AECOM reports second quarter fiscal 2022 results

1 Excludes the impact of non-operating items, such as non-core operating losses and transaction-related expenses, restructuring costs and other items. See Regulation G Information for a reconciliation of non-GAAP measures to the comparable GAAP measures.

2 Revenue, less pass-through revenue; growth rates are presented on a constant-currency basis.

3 On a constant-currency basis.

4 Reflects segment operating performance, excluding AECOM Capital and G&A.

5 Net income before interest expense, tax expense, depreciation and amortization.

6 Free cash flow is defined as cash flow from operations less capital expenditures, net of proceeds from equipment disposals.

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

8 Net leverage is comprised of EBITDA as defined in the Company’s credit agreement dated October 17, 2014, as amended, and total debt on the Company’s financial statements, net of total cash and cash equivalents.

9 Inclusive of non-controlling interest deduction and adjusted for financing charges in interest expense, the amortization of intangible assets and is based on continuing operations.

About AECOM
AECOM (NYSE: ACM) is the world’s trusted infrastructure consulting firm, delivering professional services throughout the project lifecycle – from planning, design and engineering to program and construction management. On projects spanning transportation, buildings, water, new energy and the environment, our public- and private-sector clients trust us to solve their most complex challenges. Our teams are driven by a common purpose to deliver a better world through our unrivaled technical expertise and innovation, a culture of equity, diversity and inclusion, and a commitment to environmental, social and governance priorities. AECOM is a Fortune 500 firm and its Professional Services business had revenue of $13.3 billion in fiscal year 2021. See how we are delivering sustainable legacies for generations to come at aecom.com and @AECOM.

Forward-Looking Statements
All statements in this communication other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including any statements of the plans, strategies and objectives for future operations, profitability, strategic value creation, coronavirus impacts, risk profile and investment strategies, and any statements regarding future economic conditions or performance, and the expected financial and operational results of AECOM. Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in our forward-looking statements include, but are not limited to, the following: our business is cyclical and vulnerable to economic downturns and client spending reductions; impacts caused by the coronavirus and the related economic instability and market volatility, including the reaction of governments to the coronavirus, including any prolonged period of travel, commercial or other similar restrictions, the delay in commencement, or temporary or permanent halting of construction, infrastructure or other projects, requirements that we remove our employees or personnel from the field for their protection, and delays or reductions in planned initiatives by our governmental or commercial clients or potential clients; 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; potential high leverage and inability to service our debt and guarantees; ability to continue payment of dividends; exposure to political and economic risks in different countries, including tariffs; currency exchange rate and interest fluctuations; retaining and recruiting key technical and management personnel; legal claims; inadequate insurance coverage; environmental law compliance and adequate nuclear indemnification; unexpected adjustments and cancellations related to our backlog; partners and third parties who may fail to satisfy their legal obligations; AECOM Capital real estate development projects; managing pension cost; cybersecurity issues, IT outages and data privacy; risks associated with the expected benefits and costs of the sale of our Management Services and self-perform at-risk civil infrastructure, power construction and oil and gas construction businesses, including the risk that any contingent purchase price adjustments from those transactions could be unfavorable and result in lower aggregate cash proceeds and any future proceeds owed to us under those transactions could be lower than we expect; 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. Any forward-looking statements are made as of the date hereof. We do not intend, and undertake no obligation, to update any forward-looking statement.

Non-GAAP Financial Information
This press release contains financial information calculated other than in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company believes that non-GAAP financial measures such as adjusted EPS, adjusted EBITDA, adjusted net/operating income, adjusted tax rate, net service revenue and free cash flow provide a meaningful perspective on its business results as the Company utilizes this information to evaluate and manage the business. We use adjusted EBITDA and adjusted EPS to exclude the impact of non-operating items, such as amortization expense, taxes and non-core operating losses to aid investors in better understanding our core performance results. We use free cash flow to represent the cash generated after capital expenditures to maintain our business. We present net service revenue to exclude subcontractor costs from revenue to provide investors with a better understanding of our operational performance. We present adjusted operating margin to reflect segment operating performance of our Americas and International segments, excluding AECOM Capital.

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. The Company is unable to reconcile its non-GAAP financial guidance and long-term financial targets due to uncertainties in these non-operating items as well as other adjustments to net income.

