AECOM reports first quarter fiscal 2022 results
AECOM (NYSE:ACM) reported its first quarter fiscal 2022 results, revealing a 1% decrease in revenue to $3.3 billion but a remarkable 19% increase in operating income to $168 million. Adjusted EPS rose 44% to $0.89, supported by strong cash flow and stock repurchases totaling $213 million this quarter. The company raised its fiscal 2022 adjusted EPS guidance to between $3.30 and $3.50, reflecting 21% growth at mid-point. AECOM also declared its first quarterly dividend in December 2021, initiating a consistent cash return strategy to shareholders.
- Adjusted EPS guidance raised to $3.30-$3.50, reflecting 21% growth from fiscal 2021.
- Operating income increased by 19% to $168 million.
- Record high first-quarter operating margin of 5.2%.
- Repurchased $213 million worth of shares in Q1, totaling $1.2 billion since September 2020.
- Declared first-ever quarterly dividend of $0.15 per share in December 2021.
- Revenue decreased by 1% to $3.3 billion.
- Despite operational outperformance, total backlog growth was only 5%.
- Delivered a fourth consecutive quarter of positive organic NSR growth, consistent with the Company’s expectations for accelerating organic NSR growth through the full year
-
Backlog increased
5% with a 1.2 book-to-burn ratio in the design business reflecting market share gains and strong execution on strategic priorities - Investments in collaboration and innovation contributed to growth and operating margin expansion
-
Have repurchased
14% of shares outstanding sinceSept. 2020 when the Company commenced repurchasing stock, including2% in the first quarter; declared first-ever quarterly dividend inDec. 2021 - Raised fiscal 2022 adjusted EPS guidance due to first quarter performance and confidence in outlook
|
First Quarter Fiscal 2022 |
|
|||
(from Continuing Operations; $ in millions, except EPS) |
As Reported |
Adjusted1
|
As Reported YoY
|
Adjusted YoY
|
|
Revenue |
|
-- |
( |
-- |
|
Net Service Revenue (NSR)2 |
-- |
|
-- |
|
|
Operating Income |
|
|
|
|
|
Segment Operating Margin3 (NSR) |
-- |
|
-- |
+60 bps |
|
Net Income |
|
|
|
|
|
EPS (Fully Diluted) |
|
|
|
|
|
EBITDA4 |
-- |
|
-- |
|
|
Operating Cash Flow |
|
-- |
NM |
-- |
|
Free Cash Flow5 |
-- |
|
-- |
NM |
|
First Quarter Fiscal 2022 Highlights
-
Revenue decreased
1% to , operating income increased$3.3 billion 19% to , the operating margin increased 90 basis points to$168 million 5.2% , net income increased41% to and diluted earnings per share increased$118 million 50% to .$0.81 -
Net service revenue2 increased
5% with growth in both theAmericas and International segments and consistent with expectations for accelerating organic NSR growth. -
Wins of
were led by a 1.4 book-to-burn6 ratio in the$3.6 billion Americas design business, which contributed to a 1.2 book-to-burn ratio in the global design business; total backlog was and included$38.8 billion 15% contracted backlog growth, with increases in both the design and Construction Management businesses. -
The segment adjusted1 operating margin3 increased 60 basis points to
13.7% , a new high for a fiscal first quarter. -
Adjusted1 EBITDA4 increased
10% and adjusted1 EPS increased44% .-
Both metrics exceeded the Company’s expectations from operational outperformance; EPS growth reflected the benefits of
of stock repurchases in the quarter, as well as investments in organic growth and innovation.$213 million -
In addition, the Company’s earnings per share benefitted by
from a lower than planned tax rate.$0.04
-
Both metrics exceeded the Company’s expectations from operational outperformance; EPS growth reflected the benefits of
Cash Flow, Balance Sheet and Capital Allocation Update
-
Operating cash flow was
and free cash flow5 was$195 million , marking one of the highest first quarter cash flow performances in AECOM’s history.$163 million -
The Company’s capital allocation policy is built on the continued intent to return substantially all available cash flow to stockholders through share repurchases and dividends.
