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): August 11, 2015

 

 

AECOM

(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.)

 

 

1999 Avenue of the Stars, Suite 2600

Los Angeles, California  90067

(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):

 

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

 

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

 

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

 

[  ]  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 August 11, 2015, AECOM issued a press release announcing its financial results for the third quarter ended June 30, 2015.  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.

 

AECOM reports its results of operations based on 52 or 53-week periods ending on the Friday nearest September 30, December 31, March 31, and June 30. For clarity of presentation, all periods are presented as if the periods ended on September 30, December 31, March 31, and June 30.

 

Item 9.01        Financial Statements and Exhibits.

 

(d)  Exhibits

 

99.1           Press Release, dated August 11, 2015, announcing AECOM’s financial results for the third quarter ended June 30, 2015.

 



 

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

 

 

 

 

Dated: August 11, 2015

By:

/s/ DAVID Y. GAN

 

 

David Y. Gan

 

 

Senior Vice President, Assistant General Counsel

 


Exhibit 99.1

 

GRAPHIC

 

For Immediate Release

 

 

 

NR 15-0801

 

 

 

 

 

 

 

Media Contact:

Paul Dickard

VP, External Communications

646.432.8473

Paul.Dickard@aecom.com

Investor Contact:

Will Gabrielski

VP, Investor Relations

213.593.8208

William.Gabrielski@aecom.com

 

 

 

AECOM reports third-quarter fiscal year 2015 results

 

Financial Highlights

·                  Wins of $4.8 billion driven by a book-to-burn ratio1 of 1.5 in Americas 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.

 

LOS ANGELES (Aug. 11, 2015) — AECOM (NYSE: ACM), the world’s #1-ranked engineering design firm, reported third-quarter revenue of $4.5 billion today. The net loss4 and loss per share5 were $17 million and $0.11, respectively. On an adjusted basis, diluted earnings per share2 were $0.74 for the quarter. As discussed below, normal profit contributed $0.02 to adjusted EPS, which is $0.09 lower than the company anticipated.

 

 

Third Quarter

($ in millions,
except EPS)

Q3 FY14

Q3 FY15

YOY%
Change

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 $4.8 billion in wins and made substantial progress on our integration efforts,” said Michael S. Burke, AECOM’s chairman and chief executive officer. “Additionally, we entered the final quarter of our fiscal year with strong momentum in our pipeline, which reflects the breadth of our capabilities as well as our broad geographic and end-market exposure.”

 

“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.”

 

 

--more--

 



 

GRAPHIC

 

 

2-2-2

 

 

Wins and Backlog

Wins in the quarter of $4.8 billion were driven by growth in the design business in the Americas region, which had a book-to-burn ratio1 of 1.5. After adjusting for acquisitions, total backlog grew two percent. The company’s total book-to-burn ratio1 was 1.1 for the quarter, with total backlog at June 30, 2015, of $40.4 billion.

 

Business Segments

In addition to providing consolidated financial results, AECOM reports separate financial information for its three segments: Design & Consulting Services (DCS), Construction Services (CS), and Management Services (MS).

 

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 $2.0 billion increased 49 percent. Constant-currency6 organic revenue decreased four percent. Adjusted operating income7 was $145 million, an increase of 48 percent.

 

Construction Services (CS)

 

The CS segment provides construction services for energy, commercial, industrial and public and private infrastructure clients.

 

Revenue in the quarter was $1.7 billion. On an organic basis, revenue increased 54 percent. Adjusted operating income7 was $11 million. Results were favorably impacted by strong performance in the building construction business.

 

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 $852 million. Adjusted operating income7 was $93 million, benefiting from the strength of acquired operations and strong project execution.

 

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

AECOM continues to evaluate the accounting impact of recently completed acquisitions. Due to further analysis, the positive full-year adjusted EPS impact from acquisition-related accounting items is now expected to total $0.19, which is $0.11 below the company’s prior expectation. Non-cash normal profit contributed $0.02 to fiscal third quarter adjusted earnings, which is $0.09 below the company’s prior expectation. AECOM expects to recognize an $0.08 benefit from non-cash normal profit during the fiscal fourth quarter. The company’s 2015 adjusted earnings per share guidance reflect these impacts.

 

 

--more--

 



 

GRAPHIC

 

 

3-3-3

 

 

Cash Flow

Free cash flow3 for the quarter was $150 million. In the first nine months of the fiscal year, AECOM generated free cash flow of $427 million.

 

Balance Sheet

As of June 30, 2015, AECOM had $606 million of total cash and cash equivalents, $4.77 billion of debt and $976 million in unused capacity under the $1.05-billion revolving credit facility.

 

Fiscal 2015 Outlook

AECOM is modifying its adjusted EPS2 guidance for fiscal year 2015, which is estimated to be $3.05 to $3.45. The change reflects lower non-cash normal profit estimates. Business trends underlying updated adjusted earnings guidance remain consistent with the firm’s prior outlook. The mid-point of the range assumes approximately $110 million of realized cost-synergy benefits from the URS combination.

 

In addition, the company continues to expect full-year interest expense of approximately $220 million, an adjusted tax rate8 of approximately 30%, and a full-year share count of 151 million. Capital expenditures9 are now forecast at approximately $110 million, down from the prior forecast of approximately $160 million. Depreciation expense is expected to be approximately $200 million.

 

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 $790 million10 for the year.

 

AECOM is hosting a conference call today at 12 p.m. EDT, 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.

 

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.

 

 

--more--

 



 

GRAPHIC

 

 

4-4-4

 

About AECOM

AECOM is a premier, fully integrated professional and technical services firm positioned to design, build, finance and operate infrastructure assets around the world for public- and private-sector clients. The firm’s global staff — including architects, engineers, designers, planners, scientists and management and construction services professionals — serves clients in over 150 countries around the world, AECOM is ranked as the #1 engineering design firm by revenue in Engineering News-Record magazine’s annual industry rankings, and has been recognized by Fortune magazine as a World’s Most Admired Company. The firm is a leader in all of the key markets that it serves, including transportation, facilities, environmental, energy, oil and gas, water, high-rise buildings and government. AECOM provides a blend of global reach, local knowledge, innovation and technical excellence in delivering customized and creative solutions that meet the needs of clients’ projects. A Fortune 500 firm, AECOM companies, including URS Corporation and Hunt Construction Group, had revenue of approximately $19 billion during the 12 months ended June 30, 2015. 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, 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 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 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.

 

 

--more--

 



 

GRAPHIC

 

 

5-5-5

 

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 %

 

 

--more--

 



 

GRAPHIC

 

 

6-6-6

 

AECOM

Balance Sheet and Cash Flow Information

(unaudited - in thousands)

 

 

 

September 30,
2014

 

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

 

 

 

--more--

 



 

GRAPHIC

 

 

7-7-7

 

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%

 

 

 

--more--

 



 

GRAPHIC

 

 

8-8-8

 

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

 

 

 

--more--

 



 

 

 

9-9-9

 

 

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
Acquired
Companies

 

Excluding
Effect of
Acquired
Companies

 

Total

 

Provided by
Acquired
Companies

 

Excluding
Effect of
Acquired
Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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,
2013

 

Dec 31,
2013

 

Mar 31,
2014

 

Jun 30,
2014

 

Sep 30,
2014

 

Dec 31,
2014

 

Mar 31,
2015

 

Jun 30,
2015

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,
2014

 

Mar 31,
2015

 

Jun 30,
2015

 

Jun 30,
2014

 

Jun 30,
2015

 

Net cash provided by operating activities

 

$

79.7

 

$

50.0

 

$

153.8

 

$

185.7

 

$

486.4

 

Capital expenditures, net

 

(16.4)

 

(30.6)

 

(3.7)

 

(49.6)

 

(59.3)

 

Free cash flow

 

$

63.3

 

$

19.4

 

$

150.1

 

$

136.1

 

$

427.1

 

 

 

 

 

Fiscal Years Ended Sep 30,

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

 

 

 

 

Net cash provided by operating activities

 

$

433.4

 

$

408.6

 

$

360.6

 

 

 

 

 

Capital expenditures, net

 

(62.9)

 

(52.1)

 

(62.8)

 

 

 

 

 

Free cash flow

 

$

370.5

 

$

356.5

 

$

297.8

 

 

 

 

 

 

--more--

 



 

 

 

 

10-10-10

 

AECOM

Regulation G Information

(in millions, except per share data)

 

Reconciliation of reported amounts to adjusted amounts excluding acquisition and integration expenses, amortization of intangible assets and financing charges in interest expense

 

 

 

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 calculations 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.

 

--more--

 



 

GRAPHIC

 

 

11-11-11

 

AECOM

Regulation G Information

($ in millions)

 

Reconciliation of reported amounts to adjusted amounts excluding acquisition and integration expenses, amortization of intangible assets and financing charges in interest expense

 

 

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

 

 

 

***