EX-99.1 3 d23970dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

Separation of SpinCo Business

On September 27, 2024, Jacobs Solutions Inc. (“Jacobs”) completed the previously announced Reverse Morris Trust transaction pursuant to which (i) Jacobs transferred its Critical Mission Solutions business (“CMS”) and portions of the Divergent Solutions (“DVS”) business (referred to herein as the Cyber & Intelligence business (“C&I”) and together with CMS referred to as the “SpinCo Business”), to Amazon Holdco Inc., a Delaware corporation, which has been renamed Amentum Holdings, Inc. (“SpinCo”) (the “Separation”), (ii) Jacobs distributed to its stockholders 124,084,108 shares of common stock, par value $0.01 per share (the “SpinCo Common Stock”), of SpinCo by way of a pro rata distribution such that each holder of shares of common stock, par value $1.00 per share, of Jacobs (the “Jacobs Common Stock”) was entitled to receive one share of SpinCo Common Stock for each share of Jacobs Common Stock held as of the record date, September 23, 2024 (the “Distribution”), and (iii) Amentum Parent Holdings LLC merged with and into SpinCo, with SpinCo surviving the merger (the “Merger” and together with the Separation and the Distribution, the “Transactions”). In connection with and in accordance with the terms of the transaction, prior to the Distribution and Merger, Jacobs received a cash payment from SpinCo of approximately $0.9 billion which is subject to certain adjustments based on the levels of cash, debt and working capital in the SpinCo Business.

Basis of Pro Forma Information

The following unaudited pro forma consolidated financial information is based upon the historical financial statements of Jacobs, adjusted to reflect the Separation and Distribution. The following unaudited pro forma consolidated financial information of Jacobs should be read in conjunction with the related notes herein and with the historical consolidated financial statements of Jacobs and the related notes thereto included in previous filings with the U.S. Securities and Exchange Commission.

To provide a better understanding of the impact of the Separation and Distribution, the following unaudited pro forma consolidated financial information is presented to reflect how the Separation and Distribution might have affected the historical financial statements had the transactions been consummated at an earlier date. The unaudited pro forma consolidated statements of earnings that follow are presented as if the Separation and Distribution had occurred on October 2, 2020, the beginning of the earliest period presented. The unaudited pro forma consolidated balance sheet as of June 28, 2024 is presented as if the Separation and Distribution had occurred on that date.

The unaudited pro forma financial information presented in accordance with Article 11 of the U.S. Securities and Exchange Commission Regulation S-X (“Article 11 of Regulation S-X”), are for informational purposes only and do not purport to show the results that would have occurred had such transaction been completed as of the date and for the periods presented or which may occur in the future. The unaudited pro forma consolidated financial information constitutes forward-looking information and is subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated. Accordingly, such information should not be relied upon as an indicator of future performance, financial condition or liquidity. For example, the financial information does not reflect any potential earnings or other impacts from the cost reductions of previously allocated corporate costs and potential subsequent restructuring charges.

Beginning with the annual report on Form 10-K for the fiscal year ended September 27, 2024, the Transactions will be reflected in Jacobs’ historical financial statements as discontinued operations.


JACOBS SOLUTIONS INC.

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

(In thousands)

 

     As of June 28, 2024  
     Historical(1)     CMS & C&I
Separation(2)
    Pro Forma
Adjustments
(4)
        Pro Forma  

ASSETS

          

Current Assets:

          

Cash and cash equivalents

   $ 1,208,661     $ (195,914   $ —      (a)   $ 1,012,747  

Accounts receivables and contract assets

     3,774,227       (1,077,458     —          2,696,769  

Prepaid expenses and other

     154,721       (47,009     545,025     (f)     652,737  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current assets

     5,137,609       (1,320,381     545,025         4,362,253  
  

 

 

   

 

 

   

 

 

     

 

 

 

Property, equipment and improvements, net

     366,231       (71,023     —          295,208  
  

 

 

   

 

 

   

 

 

     

 

 

 

Other Noncurrent Assets:

          

Goodwill

     7,404,867       (2,664,098     —          4,740,769  

Intangibles, net

     1,156,577       (280,455     —          876,122  

Deferred income tax assets

     101,748       (517     —          101,231  

Operating lease right-of-use assets

     383,911       (81,983     —          301,928  

Miscellaneous

     497,347       (69,371     —          427,976  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other noncurrent assets