AECOM

Consolidated Statements of Income

(unaudited - in thousands, except per share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

March 31,
2021

 

March 31,
2022

 

%
Change

 

March 31,
2021

 

March 31,
2022

 

%
Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

3,265,573

 

 

$

3,213,658

 

 

(1.6

)%

 

$

6,578,728

 

 

$

6,480,374

 

 

(1.5

)%

 

Cost of revenue

 

3,070,314

 

 

3,003,706

 

 

(2.2

)%

 

6,199,099

 

 

6,070,218

 

 

(2.1

)%

 

Gross profit

 

195,259

 

 

209,952

 

 

7.5

%

 

379,629

 

 

410,156

 

 

8.0

%

 

Equity in earnings of joint ventures

 

7,157

 

 

11,919

 

 

66.5

%

 

15,358

 

 

19,869

 

 

29.4

%

 

General and administrative expenses

 

(36,007

)

 

(37,098

)

 

3.0

%

 

(74,367

)

 

(73,599

)

 

(1.0

)%

 

Restructuring costs

 

(8,746

)

 

(73,292

)

 

738.0

%

 

(21,784

)

 

(76,663

)

 

251.9

%

 

Income from operations

 

157,663

 

 

111,481

 

 

(29.3

)%

 

298,836

 

 

279,763

 

 

(6.4

)%

 

Other income

 

3,477

 

 

3,329

 

 

(4.3

)%

 

7,330

 

 

6,203

 

 

(15.4

)%

 

Interest expense

 

(32,800

)

 

(24,173

)

 

(26.3

)%

 

(63,451

)

 

(49,556

)

 

(21.9

)%

 

Income from continuing operations before taxes

 

128,340

 

 

90,637

 

 

(29.4

)%

 

242,715

 

 

236,410

 

 

(2.6

)%

 

Income tax expense for continuing operations

 

35,148

 

 

36,011

 

 

2.5

%

 

60,749

 

 

58,567

 

 

(3.6

)%

 

Income from continuing operations

 

93,192

 

 

54,626

 

 

(41.4

)%

 

181,966

 

 

177,843

 

 

(2.3

)%

 

Loss from discontinued operations

 

(47,914

)

 

(6,113

)

 

(87.2

)%

 

(103,666

)

 

(68,053

)

 

(34.4

)%

 

Net income

 

45,278

 

 

48,513

 

 

7.1

%

 

78,300

 

 

109,790

 

 

40.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests from continuing operations

 

(4,845

)

 

(5,592

)

 

15.4

%

 

(10,259

)

 

(11,048

)

 

7.7

%

 

Net (income) loss attributable to noncontrolling interests from discontinued operations

 

(1,074

)

 

(1,364

)

 

27.0

%

 

(2,554

)

 

4,363

 

 

(270.8

)%

 

Net income attributable to noncontrolling interests

 

(5,919

)

 

(6,956

)

 

17.5

%

 

(12,813

)

 

(6,685

)

 

(47.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM from continuing operations

 

88,347

 

 

49,034

 

 

(44.5

)%

 

171,707

 

 

166,795

 

 

(2.9

)%

 

Net loss attributable to AECOM from discontinued operations

 

(48,988

)

 

(7,477

)

 

(84.7

)%

 

(106,220

)

 

(63,690

)

 

(40.0

)%

 

Net income attributable to AECOM

 

$

39,359

 

 

$

41,557

 

 

5.6

%

 

$

65,487

 

 

$

103,105

 

 

57.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to AECOM per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic continuing operations per share

 

$

0.60

 

 

$

0.35

 

 

(41.7

)%

 

$

1.15

 

 

$

1.18

 

 

2.6

%

 

Basic discontinued operations per share

 

 

(0.33

)

 

 

(0.06

)

 

(81.8

)%

 

 

(0.71

)

 

 

(0.45

)

 

(36.6

)%

 

Basic earnings per share

 

$

0.27

 

 

$

0.29

 

 

7.4

%

 

$

0.44

 

 

$

0.73

 

 

65.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted continuing operations per share

 

$

0.59

 

 

$

0.34

 

 

(42.4

)%

 

$

1.13

 

 

$

1.16

 

 

2.7

%

 

Diluted discontinued operations per share

 

 

(0.33

)

 

 

(0.05

)

 

(84.8

)%

 

 

(0.70

)

 

 

(0.44

)

 

(37.1

)%

 

