News Release
Quarter and Full-Year Highlights*
-
Free cash flow of
$145 million ;$356 million for full-year fiscal 2013. -
Backlog of
$16.6 billion with$1.8 billion in new wins in the quarter. - EBITDA margin of 11.6 percent, 9.4 percent for full-year fiscal 2013.
-
Full-year company invests
$373 million to repurchase 14.4 million shares. -
Reported EPS of
$0.77 , full-year fiscal 2013 EPS of$2.35 . -
Company targets full-year diluted EPS of
$2.35 to $2.45 for fiscal year 2014.
| Fourth Quarter | Fiscal Year | |||||||||||||||||
| ($ in millions, except EPS) | Q4 FY12 | Q4 FY13 |
YOY % |
FY12 | FY13 |
YOY % Change |
||||||||||||
| Reported Figures | ||||||||||||||||||
| Gross Revenue | 2,083 | 2,079 | - | 8,218 | 8,153 | (1) | ||||||||||||
| Net Service Revenue (NSR)1 | 1,340 | 1,244 | (7) | 5,184 | 4,977 | (4) | ||||||||||||
| Operating Income | (199) | 123 | NM | 54 | 377 | 603 | ||||||||||||
| Net Income2 | (225) | 77 | NM | (59) | 239 | NM | ||||||||||||
| Earnings per Share2 | (2.05) | 0.77 | NM | (0.52) | 2.35 | NM | ||||||||||||
| Operating Cash Flow | 226 | 160 | (29) | 433 | 409 | (6) | ||||||||||||
| Free Cash Flow3 | 211 | 145 | (31) | 370 | 356 | (4) | ||||||||||||
| Adjusted Figures for FY12 | ||||||||||||||||||
| Operating Income | 137 | 123 | (10) | 390 | 377 | (3) | ||||||||||||
| Net Income2 | 92 | 77 | (17) | 259 | 239 | (7) | ||||||||||||
| Earnings per Share2 | 0.83 | 0.77 | (7) | 2.30 | 2.35 | 2 | ||||||||||||
* In the fourth quarter of fiscal 2012, the company recorded a goodwill
impairment charge of
“During fiscal year 2013, we increased our mix of revenue and profits
from emerging markets, enhanced our technical and leadership
capabilities in high-growth end markets, and implemented strategic
account management teams to better serve our multinational clients,”
said
“Our commitment to deploying capital to its best and highest use
supported our investment of
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 15.6 percent to $220 million, and net service revenue declined 17.1 percent to $134 million. As expected, these results reflect actions to reposition away from lower-margin projects to new, higher-margin services – and these actions have improved MSS segment margins throughout the year. Operating profit declined 25.1 percent in the quarter; however, on a full-year basis, operating profit increased 50.4 percent aided by a 284-basis-point increase in operating income margin, consistent with the company’s strategy to improve the profitability of this segment.
Tax Rate
The company’s fourth-quarter effective tax rate was 31.8 percent, with a full-year rate of 27.9 percent, inclusive of non-controlling interest deduction.
Cash Flow
Cash flow from operations for the quarter was
Share Repurchase
During the quarter, the company invested
Balance Sheet
As of
Fiscal 2014 Outlook
Five-Year Free Cash Flow Target
1AECOM’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.
2Attributable to
3Free 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.
4Book-to-burn ratio is defined as the amount of gross revenue wins divided by gross revenue recognized during the period.
