AECOM (NYSE: ACM) is built to deliver a better world. We design, build, finance and operate 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, risk profile and investment strategies 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; 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 laws or regulations applicable to our business; maintaining adequate surety and financial capacity; high leveraged and potential inability to service our debt and guarantees; exposure to Brexit; 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 and IT outages; 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”). In particular, the Company believes that non-GAAP financial measures such as adjusted EPS, adjusted EBITDA, adjusted operating income, adjusted tax rate, adjusted interest expense, 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 EBITDA, EPS and operating income to exclude the impact of non-operating items, such as amortization expense, taxes, acquisition and integration expenses, and non-core operating losses. 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 Information tables at the back of this release.
We present constant currency information to help assess how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. We provide this non-GAAP financial information to aid investors in better understanding our international operational performance.
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 length of the forecasted period and potential high variability, complexity and low visibility as to items that would be excluded from the GAAP measure in the relevant future period.
AECOM | |||||||||||
Consolidated Statement of Income | |||||||||||
(unaudited - in thousands, except per share data) | |||||||||||
Three Months Ended | |||||||||||
December 31, 2017 | December 31, 2018 | % Change | |||||||||
Revenue | $ | 4,910,832 | $ | 5,037,495 | 2.6 | % | |||||
Cost of revenue | 4,774,680 | 4,866,882 | 1.9 | % | |||||||
Gross profit | 136,152 | 170,613 | 25.3 | % | |||||||
Equity in earnings of joint ventures | 29,720 | 12,504 | (57.9 | %) | |||||||
General and administrative expenses | (34,670 | ) | (35,907 | ) | 3.6 | % | |||||
Restructuring costs | - | (63,295 | ) | 0.0 | % | ||||||
Income from operations | 131,202 | 83,915 | (36.0 | %) | |||||||
Other income | 2,283 | 3,597 | 57.6 | % | |||||||
Interest expense | (56,165 | ) | (56,026 | ) | (0.2 | %) | |||||
Income before income tax benefit | 77,320 | 31,486 | (59.3 | %) | |||||||
Income tax benefit | (47,093 | ) | (33,600 | ) | (28.7 | %) | |||||
Net income | 124,413 | 65,086 | (47.7 | %) | |||||||
Noncontrolling interest in income of consolidated subsidiaries, net of tax | (13,099 | ) | (13,567 | ) | 3.6 | % | |||||
Net income attributable to AECOM | $ | 111,314 | $ | 51,519 | (53.7 | %) | |||||
Net income attributable to AECOM per share: | |||||||||||
Basic | $ | 0.70 | $ | 0.33 | (52.9 | %) | |||||
Diluted | $ | 0.69 | $ | 0.32 | (53.6 | %) | |||||
Weighted average shares outstanding: | |||||||||||
Basic | 157,909 | 156,416 | (0.9 | %) | |||||||
Diluted | 161,847 | 159,603 | (1.4 | %) | |||||||
AECOM | ||||||
Balance Sheet and Cash Flow Information | ||||||
(unaudited - in thousands) | ||||||
September 30, 2018 | December 31, 2018 | |||||
Balance Sheet Information: | ||||||
