EX-99.2 3 a14-18399_1ex99d2.htm EX-99.2

Exhibit 99.2

 

GRAPHIC

 

NR 14-0801

 

 

Media Contact:

Paul Gennaro

SVP & Chief Communications Officer

212.973.3167

Paul.Gennaro@aecom.com

Investor Contact:

Paul Cyril

SVP, Investor Relations

213.593.8322

Paul.Cyril@aecom.com

 

AECOM reports third-quarter fiscal year 2014 results

 

Quarter Highlights

 

·                  $2.2 billion in new wins, up 16 percent year over year.

·                  Backlog of $20.5 billion, up 22 percent year over year.

·                  FY14 EPS guidance in the range of $2.50 to $2.60, excluding costs associated with acquisitions.

·                  Reported EPS of $0.70.

·                  Acquisition of URS Corporation currently expected to close in October.

 

LOS ANGELES (Aug. 5, 2014) — AECOM Technology Corporation (NYSE: ACM), the world’s #1-ranked engineering design firm, reported today third-quarter revenue of $2.0 billion and net service revenue(1) of $1.2 billion.  Operating income equaled $92 million, reported net income(2) was $69 million, and diluted earnings per share(2) equaled $0.70.

 

 

 

Third Quarter

 

Year to Date

 

($ in millions, except EPS)

 

Q3 FY13

 

Q3 FY14

 

YOY %
Change

 

Q3 YTD
FY13

 

Q3 YTD
FY14

 

YOY %
Change

 

Gross Revenue

 

$

2,067

 

$

1,968

 

(4.8

)%

$

6,074

 

$

5,794

 

(4.6

)%

Net Service Revenue(1)

 

$

1,236

 

$

1,205

 

(2.5

)%

$

3,733

 

$

3,536

 

(5.3

)%

Operating Income

 

$

112

 

$

92

 

(18.2

)%

$

254

 

$

250

 

(1.5

)%

Net Income(2)

 

$

71

 

$

69

 

(2.1

)%

$

163

 

$

166

 

1.9

%

Earnings per Share(2)

 

$

0.70

 

$

0.70

 

(0.0

)%

$

1.58

 

$

1.69

 

7.0

%

Operating Cash Flow

 

$

96

 

$

80

 

(17.1

)%

$

248

 

$

186

 

(25.3

)%

Free Cash Flow(3)

 

$

84

 

$

63

 

(24.4

)%

$

211

 

$

136

 

(35.6

)%

 

Note: All comparisons are year over year unless noted otherwise.

 

“New wins of $2.2 billion in the quarter fueled record backlog of $20.5 billion, a 22-percent year-over-year increase,” said Michael S. Burke, AECOM president and chief executive officer.  “Backlog increased in our construction services business and in our growth markets, including Asia and Europe.  We are particularly pleased to see signs of strength in our PTS segment.”

 

Burke continued, “In mid-July, we announced the execution of a definitive agreement to acquire URS Corporation.  This strategic combination will significantly accelerate AECOM’s vision to become the premier fully integrated infrastructure firm in the world.  The acquisition is on track to close in October, and I’m pleased to report that feedback from both clients and employees has been overwhelmingly positive.”

 

“Year to date, we generated free cash flow of $136 million, and we are on track to achieve our full-year goal of free cash flow at least equal to net income,” added Stephen M. Kadenacy, AECOM chief financial officer.  “We also continued to make progress on increasing our EBITDA margins, which were up by more than 200 basis points sequentially.”

 

—more—

 


 

2-2-2

 

New Wins and Backlog

 

New wins in the quarter of $2.2 billion benefited from a sequential increase in wins in Asia and the Middle East.  The company’s book-to-burn ratio(4) was 1.1x for the quarter, with total backlog at June 30, 2014, of $20.5 billion, up 22 percent compared to the same period last year.  These results demonstrate the underlying strength of AECOM’s business as clients increasingly turn to the company for its integrated service platform and global expertise.

 

Business Segments

 

In addition to providing consolidated financial results, AECOM reports separate financial information for its two segments: Professional Technical Services (PTS) and Management Support Services (MSS).

