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 6, 2019

 

AECOM

(Exact name of Registrant as specified in its charter)

 

Delaware

 

0-52423

 

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):

 

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))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.01 par value

 

ACM

 

New York Stock Exchange

 

 

 


 

Item 2.02                                           Results of Operations and Financial Condition

 

On August 6, 2019, AECOM issued a press release announcing its financial results for the quarter ended June 30, 2019.  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 6, 2019 entitled “AECOM reports third quarter fiscal year 2019 results.”

 

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

 

 

 

 

 

Dated: August 6, 2019

By:

/s/ David Y. Gan

 

 

David Y. Gan

 

 

Senior Vice President, Deputy General Counsel

 

3


Exhibit 99.1

 

 

 

 

 

 

 

Investor Contact:

Media Contact:

Press Release

Will Gabrielski

Brendan Ranson-Walsh

 

Vice President, Investor Relations

Vice President, Global Communications & Corporate Responsibility

 

213.593.8208

213.996.2367

 

William.Gabrielski@aecom.com

Brendan.Ranson-Walsh@aecom.com

 

AECOM reports third quarter fiscal year 2019 results

 

LOS ANGELES (August 6, 2019) — AECOM (NYSE:ACM), a premier, fully integrated global infrastructure firm, today reported third quarter fiscal year 2019 results.

 

 

 

Third Quarter

 

Year-to-Date Fiscal 2019

 

($ in millions,
except EPS)

 

As Reported

 

Adjusted(1)
(Non-GAAP)

 

As Reported
YoY %
Change

 

Adjusted
YoY %
Change

 

As Reported

 

Adjusted(1)
(Non-GAAP)

 

As Reported
YoY %
Change

 

Adjusted
YoY %
Change

 

Revenue

 

$

4,980

 

 

(3

)%

 

$

15,058

 

 

1

%

 

Operating Income

 

$

193

 

$

226

 

20

%

12

%

$

445

 

$

621

 

79

%

15

%

Net Income

 

$

84

 

$

115

 

37

%

14

%

$

213

 

$

313

 

306

%

4

%

EPS (Fully Diluted)

 

$

0.52

 

$

0.72

 

41

%

16

%

$

1.34

 

$

1.97

 

319

%

6

%

EBITDA

 

 

$

244

 

 

10

%

 

$

687

 

 

14

 

Backlog

 

$

58,866

 

 

10

%(2)

 

 

 

 

 

 

 

 

 

 

Third Quarter and Year-to-Date Fiscal 2019 Accomplishments:

 

·                  Revenue of $5.0 billion in the third quarter decreased by 3% over the prior year and included 10% organic(3) growth in the Management Services segment and continued underlying growth in the Americas design business, which was offset by anticipated lower levels of storm recovery work in the U.S. Virgin Islands.

·                  The DCS segment operating margin and adjusted operating margin(1) of 7.2% and 7.4%, respectively, was at the highest level in three years, buoyed by the already-actioned $225 million G&A reduction plan and strong execution.

·                  Net income and diluted earnings per share were $84 million and $0.52 in the third quarter, respectively, compared to $61 million and $0.37 in the prior year; on an adjusted basis, diluted earnings per share(1) was $0.72, an increase of 16% from the prior year.

·                  Third quarter adjusted EBITDA(1) increased by 10% over the prior year to $244 million and year-to-date adjusted EBITDA increased by 14% to $687 million due primarily to higher margins and increased profitability in the DCS segment.

·                  Year-to-date wins of $21.2 billion resulted in a 1.3 book-to-burn(4) ratio and 10%(2) total backlog growth to nearly $59 billion; backlog across all segments remains near-record levels.

·                  The Company reiterated its full year financial guidance for adjusted EBITDA(1) growth of 12% at the mid-point of the $920-$960 million range, adjusted EPS(1) in the range of $2.60-$2.90; free cash flow(5) is now expected to be at the lower end of the annual $600 to $800 million guidance range due to the timing of collections, primarily related to storm recovery work in the U.S. Virgin Islands, which is expected to be fully funded by FEMA.

 

Expanding on Strategic Value Creation Actions with Additional Margin Improvement Plan:

 

·                  Building on the success of AECOM’s strategic value creating and margin enhancing actions to-date, as demonstrated by the 100 basis point year-to-date adjusted operating margin improvement in the DCS segment, AECOM announced additional restructuring actions expected to commence later this year to further enhance margins by aligning the Company’s cost structure with its transforming business profile.

·                  The Company is increasing its adjusted operating margin(1) target for the DCS segment in fiscal 2020 by 50 basis points to at least 8.0%, which would represent a 210 basis point increase from the fiscal 2018 margin; this guidance continues to reflect the expected benefit in fiscal 2020 from the already-executed $225 million G&A reduction.

·                  These actions underscore the Company’s commitment to delivering on its expectation for fiscal 2020 adjusted EBITDA to be in excess of $1 billion.

·                  The Company will provide formal financial guidance for fiscal 2020 and additional details on the restructuring actions as part of its fourth quarter earnings presentation and at its Investor Day in December.

 

1


 

·                  On June 17th, the Company announced its intent to pursue a separation of the Management Services segment. The Company continues to make significant progress on the many activities associated with the separation.