-
Including the
of stock repurchases in the first quarter, the Company has executed$213 million of repurchases since$1.2 billion September 2020 when share repurchases commenced, representing 22.4 million shares or14% of shares outstanding. -
In
December 2021 , the Company’s Board of Directors declared a per share quarterly cash dividend as part of the initiation of a recurring quarterly dividend program that provides for a consistent return of capital to stockholders.$0.15 - The Company intends to increase its per share dividend by a double-digit percentage annually.
-
Including the
Fiscal 2022 Financial Guidance and Long-Term Fiscal 2024 Financial Targets
-
AECOM raised its diluted adjusted1 EPS guidance to between and$3.30 , which would reflect$3.50 21% growth from fiscal 2021 at the mid-point; this guidance incorporates operational outperformance in the first quarter, the benefit from share repurchases to-date, as well as the per share benefit to adjusted EPS from a lower than planned first quarter tax rate.$0.04 -
The Company continues to expect adjusted1 EBITDA4 of between
and$880 million , which would reflect$920 million 8% growth at the mid-point of the range. -
Other assumptions incorporated into full year guidance include:
-
Approximately
6% organic NSR3 growth, supported by improving growth opportunities, a near-record contracted backlog, and double-digit pipeline growth across the business. -
A segment adjusted1 operating margin4 of
14.1% for the full year, which would reflect an increase of 30 basis points as compared to fiscal 2021 and include ongoing investments in the Company’s professionals, digital tools, and innovation to support accelerated organic growth. - An average fully diluted share count for the full year of 145 million, reflecting only shares repurchased to date, even as the Company intends to continue to repurchase stock in fiscal 2022.
-
An effective tax rate of approximately
25% compared to26% previously, which incorporates the benefit from the lower than planned first quarter tax rate. -
AECOM Capital earnings in the mid-single-digit millions.
-
Approximately
-
The Company continues to expect adjusted1 EBITDA4 of between
-
The Company continues to expect free cash flow5 of between
and$450 million in fiscal 2022, which is consistent with the highly cash generative nature of its Professional Services business.$650 million - Based on strong cash flow in the first quarter, the Company expects first half cash flow in fiscal 2022 to exceed first half cash flow in fiscal 2021.
-
The Company also reiterated its long-term financial targets for fiscal 2024, which include an expectation to deliver adjusted1 EPS of
.75+ and a$4 15% segment adjusted operating margin, as well as a long-term segment adjusted operating margin goal of17% .
“Our strong first quarter results exceeded our expectations on every key metric, which supports our confidence in raising our full year adjusted EPS guidance, and is a testament to the benefits of our focused Think and Act Globally strategy and the strength of our teams and technical capabilities,” said
“The culture of winning we have instilled is reflected in the successes we are having in the market and is a direct result of the benefits from our Think and Act Globally strategy, including a focus on our most profitable growth opportunities and bringing the best of our capabilities to bear for our clients,” said
“We had a strong first quarter that was highlighted by continued organic NSR growth, a record first quarter operating margin, double-digit earnings growth and the high conversion of earnings to free cash flow,” said
Business Segments
Revenue in the first quarter was
Operating income increased by
International
Revenue in the first quarter was
Operating income increased by
Balance Sheet
As of
Tax Rate
The effective tax rate was
Conference Call
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. |
3 Reflects segment operating performance, excluding |
4 Net income before interest expense, tax expense, depreciation and amortization. |
5 Free cash flow is defined as cash flow from operations less capital expenditures, net of proceeds from equipment disposals. |
6 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. |
7 Net leverage is comprised of EBITDA as defined in the Company’s credit agreement dated |
8 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
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
Non-GAAP Financial Information
This press release contains financial information calculated other than in accordance with
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.
|
||||||||||
Consolidated Statement of Income |
||||||||||
(unaudited - in thousands, except per share data) |
||||||||||
|
||||||||||
|
Three Months Ended |
|||||||||
|
|
|
|
|
% Change |
|||||
|
|
|
|
|
|
|||||
Revenue |
$ |
3,313,155 |
|
|
$ |
3,266,716 |
|
|
(1.4 |
)% |
Cost of revenue |
|
3,128,785 |
|
|
|
3,066,512 |
|
|
(2.0 |
)% |
Gross profit |
|
184,370 |
|
|
|
200,204 |
|
|
8.6 |
% |
Equity in earnings of joint ventures |
|
8,201 |
|
|
|
7,950 |
|
|
(3.1 |
)% |
General and administrative expenses |
|
(38,360 |
) |
|
|
(36,501 |
) |
|
(4.8 |
)% |
Restructuring costs |
|
(13,038 |
) |
|
|
(3,371 |
) |
|
(74.1 |
)% |
Income from operations |
|
141,173 |
|
|
|
168,282 |
|
|
19.2 |
% |
Other income |
|
3,853 |
|
|
|
2,874 |
|
|
(25.4 |
)% |
Interest expense |
|
(30,651 |
) |
|
|
(25,383 |
) |
|
(17.2 |
)% |
Income from continuing operations before taxes |
|
114,375 |
|
|
|
145,773 |
|
|
27.5 |
% |
Income tax expense from continuing operations |
|
25,601 |
|
|
|
22,556 |
|
|
(11.9 |
)% |
Income from continuing operations |
|
88,774 |
|
|
|
123,217 |
|
|
38.8 |
% |
Loss from discontinued operations |
|
(55,752 |
) |
|
|
(61,940 |
) |
|
11.1 |
% |
Net income |
|
33,022 |
|
|
|
61,277 |
|
|
85.6 |
% |
Net income attributable to noncontrolling interests
|
|
(5,414 |
) |
|
|
(5,456 |
) |
|
0.8 |
% |
Net (income) loss attributable to noncontrolling interests
|
|
(1,480 |
) |
|
|
5,727 |
|
|
(487.0 |
)% |
Net (income) loss attributable to noncontrolling interests |
|
(6,894 |
) |
|
|
271 |
|
|
(103.9 |
)% |
Net income attributable to |
|
83,360 |
|
|
|
117,761 |
|
|
41.3 |
% |
Net loss attributable to |
|
(57,232 |
) |
|
|
(56,213 |
) |
|
(1.8 |
)% |
Net income attributable to |
$ |
26,128 |
|
|
$ |
61,548 |
|
|
135.6 |
% |
|
|
|
|
|
|
|||||
Net income (loss) attributable to |
|
|
|
|
|
|||||
Basic continuing operations per share |
$ |
0.55 |
|
|
$ |
0.83 |
|
|
50.9 |
% |
Basic discontinued operations per share |
|
(0.38 |
) |
|
|
(0.40 |
) |
|
5.3 |
% |
Basic earnings per share |
$ |
0.17 |
|
|
$ |
0.43 |
|
|
152.9 |
% |
|
|
|
|
|
|
|||||
Diluted continuing operations per share |
$ |
0.54 |
|
|
$ |
0.81 |
|
|
50.0 |
% |
Diluted discontinued operations per share |
|
(0.37 |
) |
|
|
(0.38 |
) |
|
2.7 |
% |
Diluted earnings per share |
$ |
0.17 |
|
|
$ |
0.43 |
|
|
152.9 |
% |
|
|
|
|
|
|
|||||
Weighted average shares outstanding: |
|
|
|
|
|
|||||
Basic |
|
151,424 |
|
|
|
141,778 |
|
|
(6.4 |
)% |
Diluted |
|
153,744 |
|
|
|
144,637 |
|
|
(5.9 |
)% |
|
|||||
Balance Sheet Information |
|||||
(unaudited - in thousands) |
|||||
|
|
|
|
||
|
|
|
|
||
Balance Sheet Information: |
|
|
|
||
Total cash and cash equivalents |
