8-K
Aecom (ACM)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OFTHE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 5, 2020
AECOM
(Exact name of Registrant as specified in its charter)
| Delaware | 0-52423 | 61-1088522 |
|---|---|---|
| (State or Other Jurisdiction | (Commission | (I.R.S. Employer |
| of Incorporation) | File Number) | Identification No.) |
1999 Avenue of the Stars, Suite 2600
Los Angeles, California 90067
(Address of Principal Executive Offices, including Zip Code)
Registrant’s telephone number, including area code
(213) 593-8000
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, $0.01 par value | ACM | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02. Results of Operations and Financial Condition.
On May 5, 2020, AECOM issued a press release announcing its financial results for the quarter ended March 31, 2020. A copy of the press release is attached to this report as Exhibit 99.1. Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.
AECOM reports its results of operations based on 52 or 53-week periods ending on the Friday nearest September 30, December 31, March 31, and June 30. For clarity of presentation, all periods are presented as if the periods ended on September 30, December 31, March 31, and June 30.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release, dated May 5, 2020 entitled “AECOM reports second quarter fiscal year 2020 results” |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| AECOM | ||
|---|---|---|
| Dated: May 5, 2020 | By: | /s/ David Y. Gan |
| David Y. Gan | ||
| Executive Vice President, Chief Legal Officer |
Exhibit 99.1
| Press<br>Release | InvestorContact:<br> Will Gabrielski <br><br>Senior Vice President, Investor Relations<br><br> 213.593.8208 <br><br>William.Gabrielski@aecom.com | MediaContact: Brendan Ranson-Walsh<br><br>Vice President, Global Communications & Corporate Responsibility <br><br>213.996.2367<br><br>Brendan.Ranson-Walsh@aecom.com |
|---|
AECOMreports second quarter fiscal year 2020 results
LOSANGELES (May 5, 2020) — AECOM (NYSE:ACM), the world’s premier infrastructure firm, today reported second quarter fiscal year 2020 results.
| Second Quarter Fiscal 2020 | First Half Fiscal 2020 | ||||||
|---|---|---|---|---|---|---|---|
| (from Continuing Operations;<br><br> <br>$ in millions, except EPS) | As<br> Reported | As Reported YoY % Change | Adjusted YoY % Change | As Reported | Adjusted^1^<br><br> <br>(Non-GAAP) | As Reported YoY % Change | Adjusted YoY<br><br> <br>% Change |
| Revenue | 3,246 | (5%) | -- | $6,481 | -- | (4%) | -- |
| Net Service Revenue (NSR)^2^ | -- | -- | (1%)^3^ | -- | $3,100 | -- | 0%^3^ |
| Operating Income | 110 | 2% | 23% | $197 | $303 | 42% | 27% |
| Net Income | 49 | (6%) | 31% | $79 | $162 | (5%) | 31% |
| Segment Operating Margin^4^ (NSR) | -- | -- | +200 bps | -- | 11.7% | -- | +210 bps |
| EBITDA | -- | -- | 16% | -- | $356 | -- | 21% |
| EPS (Fully Diluted) | 0.30 | (6%) | 31% | $0.49 | $1.01 | (6%) | 29% |
| Wins | 8,600 | 52% | |||||
| Backlog | 41,611 | 14%^5^ | -- |
All values are in US Dollars.
Second Quarter and FirstHalf 2020 Accomplishments:
| · | Revenue<br> in the second quarter was $3.2 billion, and net service revenue^2^ decreased<br> by 1% on an organic basis^3^, reflecting stable performance in the Americas<br> segment and a decline in the International segment. |
|---|---|
| · | Net<br> income in the second quarter was $49 million and diluted earnings per share was $0.30;<br> on an adjusted^1^ basis, diluted earnings per share was $0.55. |
| --- | --- |
| · | Second<br> quarter adjusted EBITDA^1^ increased by 16% over the prior year to $182 million<br> and first half adjusted EBITDA increased by 21%, extending the Company’s track<br> record to six consecutive quarters of delivering double-digit adjusted EBITDA growth. |
| --- | --- |
| · | The segment adjusted<br> operating margin^1, 4^ on NSR^2^ increased by 200 basis points over the prior year to 11.7% in the second<br> quarter, which included industry-leading margins in the Americas segment and substantially increased margins in the International<br> segment. |
| --- | --- |
| · | Second<br> quarter wins of $8.6 billion set a new record for the Professional Services business<br> and resulted in a 2.5 book-to-burn ratio^6^, including a greater than 1 book-to-burn<br> ratio in all regions; backlog increased by 14%^5^ to $42 billion. |
| --- | --- |
| · | The Company exited the<br> second quarter with a substantially transformed balance sheet and liquidity position, including net leverage^7^ of<br> 1.2x and a record cash position, reflecting the $2.4 billion sale of the Management Services business, which closed on January<br> 31^st^. |
| --- | --- |
| · | The Company is revising<br> its full year adjusted EBITDA^1^ guidance to $700 - $740 million, or 10% growth over the prior year at the mid-point;<br> this guidance includes an expected $15 million full year negative impact from changes in foreign exchange rates and incorporates<br> expected impacts from COVID-19. |
| --- | --- |
COVID-19 Associated Impacts
| · | Across<br> the globe, most of AECOM’s projects have been deemed essential and continue to<br> progress due to critical nature of the work delivered by the Professional Services business;<br> the Company has not experienced any material project cancellations to date. |
|---|
1
| · | In<br> response to changing market conditions, the Company quickly implemented mitigation plans<br> to ensure operational continuity and to facilitate a seamless transition to remote work;<br> at peak, 90% of global employees were working remotely with utilization rates mostly<br> consistent with prior expectations. |
|---|---|
| · | The<br> Asia-Pacific region was the most significantly impacted region during the fiscal second<br> quarter, with Mainland China losing 10 workdays in February; however, the region delivered<br> on its profit plan and exceeded its cash plan for the quarter and conditions are beginning<br> to normalize across much of the region. |
| --- | --- |
