||
Segment assets | $ | 4,166,640 | $ | 833,344 | $ | 455,134 | $ | 298,625 | $ | 5,753,743 | ||||||||||||||||||||||||||||
Contracted backlog | $ | 6,253,109 | $ | 2,442,976 | $ | 861,415 | $ | - | $ | 9,557,500 | ||||||||||||||||||||||||||||
Awarded backlog | 3,728,474 | 5,513,650 | 1,687,552 | - | 10,929,676 | |||||||||||||||||||||||||||||||||
Total backlog | $ | 9,981,583 | $ | 7,956,626 | $ | 2,548,967 | $ | - | $ | 20,487,176 | ||||||||||||||||||||||||||||
AECOM | |||||||||||||||||||||||||||||||||||||||
Regulation G Information | |||||||||||||||||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||||||||||||||||
Reconciliation of Amounts Provided by Acquired Companies |
|||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2015 |
Nine Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||||||||||
Total |
Provided by |
Excluding |
Total |
Provided by |
Excluding |
||||||||||||||||||||||||||||||||||
Revenue | |||||||||||||||||||||||||||||||||||||||
AECOM Consolidated | $ | 4,549.6 | $ | 2,509.0 | $ | 2,040.6 | $ | 13,266.2 | $ | 7,256.7 | $ | 6,009.5 | |||||||||||||||||||||||||||
Design & Consulting Services | 1,993.5 | 777.0 | 1,216.5 | 5,921.1 | 2,216.8 | 3,704.3 | |||||||||||||||||||||||||||||||||
Construction Services | 1,704.4 | 1,068.2 | 636.2 | 4,879.6 | 3,159.1 | 1,720.5 | |||||||||||||||||||||||||||||||||
Management Services | 851.7 | 663.8 | 187.9 | 2,465.5 | 1,880.8 | 584.7 |
Reconciliation of EBITDA to Net Income Attributable to AECOM |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sep 30, |
Dec 31, |
Mar 31, |
Jun 30, |
Sep 30, |
Dec 31, |
Mar 31, |
Jun 30, |
||||||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA | $ | 144.5 | $ | 111.5 | $ | 89.0 | $ | 115.9 | $ | 127.2 | $ | 116.8 | $ | 143.4 | $ | 167.7 | |||||||||||||||||||||||||||||||||||||||||||
Less: Interest expense1 | (9.6 | ) | (9.8 | ) | (10.0 | ) | (9.2 | ) | (9.5 | ) | (115.4 | ) | (56.7 | ) | (56.2 | ) | |||||||||||||||||||||||||||||||||||||||||||
Add: Interest income2 | 0.4 | 0.4 | 0.3 | 0.6 | 0.9 | 1.6 | 1.2 | 1.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Less: Depreciation and amortization3 | (23.0 | ) | (22.2 | ) | (23.9 | ) | (24.4 | ) | (24.9 | ) | (154.2 | ) | (163.4 | ) | (138.1 | ) | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) attributable to AECOM before income taxes | 112.3 | 79.9 | 55.4 | 82.9 | 93.7 | (151.2 | ) | (75.5 | ) | (25.6 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Less: Income tax expense (benefit) | 35.8 | 23.5 | 15.2 | 13.7 | 29.6 | (12.2 | ) | (75.8 | ) | (8.4 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to AECOM |
$ | 76.5 | $ | 56.4 | $ | 40.2 | $ | 69.2 | $ | 64.1 | $ | (139.0 | ) | $ | 0.3 | $ | (17.2 | ) |
_________________________ |
1 Excludes related amortization 2 Included in other income 3 Includes the amount for noncontrolling interests in consolidated subsidiaries |
Reconciliation of Total Debt to Net Debt |
|||||||||||||||||||||||
Balances at: | |||||||||||||||||||||||
Jun 30, 2014 |
Mar 31, 2015 | Jun 30, 2015 | |||||||||||||||||||||
Short-term debt | $ | 27.9 | $ | 11.7 | $ | 8.2 | |||||||||||||||||
Current portion of long-term debt | 38.5 | 164.6 | 162.4 | ||||||||||||||||||||
Long-term debt | 977.0 | 4,691.6 | 4,602.5 | ||||||||||||||||||||
Total debt | 1,043.4 | 4,867.9 | 4,773.1 | ||||||||||||||||||||
Less: Total cash and cash equivalents | 510.1 | 612.6 | 605.9 | ||||||||||||||||||||
Net debt | $ | 533.3 | $ | 4,255.3 | $ | 4,167.2 | |||||||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||
Jun 30, |
Mar 31, |
Jun 30, |
Jun 30, |
Jun 30, |
||||||||||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 79.70 | $ | 50.00 | $ | 153.80 | $ | 185.70 | $ | 486.40 | ||||||||||||||||||||||||||||||||
Capital expenditures, net |
(16.4 |
) |
(30.6 |
) |
(3.7 |
) |
(49.6 |
) |