     9,544,450       (3,096,424     —          6,448,026  
  

 

 

   

 

 

   

 

 

     

 

 

 

TOTAL ASSETS

   $ 15,048,290     $ (4,487,828   $ 545,025       $ 11,105,487  
  

 

 

   

 

 

   

 

 

     

 

 

 

LIABILITIES AND EQUITY

          

Current Liabilities:

          

Current maturities of long-term debt

   $ 825,166     $ —      $ (574,875   (a)   $ 250,291  

Accounts payable

     1,262,783       (186,512     —          1,076,271  

Accrued liabilities

     1,303,207       (356,574     (11,870   (a) (b) (e)     934,763  

Operating lease liabilities

     147,659       (23,574     —          124,085  

Contract liabilities

     965,440       (48,271     —          917,169  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current liabilities

     4,504,255       (614,931     (586,745       3,302,579  
  

 

 

   

 

 

   

 

 

     

 

 

 

Long-term debt

     2,091,456       —        (333,416   (a)     1,758,040  

Liabilities relating to defined benefit pension and retirement plans

     268,166       —        —          268,166  

Deferred income tax liabilities

     147,006       (96,435     (2,972   (e)     47,599  

Long-term operating lease liabilities

     482,262       (70,085     —          412,177  

Other deferred liabilities

     144,250       (9,418     —          134,832  

Commitments and Contingencies

     —        —        —          —   

Redeemable Noncontrolling Interest

     734,465       —        —          734,465  

Equity:

          

Preferred stock

     —        —        —          —   

Common stock

     124,254       —        —          124,254  

Additional paid-in capital

     2,741,750       —        —          2,741,750  

Retained earnings

     4,557,204       (3,755,716     1,468,158     (g)     2,269,646  

Accumulated other comprehensive loss

     (806,415     101,391       —          (705,024
  

 

 

   

 

 

   

 

 

     

 

 

 

Total Jacobs stockholders’ equity

     6,616,793       (3,654,325     1,468,158         4,430,626  

Noncontrolling interests

     59,637       (42,634     —          17,003  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total Equity

     6,676,430       (3,696,959     1,468,158         4,447,629  
  

 

 

   

 

 

   

 

 

     

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 15,048,290     $ (4,487,828   $ 545,025       $ 11,105,487  
  

 

 

   

 

 

   

 

 

     

 

 

 

Amounts may not add due to rounding.

See the accompanying notes to the unaudited pro forma consolidated financial information.


JACOBS SOLUTIONS INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share information)

 

     Nine Months Ended June 28, 2024  
     Historical(1)     CMS & C&I
Separation(3)
    Pro Forma
Adjustments
(4)
        Pro Forma  

Revenues

   $ 12,659,898     $ (4,118,598   $ —        $ 8,541,300  

Direct cost of contracts

     (9,987,965     3,544,551       —          (6,443,414
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     2,671,933       (574,047     —          2,097,886  

Selling, general and administrative expense

     (1,926,417     290,937       31,194     (b) (c) (d)     (1,604,286
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating Profit

     745,516       (283,110     31,194         493,600  

Other Income (Expense):

          

Interest income

     27,960       (2,021     —          25,939  

Interest expense

     (133,385     13       45,868     (h)     (87,504

Miscellaneous income (expense), net

     (6,605     1,486       —          (5,119
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other income (expense), net

     (112,030     (522     45,868         (66,684
  

 

 

   

 

 

   

 

 

     

 

 

 

Earnings from Continuing Operations Before Taxes

     633,486       (283,632     77,062         426,916  

Income Tax Expense for Continuing Operations

     (118,743     68,996       (17,660   (e)     (67,407
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings of the Group from Continuing Operations

     514,743       (214,636     59,402         359,509  

Net Earnings Attributable to Noncontrolling Interests from Continuing Operations

     (23,117     10,081       —          (13,036

Net (Earnings) Loss Attributable to Redeemable Noncontrolling Interests

     (10,112     —        —          (10,112
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Attributable to Jacobs from Continuing Operations

   $ 481,514     $ (204,555   $ 59,402       $ 336,361  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Per Share:

          

Basic

   $ 3.85           $ 2.69  
  

 

 

         

 

 

 

Diluted

   $ 3.83           $ 2.68  
  

 

 

         

 

 

 

Amounts may not add due to rounding

See the accompanying notes to unaudited pro forma consolidated financial information.