$ |
1,229,196 |
|
$ |
1,082,393 |
Accounts receivable and contract assets, net |
|
3,988,522 |
|
|
3,930,993 |
Working capital |
|
651,828 |
|
|
416,805 |
Total debt, excluding unamortized debt issuance costs |
|
2,235,661 |
|
|
2,228,998 |
Total assets |
|
11,733,954 |
|
|
11,443,018 |
Total |
|
2,712,470 |
|
|
2,510,672 |
|
|
|||||||||||||||||||||
Reportable Segments |
|
|||||||||||||||||||||
(unaudited - in thousands) |
|
|||||||||||||||||||||
|
|
|
|
|
International |
|
|
|
Corporate |
|
Total |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
2,463,477 |
|
|
$ |
802,461 |
|
|
$ |
778 |
|
|
$ |
— |
|
|
$ |
3,266,716 |
|
|
|
Cost of revenue |
|
|
2,313,529 |
|
|
|
752,983 |
|
|
|
— |
|
|
|
— |
|
|
|
3,066,512 |
|
|
|
Gross profit |
|
|
149,948 |
|
|
|
49,478 |
|
|
|
778 |
|
|
|
— |
|
|
|
200,204 |
|
|
|
Equity in earnings of joint ventures |
|
|
3,269 |
|
|
|
3,585 |
|
|
|
1,096 |
|
|
|
— |
|
|
|
7,950 |
|
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(2,999 |
) |
|
|
(33,502 |
) |
|
|
(36,501 |
) |
|
|
Restructuring costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,371 |
) |
|
|
(3,371 |
) |
|
|
Income (loss) from operations |
|
$ |
153,217 |
|
|
$ |
53,063 |
|
|
$ |
(1,125 |
) |
|
$ |
(36,873 |
) |
|
$ |
168,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross profit as a % of revenue |
|
|
6.1 |
% |
|
|
6.2 |
% |
|
|
|
|
|
|
|
|
6.1 |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Contracted backlog |
|
$ |
18,681,217 |
|
|
$ |
4,104,551 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
22,785,768 |
|
|
|
Awarded backlog |
|
|
14,749,909 |
|
|
|
1,063,481 |
|
|
|
— |
|
|
|
— |
|
|
|
15,813,390 |
|
|
|
Unconsolidated JV backlog |
|
|
201,066 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
201,066 |
|
|
|
Total backlog |
|
$ |
33,632,192 |
|
|
$ |
5,168,032 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
38,800,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Revenue |
|
$ |
2,557,260 |
|
|
$ |
755,611 |
|
|
$ |
284 |
|
|
$ |
— |
|
|
$ |
3,313,155 |
|
|
|
Cost of revenue |
|
2,412,228 |
|
|
716,557 |
|
|
— |
|
|
— |
|
|
|
3,128,785 |
|
|
|||||
Gross profit |
|
145,032 |
|
|
39,054 |
|
|
284 |
|
|
— |
|
|
|
184,370 |
|
|
|||||
Equity in earnings of joint ventures |
|
1,407 |
|
|
3,008 |
|
|
3,786 |
|
|
— |
|
|
|
8,201 |
|
|
|||||
General and administrative expenses |
|
— |
|
|
— |
|
|
(1,929 |
) |
|
(36,431 |
) |
|
|
(38,360 |
) |
|
|||||
Restructuring costs |
|
— |
|
|
— |
|
|
— |
|
|
(13,038 |
) |
|
|
(13,038 |
) |
|
|||||
Income from operations |
|
$ |
146,439 |
|
|
$ |
42,062 |
|
|
$ |
2,141 |
|
|
$ |
(49,469 |
) |
|
$ |