Total cash and cash equivalents | $ | 886,733 | $ | 838,302 | ||
Accounts receivable and contract assets – net | 5,468,821 | 5,545,622 | ||||
Working capital | 997,645 | 1,208,837 | ||||
Total debt, excluding unamortized debt issuance costs | 3,673,463 | 3,964,541 | ||||
Total assets | 14,681,131 | 14,767,650 | ||||
Total AECOM stockholders’ equity | 4,092,780 | 4,077,800 | ||||
AECOM | |||||||||||||||||||||||||||||||||||
Reportable Segments | |||||||||||||||||||||||||||||||||||
(unaudited - in thousands) | |||||||||||||||||||||||||||||||||||
Design &
|
Construction
|
Management
|
AECOM
|
Corporate | Total | ||||||||||||||||||||||||||||||
Three Months Ended December 31, 2018 | |||||||||||||||||||||||||||||||||||
Revenue |
$ |
2,029,679 |
$ |
2,014,502 |
$ |
989,381 |
$ |
3,933 |
$ |
- |
$ | 5,037,495 | |||||||||||||||||||||||
Cost of revenue | 1,914,040 | 2,011,286 | 941,556 | - | - | 4,866,882 | |||||||||||||||||||||||||||||
Gross profit | 115,639 | 3,216 | 47,825 | 3,933 | - | 170,613 | |||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 3,900 | 7,823 | 3,266 | (2,485 | ) | - | 12,504 | ||||||||||||||||||||||||||||
General and administrative expenses | - | - | - | (1,727 | ) | (34,180 | ) | (35,907 | ) | ||||||||||||||||||||||||||
Restructuring costs | - | - | - | - | (63,295 | ) | (63,295 | ) | |||||||||||||||||||||||||||
Income (loss) from operations |
$ |
119,539 |
$ |
11,039 |
$ |
51,091 |
$ |
(279 |
) |
$ |
(97,475 |
) | $ | 83,915 | |||||||||||||||||||||
Gross profit as a % of revenue | 5.7 | % | 0.2 | % | 4.8 | % | 3.4 | % | |||||||||||||||||||||||||||
Contracted backlog |
$ |
9,108,093 |
$ |
8,309,265 |
$ |
3,274,519 |
$ |
- |
$ |
- |
$ | 20,691,877 | |||||||||||||||||||||||
Awarded backlog | 7,079,149 | 13,903,114 | 15,076,223 | - | - | 36,058,486 | |||||||||||||||||||||||||||||
Unconsolidated JV backlog | - | 1,862,962 | 858,457 | - | - | 2,721,419 | |||||||||||||||||||||||||||||
Total backlog |
$ |
16,187,242 |
$ |
24,075,341 |
$ |
19,209,199 |
$ |
- |
$ |
- |
$ | 59,471,782 | |||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2017 | |||||||||||||||||||||||||||||||||||
Revenue |
$ |
1,941,900 |
$ |
2,125,487 |
$ |
843,445 |
$ |
- |
$ |
- |
$ | 4,910,832 | |||||||||||||||||||||||
Cost of revenue | 1,864,054 | 2,098,408 | 812,218 | - | - | 4,774,680 | |||||||||||||||||||||||||||||
Gross profit | 77,846 | 27,079 | 31,227 | - | - | 136,152 | |||||||||||||||||||||||||||||
Equity in earnings of joint ventures | 7,462 | 13,406 | 8,852 | - | - | 29,720 | |||||||||||||||||||||||||||||
General and administrative expenses | - | - | - | (2,607 | ) | (32,063 | ) | (34,670 | ) | ||||||||||||||||||||||||||
Income (loss) from operations |
$ |
85,308 |
$ |
40,485 |
$ |
40,079 |
$ |
(2,607 |
) |
$ |
(32,063 |
) | $ | 131,202 | |||||||||||||||||||||
Gross profit as a % of revenue | 4.0 | % | 1.3 | % | 3.7 | % | 2.8 | % | |||||||||||||||||||||||||||
Contracted backlog |
$ |
8,605,057 |
$ |
11,666,660 |
$ |
3,118,359 |
$ |
- |
$ |
- |
$ | 23,390,076 | |||||||||||||||||||||||
Awarded backlog | 7,863,929 | 5,030,502 | 9,140,923 | - | - | 22,035,354 | |||||||||||||||||||||||||||||
Unconsolidated JV backlog | - | 2,451,868 | 912,987 | - | - | 3,364,855 | |||||||||||||||||||||||||||||
Total backlog |
$ |
16,468,986 |
$ |