JACOBS SOLUTIONS INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share information)

 

     Year Ended September 29, 2023  
     Historical(1)     CMS & C&I
Separation(3)
    Pro Forma
Adjustments
(4)
        Pro Forma  

Revenues

   $ 16,352,414     $ (5,513,085   $ —        $ 10,839,329  

Direct cost of contracts

     (12,879,099     4,750,803       —          (8,128,296
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     3,473,315       (762,282     —          2,711,033  

Selling, general and administrative expense

     (2,398,078     365,858       —          (2,032,220
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating Profit

     1,075,237       (396,424     —          678,813  

Other Income (Expense):

          

Interest income

     26,013       (1,038     —          24,975  

Interest expense

     (168,108     23       53,469     (h)     (114,616

Miscellaneous income (expense), net

     (16,463     4,064       —          (12,399
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other income (expense), net

     (158,558     3,049       53,469         (102,040
  

 

 

   

 

 

   

 

 

     

 

 

 

Earnings from Continuing Operations Before Taxes

     916,679       (393,375     53,469         576,773  

Income Tax Expense for Continuing Operations

     (196,181     94,290       (12,556   (e)     (114,447
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings of the Group from Continuing Operations

     720,498       (299,085     40,913         462,326  

Net Earnings Attributable to Noncontrolling Interests from Continuing Operations

     (32,265     13,365       —          (18,900

Net (Earnings) Loss Attributable to Redeemable Noncontrolling Interests

     (21,614     —        —          (21,614
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Attributable to Jacobs from Continuing Operations

   $ 666,619     $ (285,720   $ 40,913       $ 421,812  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Per Share:

          

Basic

   $ 5.33           $ 3.40  
  

 

 

         

 

 

 

Diluted

   $ 5.31           $ 3.38  
  

 

 

         

 

 

 

Amounts may not add due to rounding.

See the accompanying notes to unaudited pro forma consolidated financial information.


JACOBS SOLUTIONS INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share information)

 

     Year Ended September 30, 2022  
     Historical(1)     CMS &C&I
Separation(3)
    Pro Forma
Adjustments

(4)
          Pro Forma  

Revenues

   $ 14,922,825     $ (5,138,972   $ —        $ 9,783,853  

Direct cost of contracts

     (11,595,785     4,392,518       —          (7,203,267
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     3,327,040       (746,454     —          2,580,586  

Selling, general and administrative expense

     (2,409,190     368,644       —          (2,040,546
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating Profit

     917,850       (377,810     —          540,040  

Other Income (Expense):

          

Interest income

     4,489       (188     —          4,301  

Interest expense

     (100,246     59       26,281       (h     (73,906

Miscellaneous income (expense), net

     54,254       (20,755     —          33,499  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other income (expense), net

     (41,503     (20,884     26,281         (36,106
  

 

 

   

 

 

   

 

 

     

 

 

 

Earnings from Continuing Operations Before Taxes

     876,347       (398,694     26,281         503,934  

Income Tax Expense for Continuing Operations

     (160,903     94,574       (6,172     (e     (72,501
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings of the Group from Continuing Operations

     715,444       (304,120     20,109         431,433  

Net Earnings Attributable to Noncontrolling Interests from Continuing Operations

     (36,788     14,368       —          (22,420

Net (Earnings) Loss Attributable to Redeemable Noncontrolling Interests

     (34,585     —        —          (34,585
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Attributable to Jacobs from Continuing Operations

   $ 644,071     $ (289,752   $ 20,109       $ 374,428  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Per Share:

          

Basic

   $ 5.01           $ 2.91  
  

 

 

         

 

 

 

Diluted

   $ 4.98           $ 2.89  
  

 

 

         

 

 

 

Amounts may not add due to rounding

See the accompanying notes to unaudited pro forma consolidated financial information.