141,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit as a % of revenue |
|
5.7 |
% |
|
5.2 |
% |
|
— |
|
|
— |
|
|
|
5.6 |
% |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Contracted backlog |
|
$ |
16,018,391 |
|
|
$ |
3,829,735 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
19,848,126 |
|
|
|
Awarded backlog |
|
18,331,070 |
|
|
1,066,746 |
|
|
— |
|
|
— |
|
|
19,397,816 |
|
|
||||||
Unconsolidated JV backlog |
|
472,739 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
472,739 |
|
|
|||||
Total backlog |
|
$ |
34,822,200 |
|
|
$ |
4,896,481 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
39,718,681 |
|
|
|
|||||||||
Regulation G Information |
|||||||||
(in millions) |
|||||||||
Reconciliation of Revenue to Net Service Revenue (NSR) |
|||||||||
|
Three Months Ended |
|
|||||||
|
|
|
|
|
|
|
|||
|
|
|
|
||||||
|
|
|
|
|
|
|
|||
Revenue |
$ |
2,557.3 |
|
$ |
2,582.2 |
|
$ |
2,463.5 |
|
Less: Pass-through revenue |
|
1,694.3 |
|
|
1,662.4 |
|
|
1,575.8 |
|
Net service revenue |
$ |
863.0 |
|
$ |
919.8 |
|
$ |
887.7 |
|
|
|
|
|
|
|
|
|||
International |
|
|
|
|
|
|
|||
Revenue |
$ |
755.6 |
|
$ |
771.2 |
|
$ |
802.4 |
|
Less: Pass-through revenue |
|
142.6 |
|
|
152.3 |
|
|
148.0 |
|
Net service revenue |
$ |
613.0 |
|
$ |
618.9 |
|
$ |
654.4 |
|
|
|
|
|
|
|
|
|||
Segment Performance (excludes ACAP) |
|
|
|
|
|
|
|||
Revenue |
$ |
3,312.9 |
|
$ |
3,353.4 |
|
$ |
3,265.9 |
|
Less: Pass-through revenue |
|
1,836.9 |
|
|
1,814.7 |
|
|
1,723.8 |
|
Net service revenue |
$ |
1,476.0 |
|
$ |
1,538.7 |
|
$ |
1,542.1 |
|
|
|
|
|
|
|
|
|||
Consolidated |
|
|
|
|
|
|
|||
Revenue |
$ |
3,313.2 |
|
$ |
3,353.8 |
|
$ |
3,266.7 |
|
Less: Pass-through revenue |
|
1,836.9 |
|
|
1,814.7 |
|
|
1,723.8 |
|
Net service revenue |
$ |
1,476.3 |
|
$ |
1,539.1 |
|
$ |
1,542.9 |
|
|
|
|
|
|
|
|
Reconciliation of Total Debt to Net Debt |
|
|||||||
|
Balances at |
|||||||
|
|
|
|
|
||||
|
|
|||||||
|
|
|
|
|
||||
Short-term debt |
$ |
2.3 |
|
$ |
4.4 |
$ |
6.7 |
|
Current portion of long-term debt |
|
22.0 |
|
|
49.5 |
|
41.4 |
|
Long-term debt, excluding unamortized debt issuance costs |
|
2,066.4 |
|
|
2,181.8 |
|
2,180.9 |
|
Total debt |
|
2,090.7 |
|
|
2,235.7 |
|
2,229.0 |
|
Less: Total cash and cash equivalents |
|
1,044.7 |
|
|
1,229.2 |
|
1,082.4 |
|
Net debt |
$ |
1,046.0 |
|
$ |
1,006.5 |
$ |
1,146.6 |
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
||||||||||||
|
Three Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|||||||||
|
|
|
|
|
|
|
||||||
Net cash provided by operating activities |
$ |
7.1 |
|
|
$ |
318.1 |
|
|
$ |
194.9 |
|
|
Capital expenditures, net |
|
(21.3 |
) |
|
|
(19.1 |
) |
|
|
(32.2 |