(59.3 |
) |
||||||||||||||||||||||||||||||||
Free cash flow | $ | 63.30 | $ | 19.40 | $ | 150.10 | $ | 136.10 | $ | 427.10 | ||||||||||||||||||||||||||||||||
Fiscal Years Ended Sep 30, | ||||||||||||||||||||||||||||||||||||||||||
2012 | 2013 | 2014 | ||||||||||||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 433.40 | $ | 408.60 | $ | 360.60 | ||||||||||||||||||||||||||||||||||||
Capital expenditures, net |
(62.9 |
) |
(52.1 |
) |
(62.8 |
) |
||||||||||||||||||||||||||||||||||||
Free cash flow | $ | 370.50 | $ | 356.50 | $ | 297.80 | ||||||||||||||||||||||||||||||||||||
AECOM |
|||||||||||||||||||||||||||||||||||||||
Regulation G Information |
|||||||||||||||||||||||||||||||||||||||
(in millions, except per share data) |
|||||||||||||||||||||||||||||||||||||||
Reconciliation of reported amounts to adjusted amounts excluding
acquisition and integration |
|||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||
Jun 30, 2014 |
Mar 31, 2015 |
Jun 30, 2015 |
Jun 30, 2014 |
Jun 30, 2015 |
|||||||||||||||||||||||||||||||||||
Income from operations | $ | 91.6 | $ | 6.5 | $ | 41.3 | $ | 250.4 | $ | 33.6 | |||||||||||||||||||||||||||||
Acquisition and integration expenses | 7.8 | 91.6 | 88.5 | 7.8 | 318.6 | ||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 5.9 | 111.7 | 94.1 | 17.4 | 320.0 | ||||||||||||||||||||||||||||||||||
Adjusted income from operations | $ | 105.3 | $ | 209.8 | $ | 223.9 | $ | 275.6 | $ | 672.2 | |||||||||||||||||||||||||||||
Income (loss) before income tax expense | $ | 82.8 | $ | (55.2 | ) | $ | (8.7 | ) | $ | 220.5 | $ | (194.2 | ) | ||||||||||||||||||||||||||
Acquisition and integration expenses | 7.8 | 91.6 | 88.5 | 7.8 | 318.6 | ||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 5.9 | 111.7 | 94.1 | 17.4 | 320.0 | ||||||||||||||||||||||||||||||||||
Financing charges in interest expense | - | 4.0 | 3.9 | - | 75.9 | ||||||||||||||||||||||||||||||||||
Adjusted income before income tax expense | $ | 96.5 | $ | 152.1 | $ | 177.8 | $ | 245.7 | $ | 520.3 | |||||||||||||||||||||||||||||
Income tax expense (benefit) | $ | 13.8 | $ | (75.8 | ) | $ | (8.5 | ) | $ | 52.5 | $ | (96.5 | ) | ||||||||||||||||||||||||||
Tax effect of the above adjustments | 4.0 | 112.7 | 50.3 | 7.3 | 221.9 | ||||||||||||||||||||||||||||||||||
Adjusted income tax expense | $ | 17.8 | $ | 36.9 | $ | 41.8 | $ | 59.8 | $ | 125.4 | |||||||||||||||||||||||||||||
Noncontrolling interests in income of consolidated |
|||||||||||||||||||||||||||||||||||||||
subsidiaries, net of tax |
$ | 0.2 | $ | (20.4 | ) | $ | (16.9 | ) | $ | (2.2 | ) | $ | (58.2 | ) | |||||||||||||||||||||||||
Amortization of intangible assets included in NCI, |
|||||||||||||||||||||||||||||||||||||||
net of tax | (0.8 | ) | (5.6 | ) | (5.6 | ) | (1.6 | ) | (18.6 | ) | |||||||||||||||||||||||||||||
Adjusted noncontrolling interests in income of |
|||||||||||||||||||||||||||||||||||||||
consolidated subsidiaries, net of tax |
$ | (0.6 | ) | $ | (26.0 | ) | $ | (22.5 | ) | $ | (3.8 | ) | $ | (76.8 | ) | ||||||||||||||||||||||||
Net income (loss) attributable to AECOM | $ | 69.2 | $ | 0.2 | $ | (17.1 | ) | $ | 165.8 | $ | (155.9 | ) | |||||||||||||||||||||||||||
Acquisition and integration expenses | 7.8 | 91.6 | 88.5 | 7.8 | 318.6 | ||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 5.9 | 111.7 | 94.1 | 17.4 | 320.0 | ||||||||||||||||||||||||||||||||||
Financing charges in interest expense | - | 4.0 | 3.9 | - | 75.9 | ||||||||||||||||||||||||||||||||||
Tax effect of the above adjustments | (4.0 | ) | (112.7 | ) | (50.3 | ) | (7.3 | ) | (221.9 | ) | |||||||||||||||||||||||||||||
Amortization of intangible assets included in NCI, |
|||||||||||||||||||||||||||||||||||||||
net of tax | (0.8 | ) | (5.6 | ) | (5.6 | ) | (1.6 | ) | (18.6 | ) | |||||||||||||||||||||||||||||
