AECOM reports first quarter fiscal year 2017 results
AECOM (NYSE:ACM), a premier, fully integrated global infrastructure firm, today reported first quarter revenue of $4.4 billion.
Net income1 and diluted earnings per share1 were $47 million and $0.30 in the first quarter, respectively. On
an adjusted basis, diluted earnings per share2 was $0.53.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in millions, except EPS) |
|
|
|
As
Reported
|
|
|
|
Adjusted
(Non-GAAP)
|
|
|
|
As
Reported
YoY %
Change
|
|
|
|
Adjusted
YoY %
Change
|
|
|
|
Highlights |
Revenue |
|
|
|
$4,358 |
|
|
|
- |
|
|
|
1% |
|
|
|
- |
|
|
|
Positive organic growth across all three segments |
Operating Income |
|
|
|
$143 |
|
|
|
$1883 |
|
|
|
159% |
|
|
|
(14)% |
|
|
|
|
Net Income |
|
|
|
$471 |
|
|
|
$842 |
|
|
|
NM |
|
|
|
(21)% |
|
|
|
|
EPS (Fully Diluted) |
|
|
|
$0.301 |
|
|
|
$0.532 |
|
|
|
NM |
|
|
|
(22)% |
|
|
|
|
Operating Cash Flow |
|
|
|
$78 |
|
|
|
- |
|
|
|
(1)% |
|
|
|
- |
|
|
|
Cash performance consistent with expectations |
Free Cash Flow |
|
|
|
- |
|
|
|
$564 |
|
|
|
- |
|
|
|
(27)% |
|
|
|
On track with annual $600 - $800 million guidance |
Backlog |
|
|
|
$43,835 |
|
|
|
- |
|
|
|
2% |
|
|
|
- |
|
|
|
Highest ever reported |
Wins |
|
|
|
$5,900 |
|
|
|
- |
|
|
|
25% |
|
|
|
- |
|
|
|
1.3x book-to-burn5 driven by 2.0x in MS |
Note: All comparisons are year over year unless otherwise noted. |
|
“Drawing on our full suite of capabilities and global reach, AECOM’s strong momentum has continued into fiscal 2017,” said
Michael S. Burke, AECOM’s chairman and chief executive officer. “Our first quarter wins totaled nearly $6 billion, highlighted by
the selection of our joint venture for the more than $1 billion decommissioning of the San Onofre Nuclear Generating Station
(SONGS). Importantly, our confidence in the five-year financial targets that we introduced in December is bolstered by the
bipartisan support for infrastructure, the more than $200 billion global nuclear decommissioning market, prospects for increased
defense spending, and the new administration’s emphasis on improving the climate for business investment in the U.S.”
"We have never been better positioned to capitalize on the improving trends across our markets” said Stephen M. Kadenacy,
AECOM’s president and chief operating officer. “Our strong wins and growing pipeline reflect increased investments in business
development and a focus on driving collaboration across the company.”
“Our earnings result met our expectations and included a $0.12 benefit from legal proceedings, primarily related to the legal
settlement we disclosed in November 23, 2016 and included as part of updated financial guidance,” said W. Troy Rudd, AECOM’s chief
financial officer. “Importantly, we delivered operating cash flow that is consistent with normal phasing and our plan for the
year.”
Wins and Backlog
Wins in the quarter of $5.9 billion resulted in a book-to-burn ratio5 of 1.3. Wins were broad based and included the
selection of our joint venture for the SONGS decommissioning project, a record $1.7 billion of wins in Management Services, and a
large gas power plant in the U.S. Total backlog increased 2% year-over-year to $43.8 billion, the highest ever reported by the
Company.
Business Segments
In addition to providing consolidated financial results, AECOM reports separate financial information for its three segments:
Design & Consulting Services, Construction Services and Management Services.
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 first quarter was $1.8 billion. Constant-currency organic6 revenue increased by 1%, highlighted by 2%
growth in the Americas, 8% growth in the U.K., and 7% growth in Australia, partially offset by a decline in markets impacted by
lower oil and gas prices.