) |
|
Free cash flow |
$ |
(14.2 |
) |
|
$ |
299.0 |
|
|
$ |
162.7 |
|
|
|
||||||||||||
Regulation G Information |
||||||||||||
(in millions, except per share data) |
||||||||||||
|
Three Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||
Reconciliation of Income from Operations to Adjusted Income from Operations |
|
|||||||||||
Income from operations |
$ |
141.2 |
|
|
$ |
170.3 |
|
|
$ |
168.3 |
|
|
Restructuring costs |
|
13.0 |
|
|
|
14.0 |
|
|
|
3.4 |
|
|
Amortization of intangible assets |
|
5.3 |
|
|
|
6.7 |
|
|
|
4.7 |
|
|
Adjusted income from operations |
$ |
159.5 |
|
|
$ |
191.0 |
|
|
$ |
176.4 |
|
|
|
|
|
|
|
|
|
||||||
Reconciliation of Income from Continuing Operations Before Taxes to
|
|
|||||||||||
Income from continuing operations before tax expense |
$ |
114.4 |
|
|
$ |
150.1 |
|
|
$ |
145.8 |
|
|
Restructuring costs |
|
13.0 |
|
|
|
14.0 |
|
|
|
3.4 |
|
|
Amortization of intangible assets |
|
5.3 |
|
|
|
6.7 |
|
|
|
4.7 |
|
|
Financing charges in interest expense |
|
1.8 |
|
|
|
1.3 |
|
|
|
1.2 |
|
|
Adjusted income from continuing operations before tax expense |
$ |
134.5 |
|
|
$ |
172.1 |
|
|
$ |
155.1 |
|
|
|
|
|
|
|
|
|
||||||
Reconciliation of Income Taxes for Continuing Operations to
|
|
|||||||||||
Income tax expense for continuing operations |
$ |
25.6 |
|
|
$ |
46.1 |
|
|
$ |
22.6 |
|
|
Tax effect of the above adjustments* |
|
5.5 |
|
|
|
6.0 |
|
|
|
2.3 |
|
|
Valuation allowances and other tax only items |
|
2.7 |
|
|
|
(7.3 |
) |
|
|
(4.2 |
) |
|
Adjusted income tax expense for continuing operations |
$ |
33.8 |
|
|
$ |
44.8 |
|
|
$ |
20.7 |
|
|
* 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
|
|
|||||||||||
Net income attributable to noncontrolling interests from continuing operations |
$ |
(5.4 |
) |
|
$ |
(8.9 |
) |
|
$ |
(5.4 |
) |
|
Amortization of intangible assets included in NCI, net of tax |
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
Adjusted net income attributable to noncontrolling interests from continuing operations |
$ |
(5.5 |
) |
|
$ |
(9.1 |
) |
|
$ |
(5.5 |
) |
|
|
|
|||||||||||
Reconciliation of Net Income Attributable to |
|
|||||||||||
Net income attributable to |
$ |
83.4 |
|
|
$ |
95.1 |
|
|
$ |
117.8 |
|
|
Restructuring costs |
|
13.0 |
|
|
|
14.0 |
|
|
|
3.4 |
|
|
Amortization of intangible assets |
|
5.3 |
|
|
|
6.7 |
|
|
|
4.7 |
|
|
Financing charges in interest expense |
|
1.8 |
|
|
|
1.3 |
|
|
|
1.2 |
|
|
Tax effect of the above adjustments* |
|
(5.5 |
) |
|
|
(6.0 |
) |
|
|
(2.3 |
) |
|
Valuation allowances and other tax only items |
|
(2.7 |
) |
|
|
7.3 |
|
|
|
4.2 |
|
|
Amortization of intangible assets included in NCI, net of tax |
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
Adjusted net income attributable to |
$ |
95.2 |
|
|
$ |
118.2 |
|
|
$ |
128.9 |
|
|
* 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. |
|
|
||||||||||||
Regulation G Information |
||||||||||||
(in millions, except per share data) |
||||||||||||
|
Three Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||
Reconciliation of Net Income Attributable to |
|
|||||||||||
Net income attributable to |
$ |
0.54 |
|
|
$ |
0.65 |
|
|
$ |
0.81 |
|
|
Per diluted share adjustments: |
|
|
|
|
|
|
||||||
Restructuring costs |
|
0.09 |
|
|
|
0.09 |
|
|
|
0.02 |
|
|
Amortization of intangible assets |
|
0.04 |
|
|
|
0.05 |
|
|
|
0.03 |
|
|
Financing charges in interest expense |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
Tax effect of the above adjustments* |
|
(0.04 |
) |
|
|
(0.04 |
) |
|
|
(0.01 |
) |
|
Valuation allowances and other tax only items |
|
(0.02 |
) |
|
|
0.05 |
|
|
|
0.03 |
|
|
Adjusted net income attributable to |
$ |
0.62 |
|
|
$ |
0.81 |
|
|
$ |
0.89 |
|
|
Weighted average shares outstanding – basic |
|
151.4 |
|
|
|
143.8 |
|
|
|
141.8 |
|
|
Weighted average shares outstanding – diluted |
|
153.7 |
|
|
|
146.6 |
|
|
|
144.6 |
|
|
* Adjusts the income tax expense (benefit) during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above. |
||||||||||||
Reconciliation of Net Income Attributable to |
|
|||||||||||
Net income attributable to |
$ |
83.4 |
|
|
$ |
95.1 |
|
|
$ |
117.8 |
|
|
Income tax expense |
|
25.6 |
|
|
|
46.1 |
|
|
|
22.6 |
|
|
Depreciation and amortization |
|
39.4 |
|
|
|
46.9 |
|
|
|
41.1 |
|
|
Interest income(2) |
|
(1.3 |
) |
|
|
(2.0 |
) |
|
|
(1.3 |
) |
|
Interest expense |
|
30.7 |
|
|
|
25.8 |
|
|
|
25.4 |
|
|
Amortized bank fees included in interest expense |
|
(1.8 |
) |
|
|
(1.2 |
) |
|
|
(1.2 |
) |
|
EBITDA |
$ |
176.0 |
|
|
$ |
210.7 |
|
|
$ |
204.4 |
|
|
Restructuring costs |
|
13.0 |
|
|
|
14.1 |
|
|
|
3.4 |
|
|
Adjusted EBITDA |
$ |
189.0 |
|
|
$ |
224.8 |
|
|
$ |
207.8 |
|
|
Other income |
|
(3.9 |
) |
|
|
(5.8 |
) |
|
|
(2.9 |
) |
|
Depreciation(1) |
|
(32.4 |
) |
|
|
(39.1 |
) |
|
|
(35.3 |
) |
|
Interest income(2) |
|
1.3 |
|
|
|
2.0 |
|
|
|
1.3 |
|
|
Noncontrolling interests in income of consolidated subsidiaries,
|
|
5.4 |
|
|
|
8.9 |
|
|
|
5.4 |
|
|
Amortization of intangible assets included in NCI, net of tax |
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
Adjusted income from operations |
$ |
159.5 |
|
|
$ |
191.0 |
|
|
$ |
176.4 |
|
|
(1) Excludes depreciation from discontinued operations, noncore operating losses, and accelerated depreciation of project management tool.
