AECOM reports third quarter fiscal 2024 results
AECOM (NYSE:ACM) reported strong third quarter fiscal 2024 results, with increased earnings guidance for the year. Highlights include:
- Revenue increased 13% to $4.2 billion
- Net service revenue up 8% to a record high
- Adjusted EBITDA margin increased 130 basis points to 16.5%
- Adjusted EPS increased by 23%
- Total backlog near all-time high with a 1.1 book-to-burn ratio in Americas segment
- Returned $407 million to shareholders fiscal year-to-date
AECOM raised its fiscal 2024 guidance, expecting adjusted EBITDA between $1,075-$1,105 million and adjusted EPS of $4.45-$4.55, representing 13% and 21% year-over-year growth, respectively. The company maintains a strong balance sheet with $1.6 billion in cash and a net leverage of 0.8x.
AECOM (NYSE:ACM) ha riportato risultati solidi per il terzo trimestre dell'anno fiscale 2024, con una previsione di utili aumentata per l'anno. I punti salienti includono:
- I ricavi sono aumentati del 13% a 4,2 miliardi di dollari
- Il fatturato netto dei servizi è salito dell'8%, raggiungendo un massimo storico
- Il margine di EBITDA rettificato è aumentato di 130 punti base, raggiungendo il 16,5%
- EPS rettificato aumentato del 23%
- L'ammontare totale del portafoglio ordini si avvicina ai massimi storici con un rapporto book-to-burn di 1,1 nel segmento delle Americhe
- Restituiti 407 milioni di dollari agli azionisti dall'inizio dell'anno fiscale
AECOM ha aumentato le sue previsioni per l'anno fiscale 2024, aspettandosi un EBITDA rettificato tra 1.075 e 1.105 milioni di dollari e un EPS rettificato tra 4,45 e 4,55 dollari, rappresentando una crescita annuale del 13% e del 21%, rispettivamente. L'azienda mantiene un solido bilancio con 1,6 miliardi di dollari in liquidità e un rapporto di leva netta di 0,8x.
AECOM (NYSE:ACM) reportó resultados sólidos en el tercer trimestre del año fiscal 2024, con una guía de ganancias aumentada para el año. Los aspectos destacados incluyen:
- Los ingresos aumentaron un 13% a 4.2 mil millones de dólares
- El ingreso neto de servicios subió un 8%, alcanzando un máximo histórico
- El margen de EBITDA ajustado aumentó 130 puntos base, alcanzando el 16.5%
- El EPS ajustado aumentó un 23%
- El total de la cartera de pedidos se aproxima a un máximo histórico con una relación book-to-burn de 1.1 en el segmento de las Américas
- Se devolvieron 407 millones de dólares a los accionistas hasta la fecha en el año fiscal
AECOM ha elevado su guía para el año fiscal 2024, esperando un EBITDA ajustado entre 1,075 y 1,105 millones de dólares y un EPS ajustado de 4.45 a 4.55 dólares, lo que representa un crecimiento interanual del 13% y del 21%, respectivamente. La empresa mantiene un balance sólido con 1.6 mil millones de dólares en efectivo y una relación de apalancamiento neto de 0.8x.
AECOM (NYSE:ACM)은 2024 회계년도 3분기 실적을 발표하며, 연간 수익 추정치를 상향 조정했습니다. 하이라이트는 다음과 같습니다:
- 수익이 13% 증가하여 42억 달러
- 순 서비스 수익이 8% 증가하여 사상 최고치 기록
- 조정된 EBITDA 마진이 130bp 증가하여 16.5%에 도달
- 조정된 EPS가 23% 증가
- 총 백로그가 역대 최고치를 거의 기록하며 아메리카스 부문에서 1.1의 북투번 비율
- 회계 연도 시작부터 주주에게 4억 0700만 달러를 반환했습니다.
AECOM은 2024 회계년도에 대한 가이던스를 상향 조정하며 조정된 EBITDA를 10억 7500만~11억 500만 달러, 조정된 EPS를 4.45~4.55 달러로 예상하고 있으며, 이는 각각 전년 대비 13% 및 21% 성장에 해당합니다. 이 회사는 16억 달러의 현금과 0.8배의 순차입금 비율로 강력한 재무 구조를 유지하고 있습니다.
AECOM (NYSE:ACM) a publié des résultats solides pour le troisième trimestre de l'exercice fiscal 2024, avec une prévision de bénéfices augmentée pour l'année. Les faits marquants comprennent :
- Chiffre d'affaires en hausse de 13% à 4,2 milliards de dollars
- Chiffre d'affaires net des services en hausse de 8% à un niveau record
- Marge EBITDA ajustée en hausse de 130 points de base à 16,5%
- EPS ajusté en hausse de 23%
- Portefeuille total proche d'un niveau record avec un ratio book-to-burn de 1,1 dans le segment Amériques
- 407 millions de dollars retournés aux actionnaires depuis le début de l'exercice fiscal
AECOM a relevé ses prévisions pour l'exercice fiscal 2024, prévoyant un EBITDA ajusté compris entre 1 075 et 1 105 millions de dollars et un EPS ajusté compris entre 4,45 et 4,55 dollars, représentant une croissance annuelle de 13% et 21%, respectivement. L'entreprise maintient un bilan solide avec 1,6 milliard de dollars en cash et un levier net de 0,8x.
AECOM (NYSE:ACM) meldete starke Ergebnisse im dritten Quartal des Geschäftsjahres 2024, mit einer erhöhten Gewinnprognose für das Jahr. Die Highlights umfassen:
- Umsatzsteigerung von 13% auf 4,2 Milliarden US-Dollar
- Netto-Service-Umsatz stieg um 8% auf ein Rekordhoch
- Bereinigte EBITDA-Marge erhöhte sich um 130 Basispunkte auf 16,5%
- Bereinigtes EPS erhöhte sich um 23%
- Gesamtauftragsbestand nahe einem Allzeithoch mit einem Book-to-Burn-Verhältnis von 1,1 im Segment Amerika
- 407 Millionen US-Dollar an Aktionäre im laufenden Geschäftsjahr zurückgegeben
AECOM hat seine Prognose für das Geschäftsjahr 2024 angehoben und erwartet ein bereinigtes EBITDA zwischen 1.075 und 1.105 Millionen US-Dollar sowie ein bereinigtes EPS von 4,45 bis 4,55 US-Dollar, was einem Wachstum von 13% bzw. 21% im Jahresvergleich entspricht. Das Unternehmen verfügt über eine solide Bilanz mit 1,6 Milliarden US-Dollar in bar und einer Netto-Verschuldung von 0,8x.