 

Professional Technical Services

 

The PTS segment delivers planning, consulting, architecture and engineering design, as well as program and construction management services to institutional, commercial and public-sector clients worldwide.

 

Revenue of $1.8 billion was down 2.8 percent compared to the third quarter of fiscal year 2013, and net service revenue (NSR) increased 0.9 percent to $1.11 billion, driven by continued growth in EMEA, Asia and our construction services business in the Americas.  On a constant currency basis, organic net service revenue was up 1.8 percent.  Operating income decreased 15.9 percent year over year, but increased 18.7 percent sequentially.

 

Management Support Services

 

The MSS segment provides program and facilities management and maintenance, training, logistics, consulting, technical assistance and systems integration services, primarily for agencies of the U.S. government.

 

Revenue declined 21.3 percent to $174 million compared to the same period last year, and net service revenue declined 30.8 percent to $93 million.  Declines in revenue and NSR were primarily due to the migration of operations away from Afghanistan.  Additionally, recent wins in the MSS segment reflect the successful growth of this business towards higher-margin non-Department of Defense work.  Operating income decreased 14.8 percent year over year, but increased 38.5 percent sequentially.

 

Tax Rate and Costs Associated With Acquisitions

 

The company’s third-quarter effective tax rate was 16.5 percent, inclusive of a non-controlling interest deduction.  Its tax rate benefited from an increase in tax deductions related to U.S. operations.  The lower-than-expected tax rate contributed 10 cents of EPS in the quarter.  The company also incurred $8 million of acquisition-related and internal due diligence costs in the third quarter, which impacted EPS by five cents.

 

Cash Flow

 

Cash flow from operations for the quarter was $80 million.  Free cash flow, which includes capital expenditures of $17 million, totaled $63 million.  The company reconfirmed that it is well positioned to meet its fiscal 2014 target of generating free cash flow at least equal to its net income.

 

Share Repurchase

 

There were no share repurchases made in the quarter.

 

Balance Sheet

 

As of June 30, 2014, AECOM had $510 million of total cash and cash equivalents, $1.043 billion of debt and $1.050 billion in committed bank facilities with $1.041 billion in unused capacity.

 

Fiscal 2014 Outlook

 

The company expects that full-year EPS will be in the range of $2.50 to $2.60.  This guidance assumes slightly lower NSR from the previous year, higher EBITDA margin and excludes costs associated with the recent acquisitions.

 

—more—

 


 

3-3-3

 

Acquisition of URS

 

On July 11, 2014, AECOM entered into a definitive merger agreement to acquire URS (NYSE: URS), a leading international provider of engineering, construction and technical services.  The parties currently expect to close the transaction in October. Completion of the transaction, however, is subject to a number of conditions, including regulatory approvals, approval of the stock issuance proposal by AECOM stockholders and adoption of the merger agreement by URS stockholders.  On Aug. 4, 2014, the Federal Trade Commission granted AECOM and URS early termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended.

 

As previously announced, AECOM received a firm commitment from Bank of America to finance the full cash portion of the transaction as well as refinance a portion of existing AECOM and URS debt.  The process to syndicate the new debt financing has begun.  The expected capital structure at closing will include a $1.05-billion secured revolving credit facility, a $500-million secured performance letter of credit facility, a $1.3-billion secured Term Loan A, a $1.8-billion secured Term Loan B and $1.6 billion of unsecured notes.

 

Investor 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)AECOM’s revenue includes a significant amount of pass-through costs and, therefore, the company believes that revenue, net of other direct costs (net service revenue, or NSR), which is a non-GAAP measure, also provides a meaningful perspective on its business results. See the accompanying reconciliation of revenue, net of other direct costs, to revenue, the closest comparable GAAP measure.

(2)Attributable to AECOM.

(3)Free cash flow is defined as cash flow from operations less capital expenditures and is a non-GAAP measure.  See the accompanying reconciliation of free cash flow from operations, to cash flow from operations, the closest comparable GAAP measure.

(4)Book-to-burn ratio is defined as the amount of gross revenue wins divided by gross revenue recognized during the period.