Diluted earnings per share

 

$

0.26

 

 

$

0.29

 

 

11.5

%

 

$

0.43

 

 

$

0.72

 

 

67.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

147,770

 

 

141,060

 

 

(4.5

)%

 

149,597

 

 

141,419

 

 

(5.5

)%

 

Diluted

 

149,519

 

 

142,626

 

 

(4.6

)%

 

151,632

 

 

143,631

 

 

(5.3

)%

 

 
 

AECOM

Balance Sheet Information

(unaudited - in thousands)

 

 

September 30, 2021

 

March 31, 2022

 

Balance Sheet Information:

 

 

 

 

Total cash and cash equivalents

$

1,229,196

 

$

965,070

 

Accounts receivable and contract assets – net

 

3,988,522

 

 

3,841,465

 

Working capital

 

651,828

 

 

413,698

 

Total debt, excluding unamortized debt issuance costs

 

2,235,661

 

 

2,230,874

 

Total assets

 

11,733,954

 

 

11,196,063

 

Total AECOM stockholders’ equity

 

2,712,470

 

 

2,531,442

 

 

 
 

AECOM

Reportable Segments

(unaudited - in thousands)

 

 

 

 

 

 

 

 

Americas

International

AECOM
Capital

Corporate

Total

 

Three Months Ended March 31, 2022

 

 

 

 

 

 

Revenue

$

2,399,938

 

$

813,271

 

$

449

 

$

-

 

$

3,213,658

 

Cost of revenue

 

2,239,472

 

 

764,234

 

 

-

 

 

-

 

 

3,003,706

 

Gross profit

 

160,466

 

 

49,037

 

 

449

 

 

-

 

 

209,952

 

Equity in earnings of joint ventures

 

3,096

 

 

5,743

 

 

3,080

 

 

-

 

 

11,919

 

General and administrative expenses

 

-

 

 

-

 

 

(2,639

)

 

(34,459

)

 

(37,098

)

Restructuring costs

 

-

 

 

-

 

 

-

 

 

(73,292

)

 

(73,292

)

Income from operations

$

163,562

 

$

54,780

 

$

890

 

$

(107,751

)

$

111,481

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

6.7

%

 

6.0

%

 

-

 

 

-

 

 

6.5

%

 

 

 

 

 

 

 

Three Months Ended March 31, 2021

 

 

 

 

 

 

Revenue

$

2,468,401

 

$

796,442

 

$

730

 

$

-

 

$

3,265,573

 

Cost of revenue

 

2,316,726

 

 

753,588

 

 

-

 

 

-

 

 

3,070,314

 

Gross profit

 

151,675

 

 

42,854

 

 

730

 

 

-

 

 

195,259

 

Equity in earnings of joint ventures

 

2,978

 

 

3,003

 

 

1,176

 

 

-

 

 

7,157

 

General and administrative expenses

 

-

 

 

-

 

 

(1,432

)

 

(34,575

)

 

(36,007

)

Restructuring costs

 

-

 

 

-

 

 

-

 

 

(8,746

)

 

(8,746

)

Income from operations

$

154,653

 

$

45,857

 

$

474

 

$

(43,321

)

$

157,663

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

6.1

%

 

5.4

%

 

-

 

 

-

 

 

6.0

%

 

 

 

 

 

 

 

Six Months Ended March 31, 2022

 

 

 

 

 

 

Revenue

$

4,863,415

 

$

1,615,732

 

$

1,227

 

$

-

 

$

6,480,374

 

Cost of revenue

 

4,553,001

 

 

1,517,217

 

 

-

 

 

-

 

 

6,070,218

 

Gross profit

 

310,414

 

 

98,515

 

 

1,227

 

 

-

 

 

410,156

 

Equity in earnings of joint ventures

 

6,365

 

 

9,328

 

 

4,176

 

 

-

 

 

19,869

 

General and administrative expenses

 

-

 

 

-

 

 

(5,638

)

 

(67,961

)

 

(73,599

)

Restructuring costs

 

-

 

 

-

 

 

-

 

 

(76,663

)

 

(76,663

)

Income (loss) from operations

$

316,779

 

$

107,843

 

$

(235

)

$

(144,624

)

$

279,763

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

6.4

%

 

6.1

%

 

-

 

 

-

 

 

6.3

%

 

 

 

 

 

 

Contracted backlog

$

18,743,007

 