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, 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 | ||||||||||||||||||||||
| (unaudited - in thousands, except per share data) | ||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||
|
September 30, |
September 30, |
% Change |
September 30, |
September 30, |
% Change | |||||||||||||||||
| Revenue | $ | 2,082,911 | $ | 2,079,087 | (0.2 | %) | $ | 8,218,180 | $ | 8,153,495 | (0.8 | %) | ||||||||||
| Other direct costs | 742,785 | 834,968 | 12.4 | % | 3,034,303 | 3,176,520 | 4.7 | % | ||||||||||||||
| Revenue, net of other direct costs (non-GAAP) | 1,340,126 | 1,244,119 | (7.2 | %) | 5,183,877 | 4,976,975 | (4.0 | %) | ||||||||||||||
| Cost of revenue, net of other direct costs | 1,195,968 | 1,103,906 | (7.7 | %) | 4,762,018 | 4,526,987 | (4.9 | %) | ||||||||||||||
| Gross profit | 144,158 | 140,213 | (2.7 | %) | 421,859 | 449,988 | 6.7 | % | ||||||||||||||
| Equity in earnings of joint ventures | 10,509 | 6,464 | (38.5 | %) | 48,650 | 24,319 | (50.0 | %) | ||||||||||||||
| General and administrative expenses | (17,753 | ) | (23,953 | ) | 34.9 | % | (80,903 | ) | (97,318 | ) | 20.3 | % | ||||||||||
| Goodwill impairment | (336,000 | ) | – | (100.0 | %) | (336,000 | ) | – | (100.0 | %) | ||||||||||||
| Income from operations | (199,086 | ) | 122,724 | NM | 53,606 | 376,989 | 603.3 | % | ||||||||||||||
| Other income | 1,963 | 1,480 | (24.6 | %) | 10,603 | 3,522 | (66.8 | %) | ||||||||||||||
| Interest (expense) | (10,999 | ) | (10,242 | ) | (6.9 | %) | (46,726 | ) | (44,737 | ) | (4.3 | %) | ||||||||||
| Income (loss) before income tax expense | (208,122 | ) | 113,962 | NM | 17,483 | 335,774 | 1820.6 | % | ||||||||||||||
| Income tax expense | 16,746 | 35,735 | 113.4 | % | 74,416 | 92,578 | 24.4 | % | ||||||||||||||
| Net income (loss) | (224,868 | ) | 78,227 | NM | (56,933 | ) | 243,196 | NM | ||||||||||||||
| Noncontrolling interest in income of consolidated subsidiaries, net of tax | (37 | ) | (1,659 | ) | 4383.8 | % | (1,634 | ) | (3,953 | ) | 141.9 | % | ||||||||||
| Net income (loss) attributable to AECOM | $ | (224,905 | ) | $ | 76,568 | NM | $ | (58,567 | ) | $ | 239,243 | NM | ||||||||||
| Net income (loss) attributable to AECOM per share: | ||||||||||||||||||||||
| Basic | $ | (2.05 | ) | $ | 0.78 | NM | $ | (0.52 | ) | $ | 2.38 | NM | ||||||||||
| Diluted | $ | (2.05 | ) | $ | 0.77 | NM | $ | (0.52 | ) | $ | 2.35 | NM | ||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||
| Basic | 109,962 | 98,028 | (10.9 | %) | 111,875 | 100,618 | (10.1 | %) | ||||||||||||||
| Diluted | 109,962 | 99,652 | (9.4 | %) | 111,875 | 101,942 | (8.9 | %) | ||||||||||||||
NM – Not meaningful
|
AECOM Technology Corporation |
||||||
| Balance Sheet and Cash Flow Information | ||||||
| (unaudited - in thousands) | ||||||
| September 30, 2012 | September 30, 2013 | |||||
| Balance Sheet Information: | ||||||
| Total cash and cash equivalents |
$ |
593,776 |
$ |
600,677 |
||
| Accounts receivable – net | 2,395,881 | 2,342,262 | ||||