Adjusted net income attributable to AECOM | $ | 78.1 | $ | 89.2 | $ | 113.5 | $ | 182.1 | $ | 318.1 | |||||||||||||||||||||||||||||
Net income (loss) attributable to AECOM – per diluted share | $ | 0.70 | $ | - | $ | (0.11 | ) | $ | 1.69 | $ | (1.05 | ) | |||||||||||||||||||||||||||
Per diluted share adjustments: | |||||||||||||||||||||||||||||||||||||||
Acquisition and integration expenses | 0.08 | 0.60 | 0.58 | 0.08 | 2.12 | ||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 0.06 | 0.73 | 0.61 | 0.18 | 2.13 | ||||||||||||||||||||||||||||||||||
Financing charges in interest expense | - | 0.03 | 0.03 | - | 0.52 | ||||||||||||||||||||||||||||||||||
Tax effect of the above adjustments | (0.04 | ) | (0.74 | ) | (0.33 | ) | (0.08 | ) | (1.48 | ) | |||||||||||||||||||||||||||||
Amortization of intangible assets included in NCI, |
|||||||||||||||||||||||||||||||||||||||
net of tax | (0.01 | ) | (0.04 | ) | (0.04 | ) | (0.02 | ) | (0.12 | ) | |||||||||||||||||||||||||||||
Adjusted net income attributable to AECOM – per diluted share | $ | 0.79 | $ | 0.58 | $ | 0.74 | $ | 1.85 | $ | 2.12 | |||||||||||||||||||||||||||||
* | Basic and dilutive GAAP EPS calcutions use the same share count because of a net loss to avoid any antidilutive effect; however, the adjusted EPS includes dilutive shares excluded in the GAAP EPS. | |
AECOM | |||||||||||||||||||||||||||||||||||||||
Regulation G Information | |||||||||||||||||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||||||||||||||||
Reconciliation of reported amounts to adjusted amounts excluding
acquisition and integration
|
|||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||
Jun 30, 2014 |
Mar 31, 2015 |
Jun 30, 2015 |
Jun 30, 2014 |
Jun 30, 2015 |
|||||||||||||||||||||||||||||||||||
EBITDA | $ | 11.9 | $ | 143.4 | $ | 167.7 | $ | 212.4 | $ | 427.9 | |||||||||||||||||||||||||||||
Acquisition and integration expenses | 111.8 | 91.6 | 88.5 | 111.8 | 318.6 | ||||||||||||||||||||||||||||||||||
Depreciation expense included in acquisition and |
|||||||||||||||||||||||||||||||||||||||
integration expense line above |
- | (8.3 | ) | (6.0 | ) | - | (14.3 | ) | |||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 123.7 | $ | 226.7 | $ | 250.2 | $ | 324.2 | $ | 732.2 | |||||||||||||||||||||||||||||
Design & Consulting Services Segment: | |||||||||||||||||||||||||||||||||||||||
Income from operations | $ | 93.7 | $ | 51.6 | $ | 104.1 | $ | 256.4 | $ | 203.5 | |||||||||||||||||||||||||||||
Amortization of intangible assets | 4.6 | 56.6 | 40.9 | 13.1 | 147.4 | ||||||||||||||||||||||||||||||||||
Adjusted income from operations | $ | 98.3 | $ | 108.2 | $ | 145.0 | $ | 269.5 | $ | 350.9 | |||||||||||||||||||||||||||||
Construction Services Segment: | |||||||||||||||||||||||||||||||||||||||
Income (loss) from operations | $ | 5.6 | $ | 7.2 | $ | (4.0 | ) | $ | 18.8 | $ | 44.4 | ||||||||||||||||||||||||||||
Amortization of intangible assets | 0.8 | 19.0 | 14.8 | 2.4 | 65.7 | ||||||||||||||||||||||||||||||||||
Adjusted income from operations | $ | 6.4 | $ | 26.2 | $ | 10.8 | $ | 21.2 | $ | 110.1 | |||||||||||||||||||||||||||||
Management Services Segment: | |||||||||||||||||||||||||||||||||||||||
Income from operations | $ | 15.1 | $ | 69.2 | $ | 54.2 | $ | 48.4 | $ | 193.0 | |||||||||||||||||||||||||||||
Amortization of intangible assets | 0.6 | 36.1 | 38.4 | 1.9 | 106.9 | ||||||||||||||||||||||||||||||||||
Adjusted income from operations | $ | 15.7 | $ | 105.3 | $ | 92.6 | $ | 50.3 | $ | 299.9 | |||||||||||||||||||||||||||||
NR 15-0801
View source version on businesswire.com: http://www.businesswire.com/news/home/20150811005341/en/
Source:
AECOM
Media::
Paul Dickard, 646-432-8473
VP,
External Communications
Paul.Dickard@aecom.com
or
Investor:
Will
Gabrielski, 213-593-8208
VP, Investor Relations
William.Gabrielski@aecom.com