$

4,126,815

 

$

-

 

$

-

 

$

22,869,822

 

Awarded backlog

 

16,180,320

 

 

1,422,115

 

 

-

 

 

-

 

 

17,602,435

 

Unconsolidated JV backlog

 

324,021

 

 

-

 

 

-

 

 

-

 

 

324,021

 

Total backlog

$

35,247,348

 

$

5,548,930

 

$

-

 

$

-

 

$

40,796,278

 

 

 

 

 

 

 

 

Six Months Ended March 31, 2021

 

 

 

 

 

 

Revenue

$

5,025,661

 

$

1,552,053

 

$

1,014

 

$

-

 

$

6,578,728

 

Cost of revenue

 

4,728,954

 

 

1,470,145

 

 

-

 

 

-

 

 

6,199,099

 

Gross profit

 

296,707

 

 

81,908

 

 

1,014

 

 

-

 

 

379,629

 

Equity in earnings of joint ventures

 

4,385

 

 

6,011

 

 

4,962

 

 

-

 

 

15,358

 

General and administrative expenses

 

-

 

 

-

 

 

(3,361

)

 

(71,006

)

 

(74,367

)

Restructuring costs

 

-

 

 

-

 

 

-

 

 

(21,784

)

 

(21,784

)

Income from operations

$

301,092

 

$

87,919

 

$

2,615

 

$

(92,790

)

$

298,836

 

 

 

 

 

 

 

Gross profit as a % of revenue

 

5.9

%

 

5.3

%

 

-

 

 

-

 

 

5.8

%

 

 

 

 

 

 

Contracted backlog

$

15,138,981

 

$

4,038,385

 

$

-

 

$

-

 

$

19,177,366

 

Awarded backlog

 

18,779,481

 

 

1,084,276

 

 

-

 

 

-

 

 

19,863,757

 

Unconsolidated JV backlog

 

386,302

 

 

-

 

 

-

 

 

-

 

 

386,302

 

Total backlog

$

34,304,764

 

$

5,122,661

 

$

-

 

$

-

 

$

39,427,425

 

 
 

AECOM

Regulation G Information

(in millions)

Reconciliation of Revenue to Net Service Revenue (NSR)

 

 

Three Months Ended

 

Six Months Ended

 

 

Mar 31,
2021

 

Dec 31,
2021

 

Mar 31,
2022

 

Mar 31,
2021

 

Mar 31,
2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

2,468.3

 

$

2,463.5

 

$

2,399.9

 

$

5,025.6

 

$

4,863.4

 

Less: Pass-through revenue

 

1,544.7

 

 

1,575.8

 

 

1,450.4

 

 

3,239.0

 

 

3,026.1

 

Net service revenue

$

923.6

 

$

887.7

 

$

949.5

 

$

1,786.6

 

$

1,837.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

796.5

 

$

802.4

 

$

813.3

 

$

1,552.1

 

$

1,615.7

 

Less: Pass-through revenue

 

151.8

 

 

148.0

 

 

149.2

 

 

294.4

 

 

297.3

 

Net service revenue

$

644.7

 

$

654.4

 

$

664.1

 

$

1,257.7

 

$

1,318.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Performance (excludes ACAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

3,264.8

 

$

3,265.9

 

$

3,213.2

 

$

6,577.7

 

$

6,479.1

 

Less: Pass-through revenue

 

1,696.5

 

 

1,723.8

 

 

1,599.6

 

 

3,533.4

 

 

3,323.4

 

Net service revenue

$

1,568.3

 

$

1,542.1

 

$

1,613.6

 

$

3,044.3

 

$

3,155.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

3,265.5

 

$

3,266.7

 

$

3,213.7

 

$

6,578.7

 

$

6,480.4

 

Less: Pass-through revenue

 

1,696.5

 

 

1,723.8

 

 

1,599.6

 

 

3,533.4

 

 

3,323.4

 

Net service revenue

$

1,569.0

 

$

1,542.9

 

$

1,614.1

 

$

3,045.3

 

$

3,157.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Debt to Net Debt

 

 

 

 

Balances at:

 

Mar 31, 2021

 

Dec 31, 2021

 

Mar 31, 2022

 

Short-term debt

$

4.7

 

$

6.7

 

$

3.4

 

Current portion of long-term debt

 

42.2

 

 

41.4

 