- Revenue increased 13% to $4.2 billion
- Net service revenue up 8% to a record high
- Adjusted EBITDA margin increased 130 basis points to 16.5%
- Adjusted EPS increased by 23%
- Total backlog near all-time high with a 1.1 book-to-burn ratio in Americas segment
- Raised fiscal 2024 earnings guidance
- Strong cash flow with $434 million year-to-date free cash flow, up 32% year-over-year
- Returned $407 million to shareholders fiscal year-to-date
- None.
Insights
AECOM's Q3 FY2024 results demonstrate robust financial performance and positive momentum. Revenue increased by
The company's backlog remains near all-time highs, indicating strong future revenue potential. With a book-to-burn ratio of 1.1 in the Americas segment, AECOM is effectively replenishing its project pipeline. The increased guidance for FY2024, including adjusted EBITDA of
AECOM's performance reflects robust demand across its key markets. The company's record pipeline, particularly the
AECOM's market leadership, ranked #1 in water, environmental engineering, transportation and facilities design by ENR, positions it well to capitalize on these trends. The rise to #2 in Program Management further strengthens its competitive position. The company's focus on expanding its addressable market through high-value advisory and consulting services is a strategic move to capture more value in the growing infrastructure consulting space.
AECOM's capital allocation strategy appears well-balanced and shareholder-friendly. The company has returned
The company's strong free cash flow conversion (>100% target) and improved ROIC target of
- Increased earnings guidance for fiscal 2024
- Delivered record third quarter performance
- Backlog remains near an all-time high, and total pipeline is at a record level
-
Returned
to shareholders fiscal year-to-date, including$407 million of share repurchases since the end of the fiscal third quarter$150 million
|
Third Quarter Fiscal 2024 |
|
Year-to-Date Fiscal 2024 |
|||||||
(from Continuing Operations; $ in millions, except EPS) |
As Reported |
Adjusted1 (Non-GAAP) |
As Reported YoY % Change |
Adjusted YoY % Change |
|
As Reported |
Adjusted1 (Non-GAAP) |
As Reported YoY % Change |
Adjusted YoY % Change |
|
Revenue |
|
-- |
|
-- |
|
|
-- |
|
-- |
|
Net Service Revenue (NSR)2 |
-- |
|
-- |
|
|
-- |
|
-- |
|
|
Operating Income |
|
|
NM |
|
|
|
|
|
|
|
Segment Operating Margin3 |
-- |
|
-- |
+110 bps |
|
-- |
|
-- |
+90 bps |
|
Net Income |
|
|
NM |
|
|
|
|
|
|
|
EPS (Fully Diluted) |
|
|
NM |
|
|
|
|
|
|
|
EBITDA4 |
-- |
|
-- |
|
|
-- |
|
-- |
|
|
EBITDA Margin5 |
-- |
|
-- |
+130 bps |
|
-- |
|
-- |
+90 bps |
|
Operating Cash Flow |
|
-- |
|
-- |
|
-- |
|
-- |
|
|
Free Cash Flow6 |
-- |
|
-- |
|
|
-- |
|
-- |
|
|
Total Backlog |
|
-- |
|
-- |
|
|
|
|
|
|
Third Quarter Fiscal 2024 Highlights:
-
Reflecting as reported performance from continuing operations, revenue increased
13% to , operating income increased to$4.2 billion , net income increased to$227 million , and diluted earnings per share increased to$129 million .$0.95 -
Net service revenue2 increased by
8% to a record high, driven by growth across all of the Company’s largest end markets and the benefits from continued addressable market expansion. -
The adjusted EBITDA margin5 increased by 130 basis points to
16.5% and the segment adjusted1 operating margin3 increased by 110 basis points to16.3% , both of which set quarterly records, reflecting strong execution and the high return on the Company’s organic growth investments.- The Company is investing in growth while delivering record quarterly margins.
-
Adjusted1 EBITDA4 increased by
16% and adjusted1 EPS increased by23% . -
Total backlog increased and is near an all-time high.
-
The book-to-burn ratio8 in the higher margin
Americas segment was 1.1. - The Company’s win rate across the enterprise remains at a record high.
-
The pipeline of opportunities reached another new high, and the pipeline of larger
$25 + million pursuits with decisions expected in fiscal 2025 is approximately70% higher compared to this time last year. -
Long-term demand and funding for investments in global infrastructure, sustainability and resilience, and the energy transition, combined with the Company’s focus on expanding its addressable market and gaining market share, support its long-term annual 5 -
8% net service revenue growth target.
-
The book-to-burn ratio8 in the higher margin
Fiscal 2024 Financial Guidance
-
The Company increased its earnings guidance for fiscal 2024, including its expectation to deliver adjusted1 EBITDA4 of between
and$1,075 million and adjusted1 EPS of between$1,105 million and$4.45 , reflecting$4.55 13% and21% year-over-year growth, respectively. -
The Company’s fiscal 2024 guidance also includes expectations for:
-
Organic NSR2 growth at the lower end of the
8% to10% range. -
A segment adjusted1 operating income margin3 of approximately
15.6% , representing a 90 basis point increase from fiscal 2023. -
100% + free cash flow6 conversion, reflecting the highly cash generative nature of the Company’s Professional Services business. - An average fully diluted share count of 136 million, which reflects only shares repurchased to-date, though the Company intends to continue repurchasing stock that would provide a benefit to per share earnings.
-
An adjusted effective tax rate of approximately
25% for the full year. -
Return on invested capital9 (ROIC) of approximately
20% .
-
Organic NSR2 growth at the lower end of the
- See the Regulation G Information tables at the end of this release for a reconciliation of non-GAAP measures to the most directly comparable GAAP measures.