19,149,030 |
$ |
13,172,269 |
$ |
- |
$ |
- |
$ | 48,790,285 | |||||||||||||||||||||||
AECOM | |||||||||
Regulation G Information | |||||||||
($ in millions) | |||||||||
Reconciliation of Revenue to Amounts Provided by Acquired Companies |
|||||||||
Three Months Ended Dec 31, 2018 | |||||||||
Total |
Provided by
|
Excluding Effect
|
|||||||
Revenue: | |||||||||
AECOM Consolidated | $ | 5,037.5 | $ | 35.8 | $ | 5,001.7 | |||
Design & Consulting Services | 2,029.7 | - | 2,029.7 | ||||||
Construction Services | 2,014.5 | 35.8 | 1,978.7 | ||||||
Management Services | 989.4 | - | 989.4 | ||||||
AECOM Capital | 3.9 | - | 3.9 | ||||||
Reconciliation of Net Income Attributable to AECOM to EBITDA and to Adjusted EBITDA |
||||||||||||
Three months ended | ||||||||||||
Dec 31,
|
Sep 30,
|
Dec 31,
|
||||||||||
Net income attributable to AECOM | $ | 111.3 | $ | 84.0 | $ | 51.5 | ||||||
Income tax (benefit) expense | (47.1 | ) | 18.8 | (33.6 | ) | |||||||
Income attributable to AECOM before income taxes | 64.2 | 102.8 | 17.9 | |||||||||
Depreciation and amortization expense 1 | 63.5 | 68.5 | 64.3 | |||||||||
Interest income 2 | (1.8 | ) | (2.1 | ) | (2.7 | ) | ||||||
Interest expense 3 | 53.3 | 52.5 | 53.5 | |||||||||
EBITDA | 179.2 | 221.7 | 133.0 | |||||||||
Non-core operating losses | - | 17.5 | 15.0 | |||||||||
Acquisition and integration related items | - | (4.4 | ) | (3.9 | ) | |||||||
Restructuring costs | - | - | 63.3 | |||||||||
Loss on disposal activity | - | 0.8 | - | |||||||||
Depreciation expense included in non-core operating losses and acquisition and integration items above | - | (2.2 | ) | (0.2 | ) | |||||||
Adjusted EBITDA | $ | 179.2 | $ | 233.4 | $ | 207.2 | ||||||
Fiscal Years Ended Sep 30, | ||||||||||||
2016 | 2017 | 2018 | ||||||||||
Net income attributable to AECOM | $ | 96.1 | $ | 339.4 | $ | 136.5 | ||||||
Income tax (benefit) expense | (37.9 | ) | 7.7 | (19.6 | ) | |||||||
Income attributable to AECOM before income taxes | 58.2 | 347.1 | 116.9 | |||||||||
Depreciation and amortization expense 1 | 414.5 | 280.0 | 281.0 | |||||||||
Interest income 2 | (4.3 | ) | (5.5 | ) | (9.6 | ) | ||||||
Interest expense 3 | 225.8 | 212.4 | 249.4 | |||||||||
EBITDA | 694.2 | 834.0 | 637.7 | |||||||||
Non-core operating losses | 36.9 | 9.4 | 57.4 | |||||||||
Loss on assets held for sale, including goodwill | - | - | 168.2 | |||||||||
Acquisition and integration related items | 213.6 | 38.7 | (10.9 | ) | ||||||||
Loss (gain) on disposal activity | 42.6 | (0.6 | ) | 2.9 | ||||||||
FX gain from forward currency contract | - | - | (9.1 | ) | ||||||||
Depreciation expense included in non-core operating losses and acquisition and integration items above | (28.8 | ) | (0.8 | ) | (9.7 | ) | ||||||
Adjusted EBITDA | $ | 958.5 | $ | 880.7 | $ | 836.5 |
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 | |||||||||
Dec 31,
|
Sep 30,
|
Dec 31,
|
|||||||
Short-term debt | $ | 2.4 | $ | 8.4 | $ | 46.1 | |||
Current portion of long-term debt | 160.9 | 134.7 | 114.7 | ||||||
Long-term debt, gross | 3,788.4 | 3,530.4 | 3,803.7 | ||||||
Total debt, excluding unamortized debt issuance costs | 3,951.7 | 3,673.5 | 3,964.5 | ||||||
Less: Total cash and cash equivalents | 813.2 | 886.7 | 838.3 | ||||||
Net Debt | $ | 3,138.5 | $ | 2,786.8 | $ | 3,126.2 | |||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
||||||||||||
Three Months Ended | ||||||||||||
Dec 31,
|
Sep 30,
|
Dec 31,
|
||||||||||
Net cash provided by (used in) operating activities | $ | 52.4 | $ | 531.9 |
$ |
(200.4 | ) | |||||
Capital expenditures, net | (18.5 | ) | (21.2 | ) | (21.9 | ) | ||||||
Free Cash Flow | $ | 33.9 | $ | 510.7 | $ | (222.3 | ) | |||||
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 | ||||||||
AECOM | ||||||||||||
Regulation G Information | ||||||||||||
($ in millions, except per share data) | ||||||||||||
Three Months Ended | ||||||||||||
Dec 31,
|
Sep 30,
|
Dec 31,
|
||||||||||
Reconciliation of Income from Operations to Adjusted Income from Operations |
||||||||||||
Income from operations | $ | 131.2 | $ | 177.0 | $ | 83.9 | ||||||
Non-core operating losses | - | 17.5 | 15.0 | |||||||||
Acquisition and integration related items | - | (4.8 | ) | (4.3 | ) | |||||||
Restructuring costs | - | - | 63.3 | |||||||||
Loss on disposal activity | - | 0.8 | - | |||||||||
Amortization of intangible assets | 26.9 | 27.4 | 25.7 | |||||||||
Adjusted income from operations | $ | 158.1 | $ | 217.9 | $ | 183.6 | ||||||
Reconciliation of Income Before Income Taxes to Adjusted Income Before Income Taxes |
||||||||||||
Income before income tax (benefit) expense | $ | 77.3 | $ | 124.1 | $ | 31.5 | ||||||
Non-core operating losses | - | 17.4 | 15.0 | |||||||||
Acquisition and integration related items | - | (4.8 | ) | (4.3 | ) | |||||||
Restructuring costs | - | - | 63.3 | |||||||||
Loss on disposal activity | - | 0.8 | - | |||||||||
Amortization of intangible assets | 26.9 | 27.4 | 25.7 | |||||||||
Financing charges in interest expense | 2.9 | 2.9 | 2.4 | |||||||||
Adjusted income before income tax (benefit) expense | $ | 107.1 | $ | 167.8 | $ | 133.6 | ||||||
Reconciliation of Income Taxes to Adjusted Income Taxes |
||||||||||||
Income tax (benefit) expense | $ | (47.1 | ) | $ | 18.7 | $ | (33.6 | ) | ||||
Tax effect of the above adjustments* | 5.4 | 9.4 | 28.5 | |||||||||
Revaluation of deferred taxes and one-time tax repatriation charges associated with U.S. tax reform | 41.7 | 6.1 | 1.5 | |||||||||
Valuation allowances and other tax only items | - | (25.0 | ) | 32.1 | ||||||||
Adjusted income tax expense | $ | - | $ | 9.2 | $ | 28.5 | ||||||
Reconciliation of Noncontrolling Interest to Adjusted Noncontrolling Interests |
||||||||||||
Noncontrolling interests in income of consolidated subsidiaries, net of tax | $ | (13.1 | ) | $ | (21.4 | ) | $ | (13.6 | ) | |||
Acquisition and integration related items, net of tax | - | 0.4 | 0.4 | |||||||||
Amortization of intangible assets included in NCI, net of tax | (2.5 | ) | (3.3 | ) | (3.0 | ) | ||||||
Adjusted noncontrolling interests in income of consolidated subsidiaries, net of tax | $ | (15.6 | ) | $ | (24.3 | ) | $ | (16.2 | ) | |||
Reconciliation of Net Income Attributable to AECOM to Adjusted Net Income Attributable to AECOM |
||||||||||||
Net income attributable to AECOM | $ | 111.3 | $ | 84.0 | $ | 51.5 | ||||||
Non-core operating losses | - | 17.5 | 15.0 | |||||||||
Acquisition and integration related items | - | (4.4 | ) | (3.9 | ) | |||||||
Restructuring costs | - | - | 63.3 | |||||||||
Loss on disposal activity | - | 0.8 | - | |||||||||
Amortization of intangible assets | 26.9 | 27.4 | 25.7 | |||||||||
Financing charges in interest expense | 2.9 | 2.9 | 2.4 | |||||||||
Tax effect of the above adjustments * | (5.4 | ) | (9.4 | ) | (28.5 | ) | ||||||
Revaluation of deferred taxes and one-time tax repatriation charges associated with U.S. tax reform | (41.7 | ) | (6.1 | ) | (1.5 | ) | ||||||
Valuation allowances and other tax only items | - | 25.0 | (32.1 | ) | ||||||||
Amortization of intangible assets included in NCI, net of tax | (2.5 | ) | (3.3 | ) | (3.0 | ) | ||||||
Adjusted net income attributable to AECOM | $ | 91.5 | $ | 134.4 | $ | 88.9 | ||||||
Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share |
||||||||||||
Net income attributable to AECOM - per diluted share | $ | 0.69 | $ | 0.52 | $ | 0.32 | ||||||
Per diluted share adjustments: | ||||||||||||
Non-core operating losses | - | 0.11 | 0.09 | |||||||||
Acquisition and integration related expenses | - | (0.03 | ) | (0.02 | ) | |||||||
Restructuring costs | - | - | 0.40 | |||||||||
Amortization of intangible assets | 0.17 | 0.17 | 0.16 | |||||||||
Financing charges in interest expense | 0.02 | 0.02 | 0.02 | |||||||||
Tax effect of the above adjustments * | (0.03 | ) | (0.06 | ) | (0.18 | ) | ||||||
Revaluation of deferred taxes and one-time tax repatriation charges associated with U.S. tax reform | (0.26 | ) | (0.03 | ) | (0.01 | ) | ||||||
Valuation allowances and other tax only items | - | 0.15 | (0.20 | ) | ||||||||
Amortization of intangible assets included in NCI, net of tax | (0.02 | ) | (0.02 | ) | (0.02 | ) | ||||||
Adjusted net income attributable to AECOM - per diluted shares | $ | 0.57 | $ | 0.83 | $ | 0.56 | ||||||
Weighted average shares outstanding - diluted | 161.8 | 161.8 | 159.6 |
* Adjusts the income tax (benefit) expense during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above. |
AECOM | ||||||||||||
Regulation G Information | ||||||||||||
($ in millions, except per share data) | ||||||||||||
Three Months Ended | ||||||||||||
Dec 31,
|
Sep 30,
2018 |
Dec 31,
2018 |
||||||||||
Reconciliation of EBITDA to Adjusted Income from Operations |
||||||||||||
EBITDA (1) | $ | 179.2 | $ | 221.7 | $ | 133.0 | ||||||
Non-core operating losses | - | 17.5 | 15.0 | |||||||||
Acquisition and integration related items | - | (4.4 | ) | (3.9 | ) | |||||||
Restructuring costs | - | - | 63.3 | |||||||||
Loss on disposal activity | - | 0.8 | - | |||||||||
Depreciation expense included in non-core operating losses, and acquisition and integration expenses above | - | (2.2 | ) | (0.2 | ) | |||||||
Adjusted EBITDA | $ | 179.2 | $ | 233.4 | $ | 207.2 | ||||||
Other income | (2.3 | ) | (2.6 | ) | (3.6 | ) | ||||||
Interest income (2) | 1.8 | 2.1 | 2.7 | |||||||||
Depreciation (3) | (36.2 | ) | (39.3 | ) | (38.9 | ) | ||||||
Noncontrolling interests in income of consolidated subsidiaries, net of tax | 13.1 | 21.4 | 13.6 | |||||||||
Acquisition and integration expenses related items included in NCI, net of tax | - | (0.4 | ) | (0.4 | ) | |||||||
Amortization of intangible assets included in NCI, net of tax | 2.5 | 3.3 | 3.0 | |||||||||
Adjusted income from operations | $ | 158.1 | $ | 217.9 | $ | 183.6 | ||||||
(1) See Reconciliation of Net Income Attributable to AECOM to EBITDA and to Adjusted EBITDA.