JACOBS SOLUTIONS INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share information)

 

     Year Ended October 1, 2021  
     Historical(1)     CMS & C&I
Separation(3)
    Pro Forma
Adjustments
(4)
        Pro Forma  

Revenues

   $ 14,092,632     $ (5,069,722   $ —        $ 9,022,910  

Direct cost of contracts

     (11,048,860     4,291,106       —          (6,757,754
  

 

 

   

 

 

   

 

 

     

 

 

 

Gross profit

     3,043,772       (778,616     —          2,265,156  

Selling, general and administrative expense

     (2,355,683     371,688       —          (1,983,995
  

 

 

   

 

 

   

 

 

     

 

 

 

Operating Profit

     688,089       (406,928     —          281,161  

Other Income (Expense):

          

Interest income

     3,503       (40     —          3,463  

Interest expense

     (72,714     —        12,834     (h)     (59,880

Miscellaneous income (expense), net

     76,724       35,164       —          111,888  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total other income (expense), net

     7,513       35,124       12,834         55,471  
  

 

 

   

 

 

   

 

 

     

 

 

 

Earnings from Continuing Operations Before Taxes

     695,602       (371,804     12,834         336,632  

Income Tax Expense for Continuing Operations

     (274,781     114,067       (3,014   (e)     (163,728
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings of the Group from Continuing Operations

     420,821       (257,737     9,820         172,904  

Net Earnings Attributable to Noncontrolling Interests from Continuing Operations

     (39,213     7,654       —          (31,559

Net (Earnings) Loss Attributable to Redeemable Noncontrolling Interests

     85,414       —        —          85,414  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Attributable to Jacobs from Continuing Operations

   $ 467,022     $ (250,083   $ 9,820       $ 226,759  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net Earnings Per Share:

          

Basic

   $ 3.15           $ 1.30  
  

 

 

         

 

 

 

Diluted

   $ 3.12           $ 1.29  
  

 

 

         

 

 

 

Amounts may not add due to rounding

See the accompanying notes to unaudited pro forma consolidated financial information.


JACOBS SOLUTIONS INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

Note 1 - Basis of Presentation

The unaudited pro forma consolidated financial information is based upon the historical financial statements of Jacobs, adjusted to reflect the Separation and Distribution. The unaudited pro forma consolidated financial information of Jacobs should be read in conjunction with the other related notes herein and with the historical consolidated financial statements of Jacobs and the related notes thereto included in previous filings with the Securities and Exchange Commission.

To provide a better understanding of the impact of the Separation and Distribution, the unaudited pro forma consolidated financial information is presented to reflect how the Separation and Distribution might have affected the historical financial statements had the transactions been consummated at an earlier date. The unaudited pro forma consolidated statements of operations are presented as if the Separation and Distribution had occurred on October 2, 2020, the beginning of the earliest period presented. The unaudited pro forma consolidated balance sheet as of June 28, 2024 is presented as if the Separation and Distribution had occurred on that date.

The unaudited pro forma consolidated financial information is provided for illustrative and informational purposes only and is not intended to reflect or be indicative of Jacobs’ consolidated results of operations or financial position had the Separation and Distribution occurred as of the dates presented and should not be taken as a representation of Jacobs’ future consolidated results of operations or financial condition. For example, these financial statements do not reflect any cost reductions of previously allocated corporate costs and potential subsequent restructuring charges.

The historical consolidated financial information has been adjusted in the unaudited pro forma consolidated financial statements to give effect to pro forma events that are (i) directly attributable to the Separation and Distribution, (ii) factually supportable, and (iii) with respect to the statements of operations, expected to have a continuing impact on Jacobs’ results. The unaudited pro forma consolidated financial statements were derived using the following financial information:

 

  (1)

The Historical column in the unaudited pro forma condensed consolidated financial statements represents Jacob’s historical financial statements for the periods presented and does not reflect any adjustments related to the CMS & C&I Separation.

 

  (2)

The CMS & C&I Separation column in the unaudited pro forma condensed consolidated balance sheet includes the assets and liabilities of the CMS & C&I Business transferred to SpinCo.

 

  (3)

The CMS & C&I Separation column in the unaudited pro forma condensed consolidated statements of income reflects the revenues and expenses directly associated with the results of operations of the CMS & C&I Business, which were derived from the financial information of Jacobs.