Operating income was $99 million compared to $82 million in the year ago period. On an adjusted basis, operating
income3 was $108 million compared to $121 million in the year ago period. The first quarter performance reflects strong
underlying execution offset by increased business development investments to capitalize on improved market trends and lower
contribution from normal margin.
Construction Services (CS)
The CS segment provides construction services for energy, sports, commercial, industrial, and public and private infrastructure
clients.
Revenue in the first quarter was $1.8 billion. Constant-currency organic6 revenue increased by 2%, highlighted by 3%
growth in the Building Construction business and 9% growth in the Energy and Industrial Construction business, which more than
offset continued Oil & Gas market weakness.
Operating income was $18 million compared to an operating loss of $27 million in the year ago period. On an adjusted basis,
operating income3 was $25 million compared to $30 million in the year ago period.
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 first quarter was $767 million. Constant-currency organic6 increased by 1%.
Operating income was $74 million compared to $70 million in the year ago period. On an adjusted basis, operating
income7 was $87 million compared to $97 million in the year ago period. First quarter operating income benefitted by
approximately $35 million from legal proceedings.
Tax Rate
The effective tax rate in the first quarter was 27.4%. On an adjusted basis, the effective tax rate was 28.7%. Our adjusted tax
rate was derived by re-computing the annual effective tax rate on earnings from adjusted net income (loss).8 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 first quarter was $78 million, which was materially unchanged last year and consistent with the
Company’s plan for the year.
Free cash flow4 for the first quarter was $56 million and is on track with annual free cash flow guidance of $600
million to $800 million for fiscal 2017.
Balance Sheet
AECOM had $698 million of total cash and cash equivalents, $3.5 billion of net debt and $862 million in unused capacity under
its $1.05 billion revolving credit facility. Total debt has declined by $1.2 billion since closing the URS acquisition in October,
2014.
Financial Outlook
AECOM is reiterating fiscal year 2017 adjusted EPS2 guidance of $2.80 to $3.20, which includes approximately $0.20 of
anticipated gains related to AECOM Capital realizations.
The Company expects fiscal 2017 full year interest expense, excluding amortization of deferred financing fees, of approximately
$190 million and a full-year share count of 159 million.
The Company expects an effective tax rate8 for adjusted earnings of approximately 20%, which is similar to fiscal
2016.
The Company expects $30 million of acquisition and integration expenses during the fiscal year.
Fiscal year 2017 capital expenditures9 are expected to be approximately $115 million. The Company expects
depreciation expense of approximately $165 million and the amortization of intangible assets10 to be approximately $95
million.
Conference Call
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 |
|
Defined as attributable to AECOM. |
|
2 |
|
Defined as attributable to AECOM, excluding acquisition and integration related
expenses, financing charges in interest expense, the amortization of intangible assets, and financial impacts associated with
expected and actual dispositions of non-core businesses and assets. |
|
3 |
|
Excluding intangible amortization and financial impacts associated with expected and
actual dispositions of non-core businesses and assets. |
|
4 |
|
Free cash flow is defined as cash flow from operations less capital expenditures net
of proceeds from disposals, and is a non-GAAP measure. |
|
5 |
|
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. |
|
6 |
|
Organic growth is 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. |
|
7 |
|
Excluding intangible amortization. |
|
8 |
|
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 |
. |
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. |
|
|
|
|
|
About AECOM
AECOM (NYSE: ACM) is built to deliver a better world. We design, build, finance and operate infrastructure assets for
governments, businesses and organizations in more than 150 countries. 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 companies had revenue of approximately $17.4 billion for the fiscal year
ended September 30, 2016. 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, cash flows, tax rate, share count, interest
expense, amortization of intangible assets and financial fees, AECOM Capital realizations, acquisition and integration expense, 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: our
business is cyclical and vulnerable to economic downturns and client spending reductions; uncertainties related to government
contract appropriations; Budget Control Act of 2011; governmental agencies may modify, curtail or terminate our contracts;
government contracts are subject to audits and adjustments of contractual terms; Brexit; 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; ability to
maintain surety and financial capacity; 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 use adjusted net and operating income to exclude the
impact of prior acquisitions. We use free cash flow to represent the cash generated after capital expenditures to maintain our
business. 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 tables at the back of this release.