| Working capital | 1,068,891 | 1,078,053 | ||||
| Working capital, net of cash and cash equivalents | 475,115 | 477,376 | ||||
| Total debt | 1,069,732 | 1,173,325 | ||||
| Total assets | 5,664,568 | 5,665,623 | ||||
| Total AECOM stockholders’ equity | 2,169,464 | 2,021,443 | ||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||
|
September 30, |
September 30, |
September 30, |
September 30, |
||||||||||||||
| Cash Flow Information: | |||||||||||||||||
| Net cash provided by operating activities | $ | 226,389 | $ | 160,147 | $ | 433,352 | $ | 408,598 | |||||||||
| Payments for capital expenditures | (15,069 | ) | (15,050 | ) | (62,874 | ) | (52,117 | ) | |||||||||
| Free cash flow | $ | 211,320 | $ | 145,097 | $ | 370,478 | $ | 356,481 | |||||||||
|
AECOM Technology Corporation |
|||||||||||||||||
| Reportable Segments | |||||||||||||||||
| (unaudited - in thousands) | |||||||||||||||||
|
|
Professional |
Management |
Corporate | Total | |||||||||||||
| 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 | % | ||||||||||
| Three Months Ended September 30, 2012 | |||||||||||||||||
| Revenue | $ | 1,821,822 | $ | 261,089 | $ | - | $ | 2,082,911 | |||||||||
| Other direct costs | 643,074 | 99,711 | - | 742,785 | |||||||||||||
| Revenue, net of other direct costs (non-GAAP) | 1,178,748 | 161,378 | - | 1,340,126 | |||||||||||||
| Cost of revenue, net of other direct costs | 1,040,333 | 155,635 | - | 1,195,968 | |||||||||||||
| Gross profit | 138,415 | 5,743 | - | 144,158 | |||||||||||||
| Equity in earnings of joint ventures | 4,224 | 6,285 | - | 10,509 | |||||||||||||
| General and administrative expenses | - | - | (17,753 | ) | (17,753 | ) | |||||||||||
| Goodwill impairment | (155,000 | ) | (181,000 | ) | - | (336,000 | ) | ||||||||||
| (Loss) from operations | $ | (12,361 | ) | $ | (168,972 | ) | $ | (17,753 | ) | $ | (199,086 | ) | |||||
| Gross profit as a % of revenue | 7.6 | % | 2.2 | % | - | 6.9 | % | ||||||||||
| Gross profit as a % of revenue, net of other direct costs (non-GAAP) | 11.7 | % | 3.6 | % | - | 10.8 | % | ||||||||||
|
AECOM Technology Corporation |
|||||||||||||||||
| Reportable Segments | |||||||||||||||||
| (unaudited - in thousands) | |||||||||||||||||
|
Professional |
Management |
Corporate | Total | ||||||||||||||
| Twelve Months Ended September 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 | % | ||||||||||
| Segment assets | $ | 5,761,057 | $ | 541,887 | $ | (637,321 | ) | $ | 5,665,623 | ||||||||
|
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 | |||||||||
| Twelve Months Ended September 30, 2012 | |||||||||||||||||
| Revenue | $ | 7,276,858 | $ | 941,322 | $ | - | $ | 8,218,180 | |||||||||
| Other direct costs | 2,669,534 | 364,769 | - | 3,034,303 | |||||||||||||
| Revenue, net of other direct costs (non-GAAP) | 4,607,324 | 576,553 | - | 5,183,877 | |||||||||||||
| Cost of revenue, net of other direct costs | 4,183,552 | 578,466 | - | 4,762,018 | |||||||||||||
| Gross profit | 423,772 | (1,913 | ) | - | 421,859 | ||||||||||||