·                  In addition, the Company continues to take actions to de-risk its portfolio with the goal of further honing management’s focus on its higher-returning and lower-risk professional services businesses where its competitive advantages are greatest, including the recently closed sales of its Oil & Gas Production Services and International Development businesses as well as ongoing actions to exit more than 30 countries.

·                  The Company is also continuing its accelerated review of its at-risk construction businesses with a stated goal of having zero self-perform at-risk construction exposure.

 

“The strategic actions we have taken over the past two years and continue to take are delivering positive results, including 14% year-to-date adjusted EBITDA growth, a 100 basis point increase in year-to-date DCS margins including a three year high margin achieved in the third quarter, and continued near record backlog across the business,” said Michael S. Burke, AECOM’s chairman and chief executive officer. “We are focused on executing our plan to maximize shareholder value and best position for long-term success, including a continued emphasis on de-risking the business, execution of the planned separation of the Management Services segment, and maximizing the benefit from the already-completed $225 million G&A reduction. To further build on this momentum, today we announced additional margin-enhancing cost reduction efforts that we expect will deliver another substantial increase in the DCS margin in fiscal 2020. Importantly, our markets are growing and, as a result, we are increasingly confident in our ability to achieve our long-term financial and strategic objectives and in driving substantial shareholder value.”

 

“We are pleased with our strong earnings performance, and the already-realized and anticipated benefits from our value creation efforts,” said W. Troy Rudd, AECOM’s chief financial officer. “We are focused on our lower-risk and higher-returning businesses that generate consistently strong free cash flow and have contributed to us achieving free cash flow near the mid-point of our guidance for the past four years. However, year-to-date cash flow performance was below expectations. This continues to be driven by timing, and we are actively focused on driving towards the low end of our annual guidance range, including our continued focus on collecting a large outstanding balance from storm recovery efforts for our client in the U.S. Virgin Islands, which is expected to be fully funded by FEMA. Importantly, total debt declined by $81 million, and we are executing on our capital allocation priorities and leverage targets through further debt reduction and EBITDA growth.”

 

Wins and Backlog

 

Wins were $3.4 billion and resulted in a book-to-burn ratio(4) of 0.6. The book-to-burn ratio in the DCS segment was 1.0. Wins in the CS and MS segments are inherently lumpier, as evidenced by 1.9 and 1.5 book-to-burn ratios in the fiscal second quarter, respectively, and 0.5 and 0.4 book-to-burn ratios in the fiscal third quarter. Importantly, year-to-date wins of $21.2 billion were near a record level, and total backlog of nearly $59 billion is up 10%(2) over the prior year and provides for strong visibility.

 

Business Segments

 

Design & Consulting Services (DCS)

 

The DCS segment delivers planning, consulting, architectural and engineering design services to commercial and government clients worldwide in markets such as transportation, facilities, environmental, energy, water and government.

 

Revenue in the third quarter was $2.1 billion and decreased by 2%. Constant-currency organic(3) revenue was unchanged from the prior year. Excluding the negative impact from the reduction in storm recovery activity in the U.S. Virgin Islands, constant-currency organic revenue increased slightly. This performance included continued solid underlying growth in the Americas and varied growth in international design markets.

 

Operating income was $147 million compared to $120 million in the year-ago period. On an adjusted basis, operating income(1) was $151 million compared to $128 million in the year-ago period. The adjusted operating margin of 7.4% was a 130 basis point increase over the prior year and marked the highest margin in the past three years, which reflected the benefits from the already-executed $225 million of G&A reductions, solid execution against a near record level of backlog and continued favorable end market trends.

 

Construction Services (CS)

 

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

 

Revenue in the third quarter was $1.9 billion and decreased by 10%. Constant-currency organic(3) revenue decreased by 9% due primarily to a decline in the Building Construction business as activities on major projects transition to new large wins that have yet to begin construction and the anticipated decline in the Power business following the Company’s decision to extract itself from the fixed-price combined cycle gas power market and as a large project nears completion.

 

2


 

Operating income was $29 million compared to $9 million in the year-ago period. On an adjusted basis, operating income(1) was $49 million compared to $34 million in the year-ago period. The increase in adjusted operating income was due to solid performance across the portfolio of projects.

 

Management Services (MS)

 

The MS segment provides program and facilities management and maintenance, training, logistics, consulting, technical assistance and systems-integration services and information technology services, primarily for agencies of the U.S. government, national governments around the world and commercial customers.

 

Revenue in the third quarter was $1.0 billion, and set a new quarterly record. Revenue and organic(3) revenue increased by 10%, marking the fourth consecutive quarter of double-digit revenue growth. This performance included strong conversion of a record backlog and a continued strong funding environment for the U.S. Departments of Defense and Energy clients that represent approximately 77% of the segment’s revenue.

 

Operating income was $52 million compared to $66 million in the year-ago period. On an adjusted basis, operating income(1) was $61 million compared to $76 million in the year-ago period. Excluding a benefit from an anticipated recovery on a federal project included in the prior year quarter, adjusted operating income was consistent with the prior year.

 

AECOM Capital (ACAP)

 

The ACAP segment invests in and develops real estate projects. Revenue in the third quarter was $1.4 million and operating income was $0.7 million.