|
|
|||||||||||
|
|
|||||||||||
Reconciliation of Segment Income from Operations to Adjusted Income from Operations |
|
|||||||||||
Americas Segment: |
|
|||||||||||
Income from operations |
$ |
146.4 |
|
|
$ |
178.1 |
|
|
$ |
153.2 |
|
|
Amortization of intangible assets |
|
4.3 |
|
|
|
4.4 |
|
|
|
4.3 |
|
|
Adjusted income from operations |
$ |
150.7 |
|
|
$ |
182.5 |
|
|
$ |
157.5 |
|
|
|
|
|||||||||||
International Segment: |
|
|||||||||||
Income from operations |
$ |
42.1 |
|
|
$ |
43.6 |
|
|
$ |
53.1 |
|
|
Amortization of intangible assets |
|
1.0 |
|
|
|
2.3 |
|
|
|
0.4 |
|
|
Adjusted income from operations |
$ |
43.1 |
|
|
$ |
45.9 |
|
|
$ |
53.5 |
|
|
|
|
|||||||||||
Segment Performance (excludes ACAP and G&A): |
|
|||||||||||
Income from operations |
$ |
188.5 |
|
|
$ |
221.7 |
|
|
$ |
206.3 |
|
|
Amortization of intangible assets |
|
5.3 |
|
|
|
6.7 |
|
|
|
4.7 |
|
|
Adjusted income from operations |
$ |
193.8 |
|
|
$ |
228.4 |
|
|
$ |
211.0 |
|
|
|
|||||||||
Regulation G Information |
|||||||||
|
|||||||||
FY2022 GAAP EPS Guidance based on Adjusted EPS Guidance |
|||||||||
(all figures approximate) |
Fiscal Year End 2022 |
||||||||
GAAP EPS guidance |
|
|
|||||||
Adjusted EPS excludes: |
|
|
|||||||
Amortization of intangible assets |
|
|
|||||||
Amortization of deferred financing fees |
|
|
|||||||
Restructuring expenses |
|
|
|||||||
Tax effect of the above items |
|
( |
|||||||
Adjusted EPS guidance |
|
|
|||||||
|
|
||||||||
FY2022 GAAP Net Income Attributable to |
|||||||||
(in millions, all figures approximate) |
Fiscal Year End 2022 |
||||||||
GAAP net income attributable to |
|
||||||||
Adjusted net income attributable to |
|
||||||||
Amortization of intangible assets |
|
||||||||
Amortization of deferred financing fees |
|
||||||||
Restructuring expenses |
|
||||||||
Tax effect of the above items |
( |
||||||||
Adjusted net income attributable to |
|
||||||||
Adjusted EBITDA excludes: |
|
||||||||
Depreciation |
|
||||||||
Adjusted interest expense, net |
|
||||||||
Tax expense, including tax effect of above items |
|
||||||||
Adjusted EBITDA guidance |
|
|
|||||||
________________ | |||||||||
*Calculated based on the mid-point of AECOM’s fiscal year 2022 EPS guidance. |
|||||||||
FY2022 GAAP Interest Expense Guidance based on Adjusted Net Interest Expense Guidance |
|
||||||||
(in millions, all figures approximate) |
Fiscal Year End 2022 |
||||||||
GAAP interest expense guidance |
|
|
|||||||
Finance charges in interest expense |
|
( |
|||||||
Interest income |
|
( |
|||||||
Adjusted net interest expense guidance |
|
|
|||||||
FY2022 GAAP Income Tax Expense Guidance based on Adjusted Income Tax Expense Guidance |
|
||||||||
(in millions, all figures approximate) |
Fiscal Year End 2022 |
||||||||
GAAP income tax expense guidance |
|
|
|||||||
Tax effect of adjusting items |
|
|
|||||||
Adjusted income tax expense guidance |
|
|
Note: Variances within tables are due to rounding. |
|
||
Regulation G Information |
||
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 |
|
|
Capital expenditures, net of proceeds from equipment disposals |
|
( |
Free cash flow guidance |
|
|
FY2022 GAAP Income from Operations as a % of Revenue Guidance based on
|
|||
(all figures approximate) |
Fiscal Year End 2022 |
||
Income from operations as a % of revenue |
|
||
Pass-through revenues |
|
||
Amortization of intangible assets |
|
||
|
(0.1)% |
||
Corporate net expense |
|
||
Restructuring expenses |
|
||
Segment adjusted operating income as a % of net service revenue |
|
Note: Variances within tables are due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220207005482/en/
Investor Contact:
Senior Vice President, Finance, Treasurer
213.593.8208
William.Gabrielski@aecom.com
Media Contact:
Senior Vice President,
213.996.2367
Brendan.Ranson-Walsh@aecom.com
Source:
FAQ
What were AECOM's earnings results for Q1 2022?
How did AECOM's stock perform after the Q1 2022 results?
What is AECOM's adjusted EPS guidance for fiscal 2022?
How much did AECOM repurchase in shares during Q1 2022?