 

About AECOM

 

Ranked as the #1 engineering design firm by revenue in Engineering News-Record magazine’s annual industry rankings, AECOM is a premier, fully integrated infrastructure and support services firm, with a broad range of markets, including transportation, facilities, environmental, energy, water and government.  With approximately 45,000 employees — including architects, engineers, designers, planners, scientists and management and construction services professionals — serving clients in more than 150 countries around the world, AECOM is a leader in all of the key markets that it serves.  AECOM provides a blend of global reach, local knowledge, innovation and technical excellence in delivering solutions that create, enhance and sustain the world’s built, natural and social environments.  A Fortune 500 company, AECOM serves clients in more than 150 countries and had revenue of $7.9 billion during the 12 months ended June 30, 2014.  More information on AECOM and its services can be found at www.aecom.com.

 

Forward-Looking Statements: All statements in this press release other than statements of historical fact are “forward looking statements” for purposes of federal and state securities laws, including any projections of earnings, revenue, profit margins, cash flows, free cash flows, targeted earnings per share, share count or other financial items; any statements of the plans, strategies and objectives for future operations; any statements regarding the proposed acquisitions of URS, including without limitation statements relating to the expected benefits of the proposed transaction and the expected timetable for completing the proposed transaction 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.

 

—more—

 


 

4-4-4

 

Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in forward-looking statements include: uncertainties related to global economic conditions and funding, audits, modifications and termination of long-term government contracts; losses under fixed-price contracts; limited control over operations run through our joint venture entities; misconduct by our employees or consultants or our failure to comply with laws or regulations; failure to successfully execute our merger and acquisition strategy; the failure to retain and recruit key technical and management personnel;  unexpected adjustments and cancellations related to our backlog: risks associated with the proposed transaction, including the ability to consummate the merger and the timing of the closing of the merger, the failure to obtain the necessary debt financing arrangements set forth in the commitment letter received in connection with the merger, the interest rate on any borrowings incurred in connection with the proposed transaction, the impact of the indebtedness incurred to finance the proposed transaction, the ability to successfully integrate our operations and employees, the ability to realize anticipated benefits and synergies of the proposed transaction, the potential impact of announcement of the transaction or consummation of the transaction on relationships, including with employees, customers and competitors, the outcome of any legal proceedings that have been or may be instituted against URS and/or AECOM and others following announcement of the transaction, the ability to retain key personnel, the amount of the costs, fees, expenses and charges related to the merger and the actual terms of the financings that will be obtained for the merger, changes in financial markets, interest rates and foreign currency exchange rates.  Additional factors that could cause actual results to differ materially from our forward looking statements are set forth in our reports filed with the Securities and Exchange Commission.  We do not intend, and undertake no obligation, to update any forward looking statement.

 

This press release contains financial information calculated other than in accordance with U.S. generally accepted accounting principles (“GAAP”).  In particular, the company believes that non-GAAP financial measures such as revenue, net of other direct costs (NSR), and free cash flow also provide a meaningful perspective on its business results as the company utilizes this information to evaluate and manage the business.  This non-GAAP disclosure has limitations as an analytical tool, should not be viewed as a substitute for financial information determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of the company’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

Additional Information About the Proposed Transaction and Where to Find It

 

In connection with the proposed transaction, AECOM has filed with the SEC a registration statement on Form S-4 that includes a preliminary joint proxy statement of AECOM and URS that also constitutes a prospectus of AECOM.  The definitive joint proxy statement/prospectus will be mailed to stockholders of AECOM and URS when it becomes available.  Investors and security holders are urged to read the definitive joint proxy statement/prospectus and other relevant documents filed with the SEC, when they become available, because they will contain important information about the proposed transaction.  Investors and security holders may obtain free copies of these documents, when they become available, and other documents filed with the SEC at www.sec.gov.  In addition, investors and security holders may obtain free copies of the documents filed with the SEC by AECOM by contacting AECOM Investor Relations at 1-213-593-8000.  Investors and security holders may obtain free copies of the documents filed with the SEC by URS by contacting URS Investor Relations at 877-877-8970.  Additionally, information about the transaction is available online at www.aecom-urs.com.

