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)
Registrants 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 AECOMs financial results for the first quarter ended December 31, 2013.
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 |
EXHIBIT INDEX
Exhibit
99.1 Press Release, dated February 4, 2014, announcing AECOMs financial results for the first quarter ended December 31, 2013.
Exhibit 99.1
NR 14-0201
|
Media Contact: SVP & Chief Communications Officer 212.973.3167 Paul.Gennaro@aecom.com |
Investor Contact: 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 % |
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--
2-2-2
New Wins and Backlog
New wins in the quarter of $3.7 billion were driven by strength in the companys construction services business as well as in the Management Support Services segment. The companys 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 AECOMs 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 companys 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 companys 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--
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 companys 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.
1AECOMs 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 worlds 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 companys results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
--more--
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 |
|
5-5-5
AECOM Technology Corporation
Reportable Segments
(unaudited - in thousands)
|
|
Professional |
|
Management |
|
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 |
|
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 |
|
Excluding Effect |
| |||
|
|
|
|
|
|
|
| |||
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, |
|
Jun 30, |
|
Sep 30, |
|
Dec 31, |
|
Mar 31, |
|
Jun 30, |
|
Sep 30, |
|
Dec 31, |
| ||||||||
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
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 |
| |
|
|
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 |
| |
|
|
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, |
|
Mar 31, |
|
Jun 30, |
|
Sep 30, |
|
Dec 31, |
| |||||
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 |
|
58.0 |
|
- |
|
- |
| |||
Free Cash Flow |
|
$ |
202.0 |
|
$ |
370.5 |
|
$ |
356.5 |
|
###