 

39.4

 

Long-term debt, excluding unamortized debt issuance costs

 

2,079.7

 

 

2,180.9

 

 

2,188.1

 

Total debt

 

2,126.6

 

 

2,229.0

 

 

2,230.9

 

Less: Total cash and cash equivalents

 

934.9

 

 

1,082.4

 

 

965.1

 

Net debt

$

1,191.7

 

$

1,146.6

 

$

1,265.8

 

 

 

 

 

 

 

 

 

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

 

 

Three Months Ended

 

Six Months Ended

 

 

Mar 31,
2021

 

Dec 31,
2021

 

Mar 31,
2022

 

Mar 31,
2021

 

Mar 31,
2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

59.2

 

 

$

194.9

 

 

$

(1.7

)

 

$

66.3

 

 

$

193.2

 

 

Capital expenditures, net

 

(55.9

)

 

 

(32.2

)

 

 

(15.7

)

 

 

(77.2

)

 

 

(47.9

)

 

Free cash flow

$

3.3

 

 

$

162.7

 

 

$

(17.4

)

 

$

(10.9

)

 

$

145.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AECOM

Regulation G Information

(in millions, except per share data)

 

 

Three Months Ended

 

Six Months Ended

 

 

Mar 31,
2021

 

Dec 31,
2021

 

Mar 31,
2022

 

Mar 31,
2021

 

Mar 31,
2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income from Operations to Adjusted Income from Operations

 

Income from operations

$

157.6

 

 

$

168.3

 

 

$

111.5

 

 

$

298.8

 

 

$

279.8

 

 

Restructuring costs

 

8.8

 

 

 

3.4

 

 

 

73.3

 

 

 

21.8

 

 

 

76.7

 

 

Amortization of intangible assets

 

5.4

 

 

 

4.7

 

 

 

4.8

 

 

 

10.7

 

 

 

9.5

 

 

Adjusted income from operations

$

171.8

 

 

$

176.4

 

 

$

189.6

 

 

$

331.3

 

 

$

366.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income from Continuing Operations Before Taxes to
Adjusted Income from Continuing Operations Before Taxes

Income from continuing operations before tax expense

$

128.3

 

 

$

145.8

 

 

$

90.6

 

 

$

242.7

 

 

$

236.4

 

 

Restructuring costs

 

8.8

 

 

 

3.4

 

 

 

73.3

 

 

 

21.8

 

 

 

76.7

 

 

Amortization of intangible assets

 

5.4

 

 

 

4.7

 

 

 

4.8

 

 

 

10.7

 

 

 

9.5

 

 

Financing charges in interest expense

 

2.6

 

 

 

1.2

 

 

 

1.2

 

 

 

4.4

 

 

 

2.4

 

 

Adjusted income from continuing operations before tax expense

$

145.1

 

 

$

155.1

 

 

$

169.9

 

 

$

279.6

 

 

$

325.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Income Taxes for Continuing Operations to
Adjusted Income Taxes for Continuing Operations

Income tax expense for continuing operations

$

35.1

 

 

$

22.6

 

 

$

36.0

 

 

$

60.7

 

 

$

58.6

 

 

Tax effect of the above adjustments*

 

4.6

 

 

 

2.3

 

 

 

11.1

 

 

 

10.1

 

 

 

13.4

 

 

Valuation allowances and other tax only items

 

0.1

 

 

 

(4.2

)

 

 

(1.5

)

 

 

2.8

 

 

 

(5.7

)

 

Adjusted income tax expense for continuing operations

$

39.8

 

 

$

20.7

 

 

$

45.6

 

 

$

73.6

 

 

$

66.3

 

 


* Adjusts income taxes during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to Noncontrolling Interests from Continuing Operations to
Adjusted Net Income Attributable to Noncontrolling Interests from Continuing Operations

Net income attributable to noncontrolling interests from continuing operations

$

(4.9

)

 

$

(5.4

)

 

$

(5.6

)

 

$

(10.3

)

 

$

(11.0

)

 

Amortization of intangible assets included in NCI, net of tax

 

(0.2

)

 

 

(0.1

)

 

 

(0.2

)

 

 

(0.3

)

 

 

(0.3

)

 

Adjusted net income attributable to noncontrolling interests from continuing operations

$

(5.1

)

 

$

(5.5

)

 

$

(5.8

)

 