|
AECOM |
Consolidated Statement of Income |
(unaudited - in thousands, except per share data) |
|
|
|
|
|
Three Months Ended |
|
|
|
|
December 31, 2015 |
|
|
December 31, 2016 |
|
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
$ |
4,297,651 |
|
|
|
$ |
4,358,349 |
|
|
|
1.4 |
% |
Cost of revenue |
|
|
|
|
4,156,793 |
|
|
|
|
4,188,376 |
|
|
|
0.8 |
% |
Gross profit |
|
|
|
|
140,858 |
|
|
|
|
169,973 |
|
|
|
20.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of joint ventures |
|
|
|
|
25,263 |
|
|
|
|
21,471 |
|
|
|
(15.0 |
%) |
General and administrative expenses |
|
|
|
|
(28,639 |
) |
|
|
|
(32,639 |
) |
|
|
14.0 |
% |
Acquisition & integration expenses |
|
|
|
|
(41,038 |
) |
|
|
|
(15,412 |
) |
|
|
(62.4 |
%) |
Loss on disposal activities |
|
|
|
|
(41,053 |
) |
|
|
|
- |
|
|
|
(100.0 |
%) |
Income from operations |
|
|
|
|
55,391 |
|
|
|
|
143,393 |
|
|
|
158.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Other income |
|
|
|
|
3,042 |
|
|
|
|
860 |
|
|
|
(71.7 |
%) |
Interest expense |
|
|
|
|
(59,518 |
) |
|
|
|
(53,637 |
) |
|
|
(9.9 |
%) |
(Loss) income before income tax (benefit) expense |
|
|
|
|
(1,085 |
) |
|
|
|
90,616 |
|
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense |
|
|
|
|
(682 |
) |
|
|
|
24,838 |
|
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
|
|
|
(403 |
) |
|
|
|
65,778 |
|
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest in income of consolidated subsidiaries, net of tax |
|
|
|
|
(19,964 |
) |
|
|
|
(18,599 |
) |
|
|
(6.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM |
|
|
|
$ |
(20,367 |
) |
|
|
$ |
47,179 |
|
|
|
(331.6 |
%) |
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM per share: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
(0.13 |
) |
|
|
$ |
0.31 |
|
|
|
(338.5 |
%) |
Diluted |
|
|
|
$ |
(0.13 |
) |
|
|
$ |
0.30 |
|
|
|
(330.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
153,619 |
|
|
|
|
154,255 |
|
|
|
0.4 |
% |
Diluted |
|
|
|
|
153,619 |
|
|
|
|
157,993 |
|
|
|
2.8 |
% |
|
|
AECOM |
Balance Sheet and Cash Flow Information |
(unaudited - in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016
|
|
|
December 31, 2016 |
Balance Sheet Information: |
|
|
|
|
|
|
|
Total cash and cash equivalents |
|
|
|
$ |
692,145 |
|
|
$ |
697,717 |
Accounts receivable – net |
|
|
|
|
4,531,460 |
|
|
|
4,538,396 |
Working capital |
|
|
|
|
696,015 |
|
|
|
819,773 |
Total debt excluding unamortized debt issuance costs |
|
|
|
|
4,125,290 |
|
|
|
4,164,043 |
Total assets |
|
|
|
|
13,669,936 |
|
|
|
13,508,996 |
Total AECOM stockholders’ equity |
|
|
|
|
3,366,921 |
|
|
|
3,378,413 |
|
|
|
|
|
|
|
|
|
|
|
AECOM |
Reportable Segments |
(unaudited - in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Design &
Consulting
Services |
|
|
Construction
Services |
|
|
Management
Services |
|
|
Corporate |
|
|
Total |
Three Months Ended December 31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
$ |
1,840,761 |
|
|
$ |
1,750,249 |
|
|
$ |
767,339 |
|
|
$ |
- |
|
|
$ |
4,358,349 |