| Equity in earnings of joint ventures | 16,771 | 31,879 | - | 48,650 | |||||||||||||
| General and administrative expenses | - | - | (80,903 | ) | (80,903 | ) | |||||||||||
| Goodwill impairment | (155,000 | ) | (181,000 | ) | - | (336,000 | ) | ||||||||||
| Income (loss) from operations | $ | 285,543 | $ | (151,034 | ) | $ | (80,903 | ) | $ | 53,606 | |||||||
| Gross profit as a % of revenue | 5.8 | % | -0.2 | % | - | 5.1 | % | ||||||||||
| Gross profit as a % of revenue, net of other direct costs (non-GAAP) | 9.2 | % | -0.3 | % | - | 8.1 | % | ||||||||||
| Segment assets | $ | 5,557,153 | $ | 564,834 | $ | (457,419 | ) | $ | 5,664,568 | ||||||||
|
Contracted backlog |
$ | 7,661,021 | $ | 838,146 | $ | - | $ | 8,499,167 | |||||||||
| Awarded backlog | 6,323,970 | 1,194,748 | - | 7,518,718 | |||||||||||||
| Total backlog | $ | 13,984,991 | $ | 2,032,894 | $ | - | $ | 16,017,885 | |||||||||
|
AECOM Technology Corporation |
| Regulation G Information |
| ($ in millions, except per share data) |
|
Reconciliation of Revenue to Revenue, Net of Other Direct Costs |
||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||
| Sep 30, 2012 | Jun 30, 2013 | Sep 30, 2013 | Sep 30, 2012 | Sep 30, 2013 | ||||||||||||||||
| Consolidated | ||||||||||||||||||||
| Revenue | $ | 2,082.9 | $ | 2,067.5 | $ | 2,079.1 | $ | 8,218.2 | $ | 8,153.5 | ||||||||||
| Less: Other direct costs | 742.8 | 831.5 | 835.0 | 3,034.3 | 3,176.5 | |||||||||||||||
| Revenue, net of other direct costs | $ | 1,340.1 | $ | 1,236.0 | $ | 1,244.1 | $ | 5,183.9 | $ | 4,977.0 | ||||||||||
| PTS Segment | ||||||||||||||||||||
| Revenue | $ | 1,821.8 | $ | 1,847.1 | $ | 1,858.7 | $ | 7,276.9 | $ | 7,242.9 | ||||||||||
| Less: Other direct costs | 643.1 | 745.1 | 748.4 | 2,669.6 | 2,826.5 | |||||||||||||||
| Revenue, net of other direct costs | $ | 1,178.7 | $ | 1,102.0 | $ | 1,110.3 | $ | 4,607.3 | $ | 4,416.4 | ||||||||||
| MSS Segment | ||||||||||||||||||||
| Revenue | $ | 261.1 | $ | 220.4 | $ | 220.4 | $ | 941.3 | $ | 910.6 | ||||||||||
| Less: Other direct costs | 99.7 | 86.4 | 86.6 | 364.7 | 350.0 | |||||||||||||||
| Revenue, net of other direct costs | $ | 161.4 | $ | 134.0 | $ | 133.8 | $ | 576.6 | $ | 560.6 | ||||||||||
|
Reconciliation of Income from Operations Before Goodwill Impairment to Income from Operations |
|||||||||||||||||||||
| Three Months Ended Sep 30, 2012 | |||||||||||||||||||||
| Consolidated | PTS | MSS | Corporate | ||||||||||||||||||
| Income (loss) from operations before goodwill impairment | $ | 136.9 | $ | 142.6 | $ | 12.0 | $ | (17.7 | ) | ||||||||||||
| Goodwill impairment | (336.0 | ) | (155.0 | ) | (181.0 | ) | - | ||||||||||||||
| Loss from operations | $ | (199.1 | ) | $ | (12.4 | ) | $ | (169.0 | ) | $ | (17.7 | ) | |||||||||
|
Reconciliation of Net Income and Diluted EPS Before Goodwill Impairment to Net Income and Diluted EPS |
|||||||||||||||||||||||||||||
|
Three Months Ended
Sep 30, 2012 |
Twelve Months Ended
Sep 30, 2012 |
||||||||||||||||||||||||||||
| Net Income |
Net Income Attributable to AECOM |
Diluted EPS | Net Income |