$

(10.6

)

 

$

(11.3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to AECOM from Continuing Operations to
Adjusted Net Income Attributable to AECOM from Continuing Operations

Net income attributable to AECOM from continuing operations

$

88.3

 

 

$

117.8

 

 

$

49.0

 

 

$

171.7

 

 

$

166.8

 

 

Restructuring costs

 

8.8

 

 

 

3.4

 

 

 

73.3

 

 

 

21.8

 

 

 

76.7

 

 

Amortization of intangible assets

 

5.4

 

 

 

4.7

 

 

 

4.8

 

 

 

10.7

 

 

 

9.5

 

 

Financing charges in interest expense

 

2.6

 

 

 

1.2

 

 

 

1.2

 

 

 

4.4

 

 

 

2.4

 

 

Tax effect of the above adjustments *

 

(4.6

)

 

 

(2.3

)

 

 

(11.1

)

 

 

(10.1

)

 

 

(13.4

)

 

Valuation allowances and other tax only items

 

(0.1

)

 

 

4.2

 

 

 

1.5

 

 

 

(2.8

)

 

 

5.7

 

 

Amortization of intangible assets included in NCI, net of tax

 

(0.2

)

 

 

(0.1

)

 

 

(0.2

)

 

 

(0.3

)

 

 

(0.3

)

 

Adjusted net income attributable to AECOM from continuing operations

$

100.2

 

 

$

128.9

 

 

$

118.5

 

 

$

195.4

 

 

$

247.4

 

 


* 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.

 

 
 

AECOM

Regulation G Information

(in millions, except per share data)

 
 

 

Three Months Ended

 

Six Months Ended

 

 

Mar 31,
2021

 

Dec 31,
2021

 

Mar 31,
2022

 

Mar 31,
2021

 

Mar 31,
2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to AECOM from Continuing Operations per Diluted Share to
Adjusted Net Income Attributable to AECOM from Continuing Operations per Diluted Share

 

Net income attributable to AECOM from continuing operations per diluted share

$

0.59

 

 

 

 

$

0.81

 

 

 

$

0.34

 

 

 

 

$

1.13

 

 

 

$

1.16

 

 

 

 

Per diluted share adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs

 

0.06

 

 

 

 

 

0.02

 

 

 

 

0.51

 

 

 

 

 

0.14

 

 

 

 

0.53

 

 

 

 

Amortization of intangible assets

 

0.04

 

 

 

 

 

0.03

 

 

 

 

0.03

 

 

 

 

 

0.07

 

 

 

 

0.07

 

 

 

 

Financing charges in interest expense

 

0.02

 

 

 

 

 

0.01

 

 

 

 

0.01

 

 

 

 

 

0.03

 

 

 

 

0.02

 

 

 

 

Tax effect of the above adjustments *

 

(0.04

)

 

 

 

(0.01

)

 

 

(0.07

)

 

 

 

(0.06

)

 

 

(0.10

)

 

 

Valuation allowances and other tax only items

 

-

 

 

 

 

 

0.03

 

 

 

 

0.01

 

 

 

 

 

(0.02

)

 

 

0.04

 

 

 

 

Adjusted net income attributable to AECOM from continuing operations per diluted share

$

0.67

 

 

 

 

$

0.89

 

 

 

$

0.83

 

 

 

 

$

1.29

 

 

 

$

1.72

 

 

 

 

Weighted average shares outstanding – basic

 

147.8

 

 

 

 

 

141.8

 

 

 

 

141.1

 

 

 

 

 

149.6

 

 

 

 

141.4

 

 

 

 

Weighted average shares outstanding – diluted

 

149.5

 

 

 

 

 

144.6

 

 

 

 

142.6

 

 

 

 

 

151.6

 

 

 

 

143.6

 

 

 

 


* Adjusts income taxes during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

 

 

 

Reconciliation of Net Income Attributable to AECOM from Continuing Operations to EBITDA to
Adjusted EBITDA and to Adjusted Income from Operations

 

Net income attributable to AECOM from continuing operations

$

88.3

 

 

$

117.8

 

 

 

$

49.0

 

 

$

171.7

 

 

 

$

166.8

 

 

 

Income tax expense

 

35.1

 

 

 

22.6

 

 

 

 

36.0

 

 

 

60.7

 

 

 

 

58.6

 

 

 