Cost of revenue |
|
|
|
|
1,745,520 |
|
|
|
1,736,490 |
|
|
|
706,366 |
|
|
|
- |
|
|
|
4,188,376 |
Gross profit |
|
|
|
|
95,241 |
|
|
|
13,759 |
|
|
|
60,973 |
|
|
|
- |
|
|
|
169,973 |
Equity in earnings of joint ventures |
|
|
|
|
4,087 |
|
|
|
4,309 |
|
|
|
13,075 |
|
|
|
- |
|
|
|
21,471 |
General and administrative expenses |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(32,639) |
|
|
|
(32,639) |
Acquisition & integration expenses |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(15,412) |
|
|
|
(15,412) |
Operating income (loss) |
|
|
|
$ |
99,328 |
|
|
$ |
18,068 |
|
|
$ |
74,048 |
|
|
$ |
(48,051) |
|
|
$ |
143,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit as a % of revenue |
|
|
|
|
5.2% |
|
|
|
0.8% |
|
|
|
7.9% |
|
|
|
- |
|
|
|
3.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contracted backlog |
|
|
|
$ |
8,114,279 |
|
|
$ |
13,068,598 |
|
|
$ |
3,835,127 |
|
|
$ |
- |
|
|
$ |
25,018,004 |
Awarded backlog |
|
|
|
|
6,390,269 |
|
|
|
4,129,593 |
|
|
|
4,759,598 |
|
|
|
- |
|
|
|
15,279,460 |
Unconsolidated JV backlog |
|
|
|
|
- |
|
|
|
2,558,035 |
|
|
|
979,080 |
|
|
|
- |
|
|
|
3,537,115 |
Total backlog |
|
|
|
$ |
14,504,548 |
|
|
$ |
19,756,226 |
|
|
$ |
9,573,805 |
|
|
$ |
- |
|
|
$ |
43,834,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2015* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
$ |
1,862,087 |
|
|
$ |
1,678,622 |
|
|
$ |
756,942 |
|
|
$ |
- |
|
|
$ |
4,297,651 |
Cost of revenue |
|
|
|
|
1,782,825 |
|
|
|
1,667,188 |
|
|
|
706,780 |
|
|
|
- |
|
|
|
4,156,793 |
Gross profit |
|
|
|
|
79,262 |
|
|
|
11,434 |
|
|
|
50,162 |
|
|
|
- |
|
|
|
140,858 |
Equity in earnings of joint ventures |
|
|
|
|
2,998 |
|
|
|
2,679 |
|
|
|
19,586 |
|
|
|
- |
|
|
|
25,263 |
General and administrative expenses |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(28,639) |
|
|
|
(28,639) |
Acquisition & integration expenses |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(41,038) |
|
|
|
(41,038) |
Loss on disposal activities |
|
|
|
|
- |
|
|
|
(41,053) |
|
|
|
- |
|
|
|
- |
|
|
|
(41,053) |
Operating income (loss) |
|
|
|
$ |
82,260 |
|
|
$ |
(26,940) |
|
|
$ |
69,748 |
|
|
$ |
(69,677) |
|
|
$ |
55,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit as a % of revenue |
|
|
|
|
4.3% |
|
|
|
0.7% |
|
|
|
6.6% |
|
|
|
- |
|
|
|
3.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contracted backlog |
|
|
|
$ |
8,188,680 |
|
|
$ |
11,371,941 |
|
|
$ |
4,258,232 |
|
|
$ |
- |
|
|
$ |
23,818,853 |
Awarded backlog |
|
|
|
|
6,184,150 |
|
|
|
5,712,030 |
|
|
|
4,465,191 |
|
|
|
- |
|
|
|
16,361,371 |
Unconsolidated JV backlog |
|
|
|
|
- |
|
|
|
1,045,910 |
|
|
|
1,618,104 |
|
|
|
- |
|
|
|
2,664,014 |
Total backlog |
|
|
|
$ |
14,372,830 |
|
|
$ |
18,129,881 |
|
|
$ |
10,341,527 |
|
|
$ |
- |
|
|
$ |
42,844,238 |
* During the first quarter of fiscal year 2017, an operation and maintenance related operation
previously reported within our CS segment was realigned within our MS segment to reflect present management oversight.