 

  (4)

The pro forma adjustments described below were based on currently available information and assumptions management believes are, under the circumstances and given the information available at this time, reasonable, and best reflect the Separation on Jacobs’s financial condition and results of operations. The accompanying combined financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

Jacobs believes that the adjustments included within the CMS & C&I Separation column of the unaudited pro forma condensed consolidated financial statements are consistent with the guidance under U.S. GAAP for discontinued operations in Accounting Standards Codification 205, except for the exclusion of transaction costs as those are separately presented in the pro forma adjustments column. Jacobs’ current estimates on a discontinued operations basis are preliminary and could change as Jacobs finalizes discontinued operations accounting to be reported in Jacobs’ 2024 Annual Report on Form 10-K and applicable 2025 Quarterly Reports on Form 10-Q.

Note 2 - Unaudited Pro Forma Adjustments

 

  (a)

Represents the impact of the SpinCo cash payment to Jacobs equal to approximately $0.9 billion (the “SpinCo Payment”) pursuant to the Separation and Distribution Agreement. As the actual levels of cash, debt and working capital of the SpinCo Business are subject to a post-closing true-up process, the actual amount of the SpinCo cash payment may differ significantly from the amount shown herein.

In order for the Transactions to be generally tax free to Jacobs, within twelve-months of the closing date of the Transactions, Jacobs can only use the SpinCo Payment proceeds to (i) repurchase Jacobs Common Stock, (ii) make pro rata cash distributions to its shareholders or (iii) repay or repurchase certain debt (including principal, interest and associated premiums and fees) held by third-party lenders, or a combination thereof.


JACOBS SOLUTIONS INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

The SpinCo Payment of approximately $0.9 billion was received and subsequently used by Jacobs for the: (i) full redemption of the remaining outstanding principal of $575 million and related accrued interest of $3 million of the 2020 Term Loan Facility due in March 2025 and (ii) partial redemption of revolving credit facility for $333 million, with the combination of these pro forma activities resulting in a net zero impact to the reported cash balances.

 

  (b)

Represents removal of transaction costs and related accruals of $26 million expense as of the nine months ended June 28, 2024 and $12 million of accrued liabilities as of June 28, 2024, net of taxes. Transaction costs and accruals reflect costs to complete the Separation. These costs primarily relate to transaction fees, legal fees, third-party consulting and contractor fees, information technology costs and other amounts directly related to the Separation and Distribution.

 

  (c)

Reflects the recording of stock-based compensation expense for awards issued in conjunction with the announcement of the separation and distribution or acceleration of non-cash stock-based compensation from restricted stock awards as of the date of the separation and distribution of $3 million. This amount represents incremental expense for Jacobs that has not occurred as of the nine months ended June 28, 2024, but is expected to occur by the end of fiscal 2024.

 

  (d)

Represents the removal amount of employee bonuses of $8 million as part of the Separation and Distribution.

 

  (e)

Represents the tax impact of amounts in the pro forma adjustments column impacting income from continuing operations before provision/(benefit) for taxes on income at the applicable statutory income tax rates.

 

  (f)

As part of the separation and distribution agreement, Jacobs will retain at least 7.5% of the issued and outstanding shares of SpinCo Common Stock after the merger subject to any post-close adjustments to the merger consideration, if any. Jacobs intends to dispose of all the shares of SpinCo Common Stock that it retains after the transactions within 12 months of the completion of the Separation and the Distribution.

The adjustment reflects approximately 18 million of shares or approximately 7.5% percent ownership interest in SpinCo Common Stock retained by Jacobs at the estimated preliminary fair value of Combined Co’s Common Stock as disclosed in the Form 10. Jacobs may become entitled to receive up to 1.2 million additional shares of SpinCo Common Stock as part of contingent consideration provisions set forth in the separation and distribution agreement, which could increase the estimated fair value of its retained interest by approximately $36 million. Estimates of fair value are preliminary and final valuations could be materially different from amounts presented herein.

 

  (g)

Retained earnings was adjusted accordingly for the pro forma adjustments (a), (b), (e) and (f).

 

  (h)

Represents the reduction of interest expense incurred of $46 million through Q3’24, $53 million in 2023, $26 million in 2022 and $13 million in 2021, due to the payment of debt in (a).

Not included above are costs associated with various corporate and operational services to be provided between Jacobs and Amentum on a transitional basis for up to 24 months commencing immediately following the Separation and Distribution subject to the terms and conditions of a transition services agreement. These costs will be reimbursed between Jacobs and Amentum during the transition period and such costs will no longer exist after the transition period. These amounts are not expected to have a continuing impact to Jacobs; therefore, they are not included as a pro forma adjustment.