Depreciation and amortization 1

 

41.1

 

 

 

41.1

 

 

 

 

43.7

 

 

 

80.5

 

 

 

 

84.8

 

 

 

Interest income 2

 

(1.2

)

 

 

(1.3

 

)

 

 

(1.8

)

 

 

(2.5

 

)

 

 

(3.1

)

 

 

Interest expense

 

32.8

 

 

 

25.4

 

 

 

 

24.2

 

 

 

63.5

 

 

 

 

49.6

 

 

 

Amortized bank fees included in interest expense

 

(2.6

)

 

 

(1.2

 

)

 

 

(1.2

)

 

 

(4.4

 

)

 

 

(2.4

)

 

 

EBITDA

$

193.5

 

 

$

204.4

 

 

 

$

149.9

 

 

$

369.5

 

 

 

$

354.3

 

 

 

Restructuring costs

 

8.8

 

 

 

3.4

 

 

 

 

73.3

 

 

 

21.8

 

 

 

 

76.7

 

 

 

Adjusted EBITDA

$

202.3

 

 

$

207.8

 

 

 

$

223.2

 

 

$

391.3

 

 

 

$

431.0

 

 

 

Other income

 

(3.4

)

 

 

(2.9

 

)

 

 

(3.3

)

 

 

(7.3

 

)

 

 

(6.2

)

 

 

Depreciation 1

 

(33.3

)

 

 

(35.3

 

)

 

 

(37.8

)

 

 

(65.7

 

)

 

 

(73.1

)

 

 

Interest income 2

 

1.2

 

 

 

1.3

 

 

 

 

1.8

 

 

 

2.5

 

 

 

 

3.1

 

 

 

Noncontrolling interests in income of consolidated subsidiaries, net of tax

 

4.8

 

 

 

5.4

 

 

 

 

5.6

 

 

 

10.2

 

 

 

 

11.0

 

 

 

Amortization of intangible assets included in NCI, net of tax

 

0.2

 

 

 

0.1

 

 

 

 

0.1

 

 

 

0.3

 

 

 

 

0.2

 

 

 

Adjusted income from operations

$

171.8

 

 

$

176.4

 

 

 

$

189.6

 

 

$

331.3

 

 

 

$

366.0

 

 

 


1 Excludes depreciation from discontinued operations.
2 Included in other income.

 

 
 

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

 

 

 

Three Months Ended

 

Six Months Ended

 

 

Mar 31,
2021

 

Dec 31,
2021

 

Mar 31,
2022

 

Mar 31,
2021

 

Mar 31,
2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Income from Operations to Adjusted Income from Operations

 

 

 

 

 

 

 

Americas Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

$

154.7

 

$

153.2

 

$

163.6

 

$

301.1

 

$

316.8

 

 

Amortization of intangible assets

 

4.4

 

 

4.3

 

 

4.4

 

 

8.7

 

 

8.7

 

 

Adjusted income from operations

$

159.1

 

$

157.5

 

$

168.0

 

$

309.8

 

$

325.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

$

45.8

 

$

53.0

 

$

54.8

 

$

87.9

 

$

107.8

 

 

Amortization of intangible assets

 

1.0

 

 

0.4

 

 

0.4

 

 

2.0

 

 

0.8

 

 

Adjusted income from operations

$

46.8

 

$

53.4

 

$

55.2

 

$

89.9

 

$

108.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Performance (excludes ACAP & G&A):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

$

200.5

 

$

206.2

 

$

218.4

 

$

389.0

 

$

424.6

 

 

Amortization of intangible assets

 

5.4

 

 

4.7

 

 

4.8

 

 

10.7

 

 

9.5

 

 

Adjusted income from operations

$

205.9

 

$

210.9

 

$

223.2

 

$

399.7

 

$

434.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY2022 GAAP EPS Guidance based on Adjusted EPS Guidance

 

(all figures approximate)

Fiscal Year End 2022

 

 

GAAP EPS Guidance

 

$2.55 to $2.85

 

 

Adjusted EPS excludes:

 

 

 

 

Amortization of intangible assets

 

$0.13

 

 

Amortization of deferred financing fees

 

$0.03

 

 

Restructuring expenses ǂ

 

$0.77 to $0.63

 

 

Tax effect of the above items

 

($0.18) to ($0.14)

 

 

Adjusted EPS Guidance

 