 

AECOM and URS and their respective directors and executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction.  Information about AECOM’s directors and executive officers is available in AECOM’s proxy statement for its 2014 Annual Meeting of Stockholders filed with the SEC on Jan. 24, 2014. Information about directors and executive officers of URS is available in the proxy statement for the 2014 Annual Meeting of Stockholders of URS filed with the SEC on April 17, 2014. Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the definitive joint proxy statement/prospectus and other relevant materials to be filed with the SEC regarding the merger when they become available.  Investors should read the definitive joint proxy statement/prospectus carefully when it becomes available before making any voting or investment decisions.  You may obtain free copies of these documents from AECOM or URS using the sources indicated above.

 

This press release shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.  No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

 

—more—

 


 

5-5-5

 

AECOM Technology Corporation

Consolidated Statements of Income

(unaudited - in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

June 30,
2013

 

June 30,
2014

 

%
Change

 

June 30,
2013

 

June 30,
2014

 

%
Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

2,067,490

 

$

1,968,155

 

(4.8

)%

$

6,074,408

 

$

5,794,254

 

(4.6

)%

Other direct costs

 

831,491

 

763,453

 

(8.2

)%

2,341,552

 

2,257,862

 

(3.6

)%

Revenue, net of other direct costs (non-GAAP)

 

1,235,999

 

1,204,702

 

(2.5

)%

3,732,856

 

3,536,392

 

(5.3

)%

Cost of revenue, net of other direct costs

 

1,104,185

 

1,096,162

 

(0.7

)%

3,423,081

 

3,262,247

 

(4.7

)%

Gross profit

 

131,814

 

108,540

 

(17.7

)%

309,775

 

274,145

 

(11.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of joint ventures

 

4,094

 

5,896

 

44.0

%

17,855

 

49,415

 

176.8

%

General and administrative expenses

 

(24,010

)

(22,904

)

(4.6

)%

(73,365

)

(73,198

)

(0.2

)%

Income from operations

 

111,898

 

91,532

 

(18.2

)%

254,265

 

250,362

 

(1.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

1,215

 

1,034

 

(14.9

)%

2,042

 

856

 

(58.1

)%

Interest expense

 

(11,719

)

(9,797

)

(16.4

)%

(34,495

)

(30,722

)

(10.9

)%

Income before income tax expense

 

101,394

 

82,769

 

(18.4

)%

221,812

 

220,496

 

(0.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

30,179

 

13,677

 

(54.7

)%

56,843

 

52,367

 

(7.9

)%

Net income

 

71,215

 

69,092

 

(3.0

)%

164,969

 

168,129

 

1.9

%

Non-controlling interests in income of consolidated subsidiaries, net of tax

 

(460

)

148

 

(132.2

)%

(2,294

)

(2,301

)

0.3

%

Net income attributable to AECOM

 

$

70,755

 

$

69,240

 

(2.1

)%

$

162,675

 

$

165,828

 

1.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.71

 

$

0.71

 

0.0

%

$

1.60

 

$

1.71

 

6.9

%

Diluted

 

$

0.70

 

$

0.70

 

0.0

%

$

1.58

 

$

1.69

 

7.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

99,257

 

97,483

 

(1.8

)%

101,482

 

96,933

 

(4.5

)%

Diluted

 

100,761

 

98,956

 

(1.8

)%

102,706

 

98,295

 

(4.3

)%

 

—more—

 


 

6-6-6

 

AECOM Technology Corporation

Balance Sheet and Cash Flow Information

(unaudited - in thousands)

 

 

 

September 30
2013

 

June 30,
2014

 

Balance Sheet Information:

 

 

 

 

 

Total cash and cash equivalents

 

$

600,677

 

$

510,147

 

Accounts receivable, net

 

2,342,262

 

2,431,517

 

Working capital

 

1,078,053

 

1,067,950

 

Working capital, net of cash and cash equivalents

 

477,376

 

557,803

 

 

 

 

 

 

 