Accordingly, approximately $33 million of revenue and $32 million of cost of revenue was reclassified for the quarter ended
December 31, 2015 to conform to the current period presentation.
|
|
|
AECOM |
Regulation G Information |
($ in millions, except per share data) |
|
Reconciliation of Reported Amounts to Adjusted Amounts Excluding
Acquisition and Integration
Related Expenses, Financing Charges in Interest Expense, the Amortization of Intangible Assets,
the Financial Impacts Associated with Dispositions of Non-core Businesses
and Assets and Tax Effects
|
|
|
|
Three Months Ended |
|
|
|
Dec 31,
2015 |
|
|
Sep 30,
2016 |
|
|
Dec 31,
2016 |
|
Income from operations |
|
$ |
55.4 |
|
|
$ |
69.0 |
|
|
$ |
143.4 |
|
Non-core operating losses |
|
|
7.1 |
|
|
|
9.9 |
|
|
|
2.0 |
|
Acquisition and integration expenses |
|
|
41.0 |
|
|
|
71.3 |
|
|
|
15.4 |
|
Loss on disposal activities |
|
|
41.0 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets |
|
|
75.0 |
|
|
|
36.6 |
|
|
|
27.4 |
|
Adjusted income from operations |
|
$ |
219.5 |
|
|
$ |
186.8 |
|
|
$ |
188.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income tax expense |
|
$ |
(1.1 |
) |
|
$ |
(1.4 |
) |
|
$ |
90.6 |
|
Non-core operating losses |
|
|
7.1 |
|
|
|
9.9 |
|
|
|
2.0 |
|
Acquisition and integration expenses |
|
|
41.0 |
|
|
|
71.2 |
|
|
|
15.4 |
|
Loss on disposal activities |
|
|
41.0 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets |
|
|
75.0 |
|
|
|
36.6 |
|
|
|
27.4 |
|
Financing charges in interest expense |
|
|
4.1 |
|
|
|
17.6 |
|
|
|
2.8 |
|
Adjusted income before income tax expense |
|
$ |
167.1 |
|
|
$ |
133.9 |
|
|
$ |
138.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense |
|
$ |
(0.7 |
) |
|
$ |
(14.3 |
) |
|
$ |
24.8 |
|
Tax effect of the above adjustments† |
|
|
35.9 |
|
|
|
38.3 |
|
|
|
8.8 |
|
Adjusted income tax expense |
|
$ |
35.2 |
|
|
$ |
24.0 |
|
|
$ |
33.6 |
|
† 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interests in income of consolidated subsidiaries, net of tax |
|
$ |
(20.0 |
) |
|
$ |
(5.7 |
) |
|
$ |
(18.6 |
) |
Amortization of intangible assets included in NCI, net of tax |
|
|
(6.5 |
) |
|
|
(2.3 |
) |
|
|
(2.4 |
) |
Adjusted noncontrolling interests in income of consolidated subsidiaries, net
of tax |
|
$ |
(26.5 |
) |
|
$ |
(8.0 |
) |
|
$ |
(21.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM |
|
$ |
(20.4 |
) |
|
$ |
7.2 |
|
|
$ |
47.2 |
|
Non-core operating losses |
|
|
7.1 |
|
|
|
9.9 |
|
|
|
2.0 |
|
Acquisition and integration expenses |
|
|
41.0 |
|
|
|
71.2 |
|
|
|
15.4 |
|
Amortization of intangible assets |
|
|
75.0 |
|
|
|
36.6 |
|
|
|
27.4 |
|
Loss on disposal activities |
|
|
41.0 |
|
|
|
- |
|
|
|
- |
|
Financing charges in interest expense |
|
|
4.1 |
|
|
|
17.6 |
|
|
|
2.8 |
|
Tax effect of the above adjustments |
|
|
(35.8 |
) |
|
|
(38.2 |
) |
|
|
(8.8 |
) |
Amortization of intangible assets included in NCI, net of tax |
|
|
(6.5 |
) |
|
|
(2.3 |
) |
|
|
(2.4 |
) |
Adjusted net income attributable to AECOM |
|
$ |
105.5 |
|
|
$ |
102.0 |
|
|
$ |
83.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM - per diluted share* |
|
$ |
(0.13 |
) |
|
$ |
0.05 |
|
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per diluted share adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-core operating losses |
|
|
0.05 |
|
|
|
0.06 |
|
|
|
0.01 |
|
Acquisition and integration expenses |
|
|
0.26 |
|
|
|
0.45 |
|
|
|
0.10 |
|
Amortization of intangible assets |
|
|
0.48 |
|
|
|
0.23 |
|
|
|
0.17 |
|
Loss on disposal activities |
|
|
0.26 |
|
|
|
- |
|
|
|
- |
|
Financing charges in interest expense |
|
|
0.03 |
|
|
|
0.11 |
|
|
|
0.02 |
|
Tax effect of the above adjustments |
|
|
(0.23 |
) |
|
|
(0.24 |
) |
|
|
(0.05 |
) |
Amortization of intangible assets included in NCI, net of tax |
|
|
(0.04 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
Adjusted net income attributable to AECOM - per diluted shares* |
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
0.53 |
|
|
|
Weighted average shares outstanding - Diluted |
|
|
154.8 |
|
|
|
157.9 |
|
|
|
158.0 |
|
*When there is a net loss, basic and dilutive GAAP EPS calculations use the same share count to avoid any antidilutive
effect; however, the adjusted EPS includes the dilutive shares excluded in the GAAP EPS.
|
AECOM |
Regulation G Information |
($ in millions)
|
|
Reconciliation of Amounts Provided by Acquired Companies
|
|
|
|
|
|
Three Months Ended Dec 31, 2016 |
|
|
Total |
|
Provided by
Acquired
Companies
|
|
Excluding Effect
of Acquired
Companies
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
AECOM Consolidated |
|
$ |
4,358.3 |
|
$ |
50.8 |
|
$ |
4,307.5 |
Design & Consulting Services |
|
|
1,840.8 |
|
|
- |
|
|
1,840.8 |
Construction Services |
|
|
1,750.2 |
|
|
50.8 |
|
|
1,699.4 |
Management Services |
|
|
767.3 |
|
|
- |
|
|
767.3 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to AECOM to EBITDA
|
|
|
|
|
|
Three months ended |
|
|
Dec 31,
2015
|
|
Sep 30,
2016
|
|
Dec 31,
2016
|
Net (loss) income attributable to AECOM |
|
$ |
(20.4 |
) |
|
$ |
7.2 |
|
|
$ |
47.2 |
|
Income tax (benefit) expense |
|
|
(0.7 |
) |
|
|
(14.3 |
) |
|
|
24.8 |
|
(Loss) income attributable to AECOM before income taxes |
|
|
(21.1 |
) |
|
|
(7.1 |
) |
|
|
72.0 |
|
Depreciation and amortization expense1 |
|
|
114.3 |
|
|
|
92.1 |
|
|
|
66.5 |
|