$3.30 to $3.50

 

 
 

FY2022 GAAP Net Income Attributable to AECOM from Continuing Operations Guidance
based on Adjusted EBITDA Guidance

 

(in millions, all figures approximate)

Fiscal Year End 2022

 

 

GAAP net income attributable to AECOM from continuing operations guidance*

 

$367 to $411

 

 

Adjusted net income attributable to AECOM from continuing operations excludes:

 

 

 

 

Amortization of intangible assets

 

$19

 

 

Amortization of deferred financing fees

 

$5

 

 

Restructuring expenses ǂ

 

$110 to $90

 

 

Tax effect of the above items

 

($26) to ($20)

 

 

Adjusted net income attributable to AECOM from continuing operations

 

$475 to $505

 

 

Adjusted EBITDA excludes:

 

 

 

 

Depreciation

 

$155

 

 

Adjusted interest expense, net

 

$90

 

 

Tax expense, including tax effect of above items

 

$160 to $170

 

 

Adjusted EBITDA Guidance

 

$880 to $920

 

 


 

* Calculated based on the mid-point of AECOM’s fiscal year 2022 EPS guidance.

ǂ Includes the Russia-related exit costs and a reiterated expectation for $20-30 million of restructuring costs in fiscal 2022.

 

 
 

AECOM

Regulation G Information

FY2022 GAAP Interest Expense Guidance based on Adjusted Interest Expense Guidance

 

(in millions, all figures approximate)

Fiscal Year End 2022

 

 

GAAP Interest Expense Guidance

 

$103

 

 

Financing charges in interest expense

 

($5)

 

 

Interest income

 

($8)

 

 

Adjusted Net Interest Expense Guidance

 

$ 90

 

 
 

FY2022 GAAP Income Tax Guidance based on Adjusted Income Tax Guidance

(in millions, all figures approximate)

Fiscal Year End 2022

GAAP income tax expense

 

$134 to $150

Tax effect of adjusting items

 

$26 to $20

Adjusted income tax expense

 

$160 to $170

 
 

FY2022 GAAP Operating Cash Flow Guidance based on Free Cash Flow Guidance

(in millions, all figures approximate)

Fiscal Year End 2022

 

Operating cash flow guidance

 

$610 to $810

 

Capital expenditures, net of proceeds from equipment disposals

 

($160)

 

Free cash flow guidance

 

$450 to $650

 

 

 

 

FY2022 GAAP Income from Operations as a % of Revenue Guidance based on
Segment Adjusted Operating Income as a % of Net Service Revenue Guidance

 

(all figures approximate)

Fiscal Year End 2022

 

 

Income from operations as a % of revenue

 

4.8

%

 

 

Pass-through revenues

 

7.6

%

 

 

Amortization of intangible assets

 

0.1

%

 

 

AECOM Capital income from operations

 

(0.1

)%

 

 

Corporate net expense

 

1.0

%

 

 

Restructuring expenses

 

0.7

%

 

 

Segment adjusted operating income as a % of net service revenue

 

14.1

%

 

 

 

 

 

« Previous Page 1 | 2 | 3 | 4  Next Page »
Featured Video
Editorial
Jobs
Equipment Engineer, Raxium for Google at Fremont, California
Mechanical Test Engineer, Platforms Infrastructure for Google at Mountain View, California
Senior Principal Mechanical Engineer for General Dynamics Mission Systems at Canonsburg, Pennsylvania
Mechanical Manufacturing Engineering Manager for Google at Sunnyvale, California
Mechanical Engineer 3 for Lam Research at Fremont, California
Manufacturing Test Engineer for Google at Prague, Czechia, Czech Republic
Upcoming Events
Celebrate Manufacturing Excellence at Anaheim Convention Center Anaheim CA - Feb 4 - 6, 2025
3DEXPERIENCE World 2025 at George R. Brown Convention Center Houston TX - Feb 23 - 26, 2025
TIMTOS 2025 at Nangang Exhibition Center Hall 1 & 2 (TaiNEX 1 & 2) TWTC Hall Taipei Taiwan - Mar 3 - 8, 2025
Additive Manufacturing Forum 2025 at Estrel Convention Cente Berlin Germany - Mar 17 - 18, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering EDACafe - Electronic Design Automation GISCafe - Geographical Information Services TechJobsCafe - Technical Jobs and Resumes ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise