UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 


 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported):  February 4, 2014

 

AECOM TECHNOLOGY CORPORATION

(Exact name of Registrant as specified in its charter)

 

Delaware

 

1-33447

 

61-1088522

(State or Other Jurisdiction

 

(Commission

 

(I.R.S. Employer

of Incorporation)

 

File Number)

 

Identification No.)

 

555 South Flower Street, Suite 3700

Los Angeles, California  90071

(Address of Principal Executive Offices, including Zip Code)

 

Registrant’s telephone number, including area code  (213) 593-8000

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o    Pre-commencement communications pursuant to Rule 14d-(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.             Results of Operations and Financial Condition.

 

On February 4, 2014, AECOM Technology Corporation (the “Company”) issued a press release announcing the financial results for its fiscal first quarter ended December 31, 2013.  A copy of the press release is attached to this report as Exhibit 99.1.  Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.

 

Item 9.01              Financial Statements and Exhibits. 

 

(d)  Exhibits

 

99.1          Press Release, dated February 4, 2014, announcing AECOM’s financial results for the first quarter ended December 31, 2013.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereto duly authorized.

 

 

AECOM TECHNOLOGY CORPORATION

 

 

 

 

Dated: February 4, 2014

By:

/s/ DAVID Y. GAN

 

 

David Y. Gan

 

 

Senior Vice President, Assistant General Counsel

 

3



 

EXHIBIT INDEX

 

Exhibit

 

99.1        Press Release, dated February 4, 2014, announcing AECOM’s financial results for the first quarter ended December 31, 2013.

 

4


Exhibit 99.1

 

GRAPHIC

 

 

NR 14-0201

 

 

Media Contact:
Paul Gennaro

SVP & Chief Communications Officer

212.973.3167

Paul.Gennaro@aecom.com

Investor Contact:
Paul Cyril

SVP, Investor Relations

213.593.8322

Paul.Cyril@aecom.com

 

AECOM reports first-quarter fiscal year 2014 results

 

Quarter Highlights

·                  Free cash flow of $117 million; seventh-consecutive quarter exceeding net income.

·                  Backlog of $18.4 billion with $3.7 billion in new wins.

·                  Company invests $25 million to repurchase approximately 800,000 shares.

·                  Reported EPS of $0.58.

·                  Full-year targeted diluted EPS range of $2.50 to $2.60 for fiscal year 2014.

 

 

LOS ANGELES (Feb. 4, 2014) — AECOM Technology Corporation (NYSE: ACM) reported first-quarter revenue of $2 billion and net service revenue1, of $1.2 billion.  Operating income equaled $90 million, reported net income2 was $56 million, and diluted earnings per share equaled $0.58.

 

During the first quarter, the company recorded a gain in equity in earnings of joint ventures reflecting the increase in value of its AECOM Arabia joint venture due to its significant growth, expanded service offerings, and substantial market opportunities. The gain was a result of obtaining control of the joint venture requiring its consolidation.  For comparison purposes, excluding non-cash, non-recurring adjustments to equity earnings, diluted earnings per share equaled $0.37.

 

 

 

First Quarter

($ in millions,

except EPS)

Q1 FY13

Q1 FY14

YOY %
Change

Gross Revenue

$2,017

$1,954

(3.1%)

Net Service Revenue1

$1,245

$1,151

(7.5%)

Operating Income

$62

$90

46.0%

Net Income2

$38

$56

48.0%

Earnings per Share2

$0.36

$0.58

61.1%

Operating Cash Flow

$67

$137

104.8%

Free Cash Flow3

$54

$117

115.3%

 

*All comparisons are year over year unless noted otherwise.

 

“We continued to execute our long-term growth strategy during the quarter, as we saw solid growth opportunities across our key markets,” said John M. Dionisio, AECOM chairman and chief executive officer.  “We are encouraged by the momentum in large construction-management wins along with a cautious resumption of U.S. federal project startups, now that a budget has been passed.”

 

“During the quarter, we won $3.7 billion in new projects, reflecting our strongest quarter ever for new wins,” said Michael S. Burke, AECOM president.  “These wins enhance backlog and visibility, giving us increased confidence in the future – a future in which our ability to deliver an integrated-delivery offering of design, build, finance, and operations and maintenance differentiates AECOM in the industry.”

 

--more--

 



 

GRAPHIC

 

 

2-2-2

 

New Wins and Backlog
New wins in the quarter of $3.7 billion were driven by strength in the company’s construction services business as well as in the Management Support Services segment.  The company’s book-to-burn ratio4 was 1.9x for the quarter, with total backlog at Dec. 31, 2013, of $18.4 billion, up 8 percent compared to the same period last year.  These results demonstrate the underlying strength of AECOM’s business as clients increasingly turn to the company for its integrated service platform and global expertise.

 

Business Segments

In addition to providing consolidated financial results, AECOM reports separate financial information for its two segments: Professional Technical Services (PTS) and Management Support Services (MSS).

 

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 $1.8 billion was down 0.1 percent compared to the first quarter of fiscal year 2013, and net service revenue (NSR) declined 4.8 percent to $1.0 billion, driven by declines in the Americas design business and Australia.  The company had growth in EMEA, Asia and its global construction services business.  Operating income increased 26.5 percent in the quarter.

 

Management Support Services

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 25.3 percent to $184 million compared to the same period last year, and net service revenue declined 27.4 percent to $110 million.  Declines in revenue and NSR were primarily due to the shift of business mix from low-margin work to higher-margin projects, as reflected in our migration away from operations in the Middle East.  Recent wins in the MSS segment reflect the successful diversification of this business.  Operating profit increased 110 percent benefiting from a gain on an MSS project.  Excluding this item, margins still improved.

 

Tax Rate

The company’s first-quarter effective tax rate was 29.4 percent, inclusive of a non-controlling interest deduction.

 

Cash Flow

Cash flow from operations for the quarter was $137 million.  Free cash flow, which includes capital expenditures of $21 million, totaled $117 million.  Days sales outstanding (DSOs) improved by 1 day to 93 in the quarter compared to the first quarter of last year.  The company reconfirmed that it is well positioned to meet its fiscal 2014 target of generating free cash flow roughly equal to its net income.

 

Share Repurchase

During the quarter, the company invested $24.8 million to repurchase approximately 800,000 shares.  $340 million remains in the company’s current share repurchase authorization as of the end of the first quarter of fiscal year 2014.

 

Balance Sheet

As of Dec. 31, 2013, AECOM had $682 million of total cash and cash equivalents, $1.2 billion of debt and $1.05 billion in committed bank facilities with $876.3 million in unused capacity.

 

Fiscal 2014 Outlook

AECOM is targeting EPS for fiscal year 2014 of $2.50 to $2.60.  The mid-point of the guidance range assumes flat NSR growth and a higher EBITDA margin.  In addition, the company is targeting a full-year tax rate of 29 percent and a full-year share count of 98 million shares.  This updated range includes the benefit of the non-recurring items in equity earnings less additional foreign exchange headwinds due to the strengthening of the U.S. dollar.

 

--more--

 



 

GRAPHIC

 

 

3-3-3

 

Five-Year Free Cash Flow Target

AECOM reaffirms its five-year cumulative free cash flow target of $1.3 billion to $1.8 billion, which includes fiscal years 2013 through 2017.

 

AECOM is hosting a conference call today at 11 a.m. EST, during which management will make a brief presentation focusing on the company’s results, strategies and operating trends.  Interested parties can listen to the conference call and view accompanying slides via webcast at www.aecom.com.  The webcast will be available for replay following the call.

 

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 AECOM.

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 AECOM

AECOM is a global provider of professional technical and management support services to a broad range of markets, including transportation, facilities, environmental, energy, water and government.  With approximately 45,000 employees around the world, AECOM is a leader in all of the key markets that it serves.  AECOM provides a blend of global reach, local knowledge, innovation and technical excellence in delivering solutions that create, enhance and sustain the world’s built, natural, and social environments.  A Fortune 500 company, AECOM serves clients in more than 150 countries and had revenue of $8.1 billion during the 12 months ended Dec. 31, 2013.  More information on AECOM and its services can be found at www.aecom.com.

 

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 Securities and Exchange Commission.  We do not intend, and undertake no obligation, to update any forward looking statement.

 

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.

 

--more--

 



 

GRAPHIC

 

 

4-4-4

 

AECOM Technology Corporation

Consolidated Statement of Income

(unaudited - in thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

December 31, 2012

 

December 31, 2013

 

% Change

 

 

 

 

 

 

 

 

 

Revenue

 

$

2,017,272

 

$

1,953,875

 

(3.1%)

 

Other direct costs

 

772,254

 

802,397

 

3.9%

 

Revenue, net of other direct costs (non-GAAP)

 

1,245,018

 

1,151,478

 

(7.5%)

 

Cost of revenue, net of other direct costs

 

1,166,900

 

1,073,280

 

(8.0%)

 

Gross profit

 

78,118

 

78,198

 

0.1%

 

 

 

 

 

 

 

 

 

Equity in earnings of joint ventures

 

5,915

 

36,083

 

510.0%

 

General and administrative expenses

 

(22,102)

 

(23,845)

 

7.9%

 

Income from operations

 

61,931

 

90,436

 

46.0%

 

 

 

 

 

 

 

 

 

Other income

 

671

 

17

 

(97.5%)

 

Interest expense, net

 

(10,921)

 

(10,427)

 

(4.5%)

 

Income before income tax expense

 

51,681

 

80,026

 

54.8%

 

 

 

 

 

 

 

 

 

Income tax expense

 

12,703

 

23,485

 

84.9%

 

 

 

 

 

 

 

 

 

Net income

 

38,978

 

56,541

 

45.1%

 

 

 

 

 

 

 

 

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

(869)

 

(145)

 

(83.3%)

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

38,109

 

$

56,396

 

48.0%

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM per share:

 

 

 

 

 

 

 

Basic

 

$

0.36

 

$

0.59

 

63.9%

 

Diluted

 

$

0.36

 

$

0.58

 

61.1%

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

104,759

 

96,302

 

(8.1%)

 

Diluted

 

105,538

 

97,590

 

(7.5%)

 

 

AECOM Technology Corporation

Balance Sheet and Cash Flow Information

(unaudited - in thousands)

 

 

 

September 30, 2013

 

December 31, 2013

 

Balance Sheet Information:

 

 

 

 

 

Total cash and cash equivalents

 

$

600,677

 

$

681,743

 

Accounts receivable – net

 

2,342,262

 

2,410,041

 

Working capital

 

1,078,053

 

1,089,177

 

Working capital, net of cash and cash equivalents

 

477,376

 

407,434

 

Total debt

 

1,173,325

 

1,204,085

 

Total assets

 

5,665,623

 

5,837,421

 

Total AECOM stockholders’ equity

 

2,021,443

 

2,036,266

 

 

 

 

 

Three Months Ended

 

 

 

December 31, 2012

 

December 31, 2013

 

Cash Flow Information:

 

 

 

 

 

Net cash provided by operating activities

 

$

67,089

 

$

137,387

 

Capital expenditures

 

(12,925)

 

(20,771)

 

Free cash flow

 

$

54,164

 

$

116,616

 

 


 


 

GRAPHIC

 

5-5-5

 

AECOM Technology Corporation

Reportable Segments

(unaudited - in thousands)

 

 

 

Professional
Technical
Services

 

Management
Support
Services

 

Corporate

 

Total

 

Three Months Ended December 31, 2013

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,770,165

 

$

183,710

 

$

-

 

$

1,953,875

 

Other direct costs

 

728,518

 

73,879

 

-

 

802,397

 

Revenue, net of other direct costs (non-GAAP)

 

1,041,647

 

109,831

 

-

 

1,151,478

 

Cost of revenue, net of other direct costs

 

981,686

 

91,594

 

-

 

1,073,280

 

Gross profit

 

59,961

 

18,237

 

-

 

78,198

 

Equity in earnings of joint ventures

 

34,143

 

1,940

 

-

 

36,083

 

General and administrative expenses

 

-

 

-

 

(23,845)

 

(23,845)

 

Operating income (loss)

 

$

94,104

 

$

20,177

 

$

(23,845)

 

$

90,436

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

3.4%

 

9.9%

 

-

 

4.0%

 

Gross profit as a % of revenue, net of other direct costs (non-GAAP)

 

5.8%

 

16.6%

 

-

 

6.8%

 

 

 

 

 

 

 

 

 

 

 

Contracted backlog

 

$

8,529,208

 

$

321,820

 

$

-

 

$

8,851,028

 

Awarded backlog

 

8,060,827

 

1,535,939

 

-

 

9,596,766

 

Total backlog

 

$

16,590,035

 

$

1,857,759

 

$

-

 

$

18,447,794

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2012

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,771,221

 

$

246,051

 

$

-

 

$

2,017,272

 

Other direct costs

 

677,455

 

94,799

 

-

 

772,254

 

Revenue, net of other direct costs (non-GAAP)

 

1,093,766

 

151,252

 

-

 

1,245,018

 

Cost of revenue, net of other direct costs

 

1,024,490

 

142,410

 

-

 

1,166,900

 

Gross profit

 

69,276

 

8,842

 

-

 

78,118

 

Equity in earnings of joint ventures

 

5,138

 

777

 

-

 

5,915

 

General and administrative expenses

 

-

 

-

 

(22,102)

 

(22,102)

 

Operating income (loss)

 

$

74,414

 

$

9,619

 

$

(22,102)

 

$

61,931

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

3.9%

 

3.6%

 

-

 

3.9%

 

Gross profit as a % of revenue, net of other direct costs (non-GAAP)

 

6.3%

 

5.8%

 

-

 

6.3%

 

 

 

 

 

 

 

 

 

 

 

Contracted backlog

 

$

8,301,651

 

$

726,072

 

$

-

 

$

9,027,723

 

Awarded backlog

 

6,974,685

 

1,084,725

 

-

 

8,059,410

 

Total backlog

 

$

15,276,336

 

$

1,810,797

 

$

-

 

$

17,087,133

 

 



 

GRAPHIC

 

6-6-6

 

AECOM Technology Corporation

Regulation G Information

($ in millions)

 

Reconciliation of Revenue to Revenue, Net of Other Direct Costs

 

 

 

Three Months Ended

 

 

 

Dec 31, 2012

 

Sep 30, 2013

 

Dec 31, 2013

 

Consolidated

 

 

 

 

 

 

 

Revenue

 

$

2,017.3

 

$

2,079.1

 

$

1,953.9

 

Less: Other direct costs

 

772.3

 

835.0

 

802.4

 

Revenue, net of other direct costs

 

$

1,245.0

 

$

1,244.1

 

$

1,151.5

 

 

 

 

 

 

 

 

 

PTS Segment

 

 

 

 

 

 

 

Revenue

 

$

1,771.2

 

$

1,858.7

 

$

1,770.2

 

Less: Other direct costs

 

677.4

 

748.4

 

728.6

 

Revenue, net of other direct costs

 

$

1,093.8

 

$

1,110.3

 

$

1,041.6

 

 

 

 

 

 

 

 

 

MSS Segment

 

 

 

 

 

 

 

Revenue

 

$

246.1

 

$

220.4

 

$

183.7

 

Less: Other direct costs

 

94.9

 

86.6

 

73.8

 

Revenue, net of other direct costs

 

$

151.2

 

$

133.8

 

$

109.9

 

 

Reconciliation of Amounts Provided by Acquired Companies

 

 

 

Three Months Ended Dec 31, 2013

 

 

 

Total

 

Provided by
Acquired
Companies

 

Excluding Effect
of Acquired
Companies

 

 

 

 

 

 

 

 

 

Revenue, net of other direct costs – Consolidated

 

$

1,151.5

 

$

15.9

 

$

1,135.6

 

Revenue, net of other direct costs – PTS Segment

 

$

1,041.6

 

$

15.9

 

$

1,025.7

 

 

Reconciliation of EBITDA Before Goodwill Impairment to Net Income Attributable to AECOM

 

 

 

Three Months Ended

 

 

 

Mar 31,
2012

 

Jun 30,
2012

 

Sep 30,
2012

 

Dec 31,
2012

 

Mar 31,
2013

 

Jun 30,
2013

 

Sep 30,
2013

 

Dec 31,
2013

 

EBITDA before goodwill impairment

 

$

101.6

 

$

129.0

 

$

163.9

 

$

84.7

 

$

102.5

 

$

135.1

 

$

144.5

 

$

111.5

 

Less: Goodwill impairment

 

-

 

-

 

(336.0)

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

101.6

 

129.0

 

(172.1)

 

84.7

 

102.5

 

135.1

 

144.5

 

111.5

 

Less: Interest expense1

 

(11.0)

 

(12.5)

 

(10.4)

 

(10.4)

 

(11.3)

 

(11.0)

 

(9.6)

 

(9.8)

 

Add: Interest income2

 

0.4

 

0.4

 

0.4

 

0.4

 

0.5

 

0.4

 

0.4

 

0.4

 

Less: Depreciation and amortization

 

(25.3)

 

(26.1)

 

(26.1)

 

(23.9)

 

(23.9)

 

(23.6)

 

(23.0)

 

(22.2)

 

Income (loss) attributable to AECOM before income tax expense

 

65.7

 

90.8

 

(208.2)

 

50.8

 

67.8

 

100.9

 

112.3

 

79.9

 

Less: Income tax expense

 

16.7

 

21.4

 

16.7

 

12.7

 

14.0

 

30.1

 

35.8

 

23.5

 

Net income (loss) attributable to AECOM

 

$

49.0

 

$

69.4

 

$

(224.9)

 

$

38.1

 

$

53.8

 

$

70.8

 

$

76.5

 

$

56.4

 

 

1 Excluding related amortization
2 Included in other income

 



 

GRAPHIC

 

7-7-7

 

AECOM Technology Corporation

Regulation G Information

($ in millions)

 

Reconciliation of Pro-forma Diluted Earnings Per Share to Diluted Earnings Per Share

 

 

 

Three Months
Ended

 

 

 

Dec 31, 2013

 

Pro-forma diluted earnings per share

 

$

0.37

 

Diluted earnings per share from non-recurring equity earnings adjustments

 

0.21

 

Diluted earnings per share

 

$

0.58

 

 

Amounts are net of effective tax rate of 37%.

 

Expected Full Year Diluted Earnings Per Share from Equity Earnings Adjustments

 

 

 

Full Year
Ending

 

 

 

Sep 30, 2014

 

Diluted earnings per share from non-recurring equity earnings adjustments

 

$

0.21

 

Amortization of AECOM Arabia intangibles per share

 

(0.02)

 

Expected full year diluted earnings per share from equity earnings adjustments

 

$

0.19

 

 

Amounts are net of effective tax rate of 37%.

 

Reconciliation of Total Debt to Net Debt

 

 

 

Balances at

 

 

 

Dec 31, 2012

 

Sep 30, 2013

 

Dec 31, 2013

 

Short-term debt

 

$

18.4

 

$

29.6

 

$

33.5

 

Current portion of long-term debt

 

193.1

 

54.7

 

57.1

 

Long-term debt

 

1,021.8

 

1,089.0

 

1,113.4

 

Total debt

 

1,233.3

 

1,173.3

 

1,204.0

 

Less: Total cash and cash equivalents

 

591.3

 

600.7

 

681.7

 

Net Debt

 

$

642.0

 

$

572.6

 

$

522.3

 

 

Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow

 

 

 

Three Months Ended

 

 

 

Dec 31,
2012

 

Mar 31,
2013

 

Jun 30,
2013

 

Sep 30,
2013

 

Dec 31,
2013

 

Net cash provided by operating activities

 

$

67.1

 

$

85.2

 

$

96.1

 

$

160.2

 

$

137.4

 

Capital expenditures

 

(12.9)

 

(11.7)

 

(12.4)

 

(15.1)

 

(20.8)

 

Free Cash Flow

 

$

54.2

 

$

73.5

 

$

83.7

 

$

145.1

 

$

116.6

 

 

 

 

Fiscal Years Ended Sep 30,

 

 

 

2011

 

2012

 

2013

 

Net cash provided by operating activities

 

$

132.0

 

$

433.4

 

$

408.6

 

Capital expenditures

 

(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

 

$

202.0

 

$

370.5

 

$

356.5

 

 

###