Net Income Attributable to AECOM |
Diluted EPS | ||||||||||||||||||||||||
| Amount before goodwill impairment | $ | 92.3 | $ | 92.3 | $ | 0.83 | $ | 260.3 | $ | 258.6 | $ | 2.30 | |||||||||||||||||
| Goodwill impairment, net of tax | (317.2 | ) | (317.2 | ) | (2.88 | ) | (317.2 | ) | (317.2 | ) | (2.82 | ) | |||||||||||||||||
| Amount including goodwill impairment | $ | (224.9 | ) | $ | (224.9 | ) | $ | (2.05 | ) | $ | (56.9 | ) | $ | (58.6 | ) | $ | (0.52 | ) | |||||||||||
|
Reconciliation of Amounts Provided by Acquired Companies |
|||||||||||||||||||||
|
Three Months Ended
Sep 30, 2013 |
Twelve Months Ended
Sep 30, 2013 |
||||||||||||||||||||
| Total |
Provided by |
Excluding Effect |
Total |
Provided by |
Excluding Effect |
||||||||||||||||
| Revenue, net of other direct costs – Consolidated | $ | 1,244.1 | $ | 38.0 | $ | 1,206.1 | $ | 4,977.0 |
$ |
128.3 | $ | 4,848.7 | |||||||||
| Revenue, net of other direct costs – PTS Segment | 1,110.3 | 38.0 | 1,072.3 | 4,416.4 | 128.3 | 4,288.1 | |||||||||||||||
|
|
|||||||||||||||||||||
|
AECOM Technology Corporation |
| Regulation G Information |
| ($ in millions, except per share data) |
|
Reconciliation of EBITDA Before Goodwill Impairment to Net Income Attributable to AECOM |
||||||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
|
Dec 31, |
Mar 31, |
Jun 30, |
Sep 30, |
Dec 31, |
Mar 31, |
Jun 30, |
Sep 30, |
|||||||||||||||||||||||||
| EBITDA before goodwill impairment | $ | 103.0 | $ | 101.6 | $ | 129.0 | $ | 163.9 | $ | 84.7 | $ | 102.5 | $ | 135.1 | $ | 144.5 | ||||||||||||||||
| Less: Goodwill impairment | - | - | - |
(336.0 |
) | - | - | - | - | |||||||||||||||||||||||
| EBITDA | 103.0 | 101.6 | 129.0 | (172.1 | ) | 84.7 | 102.5 | 135.1 | 144.5 | |||||||||||||||||||||||
| Less: Interest expense1 | (10.4 | ) | (11.0 | ) | (12.5 | ) | (10.4 | ) | (10.4 | ) | (11.3 | ) | (11.0 | ) | (9.6 | ) | ||||||||||||||||
| Add: Interest income2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Less: Depreciation and amortization | (25.5 | ) | (25.3 | ) | (26.1 | ) | (26.1 | ) | (23.9 | ) | (23.9 | ) | (23.6 | ) | (23.0 | ) | ||||||||||||||||
| Income (loss) attributable to AECOM before income taxes | 67.5 | 65.7 | 90.8 | (208.2 | ) | 50.8 | 67.8 | 100.9 | 112.3 | |||||||||||||||||||||||
| Less: Income tax expense | 19.6 | 16.7 | 21.4 | 16.7 | 12.7 | 14.0 | 30.1 | 35.8 | ||||||||||||||||||||||||
| Net income (loss) attributable to AECOM | $ | 47.9 | $ | 49.0 | $ | 69.4 | $ | (224.9 | ) | $ | 38.1 | $ | 53.8 | $ | 70.8 | $ | 76.5 | |||||||||||||||
| Fiscal Years Ended September 30, | ||||||||||||||||||||||||||||||||
| 2009 | 2010 | 2011 | 2012 | 2013 | ||||||||||||||||||||||||||||
| EBITDA before goodwill impairment | $ | 358.5 | $ | 417.5 | $ | 525.4 | $ | 497.5 | $ | 466.8 | ||||||||||||||||||||||
| Less: Goodwill impairment | - | - | - | (336.0 | ) | - | ||||||||||||||||||||||||||
| EBITDA | 358.5 | 417.5 | 525.4 | 161.5 | 466.8 | |||||||||||||||||||||||||||
| Less: Interest expense1 | (11.9 | ) | (10.7 | ) | (40.8 | ) | (44.3 | ) | (42.3 | ) | ||||||||||||||||||||||
| Add: Interest income2 | 1.2 | 0.8 | 1.6 | 1.6 | 1.7 | |||||||||||||||||||||||||||
| Less: Depreciation and amortization | (84.1 | ) | (78.9 | ) | (110.3 | ) | (103.0 | ) | (94.4 | ) | ||||||||||||||||||||||
| Income from continuing operations attributable to AECOM before income taxes | 263.7 | 328.7 | 375.9 | 15.8 | 331.8 | |||||||||||||||||||||||||||
| Less: Income tax expense | 77.0 | 91.7 | 100.1 | 74.4 | 92.6 | |||||||||||||||||||||||||||
| Income (loss) from continuing operations attributable to AECOM | 186.7 | 237.0 | 275.8 | (58.6 | ) | 239.2 | ||||||||||||||||||||||||||
| Discontinued operations, net of tax | 3.0 | (0.1 | ) | - | - | - | ||||||||||||||||||||||||||
| Net income (loss) attributable to AECOM | $ | 189.7 | $ | 236.9 | $ | 275.8 | $ | (58.6 | ) | $ | 239.2 | |||||||||||||||||||||
|
1 Excluding related amortization 2 Included in other income |
||||||||||||||||||||||||||||||||
|
Reconciliation of Total Debt to Net Debt |
|||||||||
| Balances at | |||||||||
| Sep 30, 2012 | Jun 30, 2013 | Sep 30, 2013 | |||||||
| Short-term debt | $ | 1.6 | $ | 12.0 | $ | 29.6 | |||
| Current portion of long-term debt | 161.0 | 1.5 | 54.7 | ||||||
| Long-term debt | 907.1 | 1,135.2 | 1,089.0 | ||||||
| Total debt | 1,069.7 | 1,148.7 | 1,173.3 | ||||||
| Less: Total cash and cash equivalents | 593.8 | 507.6 | 600.7 | ||||||
| Net Debt | $ | 475.9 | $ | 641.1 | $ | 572.6 | |||
|
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
||||||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
|
Dec 31, |
Mar 31, |
Jun 30, |
Sep 30, |
Dec 31, |
Mar 31, |
Jun 30, |
Sep 30, |
|||||||||||||||||||||||||
| Net cash provided by/(used in) operating activities | $ | (6.4 | ) | $ | 11.4 | $ | 202.0 | $ | 226.4 | $ | 67.1 | $ | 85.2 | $ | 96.1 | $ | 160.2 | |||||||||||||||
| Capital expenditures | (18.3 | ) | (13.9 | ) | (15.6 | ) | (15.1 | ) | (12.9 | ) | (11.7 | ) | (12.4 | ) | (15.1 | ) | ||||||||||||||||
| Free Cash Flow | $ | (24.7 | ) | $ | (2.5 | ) | $ | 186.4 | $ | 211.3 | $ | 54.2 | $ | 73.5 | $ | 83.7 | $ | 145.1 | ||||||||||||||
| Fiscal Years Ended September 30, | ||||||||||||||||||||||||||||||||
| 2009 | 2010 | 2011 | 2012 | 2013 | ||||||||||||||||||||||||||||
| Net cash provided by operating activities | $ | 228.6 | $ | 158.6 | $ | 132.0 | $ | 433.4 | $ | 408.6 | ||||||||||||||||||||||
| Capital expenditures | (62.9 | ) | (68.5 | ) | (78.0 | ) | (62.9 | ) | (52.1 | ) | ||||||||||||||||||||||
| Settlement of deferred compensation plan liability | - | - | 90.0 | - | - | |||||||||||||||||||||||||||
| Excess tax benefit from share-based payment (associated with DCP termination) | - | - | 58.0 | - | - | |||||||||||||||||||||||||||
| Free Cash Flow | $ | 165.7 | $ | 90.1 | $ | 202.0 | $ | 370.5 | $ | 356.5 | ||||||||||||||||||||||
NR 13-1101
Source:
AECOM Technology Corporation:
Media:
Paul
Gennaro, 212-973-3167
SVP & Chief Communications Officer
Paul.Gennaro@aecom.com
or
Investor:
Lynn
Antipas Tyson, 646-432-8428
SVP, Investor Relations
Lynn.Tyson@aecom.com