Interest income2 |
|
|
(1.0 |
) |
|
|
(1.3 |
) |
|
|
(0.7 |
) |
Interest expense3 |
|
|
55.1 |
|
|
|
55.4 |
|
|
|
50.4 |
|
EBITDA |
|
$ |
147.3 |
|
|
$ |
139.1 |
|
|
$ |
188.2 |
|
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 |
|
|
Dec 31,
2015
|
|
Sep 30,
2016
|
|
Dec 31,
2016
|
Short-term debt |
|
$ |
3.2 |
|
$ |
26.3 |
|
$ |
14.8 |
Current portion of long-term debt |
|
|
153.3 |
|
|
340.0 |
|
|
343.9 |
Long-term debt excluding unamortized debt issuance costs |
|
|
4,366.4 |
|
|
3,759.0 |
|
|
3,805.3 |
Total debt excluding unamortized debt issuance costs |
|
|
4,522.9 |
|
|
4,125.3 |
|
|
4,164.0 |
Less: Total cash and cash equivalents |
|
|
658.0 |
|
|
692.1 |
|
|
697.7 |
Net Debt |
|
$ |
3,864.9 |
|
$ |
3,433.2 |
|
$ |
3,466.3 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Cash Provided by Operating Activities to Free Cash
Flow
|
|
|
|
|
|
Three Months Ended |
|
|
Dec 31,
2015
|
|
Sep 30,
2016
|
|
Dec 31,
2016
|
Net cash provided by operating activities |
|
$ |
78.0 |
|
$ |
362.9 |
|
$ |
77.5 |
Capital expenditures, net |
|
|
(0.8) |
|
|
(36.9) |
|
|
(21.0) |
Free Cash Flow |
|
$ |
77.2 |
|
$ |
326.0 |
|
$ |
56.5 |
|
|
|
|
|
|
|
|
AECOM |
Regulation G Information |
($ in millions, except per share data) |
|
Reconciliation of Reported Amounts to Adjusted Amounts Excluding
Acquisition and Integration
Related Expenses, Financing Charges in Interest Expense, the Amortization of Intangible Assets
and the Financial Impacts Associated with Dispositions of Non-core
Businesses and Assets
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Dec 31,
2015 |
|
|
Sep 30,
2016 |
|
|
Dec 31,
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(1) |
|
$ |
147.3 |
|
|
$ |
139.1 |
|
|
$ |
188.2 |
|
Non-core operating losses |
|
|
7.1 |
|
|
|
9.9 |
|
|
|
2.0 |
|
Acquisition and integration expenses |
|
|
41.0 |
|
|
|
71.2 |
|
|
|
15.4 |
|
Loss on disposal activities |
|
|
41.1 |
|
|
|
- |
|
|
|
- |
|
Depreciation expense included in acquisition and integration expense line
above |
|
|
(5.9 |
) |
|
|
(9.0 |
) |
|
|
(0.3 |
) |
Adjusted EBITDA
|
|
$ |
230.6 |
|
|
$ |
211.2 |
|
|
$ |
205.3 |
|
Other expense |
|
|
(3.0 |
) |
|
|
(2.9 |
) |
|
|
(0.8 |
) |
Interest income(2) |
|
|
1.0 |
|
|
|
1.3 |
|
|
|
0.7 |
|
Depreciation(3) |
|
|
(35.6 |
) |
|
|
(30.7 |
) |
|
|
(38.0 |
) |
Noncontrolling interests in income of consolidated subsidiaries, net of tax |
|
|
20.0 |
|
|
|
5.7 |
|
|
|
18.6 |
|
Amortization of intangible assets included in NCI, net of tax |
|
|
6.5 |
|
|
|
2.2 |
|
|
|
2.4 |
|
Adjusted income from operations |
|
$ |
219.5 |
|
|
$ |
186.8 |
|
|
$ |
188.2 |
|
(1) See Reconciliation of Net Income Attributable to AECOM to EBITDA.