Total debt

 

1,173,325

 

1,043,425

 

Total assets

 

5,665,623

 

5,753,742

 

Total AECOM stockholders’ equity

 

2,021,443

 

2,197,512

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

June 30, 2013

 

June 30, 2014

 

June 30, 2013

 

June 30, 2014

 

Cash Flow Information:

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

96,117

 

$

79,713

 

$

248,451

 

$

185,709

 

Capital expenditures

 

(12,435

)

(16,411

)

(37,067

)

(49,578

)

Free cash flow

 

$

83,682

 

$

63,302

 

$

211,384

 

$

136,131

 

 

—more—

 


 

7-7-7

 

AECOM TECHNOLOGY CORPORATION

Reportable Segments

(unaudited - in thousands)

 

Reportable Segments:

 

Professional
Technical
Services

 

Management
Support
Services

 

Corporate

 

Total

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2014:

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,794,612

 

$

173,543

 

$

—

 

$

1,968,155

 

Other direct costs

 

682,604

 

80,849

 

—

 

763,453

 

Revenue, net of other direct costs (non-GAAP)

 

1,112,008

 

92,694

 

—

 

1,204,702

 

Cost of revenue, net of other direct costs

 

1,012,510

 

83,652

 

—

 

1,096,162

 

Gross profit

 

99,498

 

9,042

 

—

 

108,540

 

Equity in earnings of joint ventures

 

2,075

 

3,821

 

—

 

5,896

 

General and administrative expenses

 

¾

 

¾

 

(22,904

)

(22,904

)

Operating income (loss)

 

$

101,573

 

$

12,863

 

$

(22,904

)

$

91,532

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

5.5

%

5.2

%

—

 

5.5

%

Gross profit as a % of revenue, net of other direct costs (non-GAAP)

 

8.9

%

9.8

%

—

 

9.0

%

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2013:

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,847,089

 

$

220,401

 

$

—

 

$

2,067,490

 

Other direct costs

 

745,057

 

86,434

 

—

 

831,491

 

Revenue, net of other direct costs (non-GAAP)

 

1,102,032

 

133,967

 

—

 

1,235,999

 

Cost of revenue, net of other direct costs

 

982,208

 

121,977

 

—

 

1,104,185

 

Gross profit

 

119,824

 

11,990

 

—

 

131,814

 

Equity in earnings of joint ventures

 

993

 

3,101

 

—

 

4,094

 

General and administrative expenses

 

¾

 

¾

 

(24,010

)

(24,010

)

Operating income (loss)

 

$

120,817

 

$

15,091

 

$

(24,010

)

$

111,898

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

6.5

%

5.4

%

—

 

6.4

%

Gross profit as a % of revenue, net of other direct costs (non-GAAP)

 

10.9

%

8.9

%

—

 

10.7

%

 

—more—

 


 

8-8-8

 

AECOM TECHNOLOGY CORPORATION

Reportable Segments

(unaudited - in thousands)

 

Reportable Segments:

 

Professional
Technical
Services

 

Management
Support
Services

 

Corporate

 

Total

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2014:

 

 

 

 

 

 

 

 

 

Revenue

 

$

5,248,387

 

$

545,867

 

$

—

 

$

5,794,254

 

Other direct costs

 

2,006,647

 

251,215

 

—

 

2,257,862

 

Revenue, net of other direct costs (non-GAAP)

 

3,241,740

 

294,652

 

—

 

3,536,392

 

Cost of revenue, net of other direct costs

 

2,996,996

 

265,251

 

—

 

3,262,247

 

Gross profit

 

244,744

 

29,401

 

—

 

274,145

 

Equity in earnings of joint ventures

 

36,488

 

12,927

 

—

 

49,415

 

General and administrative expenses

 

¾

 

¾

 

(73,198

)

(73,198

)

Operating income (loss)

 

$

281,232

 

$

42,328

 

$

(73,198

)

$

250,362

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

4.7

%

5.4

%

—

 

4.7

%

Gross profit as a % of revenue, net of other direct costs (non-GAAP)

 

7.5

%

10.0

%

—

 