(2) Included in other income. (3) Excludes depreciation from non-core operating losses, and acquisition and integration expenses. |
||||||||||||
Reconciliation of Segment Income from Operations to Adjusted Income from Operations |
||||||||||||
Design & Consulting Services Segment: | ||||||||||||
Income from operations | $ | 85.3 | $ | 126.4 | $ | 119.5 | ||||||
Non-core operating losses | - | 0.9 | 0.9 | |||||||||
Amortization of intangible assets | 6.2 | 5.8 | 6.0 | |||||||||
Adjusted income from operations | $ | 91.5 | $ | 133.1 | $ | 126.4 | ||||||
Construction Services Segment: | ||||||||||||
Income from operations | $ | 40.5 | $ | 21.3 | $ | 11.0 | ||||||
Acquisition and integration related items | - | (4.8 | ) | (4.3 | ) | |||||||
Non-core operating losses | - | 16.6 | 14.1 | |||||||||
Loss on disposal activity | - | 0.8 | - | |||||||||
Amortization of intangible assets | 10.8 | 11.7 | 10.2 | |||||||||
Adjusted income from operations | $ | 51.3 | $ | 45.6 | $ | 31.0 | ||||||
Management Services Segment: | ||||||||||||
Income from operations | $ | 40.1 | $ | 49.9 | $ | 51.1 | ||||||
Amortization of intangible assets | 9.9 | 9.9 | 9.5 | |||||||||
Adjusted income from operations | $ | 50.0 | $ | 59.8 | $ | 60.6 | ||||||
AECOM | ||
Regulation G Information | ||
FY19 GAAP EPS Guidance based on Adjusted EPS Guidance |
||
Fiscal Year End 2019 |
||
(all figures approximate) | ||
GAAP EPS Guidance | $1.91 to $2.26 | |
Adjusted EPS Excludes: | ||
Amortization of intangible assets | $0.55 | |
Acquisition and integration related items | ($0.09) | |
FY19 restructuring | $0.50 to $0.55 | |
Financing charges in interest expense | $0.06 | |
Non-core operating losses | $0.09 | |
Tax effect of the above items* | ($0.28) | |
Tax expense associated with U.S. tax reform | ($0.19) | |
Adjusted EPS Guidance | $2.60 to $2.90 |
*The adjusted tax expense differs from the GAAP tax expense based on the deductibility and tax rate applied to each of the adjustments. |
FY19 GAAP Net Income Guidance based on Adjusted EBITDA Guidance |
||
Fiscal Year End 2019 |
||
(in millions, all figures approximate) | ||
GAAP Net Income Attributable to AECOM Guidance* | $307 to $362 | |
Adjusted Net Income Attributable to AECOM Excludes: | ||
Amortization of intangible assets, net of NCI | $88 | |
Acquisition and integration related items | ($15) | |
FY19 restructuring | $80 to $90 | |
Financing charges in interest expense | $10 | |
Non-core operating losses | $15 | |
Tax effect of the above items** | ($46) | |
Tax expense associated with U.S. tax reform | ($30) | |
Adjusted Net Income Attributable to AECOM | $420 to $465 | |
Adjusted EBITDA Excludes: | ||
Interest Expense | $204 | |
Interest Income | ($4) | |
Depreciation | $150 | |
Taxes | $148 | |
Adjusted EBITDA Guidance | $920 to $960 |
*Calculated based on the mid-point of AECOM’s fiscal year 2019 EPS guidance. |
**The adjusted tax expense differs from the GAAP tax expense based on the deductibility and tax rate applied to each of the adjustments. |
Note: the components in this table may not sum to the total due to rounding. |
FY19 GAAP Tax Rate Guidance based on Adjusted Tax Rate Guidance |
||
(all figures approximate) |
Fiscal Year End 2019 |
|
GAAP Tax Rate Guidance | 14% | |
Tax rate impact from adjustments to GAAP earnings | 9% | |
Tax rate impact from inclusion of NCI deduction | 2% | |
Effective Tax Rate for Adjusted Earnings Guidance | 25% | |
FY19 GAAP Interest Expense Guidance based on Adjusted Interest Expense Guidance |
||
Fiscal Year End 2019 |
||
(in millions, all figures approximate) | ||
GAAP Interest Expense Guidance | $214 | |
Financing charge in interest expense | $10 | |
Interest income | $4 | |
Adjusted Interest Expense Guidance | $200 | |