(2) Included in other income.
(3) Excluding acquisition and integration related expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Income from Operations‡ |
|
|
|
|
|
|
|
|
|
|
|
|
Design & Consulting Services Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
$ |
82.3 |
|
|
$ |
85.7 |
|
|
$ |
99.3 |
|
Non-core operating losses |
|
|
1.9 |
|
|
|
9.9 |
|
|
|
2.0 |
|
Amortization of intangible assets |
|
|
36.9 |
|
|
|
6.9 |
|
|
|
7.0 |
|
Adjusted income from operations |
|
$ |
121.1 |
|
|
$ |
102.5 |
|
|
$ |
108.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction Services Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations |
|
$ |
(26.9 |
) |
|
$ |
11.7 |
|
|
$ |
18.1 |
|
Non-core operating losses |
|
|
5.2 |
|
|
|
- |
|
|
|
- |
|
Loss on disposal activities |
|
|
41.0 |
|
|
|
- |
|
|
|
- |
|
Amortization of intangible assets |
|
|
10.9 |
|
|
|
10.0 |
|
|
|
7.3 |
|
Adjusted income from operations |
|
$ |
30.2 |
|
|
$ |
21.7 |
|
|
$ |
25.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management Services Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
$ |
69.7 |
|
|
$ |
71.1 |
|
|
$ |
74.0 |
|
Amortization of intangible assets |
|
|
27.1 |
|
|
|
19.7 |
|
|
|
13.1 |
|
Adjusted income from operations |
|
$ |
96.8 |
|
|
$ |
90.8 |
|
|
$ |
87.1 |
|
‡During the first quarter of fiscal year 2017, an operation and maintenance related operation previously reported within
our CS segment was realigned within our MS segment to reflect present management oversight. Accordingly, approximately $33 million
of revenue and $32 million of cost of revenue was reclassified for the quarter ended December 31, 2015 to conform to the current
period presentation.
|
FY17 GAAP EPS Guidance based on Adjusted EPS Guidance
|
|
|
|
|
Fiscal Year End 2017 |
|
|
|
|
GAAP EPS Guidance |
|
|
$2.15 to $2.55 |
Adjusted EPS Excludes: |
|
|
|
Amortization of intangible assets |
|
|
$0.60 |
Acquisition and integration-related expenses |
|
|
$0.19 |
Financing charges in interest expense |
|
|
$0.09 |
Year-to-date non-core operating losses |
|
|
$0.01 |
Tax effect of the above items* |
|
|
($0.24) |
Adjusted EPS Guidance (Non-GAAP) |
|
|
$2.80 to $3.20 |
*The adjusted tax expense differs from the GAAP tax expense based on the deductibility and tax rate applied to each of the
adjustments.
|
FY17 GAAP Tax Rate Guidance based on Adjusted Tax Rate Guidance
|
|
|
|
|
Fiscal Year End 2017 |
|
|
|
|
GAAP Tax Rate Guidance |
|
|
16.0% |
Tax rate impact from adjustments to GAAP earnings |
|
|
2.0% |
Tax rate impact from inclusion of NCI deduction |
|
|
2.0% |
Effective Tax Rate for Adjusted Earnings Guidance |
|
|
20.0% |
|
|
|
|
|
FY17 GAAP Interest Expense Guidance based on Adjusted Interest Expense
Guidance
|
|
|
|
|
Fiscal Year End 2017
|
(in millions) |
|
|
|
GAAP Interest Expense Guidance |
|
|
$205.0 |
Financing charge in interest expense |
|
|
$15.0 |
Adjusted Interest Expense Guidance |
|
|
$190.0 |
|
|
|
|
AECOM
Investors:
Will Gabrielski, 213-593-8208
VP, Investor Relations
William.Gabrielski@aecom.com
or
Media:
Brendan Ranson-Walsh, 212-739-7212
VP, External Communications
Brendan.Ranson-Walsh@aecom.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170207005642/en/