Cash Flow, Balance Sheet and Capital Allocation Update
-
Third quarter operating cash flow of
and free cash flow6 of$291 million , contributed to year-to-date free cash flow6 of$273 million , an increase of$434 million 32% over the prior year period. -
The Company’s returns-focused capital allocation policy prioritizes investments in organic growth followed by share repurchases and dividends.
-
Inclusive of
of share repurchases since the end of the fiscal third quarter and the Company’s July dividend payment, the Company has returned$150 million to shareholders this year.$407 million -
The Company has more than
remaining under the current share repurchase authorization.$700 million
-
Inclusive of
“Our third quarter performance was highlighted by record revenue and margins, strong cash flow growth, and we increased our earnings guidance for a second time this year, which reflects our competitive advantages,” said Troy Rudd, AECOM’s chief executive officer. “We have built a record pipeline, trends across our markets are strong, and we are energized by the opportunities ahead. As the number one ranked water, environmental engineering, transportation and facilities design firm by ENR, along with our most recent rise to number two in Program Management, the leadership position we’ve built in each of our market sectors is unrivaled. We remain confident in delivering on our near- and long-term financial commitments and will continue to deploy capital to share repurchases to fully realize the value creation opportunity.”
“With record levels of investment across nearly every market in which we operate, clients are turning to AECOM now more than ever to help deliver the largest and most complex projects and programs in the world,” said Lara Poloni, AECOM’s president. “We are increasingly capitalizing on opportunities to expand our addressable market and lead with high-value advisory and consulting services that complement our industry-leading technical expertise. The investments we are making in our technical academies and in leadership development programs are fortifying and expanding this advantage as the employer of choice in our industry.”
“Through our consistent execution, double-digit earnings growth and strong cash flow, we are delivering on the key elements of shareholder value creation,” said Gaurav Kapoor, AECOM’s chief financial and operations officer. “We are executing on our returns-focused capital allocation policy, which is led by share repurchases after investments in high-returning organic growth opportunities. We will not hesitate to continue deploying capital in this manner to maximize shareholder value.”
Business Segments
Revenue in the third quarter was
Operating income increased by
International
Revenue in the third quarter was
Operating income and adjusted1 operating income both increased by
Balance Sheet
As of June 30, 2024, AECOM had
Tax Rate
The effective tax rate was
Conference Call
AECOM is hosting a conference call tomorrow at 8 a.m. Eastern Time, during which management will make a brief presentation focusing on the Company's results, strategy and operating trends, and outlook. Interested parties can listen to the conference call and view accompanying slides via webcast at https://investors.aecom.com. The webcast will be available for replay following the call.
1 Excludes the impact of certain items, such as restructuring costs, amortization of intangible assets, non-core AECOM Capital 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 Reflects segment operating performance, excluding AECOM Capital and G&A, and margins are presented on a net service revenue basis. |
4 Net income before interest expense, tax expense, depreciation and amortization. |
5 Adjusted EBITDA margin includes non-controlling interests in EBITDA and is on a net service revenue basis. |
6 Free cash flow is defined as cash flow from operations less capital expenditures, net of proceeds from disposals of property and equipment; free cash flow conversion is defined as free cash flow divided by adjusted net income attributable to AECOM. |
7 Backlog represents the total value of work for which AECOM has been selected that is expected to be completed by consolidated subsidiaries and includes the proportionate share of work expected to be performed by unconsolidated joint ventures. Backlog in the construction management business is included on a net service revenue basis. Growth rates are presented on a constant-currency basis. |
8 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. |
9 Return on invested capital, or ROIC, reflects continuing operations and is calculated as the sum of adjusted net income as presented in the Company’s Regulation G Information and adjusted interest expense, net of interest income, divided by average quarterly invested capital as defined as the sum of attributable shareholder’s equity and total debt, less cash and cash equivalents. |
10 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. |
11 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 advisory, 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 and digital expertise, 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
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, capital allocation strategy including stock repurchases, 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; potential government shutdowns or other funding circumstances that may cause governmental agencies to modify, curtail or terminate our contracts; losses under fixed-price contracts; limited control over operations that 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, geopolitical events, and conflicts; 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; managing pension costs; AECOM Capital real estate development projects; cybersecurity issues, IT outages and data privacy; risks associated with the benefits and costs of the sale of our Management Services and self-perform at-risk civil infrastructure, power construction and oil and gas businesses, including the risk that any purchase adjustments from those transactions could be unfavorable and result in any future proceeds owed to us as part of the 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
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 certain of 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. The Company is unable to provide a reconciliation of its guidance for NSR to GAAP revenue because it is unable to predict with reasonable certainty its pass-through revenue.
AECOM Consolidated Statements of Income (unaudited - in thousands, except per share data) |
|||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||||||
|
|
June 30, 2023 |
|
June 30, 2024 |
|
% Change |
|
June 30, 2023 |
|
June 30, 2024 |
|
% Change |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
3,663,549 |
|
$ |
4,151,251 |
|
13.3 % |
|
$ |
10,536,076 |
|
$ |
11,995,004 |
|
13.8 % |
|
Cost of revenue |
|
3,413,471 |
|
3,866,207 |
|
13.3 % |
|
9,842,916 |
|
11,204,816 |
|
13.8 % |
|
||||
Gross profit |
|
250,078 |
|
285,044 |
|
14.0 % |
|
693,160 |
|
790,188 |
|
14.0 % |
|
||||
Equity in (losses) earnings of joint ventures |
|
(303,503) |
|
7,647 |
|
(102.5)% |
|
(286,218) |
|
(1,835) |
|
(99.4)% |
|
||||
General and administrative expenses |
|
(42,883) |
|
(36,209) |
|
(15.6)% |
|
(112,642) |
|
(116,619) |
|
3.5 % |
|
||||
Restructuring costs |
|
(9,115) |
|
(29,025) |
|
218.4 % |
|
(50,547) |
|
(80,670) |
|
59.6 % |
|
||||
(Loss) income from operations |
|
(105,423) |
|
227,457 |
|
(315.8)% |
|
243,753 |
|
591,064 |
|
142.5 % |
|
||||
Other income |
|
1,797 |
|
963 |
|
(46.4)% |
|
6,282 |
|
6,154 |
|
(2.0)% |
|
||||
Interest income |
|
8,802 |
|
15,817 |
|
79.7 % |
|
24,492 |
|
43,341 |
|
77.0 % |
|
||||
Interest expense |
|
(38,868) |
|
(51,370) |
|
32.2 % |
|
(117,940) |
|
(140,350) |
|
19.0 % |
|
||||
(Loss) income from continuing operations before taxes |
|
(133,692) |
|
192,867 |
|
(244.3)% |
|
156,587 |
|
500,209 |
|
219.4 % |
|
||||
Income tax (benefit) expense for continuing operations |
|
(20,000) |
|
46,035 |
|
(330.2)% |
|
46,870 |
|
118,078 |
|
151.9 % |
|
||||
(Loss) income from continuing operations |
|
(113,692) |
|
146,832 |
|
(229.1)% |
|
109,717 |
|
382,131 |
|
248.3 % |
|
||||
(Loss) income from discontinued operations |
|
(7,607) |
|
5,677 |
|
(174.6)% |
|
(49,770) |
|
(104,998) |
|
111.0 % |
|
||||
Net (loss) income |
|
(121,299) |
|
152,509 |
|
(225.7)% |
|
59,947 |
|
277,133 |
|
362.3 % |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income attributable to noncontrolling interests from continuing operations |
|
(11,829) |
|
(17,355) |
|
46.7 % |
|
(29,562) |
|
(44,585) |
|
50.8 % |
|
||||
Net income attributable to noncontrolling interests from discontinued operations |
|
(1,573) |
|
(881) |
|
(44.0)% |
|
(526) |
|
(2,830) |
|
438.0 % |
|
||||
Net income attributable to noncontrolling interests |
|
(13,402) |
|
(18,236) |
|
36.1 % |
|
(30,088) |
|
(47,415) |
|
57.6 % |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income attributable to AECOM from continuing operations |
|
(125,521) |
|
129,477 |
|
(203.2)% |
|
80,155 |
|
337,546 |
|
321.1 % |
|
||||
Net (loss) income attributable to AECOM from discontinued operations |
|
(9,180) |
|
4,796 |
|
(152.2)% |
|
(50,296) |
|
(107,828) |
|
114.4 % |
|
||||
Net (loss) income attributable to AECOM |
|
$ |
(134,701) |
|
$ |
134,273 |
|
(199.7)% |
|
$ |
29,859 |
|
$ |
229,718 |
|
669.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income attributable to AECOM per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic continuing operations per share |
|
$ |
(0.90) |
|
$ |
0.95 |
|
(205.6)% |
|
$ |
0.58 |
|
$ |
2.48 |
|
327.6 % |
|
Basic discontinued operations per share |
|
|
(0.07) |
|
|
0.04 |
|
(157.1)% |
|
|
(0.36) |
|
|
(0.79) |
|
119.4 % |
|
Basic earnings per share |
|
$ |
(0.97) |
|
$ |
0.99 |
|
(202.1)% |
|
$ |
0.22 |
|
$ |
1.69 |
|
668.2 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted continuing operations per share |
|
$ |
(0.90) |
|
$ |
0.95 |
|
(205.6)% |
|
$ |
0.57 |
|
$ |
2.47 |
|
333.3 % |
|
Diluted discontinued operations per share |
|
|
(0.07) |
|
|
0.03 |
|
(142.9)% |
|
|
(0.36) |
|
|
(0.79) |
|
119.4 % |
|
Diluted earnings per share |
|
$ |
(0.97) |
|
$ |
0.98 |
|
(201.0)% |
|
$ |
0.21 |
|
$ |
1.68 |
|
700.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
138,741 |
|
136,025 |
|
(2.0)% |
|
138,785 |
|
135,976 |
|
(2.0)% |
|
||||
Diluted |
|
138,741 |
|
136,790 |
|
(1.4)% |
|
140,339 |
|
136,868 |
|
(2.5)% |
|
AECOM Balance Sheet Information (unaudited - in thousands) |
||||||
|
September 30, 2023 |
|
June 30, 2024 |
|
||
Balance Sheet Information: |
|
|
|
|
||
Total cash and cash equivalents |
$ |
1,260,206 |
|
$ |
1,644,812 |
|
Accounts receivable and contract assets, net |
|
4,069,504 |
|
|
4,545,176 |
|
Working capital |
|
319,228 |
|
|
829,020 |
|
Total debt, excluding unamortized debt issuance costs |
|
2,217,255 |
|
|
2,541,521 |
|
Total assets |
|
11,233,398 |
|
|
12,046,598 |
|
Total AECOM stockholders’ equity |
2,212,332 |
2,298,326 |
|
AECOM |
||||||||||||||||||||||
Reportable Segments |
||||||||||||||||||||||
(unaudited - in thousands)
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
International |
|
AECOM Capital |
|
Corporate |
|
Total |
|
|||||||||||
Three Months Ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenue |
|
$ |
3,246,882 |
|
|
$ |
904,206 |
|
|
$ |
163 |
|
|
$ |
— |
|
|
$ |
4,151,251 |
|
|
|
Cost of revenue |
|
|
3,043,053 |
|
|
|
823,154 |
|
|
|
— |
|
|
|
— |
|
|
|
3,866,207 |
|
|
|
Gross profit |
|
|
203,829 |
|
|
|
81,052 |
|
|
|
163 |
|
|
|
— |
|
|
|
285,044 |
|
|
|
Equity in earnings of joint ventures |
|
|
3,478 |
|
|
|
3,617 |
|
|
|
552 |
|
|
|
— |
|
|
|
7,647 |
|
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(540 |
) |
|
|
(35,669 |
) |
|
|
(36,209 |
) |
|
|
Restructuring costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(29,025 |
) |
|
|
(29,025 |
) |
|
|
Income from operations |
|
$ |
207,307 |
|
|
$ |
84,669 |
|
|
$ |
175 |
|
|
$ |
(64,694 |
) |
|
$ |
227,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit as a % of revenue |
|
|
6.3 |
% |
|
|
9.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Three Months Ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenue |
|
$ |
2,829,519 |
|
|
$ |
834,262 |
|
|
$ |
(232 |
) |
|
$ |
— |
|
|
$ |
3,663,549 |
|
|
|
Cost of revenue |
|
|
2,646,633 |
|
|
|
766,838 |
|
|
|
— |
|
|
|
— |
|
|
|
3,413,471 |
|
|
|
Gross profit (loss) |
|
|
182,886 |
|
|
|
67,424 |
|
|
|
(232 |
) |
|
|
— |
|
|
|
250,078 |
|
|
|
Equity in earnings (losses) of joint ventures |
|
|
3,517 |
|
|
|
234 |
|
|
|
(307,254 |
) |
|
|
— |
|
|
|
(303,503 |
) |
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(4,010 |
) |
|
|
(38,873 |
) |
|
|
(42,883 |
) |
|
|
Restructuring costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(9,115 |
) |
|
|
(9,115 |
) |
|
|
Income (loss) from operations |
|
$ |
186,403 |
|
|
$ |
67,658 |
|
|
$ |
(311,496 |
) |
|
$ |
(47,988 |
) |
|
$ |
(105,423 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit as a % of revenue |
|
|
6.5 |
% |
|
|
8.1 |
% |
|
|
— |
|
|
|
— |
|
|
|
6.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nine Months Ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenue |
|
$ |
9,324,140 |
|
|
$ |
2,670,034 |
|
|
$ |
830 |
|
|
$ |
— |
|
|
$ |
11,995,004 |
|
|
|
Cost of revenue |
|
|
8,764,863 |
|
|
|
2,439,953 |
|
|
|
— |
|
|
|
— |
|
|
|
11,204,816 |
|
|
|
Gross profit |
|
|
559,277 |
|
|
|
230,081 |
|
|
|
830 |
|
|
|
— |
|
|
|
790,188 |
|
|
|
Equity in earnings (losses) of joint ventures |
|
|
11,866 |
|
|
|
12,847 |
|
|
|
(26,548 |
) |
|
|
— |
|
|
|
(1,835 |
) |
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(12,667 |
) |
|
|
(103,952 |
) |
|
|
(116,619 |
) |
|
|
Restructuring costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(80,670 |
) |
|
|
(80,670 |
) |
|
|
Income (loss) from operations |
|
$ |
571,143 |
|
|
$ |
242,928 |
|
|
$ |
(38,385 |
) |
|
$ |
(184,622 |
) |
|
$ |
591,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit as a % of revenue |
|
|
6.0 |
% |
|
|
8.6 |
% |
|
|
— |
|
|
|
— |
|
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Contracted backlog |
|
$ |
8,883,852 |
|
|
$ |
3,909,146 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
12,792,998 |
|
|
|
Awarded backlog |
|
|
8,468,398 |
|
|
|
2,100,828 |
|
|
|
— |
|
|
|
— |
|
|
|
10,569,226 |
|
|
|
Total backlog |
|
$ |
17,352,250 |
|
|
$ |
6,009,974 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
23,362,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total backlog – Design only |
|
$ |
15,884,131 |
|
|
$ |
6,009,974 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
21,894,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Nine Months Ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenue |
|
$ |
8,039,000 |
|
|
$ |
2,496,879 |
|
|
$ |
197 |
|
|
$ |
— |
|
|
$ |
10,536,076 |
|
|
|
Cost of revenue |
|
|
7,519,898 |
|
|
|
2,323,018 |
|
|
|
— |
|
|
|
— |
|
|
|
9,842,916 |
|
|
|
Gross profit |
|
|
519,102 |
|
|
|
173,861 |
|
|
|
197 |
|
|
|
— |
|
|
|
693,160 |
|
|
|
Equity in earnings (losses) of joint ventures |
|
|
9,278 |
|
|
|
8,943 |
|
|
|
(304,439 |
) |
|
|
— |
|
|
|
(286,218 |
) |
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(9,605 |
) |
|
|
(103,037 |
) |
|
|
(112,642 |
) |
|
|
Restructuring costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(50,547 |
) |
|
|
(50,547 |
) |
|
|
Income (loss) from operations |
|
$ |
528,380 |
|
|
$ |
182,804 |
|
|
$ |
(313,847 |
) |
|
$ |
(153,584 |
) |
|
$ |
243,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit as a % of revenue |
|
|
6.5 |
% |
|
|
7.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Contracted backlog |
|
$ |
8,094,025 |
|
|
$ |
4,219,746 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
12,313,771 |
|
|
|
Awarded backlog |
|
|
8,771,369 |
|
|
|
2,125,692 |
|
|
|
— |
|
|
|
— |
|
|
|
10,897,061 |
|
|
|
Total backlog |
|
$ |
16,865,394 |
|
|
$ |
6,345,438 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
23,210,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total backlog – Design only |
|
$ |
14,918,971 |
|
|
$ |
6,345,438 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
21,264,409 |
|
|
|
|
AECOM |
||||||||||||||||
Regulation G Information |
||||||||||||||||
(in millions)
|
||||||||||||||||
Reconciliation of Revenue to Net Service Revenue (NSR) |
||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|
|
||||||||||||
Jun 30, 2023 |
|
Mar 31, 2024 |
|
Jun 30, 2024 |
|
Jun 30, 2023 |
|
Jun 30, 2024 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
2,829.5 |
|
$ |
3,038.6 |
|
$ |
3,246.9 |
|
$ |
8,039.0 |
|
$ |
9,324.2 |
|
|
Less: Pass-through revenue |
|
1,814.5 |
|
|
1,965.4 |
|
|
2,150.6 |
|
|
5,124.6 |
|
|
6,177.0 |
|
|
Net service revenue |
$ |
1,015.0 |
|
$ |
1,073.2 |
|
$ |
1,096.3 |
|
$ |
2,914.4 |
|
$ |
3,147.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
834.3 |
|
$ |
904.8 |
|
$ |
904.2 |
|
$ |
2,496.9 |
|
$ |
2,670.0 |
|
|
Less: Pass-through revenue |
|
145.4 |
|
|
159.0 |
|
|
175.0 |
|
|
436.2 |
|
|
465.1 |
|
|
Net service revenue |
$ |
688.9 |
|
$ |
745.8 |
|
$ |
729.2 |
|
$ |
2,060.7 |
|
$ |
2,204.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Performance (excludes ACAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
3,663.8 |
|
$ |
3,943.4 |
|
$ |
4,151.1 |
|
$ |
10,535.9 |
|
$ |
11,994.2 |
|
|
Less: Pass-through revenue |
|
1,959.9 |
|
|
2,124.4 |
|
|
2,325.6 |
|
|
5,560.8 |
|
|
6,642.1 |
|
|
Net service revenue |
$ |
1,703.9 |
|
$ |
1,819.0 |
|
$ |
1,825.5 |
|
$ |
4,975.1 |
|
$ |
5,352.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
3,663.6 |
|
$ |
3,943.9 |
|
$ |
4,151.2 |
|
$ |
10,536.1 |
|
$ |
11,995.0 |
|
|
Less: Pass-through revenue |
|
1,959.9 |
|
|
2,124.4 |
|
|
2,325.6 |
|
|
5,560.8 |
|
|
6,642.1 |
|
|
Net service revenue |
$ |
1,703.7 |
|
$ |
1,819.5 |
|
$ |
1,825.6 |
|
$ |
4,975.3 |
|
$ |
5,352.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Total Debt to Net Debt | |||||||||
|
|
Balances at: |
|||||||
|
Jun 30, 2023 |
|
Mar 31, 2024 |
|
Jun 30, 2024 |
||||
Short-term debt |
$ |
3.9 |
|
$ |
2.9 |
|
$ |
2.5 |
|
Current portion of long-term debt |
|
53.0 |
|
|
88.6 |
|
|
63.6 |
|
Long-term debt, excluding unamortized debt issuance costs |
|
2,162.6 |
|
|
2,114.4 |
|
|
2,475.4 |
|
Total debt |
|
2,219.5 |
|
|
2,205.9 |
|
|
2,541.5 |
|
Less: Total cash and cash equivalents |
|
1,257.7 |
|
|
1,185.8 |
|
|
1,644.8 |
|
Net debt |
$ |
961.8 |
|
$ |
1,020.1 |
|
$ |
896.7 |
|
|
|
|
|
|
|
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
|
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||||
|
Jun 30, 2023 |
|
Mar 31, 2024 |
|
Jun 30, 2024 |
|
Jun 30, 2023 |
|
Jun 30, 2024 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
$ |
279.3 |
|
$ |
94.3 |
|
$ |
291.3 |
|
$ |
410.8 |
|
$ |
528.7 |
|
Capital expenditures, net |
|
(14.4) |
|
|
(20.3) |
|
|
(18.4) |
|
|
(83.0) |
|
|
(94.9) |
|
Free cash flow |
$ |
264.9 |
|
$ |
74.0 |
|
$ |
272.9 |
|
$ |
327.8 |
|
$ |
433.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AECOM |
|||||||||||||||
Regulation G Information |
|||||||||||||||
(in millions, except per share data) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||||
|
Jun 30, 2023 |
|
Mar 31, 2024 |
|
Jun 30, 2024 |
|
Jun 30, 2023 |
|
Jun 30, 2024 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income from Operations to Adjusted Income from Operations to Adjusted EBITDA with Noncontrolling Interests (NCI) to Adjusted EBITDA |
|
||||||||||||||
(Loss) income from operations |
$ |
(105.4) |
|
$ |
200.5 |
|
$ |
227.5 |
|
$ |
243.8 |
|
$ |
591.1 |
|
Noncore AECOM Capital loss (income) |
|
311.5 |
|
|
(0.6) |
|
|
(0.2) |
|
|
313.9 |
|
|
38.3 |
|
Restructuring costs |
|
9.1 |
|
|
35.5 |
|
|
29.0 |
|
|
50.5 |
|
|
80.7 |
|
Amortization of intangible assets |
|
4.6 |
|
|
4.7 |
|
|
4.7 |
|
|
13.9 |
|
|
14.0 |
|
Adjusted income from operations |
$ |
219.8 |
|
$ |
240.1 |
|
$ |
261.0 |
|
$ |
622.1 |
|
$ |
724.1 |
|
Other income |
|
1.7 |
|
|
2.5 |
|
|
1.1 |
|
|
6.2 |
|
|
6.2 |
|
Fair value adjustment included in other income |
|
— |
|
|
— |
|
|
1.6 |
|
|
— |
|
|
1.6 |
|
Depreciation |
|
37.5 |
|
|
38.3 |
|
|
37.7 |
|
|
113.6 |
|
|
113.5 |
|
Adjusted EBITDA with noncontrolling interests (NCI) |
$ |
259.0 |
|
$ |
280.9 |
|
$ |
301.4 |
|
$ |
741.9 |
|
$ |
845.4 |
|
Net income attributable to NCI from continuing operations excluding interest income included in NCI |
|
(11.8) |
|
|
(12.7) |
|
|
(15.9) |
|
|
(29.5) |
|
|
(40.3) |
|
Amortization of intangible assets included in NCI |
|
(0.1) |
|
|
— |
|
|
— |
|
|
(0.4) |
|
|
(0.2) |
|
Adjusted EBITDA |
$ |
247.1 |
|
$ |
268.2 |
|
$ |
285.5 |
|
$ |
712.0 |
|
$ |
804.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income from Continuing Operations Before Taxes to Adjusted Income from Continuing Operations Before Taxes |
|
||||||||||||||
(Loss) income from continuing operations before taxes |
$ |
(133.7) |
|
$ |
170.8 |
|
$ |
192.9 |
|
$ |
156.6 |
|
$ |
500.2 |
|
Noncore AECOM Capital loss (income) |
|
311.5 |
|
|
(0.6) |
|
|
(0.2) |
|
|
313.9 |
|
|
38.3 |
|
Fair value adjustment included in other income |
|
— |
|
|
— |
|
|
1.6 |
|
|
— |
|
|
1.6 |
|
Restructuring costs |
|
9.1 |
|
|
35.5 |
|
|
29.0 |
|
|
50.5 |
|
|
80.7 |
|
Amortization of intangible assets |
|
4.6 |
|
|
4.7 |
|
|
4.7 |
|
|
13.9 |
|
|
14.0 |
|
Financing charges in interest expense |
|
1.2 |
|
|
1.2 |
|
|
7.0 |
|
|
3.6 |
|
|
9.5 |
|
Adjusted income from continuing operations before taxes |
$ |
192.7 |
|
$ |
211.6 |
|
$ |
235.0 |
|
$ |
538.5 |
|
$ |
644.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income Taxes for Continuing Operations to Adjusted Income Taxes for Continuing Operations |
|
||||||||||||||
Income tax (benefit) expense for continuing operations |
$ |
(20.0) |
|
$ |
45.4 |
|
$ |
46.1 |
|
$ |
46.9 |
|
$ |
118.1 |
|
Tax effect of the above adjustments(1) |
|
90.2 |
|
|
10.4 |
|
|
11.6 |
|
|
103.9 |
|
|
36.0 |
|
Valuation allowances and other tax only items |
|
(21.4) |
|
|
— |
|
|
0.8 |
|
|
(20.8) |
|
|
0.8 |
|
Adjusted income tax expense for continuing operations |
$ |
48.8 |
|
$ |
55.8 |
|
$ |
58.5 |
|
$ |
130.0 |
|
$ |
154.9 |
|
_________________________ |
|
||||||||||||||
(1) 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 (NCI) from Continuing Operations to Adjusted Net Income Attributable to Noncontrolling Interests from Continuing Operations |
|
||||||||||||||
Net income attributable to noncontrolling interests from continuing operations |
$ |
(11.8) |
|
$ |
(14.1) |
|
$ |
(17.4) |
|
$ |
(29.5) |
|
$ |
(44.6) |
|
Amortization of intangible assets included in NCI |
|
(0.1) |
|
|
— |
|
|
— |
|
|
(0.4) |
|
|
(0.2) |
|
Adjusted net income attributable to noncontrolling interests from continuing operations |
$ |
(11.9) |
|
$ |
(14.1) |
|
$ |
(17.4) |
|
$ |
(29.9) |
|
$ |
(44.8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AECOM |
|||||||||||||||
Regulation G Information |
|||||||||||||||
(in millions, except per share data) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||||
|
Jun 30, 2023 |
|
Mar 31, 2024 |
|
Jun 30, 2024 |
|
Jun 30, 2023 |
|
Jun 30, 2024 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to AECOM from Continuing Operations to Adjusted Net Income Attributable to AECOM from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM from continuing operations |
$ |
(125.5) |
|
$ |
111.3 |
|
$ |
129.4 |
|
$ |
80.2 |
|
$ |
337.5 |
|
Noncore AECOM Capital loss (income), net of NCI |
|
311.5 |
|
|
(0.6) |
|
|
(0.2) |
|
|
313.9 |
|
|
38.3 |
|
Fair value adjustment included in other income |
|
— |
|
|
— |
|
|
1.6 |
|
|
— |
|
|
1.6 |
|
Restructuring costs |
|
9.1 |
|
|
35.5 |
|
|
29.0 |
|
|
50.5 |
|
|
80.7 |
|
Amortization of intangible assets |
|
4.6 |
|
|
4.7 |
|
|
4.7 |
|
|
13.9 |
|
|
14.0 |
|
Financing charges in interest expense |
|
1.2 |
|
|
1.2 |
|
|
7.0 |
|
|
3.6 |
|
|
9.5 |
|
Tax effect of the above adjustments(1) |
|
(90.2) |
|
|
(10.4) |
|
|
(11.6) |
|
|
(103.9) |
|
|
(36.0) |
|
Valuation allowances and other tax only items |
|
21.4 |
|
|
— |
|
|
(0.8) |
|
|
20.8 |
|
|
(0.8) |
|
Amortization of intangible assets included in NCI |
|
(0.1) |
|
|
— |
|
|
— |
|
|
(0.4) |
|
|
(0.2) |
|
Adjusted net income attributable to AECOM from continuing operations |
$ |
132.0 |
|
$ |
141.7 |
|
$ |
159.1 |
|
$ |
378.6 |
|
$ |
444.6 |
|
_________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjusts the 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 per Diluted Share to Adjusted Net Income Attributable to AECOM from Continuing Operations per Diluted Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM from continuing operations per diluted share |
$ |
(0.90) |
|
$ |
0.81 |
|
$ |
0.95 |
|
$ |
0.57 |
|
$ |
2.47 |
|
Per diluted share adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncore AECOM Capital loss, net of NCI |
|
2.22 |
|
|
— |
|
|
— |
|
|
2.24 |
|
|
0.28 |
|
Fair value adjustment included in other income |
|
— |
|
|
— |
|
|
0.01 |
|
|
— |
|
|
0.01 |
|
Restructuring costs |
|
0.06 |
|
|
0.26 |
|
|
0.21 |
|
|
0.36 |
|
|
0.59 |
|
Amortization of intangible assets |
|
0.03 |
|
|
0.03 |
|
|
0.03 |
|
|
0.10 |
|
|
0.10 |
|
Financing charges in interest expense |
|
0.01 |
|
|
0.01 |
|
|
0.05 |
|
|
0.03 |
|
|
0.07 |
|
Tax effect of the above adjustments(1) |
|
(0.63) |
|
|
(0.07) |
|
|
(0.08) |
|
|
(0.75) |
|
|
(0.26) |
|
Valuation allowances and other tax only items |
|
0.15 |
|
|
— |
|
|
(0.01) |
|
|
0.15 |
|
|
(0.01) |
|
Adjusted net income attributable to AECOM from continuing operations per diluted share |
$ |
0.94 |
|
$ |
1.04 |
|
$ |
1.16 |
|
$ |
2.70 |
|
$ |
3.25 |
|
Weighted average shares outstanding – basic |
|
138.7 |
|
|
136.0 |
|
|
136.0 |
|
|
138.8 |
|
|
136.0 |
|
Weighted average shares outstanding – diluted |
|
140.0 |
|
|
136.7 |
|
|
136.8 |
|
|
140.3 |
|
|
136.9 |
|
________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjusts the 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 Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to AECOM from continuing operations |
$ |
(125.5) |
|
$ |
111.3 |
|
$ |
129.4 |
|
$ |
80.2 |
|
$ |
337.5 |
|
Income tax (benefit) expense |
|
(20.0) |
|
|
45.4 |
|
|
46.1 |
|
|
46.9 |
|
|
118.1 |
|
Depreciation and amortization |
|
43.1 |
|
|
44.2 |
|
|
46.4 |
|
|
130.5 |
|
|
133.7 |
|
Interest income, net of NCI |
|
(8.8) |
|
|
(14.1) |
|
|
(14.3) |
|
|
(24.5) |
|
|
(39.1) |
|
Interest expense |
|
38.9 |
|
|
47.7 |
|
|
51.4 |
|
|
118.0 |
|
|
140.4 |
|
Amortized bank fees included in interest expense |
|
(1.2) |
|
|
(1.2) |
|
|
(4.0) |
|
|
(3.6) |
|
|
(6.4) |
|
Noncore AECOM Capital loss (income), net of NCI |
|
311.5 |
|
|
(0.6) |
|
|
(0.2) |
|
|
313.9 |
|
|
38.3 |
|
Fair value adjustment included in other income |
|
— |
|
|
— |
|
|
1.7 |
|
|
— |
|
|
1.7 |
|
Restructuring costs |
|
9.1 |
|
|
35.5 |
|
|
29.0 |
|
|
50.6 |
|
|
80.7 |
|
Adjusted EBITDA |
$ |
247.1 |
|
$ |
268.2 |
|
$ |
285.5 |
|
$ |
712.0 |
|
$ |
804.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AECOM |
|||||||||||||||
Regulation G Information |
|||||||||||||||
(in millions, except per share data) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||||
|
Jun 30, 2023 |
|
Mar 31, 2024 |
|
Jun 30, 2024 |
|
Jun 30, 2023 |
|
Jun 30, 2024 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Segment Income from Operations to Adjusted Income from Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Income from operations |
$ |
186.4 |
|
$ |
189.2 |
|
$ |
207.4 |
|
$ |
528.4 |
|
$ |
571.2 |
|
Amortization of intangible assets |
|
4.3 |
|
|
4.3 |
|
|
4.4 |
|
|
13.0 |
|
|
13.0 |
|
Adjusted segment income from operations |
$ |
190.7 |
|
$ |
193.5 |
|
$ |
211.8 |
|
$ |
541.4 |
|
$ |
584.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Income from operations |
$ |
67.6 |
|
$ |
81.2 |
|
$ |
84.6 |
|
$ |
182.8 |
|
$ |
242.9 |
|
Amortization of intangible assets |
|
0.3 |
|
|
0.4 |
|
|
0.3 |
|
|
0.9 |
|
|
1.0 |
|
Adjusted segment income from operations |
$ |
67.9 |
|
$ |
81.6 |
|
$ |
84.9 |
|
$ |
183.7 |
|
$ |
243.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Performance (excludes ACAP and G&A): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Income from operations |
$ |
254.0 |
|
$ |
270.4 |
|
$ |
292.0 |
|
$ |
711.2 |
|
$ |
814.1 |
|
Amortization of intangible assets |
|
4.6 |
|
|
4.7 |
|
|
4.7 |
|
|
13.9 |
|
|
14.0 |
|
Adjusted segment income from operations |
$ |
258.6 |
|
$ |
275.1 |
|
$ |
296.7 |
|
$ |
725.1 |
|
$ |
828.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AECOM
Regulation G Information |
||
FY2024 GAAP EPS Guidance based on Adjusted EPS Guidance |
||
(all figures approximate) |
Fiscal Year End 2024 |
|
GAAP EPS guidance |
|
|
Adjusted EPS excludes: |
|
|
Amortization of intangible assets |
|
|
Amortization of deferred financing fees |
|
|
Non-core AECOM Capital |
|
|
Restructuring expenses |
|
|
Tax effect of the above items |
|
( |
Adjusted EPS guidance |
|
|
FY2024 GAAP Net Income from Continuing Operations Guidance based on Adjusted EBITDA Guidance |
|||
(in millions, all figures approximate) |
Fiscal Year End 2024 |
||
GAAP net income from continuing operations guidance |
|
|
|
Net income attributable to noncontrolling interests from continuing operations |
|
( |
|
Net income attributable to AECOM from continuing operations |
|
|
|
Adjusted net income attributable to AECOM from continuing operations excludes: |
|
|
|
Amortization of intangible assets |
|
|
|
Amortization of deferred financing fees |
|
|
|
Noncore AECOM Capital |
|
|
|
Fair value adjustment |
|
|
|
Restructuring expenses |
|
|
|
Tax effect of the above items |
|
( |
|
Adjusted net income attributable to AECOM from continuing operations |
|
|
|
Adjusted EBITDA excludes: |
|
|
|
Depreciation |
|
|
|
Adjusted interest expense, net |
|
|
|
Tax expense, including tax effect of the above items |
|
|
|
Adjusted EBITDA guidance |
|
|
|
FY2024 GAAP Interest Expense Guidance based on Adjusted Interest Expense Guidance |
||
(in millions, all figures approximate) |
Fiscal Year End 2024 |
|
GAAP interest expense guidance |
|
|
Finance charges in interest expense |
|
( |
Interest income, net of NCI |
|
( |
Adjusted net interest expense guidance |
|
|
FY2024 GAAP Income Tax Guidance based on Adjusted Income Tax Guidance |
||
(in millions, all figures approximate) |
Fiscal Year End 2024 |
|
GAAP income tax expense guidance |
|
|
Tax effect of adjusting items |
|
|
Adjusted income tax expense guidance |
|
|
FY2024 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 2024 |
Income from operations as a % of revenue |
|
Pass-through revenues |
|
Amortization of intangible assets |
|
Corporate net expense |
|
Restructuring expenses* |
|
Segment adjusted operating income as a % of net service revenue |
|
*Based on midpoint of FY2024 guidance |
|
Note: Variances in tables are due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240805974035/en/
Investor Contact:
Will Gabrielski
Senior Vice President, Finance, Treasurer
213.593.8208
William.Gabrielski@aecom.com
Media Contact:
Brendan Ranson-Walsh
Senior Vice President, Global Communications
213.996.2367
Brendan.Ranson-Walsh@aecom.com
Source: AECOM
FAQ
What were AECOM's (ACM) key financial results for Q3 fiscal 2024?
How much did AECOM (ACM) return to shareholders in fiscal 2024 to date?
What is AECOM's (ACM) updated earnings guidance for fiscal 2024?