 

Tax Rate

 

The effective tax rate in the third quarter was 25.8%. On an adjusted basis, the effective tax rate was 25.0%. The adjusted tax rate was derived by re-computing the annual effective tax rate on earnings from adjusted net income.(6) The adjusted tax expense differs from the GAAP tax expense based on the taxability or deductibility and tax rate applied to each of the adjustments.

 

Cash Flow

 

Operating cash flow for the third quarter was $77 million and free cash flow(5) was $52 million. Cash flow reflected normal second half weighted seasonality to collections. However, the Company continues to pursue a substantial balance related to storm recovery work in the U.S. Virgin Islands, the timing of which remains uncertain. As a result, the Company now anticipates its annual free cash flow for fiscal 2019 to be at the lower end of its annual $600 million to $800 million guidance range.

 

Balance Sheet and Capital Allocation

 

As of June 30, 2019, AECOM had $794 million of total cash and cash equivalents, $3.9 billion of total debt, $3.1 billion of net debt and $1.11 billion in unused capacity under its $1.35 billion revolving credit facility. Total debt declined by $81 million during the quarter and remains on track to achieve its leverage targets in fiscal 2020.

 

Financial Outlook and Impacts of Strategic Actions

 

AECOM’s fiscal 2019 financial guidance is as follows:

 

 

 

Fiscal Year 2019 Outlook

Adjusted EBITDA(1)

 

$920 - $960 million

Adjusted EPS(1)

 

$2.60 — $2.90

Adjusted Interest Expense
(excluding amortization of deferred financing fees)

 

$200 million

Amortization(7)

 

$89 million

Full-Year Share Count

 

160 million

Effective Tax Rate for Adjusted Earnings(6)

 

~25%

Capital Expenditures(8)

 

~$120 million

 

Included in the Company’s fiscal 2019 guidance is approximately $13 million of EBITDA from AECOM Capital contributions.

 

Conference Call

 

AECOM is hosting a conference call today at 12 p.m. Eastern Time, 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 http://investors.aecom.com. The webcast will be available for replay following the call.

 


(1) Excluding acquisition and integration-related items, transaction-related expenses, financing charges in interest expense, foreign exchange gains, the amortization of intangible assets, financial impacts associated with expected and actual dispositions of non-core businesses and assets, restructuring costs and the revaluation of deferred taxes and one-time tax repatriation charge associated with U.S. tax reform. If an individual adjustment has no financial impact then the individual adjustment is not reflected in the Regulation G Information tables. See Regulation G Information for a reconciliation of Non-GAAP measures.

 

3


 

(2) On a constant-currency basis.

(3) Organic growth is year-over-year at constant currency and excludes revenue associated with actual and planned non-core asset and business dispositions. Results expressed in constant currency are presented excluding the impact from changes in currency exchange rates.

(4) Book-to-burn ratio is defined as the amount of wins divided by revenue recognized during the period, including revenue related to work performed in unconsolidated joint ventures.

(5) Free cash flow is defined as cash flow from operations less capital expenditures net of proceeds from disposals.

(6) Inclusive of non-controlling interest deduction and adjusted for acquisition and integration expenses, financing charges in interest expense, the amortization of intangible assets and financial impacts associated with actual and planned dispositions of non-core businesses and assets.

(7) Amortization of intangible assets expense includes the impact of amortization included in equity in earnings of joint ventures and non-controlling interests.

(8) Capital expenditures, net of proceeds from disposals.

 

About AECOM

 

AECOM (NYSE:ACM) is built to deliver a better world. We design, build, finance and operate critical infrastructure assets for governments, businesses and organizations. As a fully integrated firm, we connect knowledge and experience across our global network of experts to help clients solve their most complex challenges. From high-performance buildings and infrastructure, to resilient communities and environments, to stable and secure nations, our work is transformative, differentiated and vital. A Fortune 500 firm, AECOM had revenue of approximately $20.2 billion during fiscal year 2018. See how we deliver what others can only imagine at aecom.com and @AECOM.

 

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, cost savings, profitability, cash flows, tax rate, share count, stock repurchases, interest expense, capital expenditures, amortization of intangible assets and financial fees, or other financial items, any statements of the plans, strategies and objectives for future operations, profitability, strategic value creation, exposure to self-perform at-risk construction, risk profile and investment strategies, any statements regarding future economic conditions or performance and any statements with respect to the potential separation of the Management Services segment from AECOM. 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: our business is cyclical and vulnerable to economic downturns and client spending reductions; long-term government contracts and subject to uncertainties related to government contract appropriations; government shutdowns; 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; liability for misconduct by our employees or consultants; failure to comply with business laws and regulations; maintaining adequate surety and financial capacity; high leveraged and potential inability to service our debt and guarantees; exposure to Brexit and tariffs; exposure to political and economic risks in different countries; currency exchange rate fluctuations; retaining and recruiting key technical and management personnel; legal claims; inadequate insurance coverage; environmental law compliance and adequate nuclear indemnification; unexpected adjustments and cancellations related to our backlog; partners and third parties who may fail to satisfy their legal obligations; AECOM Capital real estate development projects; managing pension cost; cybersecurity issues, IT outages and data privacy; risks and costs associated with the pre and post separation of the Management Services segment from AECOM; as well as other additional risks and factors that could cause actual results to differ materially from our forward-looking statements 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”). The Company believes that non-GAAP financial measures such as adjusted EPS, adjusted EBITDA, adjusted net/operating income, adjusted tax rate, adjusted interest expense, organic revenue, and free cash flow provide a meaningful perspective on its business results as the Company utilizes this information to evaluate and manage the business. We use adjusted EBITDA, adjusted EPS, adjusted net/operating income, adjusted tax rate and adjusted interest expense to exclude the impact of non-operating items, such as amortization expense, taxes, acquisition and integration expenses, and non-core operating losses to aid investors in better understanding our core performance results. We use free cash flow to represent the cash generated after capital expenditures to maintain our business. We present constant currency information, such as organic revenue, to help assess how our underlying businesses performed excluding the effect of foreign currency rate fluctuations to aid investors in better understanding our international operational performance.

 

4


 

This press release contains information related to future restructuring actions that are expected to commence upon the adoption of a plan per applicable accounting standards.

 

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. A reconciliation of these non-GAAP measures is found in the Regulation G Information tables at the back of this release.

 

When we provide our long term projections for organic revenue growth, adjusted EBITDA, adjusted EPS growth, and free cash flow on a forward-looking basis, the closest corresponding GAAP measure and a reconciliation of the differences between the non-GAAP expectation and the corresponding GAAP measure generally is not available without unreasonable effort due to the length, high variability, complexity and low visibility associated with the non-GAAP expectation projected against the multi-year forecast which could significantly impact the GAAP measure.

 

5


 

AECOM

Consolidated Statements of Income

(unaudited - in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

June 30,
2018

 

June 30,
2019

 

%
Change

 

June 30,
2018

 

June 30,
2019

 

%
Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

5,147,920

 

$

4,980,204

 

(3.3

)%

$

14,849,662

 

$

15,057,721

 

1.4

%

Cost of revenue

 

4,962,741

 

4,770,960

 

(3.9

)%

14,387,059

 

14,482,502

 

0.7

%

Gross profit

 

185,179

 

209,244

 

13.0

%

462,603

 

575,219

 

24.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of joint ventures

 

12,863

 

28,563

 

122.1

%

55,621

 

67,030

 

20.5

%

General and administrative expenses

 

(35,159

)

(37,534

)

6.8

%

(100,046

)

(110,867

)

10.8

%

Restructuring costs

 

 

 

NM

 

 

(79,170

)

NM

 

Loss on disposal activities

 

(2,149

)

(7,404

)

244.5

%

(2,149

)

(7,404

)

244.5

%

Impairment of assets held for sale, including goodwill

 

 

 

NM

 

(168,178

)

 

(100.0

)%

Income from operations

 

160,734

 

192,869

 

20.0

%

247,851

 

444,808

 

79.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

2,752

 

4,886

 

77.5

%

17,542

 

12,749

 

(27.3

)%

Interest expense

 

(55,213

)

(55,764

)

1.0

%

(211,955

)

(169,618

)

(20.0

)%

Income before income tax expense (benefit)

 

108,273

 

141,991

 

31.1

%

53,438

 

287,939

 

438.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

33,131

 

36,603

 

10.5

%

(38,362

)

23,946

 

(162.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

75,142

 

105,388

 

40.3

%

91,800

 

263,993

 

187.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests in income of consolidated subsidiaries, net of tax

 

(14,232

)

(21,650

)

52.1

%

(39,309

)

(50,891

)

29.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

60,910

 

$

83,738

 

37.5

%

$

52,491

 

$

213,102

 

306.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.38

 

$

0.53

 

39.5

%

$

0.33

 

$

1.36

 

312.1

%

Diluted

 

$

0.37

 

$

0.52

 

40.5

%

$

0.32

 

$

1.34

 

318.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

160,395

 

157,429

 

(1.8

)%

159,266

 

156,822

 

(1.5

)%

Diluted

 

163,213

 

159,787

 

(2.1

)%

162,426

 

159,269

 

(1.9

)%

 

NM — not meaningful

 

Balance Sheet and Cash Flow Information

(unaudited - in thousands)

 

 

 

September 30, 2018

 

June 30, 2019

 

Balance Sheet Information:

 

 

 

 

 

Total cash and cash equivalents

 

$

886,733

 

$

793,567

 

Accounts receivable and contract assets — net

 

5,468,821

 

5,828,118

 

Working capital

 

997,645

 

1,331,120

 

Total debt, excluding unamortized debt issuance costs

 

3,673,463

 

3,852,507

 

Total assets

 

14,681,131

 

14,795,212

 

Total AECOM stockholders’ equity

 

4,092,780

 

4,303,004

 

 

6


 

AECOM

Reportable Segments

(unaudited - in thousands)

 

 

 

Design &
Consulting
Services

 

Construction
Services

 

Management
Services

 

AECOM
Capital

 

Corporate

 

Total

 

Three Months Ended June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

2,055,281

 

$

1,898,220

 

$

1,025,260

 

$

1,443

 

$

 

$

4,980,204

 

Cost of revenue

 

1,912,726

 

1,881,901

 

976,333

 

 

 

4,770,960

 

Gross profit

 

142,555

 

16,319

 

48,927

 

1,443

 

 

209,244

 

Equity in earnings of joint ventures

 

4,614

 

19,657

 

3,531

 

761

 

 

28,563

 

General and administrative expenses

 

 

 

 

(1,491

)

(36,043

)

(37,534

)

Loss on disposal activities

 

 

(7,404

)

 

 

 

(7,404

)

Income (loss) from operations

 

$

147,169

 

$

28,572

 

$

52,458

 

$

713

 

$

(36,043

)

$

192,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

6.9

%

0.9

%

4.8

%

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

2,105,219

 

$

2,106,720

 

$

935,981

 

$

 

$

 

$

5,147,920

 

Cost of revenue

 

1,989,093

 

2,097,586

 

876,062

 

 

 

4,962,741

 

Gross profit

 

116,126

 

9,134

 

59,919

 

 

 

185,179

 

Equity in earnings of joint ventures

 

4,275

 

2,276

 

6,312

 

 

 

12,863

 

General and administrative expenses

 

 

 

 

(3,682

)

(31,477

)

(35,159

)

Loss on disposal activities

 

 

(2,149

)

 

 

 

(2,149

)

Income (loss) from operations

 

$

120,401

 

$

9,261

 

$

66,231

 

$

(3,682

)

$

(31,477

)

$

160,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

5.5

%

0.4

%

6.4

%

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

6,185,757

 

$

5,830,523

 

$

3,034,578

 

$

6,863

 

$

 

$

15,057,721

 

Cost of revenue

 

5,797,783

 

5,794,286

 

2,890,433

 

 

 

14,482,502

 

Gross profit

 

387,974

 

36,237

 

144,145

 

6,863

 

 

575,219

 

Equity in earnings of joint ventures

 

14,023

 

34,290

 

10,720

 

7,997

 

 

67,030

 

General and administrative expenses

 

 

 

 

(4,899

)

(105,968

)

(110,867

)

Restructuring costs

 

 

 

 

 

(79,170

)

(79,170

)

Loss on disposal activities

 

 

(7,404

)

 

 

 

(7,404

)

Income (loss) from operations

 

$

401,997

 

$

63,123

 

$

154,865

 

$

9,961

 

$

(185,138

)

444,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

6.3

%

0.6

%

4.8

%

 

 

3.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contracted backlog

 

$

9,417,899

 

$

10,698,250

 

$

3,074,039

 

$

 

$

 

$

23,190,188

 

Awarded backlog

 

6,843,304

 

11,615,928

 

15,098,012

 

 

 

33,557,244

 

Unconsolidated JV backlog

 

 

1,377,747

 

740,447

 

 

 

2,118,194

 

Total backlog

 

$

16,261,203

 

$

23,691,925

 

$

18,912,498

 

$

 

$

 

$

58,865,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

6,051,864

 

$

6,120,549

 

$

2,677,249

 

$

 

$

 

$

14,849,662

 

Cost of revenue

 

5,737,658

 

6,097,631

 

2,551,770

 

 

 

14,387,059

 

Gross profit

 

314,206

 

22,918

 

125,479

 

 

 

462,603

 

Equity in earnings of joint ventures

 

14,500

 

16,890

 

24,231

 

 

 

55,621

 

General and administrative expenses

 

 

 

 

(9,169

)

(90,877

)

(100,046

)

Loss on disposal activities

 

 

(2,149

)

 

 

 

(2,149

)

Impairment of assets held for sale, including goodwill

 

 

(168,178

)

 

 

 

(168,178

)

Income (loss) from operations

 

$

328,706

 

$

(130,519

)

$

149,710

 

$

(9,169

)

$

(90,877

)

$

247,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

5.2

%

0.4

%

4.7

%

 

 

3.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contracted backlog

 

$

9,326,176

 

$

10,558,903

 

$

3,212,884

 

$

 

$

 

$

23,097,963

 

Awarded backlog

 

7,338,587

 

4,935,679

 

15,284,218

 

 

 

27,558,484

 

Unconsolidated JV backlog

 

 

2,190,808

 

946,732

 

 

 

3,137,540

 

Total backlog

 

$

16,664,763

 

$

17,685,390

 

$

19,443,834

 

$

 

$

 

$

53,793,987

 

 

7


 

AECOM

Regulation G Information

($ in millions)

 

Reconciliation of Revenue to Amounts Provided by Acquired Companies

 

 

 

Three Months Ended June 30, 2019

 

Nine Months Ended June 30, 2019

 

 

 

Total

 

Provided by
Acquired
Companies

 

Excluding
Effect of
Acquired
Companies

 

Total

 

Provided by
Acquired
Companies

 

Excluding
Effect of
Acquired
Companies

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

AECOM Consolidated

 

$

4,980.2

 

$

 

$

4,980.2

 

$

15,057.7

 

$

35.8

 

$

15,021.9

 

Design & Consulting Services

 

2,055.3

 

 

2,055.3

 

6,185.7

 

 

6,185.7

 

Construction Services

 

1,898.2

 

 

1,898.2

 

5,830.5

 

35.8

 

5,794.7

 

Management Services

 

1,025.3

 

 

1,025.3

 

3,034.6

 

 

3,034.6

 

 

Reconciliation of Net Income Attributable to AECOM to EBITDA and to Adjusted EBITDA

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Jun 30,
2018

 

Mar 31,
2019

 

Jun 30,
2019

 

Jun 30,
2018

 

Jun 30,
2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

60.9

 

$

77.9

 

$

83.7

 

$

52.5

 

$

213.1

 

Income tax expense (benefit)

 

33.1

 

20.9

 

36.6

 

(38.4

)

23.9

 

Income attributable to AECOM before income taxes

 

94.0

 

98.8

 

120.3

 

14.1

 

237.0

 

Depreciation and amortization expense(1)

 

68.0

 

66.4

 

66.1

 

212.5

 

196.8

 

Interest income(2)

 

(2.3

)

(3.0

)

(3.5

)

(7.5

)

(9.2

)

Interest expense(3)

 

52.7

 

55.4

 

53.3

 

196.9

 

162.2

 

EBITDA

 

$

212.4

 

$

217.6

 

$

236.2

 

$

416.0

 

$

586.8

 

Transaction-related expenses

 

 

4.4

 

4.7

 

 

9.1

 

Non-core operating losses (income)

 

18.7

 

1.1

 

(0.1

)

39.9

 

16.0

 

Impairment of assets held for sale, including goodwill

 

 

 

 

168.2

 

 

Acquisition and integration-related items

 

(6.5

)

(3.7

)

(3.8

)

(6.5

)

(11.4

)

Restructuring costs

 

 

15.9

 

 

 

79.2

 

Loss on disposal activities

 

2.1

 

 

7.4

 

2.1

 

7.4

 

FX gain from forward currency contract

 

 

 

 

(9.1

)

 

Depreciation expense included in non-core operating losses and acquisition and integration items above

 

(3.7

)

(0.2

)

(0.2

)

(7.5

)

(0.6

)

Adjusted EBITDA

 

$

223.0

 

$

235.1

 

$

244.2

 

$

603.1

 

$

686.5

 

 


(1) Includes the amount for noncontrolling interests in consolidated subsidiaries;   (2) Included in other income;   (3) Excludes related amortization

 

Reconciliation of Total Debt to Net Debt

 

 

 

Balances at:

 

 

 

Jun 30, 2018

 

Mar 31, 2019

 

Jun 30, 2019

 

Short-term debt

 

$

47.4

 

$

48.4

 

$

44.9

 

Current portion of long-term debt

 

125.6

 

109.9

 

114.7

 

Long-term debt, gross

 

3,756.7

 

3,775.6

 

3,692.9

 

Total debt excluding unamortized debt issuance costs

 

3,929.7

 

3,933.9

 

3,852.5

 

Less: Total cash and cash equivalents

 

801.4

 

826.9

 

793.6

 

Net debt

 

$

3,128.3

 

$

3,107.0

 

$

3,058.9

 

 

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

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Jun 30,
2018

 

Mar 31,
2019

 

Jun 30,
2019

 

Jun 30,
2018

 

Jun 30,
2019

 

Net cash provided by (used in) operating activities

 

$

71.9

 

$

107.4

 

$

76.9

 

$

242.7

 

$

(16.1

)

Capital expenditures, net

 

(23.5

)

(22.5

)

(24.7

)

(65.7

)

(69.1

)

Free cash flow

 

$

48.4

 

$

84.9

 

$

52.2

 

$

177.0

 

$

(85.2

)

 

 

 

Fiscal Years Ended Sep 30,

 

 

 

2015

 

2016

 

2017

 

2018

 

Net cash provided by operating activities

 

$

764.4

 

$

814.2

 

$

696.7

 

$

774.6

 

Capital expenditures, net

 

(69.4

)

(136.8

)

(78.5

)

(86.9

)

Free cash flow

 

$

695.0

 

$

677.4

 

$

618.2

 

$

687.7

 

 

8


 

AECOM
Regulation G Information
(in millions, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Jun 30,
2018

 

Mar 31,
2019

 

Jun 30,
2019

 

Jun 30,
2018

 

Jun 30,
2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income from Operations to Adjusted Income from Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

160.8

 

$

168.0

 

$

192.9

 

$

247.9

 

$

444.8

 

Transaction-related expenses

 

 

4.4

 

4.7

 

 

9.1

 

Non-core operating losses (income)

 

18.5

 

1.1

 

(0.1

)

39.7

 

16.0

 

Impairment of assets held for sale, including goodwill

 

 

 

 

168.2

 

 

Acquisition and integration-related items

 

(7.9

)

(4.1

)

(4.2

)

(7.9

)

(12.6

)

Restructuring costs

 

 

15.9

 

 

 

79.2

 

Loss on disposal activities

 

2.1

 

 

7.4

 

2.1

 

7.4

 

Amortization of intangible assets

 

28.4

 

25.8

 

25.7

 

89.0

 

77.2

 

Adjusted income from operations

 

$

201.9

 

$

211.1

 

$

226.4

 

$

539.0

 

$

621.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income Before Income Taxes to Adjusted Income Before Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax expense (benefit)

 

$

108.2

 

$

114.4

 

$

142.0

 

$

53.4

 

$

287.9

 

Transaction-related expenses

 

 

4.4

 

4.7

 

 

9.1

 

Non-core operating losses (income)

 

18.6

 

1.1

 

(0.1

)

39.8

 

16.0

 

Impairment of assets held for sale, including goodwill

 

 

 

 

168.2

 

 

Acquisition and integration-related items

 

(7.9

)

(4.1

)

(4.2

)

(7.9

)

(12.6

)

Restructuring costs

 

 

15.9

 

 

 

79.2

 

Loss on disposal activities

 

2.1

 

 

7.4

 

2.1

 

7.4

 

Amortization of intangible assets

 

28.4

 

25.8

 

25.7

 

89.0

 

77.2

 

FX gain from forward currency contract

 

 

 

 

(9.1

)

 

Financing charges in interest expense

 

2.6

 

2.4

 

2.4

 

49.7

 

7.2

 

Adjusted income before income tax expense (benefit)

 

$

152.0

 

$

159.9

 

$

177.9

 

$

385.2

 

$

471.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income Taxes to Adjusted Income Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

$

33.1

 

$

20.9

 

$

36.6

 

$

(38.4

)

$

23.9

 

Tax effect of the above adjustments

 

2.3

 

13.0

 

5.8

 

34.3

 

47.3

 

Revaluation of deferred taxes and one-time tax repatriation charges associated with U.S. tax reform

 

 

 

 

41.7

 

1.5

 

Valuation allowances and other tax only items

 

 

(1.3

)

(4.0

)

 

26.8

 

Adjusted income tax expense

 

$

35.4

 

$

32.6

 

$

38.4

 

$

37.6

 

$

99.5

 

 


  Adjusts the income tax expense (benefit) during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

 

Reconciliation of Noncontrolling Interests to Adjusted Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests in income of consolidated subsidiaries, net of tax

 

$

(14.2

)

$

(15.6

)

$

(21.7

)

$

(39.3

)

$

(50.9

)

Acquisition and integration-related items, net of tax

 

1.4

 

0.4

 

0.4

 

1.4

 

1.2

 

Amortization of intangible assets included in NCI, net of tax

 

(2.8

)

(3.2

)

(2.9

)

(8.6

)

(9.1

)

Adjusted noncontrolling interests in income of consolidated subsidiaries, net of tax

 

$

(15.6

)

$

(18.4

)

$

(24.2

)

$

(46.5

)

$

(58.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to AECOM to Adjusted Net Income Attributable to AECOM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

60.9

 

$

77.9

 

$

83.7

 

$

52.5

 

$

213.1

 

Transaction-related expenses

 

 

4.4

 

4.7

 

 

9.1

 

Non-core operating losses (income)

 

18.5

 

1.1

 

(0.1

)

39.7

 

16.0

 

Impairment of assets held for sale, including goodwill

 

 

 

 

168.2

 

 

Acquisition and integration-related items

 

(6.5

)

(3.7

)

(3.8

)

(6.5

)

(11.4

)

Restructuring costs

 

 

15.9

 

 

 

79.2

 

Loss on disposal activities

 

2.1

 

 

7.4

 

2.1

 

7.4

 

Amortization of intangible assets

 

28.4

 

25.8

 

25.7

 

89.0

 

77.2

 

FX gain from forward currency contract

 

 

 

 

(9.1

)

 

Financing charges in interest expense

 

2.6

 

2.4

 

2.4

 

49.7

 

7.2

 

Tax effect of the above adjustments

 

(2.3

)

(13.0

)

(5.8

)

(34.3

)

(47.3

)

Revaluation of deferred taxes and one-time tax repatriation charges associated with U.S. tax reform

 

 

 

 

(41.7

)

(1.5

)

Valuation allowances and other tax only items

 

 

1.3

 

4.0

 

 

(26.8

)

Amortization of intangible assets included in NCI, net of tax

 

(2.8

)

(3.2

)

(2.9

)

(8.6

)

(9.1

)

Adjusted net income attributable to AECOM

 

$

100.9

 

$

108.9

 

$

115.3

 

$

301.0

 

$

313.1

 

 


  Adjusts the income tax expense (benefit) during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

 

9


 

AECOM
Regulation G Information
(in millions, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Jun 30,
2018

 

Mar 31,
2019

 

Jun 30,
2019

 

Jun 30,
2018

 

Jun 30,
2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM — per diluted share

 

$

0.37

 

$

0.49

 

$

0.52

 

$

0.32

 

$

1.34

 

Per diluted share adjustments:

 

 

 

 

 

 

 

 

 

 

 

Transaction-related expenses

 

 

0.03

 

0.03

 

 

0.06

 

Non-core operating losses

 

0.11

 

0.01

 

 

0.24

 

0.10

 

Impairment of assets held for sale, including goodwill

 

 

 

 

1.04

 

 

Acquisition and integration-related items

 

(0.04

)

(0.02

)

(0.02

)

(0.04

)

(0.07

)

Restructuring costs

 

 

0.10

 

 

 

0.50

 

Loss on disposal activities

 

0.01

 

 

0.05

 

0.01

 

0.05

 

Amortization of intangible assets

 

0.18

 

0.16

 

0.16

 

0.55

 

0.48

 

FX gain from forward currency contract

 

 

 

 

(0.06

)

 

Financing charges in interest expense

 

0.02

 

0.02

 

0.02

 

0.31

 

0.05

 

Tax effect of the above adjustments

 

(0.01

)

(0.09

)

(0.05

)

(0.21

)

(0.30

)

Revaluation of deferred taxes and one-time tax repatriation charges associated with U.S. tax reform

 

 

 

 

(0.26

)

(0.01

)

Valuation allowances and other tax only items

 

 

0.01

 

0.03

 

 

(0.17

)

Amortization of intangible assets included in NCI, net of tax

 

(0.02

)

(0.02

)

(0.02

)

(0.05

)

(0.06

)

Adjusted net income attributable to AECOM — per diluted share

 

$

0.62

 

$

0.69

 

$

0.72

 

$

1.85

 

$

1.97

 

Weighted average shares outstanding — diluted

 

163.2

 

158.4

 

159.8

 

162.4

 

159.3

 

 


  Adjusts the income tax expense (benefit) during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

 

Reconciliation of EBITDA to Adjusted Income from Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA(1)

 

$

212.4

 

$

217.6

 

$

236.2

 

$

416.0

 

$

586.8

 

Transaction-related expenses

 

 

4.4

 

4.7

 

 

9.1

 

Non-core operating losses (income)

 

18.7

 

1.1

 

(0.1

)

39.9

 

16.0

 

Impairment of assets held for sale, including goodwill

 

 

 

 

168.2

 

 

Acquisition and integration-related items

 

(6.5

)

(3.7

)

(3.8

)

(6.5

)

(11.4

)

Restructuring costs

 

 

15.9

 

 

 

79.2

 

Loss on disposal activities

 

2.1

 

 

7.4

 

2.1

 

7.4

 

FX gain from forward currency contract

 

 

 

 

(9.1

)

 

Depreciation expense included in non-core operating losses and acquisition and integration expenses above

 

(3.7

)

(0.2

)

(0.2

)

(7.5

)

(0.6

)

Adjusted EBITDA

 

$

223.0

 

$

235.1

 

$

244.2

 

$

603.1

 

$

686.5

 

Other income

 

(2.7

)

(4.3

)

(4.8

)

(17.5

)

(12.7

)

FX gain from forward currency contract

 

 

 

 

9.1

 

 

Interest income(2)

 

2.3

 

3.0

 

3.5

 

7.5

 

9.2

 

Depreciation(3)

 

(36.3

)

(41.3

)

(40.5

)

(109.7

)

(120.7

)

Noncontrolling interests in income of consolidated subsidiaries, net of tax*

 

14.2

 

15.7

 

21.6

 

39.3

 

50.9

 

Acquisition and integration-related items included in NCI, net of tax

 

(1.4

)

(0.4

)

(0.4

)

(1.4

)

(1.2

)

Amortization of intangible assets included in NCI, net of tax

 

2.8

 

3.3

 

2.8

 

8.6

 

9.1

 

Adjusted income from operations

 

$

201.9

 

$

211.1

 

$

226.4

 

$

539.0

 

$

621.1

 

 


(1) See Reconciliation of Net Income Attributable to AECOM to EBITDA;    (2) Included in other income;    (3) Excludes depreciation from non-core operating losses, and acquisition and integration expenses

 

10


 

AECOM
Regulation G Information
(in millions, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Jun 30,
2018

 

Mar 31,
2019

 

Jun 30,
2019

 

Jun 30,
2018

 

Jun 30,
2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Income from Operations to Adjusted Income from Operations

 

 

 

 

 

 

 

 

 

 

 

Design & Consulting Services Segment:

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

120.4

 

$

135.3

 

$

147.2

 

$

328.7

 

$

402.0

 

Non-core operating losses (income)

 

0.7

 

(1.2

)

(2.0

)

1.9

 

(2.3

)

Amortization of intangible assets

 

6.4

 

6.1

 

6.0

 

18.8

 

18.1

 

Adjusted income from operations

 

$

127.5

 

$

140.2

 

$

151.2

 

$

349.4

 

$

417.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction Services Segment:

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

9.3

 

$

23.6

 

$

28.5

 

$

(130.5

)

$

63.1

 

Transaction-related expenses

 

 

4.4

 

4.5

 

 

8.9

 

Acquisition and integration-related items

 

(7.9

)

(4.1

)

(4.2

)

(7.9

)

(12.6

)

Non-core operating losses

 

17.9

 

2.3

 

2.5

 

37.9

 

18.9

 

Impairment of assets held for sale, including goodwill

 

 

 

 

168.2

 

 

Loss on disposal activities

 

2.1

 

 

7.4

 

2.1

 

7.4

 

Amortization of intangible assets

 

12.3

 

10.2

 

10.3

 

40.9

 

30.7

 

Adjusted income from operations

 

$

33.7

 

$

36.4

 

$

49.0

 

$

110.7

 

$

116.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Management Services Segment:

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

66.2

 

$

51.3

 

$

52.5

 

$

149.7

 

$

154.9

 

Transaction-related expenses

 

 

 

0.2

 

 

0.2

 

Non-core operating income

 

 

 

(0.6

)

 

(0.6

)

Amortization of intangible assets

 

9.7

 

9.5

 

9.4

 

29.3

 

28.4

 

Adjusted income from operations

 

$

75.9

 

$

60.8

 

$

61.5

 

$

179.0

 

$

182.9

 

 

11