7.8

%

 

 

 

 

 

 

 

 

 

 

Contracted backlog

 

$

8,877,862

 

$

679,638

 

$

—

 

$

9,557,500

 

Awarded backlog

 

9,351,624

 

1,578,052

 

—

 

10,929,676

 

Total backlog

 

$

18,229,486

 

$

2,257,690

 

$

—

 

$

20,487,176

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2013:

 

 

 

 

 

 

 

 

 

Revenue

 

$

5,384,199

 

$

690,209

 

$

—

 

$

6,074,408

 

Other direct costs

 

2,078,089

 

263,463

 

—

 

2,341,552

 

Revenue, net of other direct costs (non-GAAP)

 

3,306,110

 

426,746

 

—

 

3,732,856

 

Cost of revenue, net of other direct costs

 

3,024,846

 

398,235

 

—

 

3,423,081

 

Gross profit

 

281,264

 

28,511

 

—

 

309,775

 

Equity in earnings of joint ventures

 

10,305

 

7,550

 

—

 

17,855

 

General and administrative expenses

 

¾

 

¾

 

(73,365

)

(73,365

)

Operating income (loss)

 

$

291,569

 

$

36,061

 

$

(73,365

)

$

254,265

 

 

 

 

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

5.2

%

4.1

%

—

 

5.1

%

Gross profit as a % of revenue, net of other direct costs (non-GAAP)

 

8.5

%

6.7

%

—

 

8.3

%

 

 

 

 

 

 

 

 

 

 

Contracted backlog

 

$

8,147,121

 

$

491,530

 

$

—

 

$

8,638,651

 

Awarded backlog

 

7,138,389

 

1,014,374

 

—

 

8,152,763

 

Total backlog

 

$

15,285,510

 

$

1,505,904

 

$

—

 

$

16,791,414

 

 

—more—

 


 

9-9-9

 

AECOM Technology Corporation

Regulation G Information

($ in millions)

 

Reconciliation of Revenue to Revenue, Net of Other Direct Costs

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

June 30, 2013

 

March 31, 2014

 

June 30, 2014

 

June 30, 2013

 

June 30, 2014

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

2,067.5

 

$

1,872.2

 

$

1,968.2

 

$

6,074.4

 

$

5,794.3

 

Less: Other direct costs

 

831.5

 

692.0

 

763.5

 

2,341.5

 

2,257.9

 

Revenue, net of other direct costs

 

$

1,236.0

 

$

1,180.2

 

$

1,204.7

 

$

3,732.9

 

$

3,536.4

 

 

 

 

 

 

 

 

 

 

 

 

 

PTS Segment

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,847.1

 

$

1,683.6

 

$

1,794.6

 

$

5,384.2

 

$

5,248.4

 

Less: Other direct costs

 

745.1

 

595.5

 

682.6

 

2,078.1

 

2,006.7

 

Revenue, net of other direct costs

 

$

1,102.0

 

$

1,088.1

 

$

1,112.0

 

$

3,306.1

 

$

3,241.7

 

 

 

 

 

 

 

 

 

 

 

 

 

MSS Segment

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

220.4

 

$

188.6

 

$

173.6

 

$

690.2

 

$

545.9

 

Less: Other direct costs

 

86.4

 

96.5

 

80.9

 

263.4

 

251.2

 

Revenue, net of other direct costs

 

$

134.0

 

$

92.1

 

$

92.7

 

$

426.8

 

$

294.7

 

 

Reconciliation of EBITDA Before Goodwill Impairment to Net Income Attributable to AECOM

 

 

 

Three Months Ended

 

 

 

Sep 30, 
2012

 

Dec 31, 
2012

 

Mar 31, 
2013

 

Jun 30, 
2013

 

Sep 30, 
2013

 

Dec 31, 
2013

 

Mar 31, 
2014

 

Jun 30, 
2014

 

EBITDA before goodwill impairment

 

$

163.9

 

$

84.7

 

$

102.5

 

$

135.1

 

$

144.5

 

$

111.5

 

$

89.0

 

$

115.9

 

Less: Goodwill impairment

 

(336.0

)

¾

 

¾

 

¾

 

¾

 

¾

 

¾

 

¾

 

EBITDA

 

(172.1

)

84.7

 

102.5

 

135.1

 

144.5

 

111.5

 

89.0

 

115.9

 

Less: Interest expense(1)

 

(10.4

)

(10.4

)

(11.3

)

(11.0

)

(9.6

)

(9.8

)

(10.0

)

(9.2

)

Add: Interest income(2)

 

0.4

 

0.4

 

0.5

 

0.4

 

0.4

 

0.4

 

0.3

 

0.6

 

Less: Depreciation and amortization(3)

 

(26.1

)

(23.9

)

(23.9

)

(23.6

)

(23.0

)

(22.2

)

(23.9

)

(24.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income attributable to AECOM before income taxes

 

(208.2

)

50.8

 

67.8

 

100.9

 

112.3

 

79.9

 

55.4

 

82.9

 

Less: Income tax expense

 

16.7

 

12.7

 

14.0

 

30.1

 

35.8

 

23.5

 

15.2

 

13.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to AECOM

 

$

(224.9

)

$

38.1

 

$

53.8

 

$

70.8

 

$

76.5

 

$

56.4

 

$

40.2

 

$

69.2

 

 

(1) Excludes related amortization

(2) Included in other income

(3) Includes the amount for non-controlling interests in consolidated subsidiaries

 


 

10-10-10

 

AECOM Technology Corporation

Regulation G Information

($ in millions)

 

Reconciliation of Total Debt to Net Debt

 

 

 

Balances at:

 

 

 

 

 

 

 

June 30, 2013

 

March 31, 2014

 

June 30, 2014

 

 

 

 

 

Short-term debt

 

$

12.0

 

$

26.1

 

$

27.9

 

 

 

 

 

Current portion of long-term debt

 

1.5

 

56.2

 

38.5

 

 

 

 

 

Long-term debt

 

1,135.2

 

1,008.8

 

977.0

 

 

 

 

 

Total debt

 

1,148.7

 

1,091.1

 

1,043.4

 

 

 

 

 

Less: Total cash and cash equivalents

 

507.6

 

502.5

 

510.1

 

 

 

 

 

Net debt

 

$

641.1

 

$

588.6

 

$

533.3

 

 

 

 

 

 

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

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Jun 30, 2013

 

Mar 31, 2014

 

Jun 30, 2014

 

Jun 30, 2013

 

Jun 30, 2014

 

Net cash provided by / (used in) operating activities

 

$

96.1

 

$

(31.4

)

$

79.7

 

$

248.4

 

$

185.7

 

Capital expenditures

 

(12.4

)

(12.4

)

(16.4

)

(37.0

)

(49.6

)

Free cash flow

 

$

83.7

 

$

(43.8

)

$

63.3

 

$

211.4

 

$

136.1

 

 

 

 

Fiscal Years Ended Sep 30,

 

 

 

 

 

 

 

2011

 

2012

 

2013

 

 

 

 

 

Net cash provided by operating activities

 

$

132.0

 

$

433.4

 

$

408.6

 

 

 

 

 

Capital expenditures

 

(78.0

)

(62.9

)

(52.1

)

 

 

 

 

Settlement of deferred compensation plan liability

 

90.0

 

¾

 

¾

 

 

 

 

 

Excess tax benefit from share-based payment (associated with DCP termination)

 

58.0

 

¾

 

¾

 

 

 

 

 

Free cash flow

 

$

202.0

 

$

370.5

 

$

356.5

 

 

 

 

 

 

Reconciliation of Net Income Attributable to AECOM per share — Diluted to Adjusted Net Income Attributable to AECOM per share — Diluted

 

 

 

Three Months 
Ended

 

 

 

Jun 30, 2014

 

Net income attributable to AECOM per share — diluted

 

$

0.70

 

Lower than expected tax rate

 

(0.10

)

Acquisition related and internal due diligence costs

 

0.05

 

Adjusted net income attributable to AECOM per share — diluted

 

$

0.65

 

 

***