| · | In the Americas and<br> EMEA regions, the Company is leveraging best practices learned at scale in the Asia-Pacific region and is experiencing a similar<br> level of business continuity and resilience, and utilization rates remain mostly consistent with prior expectations. |
| --- | --- |
AECOM’s ProfessionalServices Business Possesses Inherent Advantages
| · | Fortified<br> balance sheet with a record cash balance, substantially reduced leverage and no material<br> debt maturities for several years. |
|---|---|
| · | Record<br> $42 billion backlog that enhances revenue visibility. |
| --- | --- |
| · | Highly flexible cost<br> structure with more than 80% of costs being variable, enabling the Company to quickly adapt to dynamic market conditions. |
| --- | --- |
| · | Robust<br> IT and HR infrastructure and simplified business structure that further enhance the Company’s<br> agility in responding to changing employee working and client demand trends. |
| --- | --- |
| · | Demonstrated<br> leadership position in providing key resilience and recovery services, including more<br> than $200 million of wins in April related to COVID-19 response efforts and nearly $40<br> billion of IDIQ capacity under existing contracts expected to support ongoing COVID-19<br> response efforts and longer-term infrastructure investment. |
| --- | --- |
| · | Sizable<br> exposure to public sector clients, where record near-term stimulus and stabilization<br> funding and longer-term infrastructure investments are expected to benefit the Company’s<br> core markets. |
| --- | --- |
Updated Fiscal 2020 FinancialGuidance
| · | Adjusted<br> EBITDA^1^ is expected to be between $700 million and $740 million, which would<br> mark 10% year-over-year growth at the mid-point of the range and a second consecutive<br> year of double-digit adjusted EBITDA growth. |
|---|---|
| – | This guidance assumes<br> that economic activity bottoms in the fiscal third quarter and that there are no material project delays or deferrals from<br> the pandemic in the fiscal fourth quarter. |
| --- | --- |
| – | This guidance also includes<br> an expected negative $15 million full year impact due to changes in foreign exchange rates. |
| --- | --- |
| · | The<br> Company reiterated its full year free cash flow^8^ guidance of between $100<br> million and $300 million. |
| --- | --- |
| – | This guidance includes<br> the expected recovery of an approximately $130 million timing-related negative impact to fiscal second quarter cash flow related<br> to MS cash flow in January that was below estimates at the closing of the MS sale. |
| --- | --- |
| – | The Company expects<br> to recover this amount in the fiscal third quarter through an expected favorable net working capital purchase price adjustment,<br> the collection of which will be reported in the investing section of the cash flow statement, in accordance with GAAP. |
| --- | --- |
“I am proud of AECOM’s strong second quarter and first half financial performance, which was highlighted by our sixth-consecutive quarter of substantial margin improvement in our Professional Services business, continued double-digit adjusted EBITDA growth, a record $9 billion of wins in the quarter and a new all-time high backlog level,” said Michael S. Burke, AECOM’s chairman and chief executive officer. “Our organization has responded well to the challenges posed by COVID-19 and I am thankful for our entire workforce’s devotion to our business and focus on delivering for our clients. As we look to the future, there are many uncertainties about the duration and long-term impacts from COVID-19. Importantly, with respect to what is within our control, the business has never been stronger or more resilient. In the near-term, our focus is on the health and safety of our people, on protecting jobs and on delivering for our clients. This is apparent in our industry-leading share of federal spending on COVID-19 related work thus far. Longer-term, we are engaging with our clients to help prepare for substantial planned stimulus, including an emphasis on infrastructure in our largest markets.”
“Our results over the past six quarters and, in particular the first half of this year, reinforce the value of our transformation to a higher-margin and lower-risk Professional Services business model,” said W. Troy Rudd, AECOM’s chief financial officer. “Our financial position is solid. We deployed the proceeds from the MS sale to repay all of our secured debt, resulting in substantially reduced net leverage of 1.2x. Today, we have a record level of liquidity and no substantial debt maturities for several years. We expect strong cash flow in the second half of the year to further enhance liquidity, providing us with additional flexibility as we navigate unprecedented market uncertainty with confidence.”
Winsand Backlog
Second quarter wins of $8.6 billion set a new record and resulted in a book-to-burn ratio^6^ of 2.5, which included a greater than 1 book-to-burn ratio in each segment. This performance included solid contributions across the business, highlighted by two multi-billion dollar wins in the Americas. Wins in the first half of fiscal 2020 were $12.0 billion, reflecting a 1.7 book-to-burn ratio. Total backlog increased by 14%^5^ over the prior year to $41.6 billion, which set a new record and provides for all-time high levels of visibility with more than 3 years of trailing twelve-month revenue in backlog.
2
Business Segments
AECOM is a Professional Services firm that delivers planning, design, engineering, consulting and construction management services to public- and private-sector clients worldwide in markets spanning transportation, buildings, water, governments, energy and the environment.
AECOM reports based on three segments: Americas, which consists of the Company’s business in the United States, Canada and Latin America; International, which consists of the Company’s business in Europe, the Middle East, Africa and the Asia-Pacific regions; and AECOM Capital.
In addition, the MS business, which was sold on January 31, 2020, and the at-risk, self-perform construction businesses that the Company intends to exit are reported as discontinued operations.
Americas
Revenue in the second quarter was $2.5 billion, a 4% decrease from the prior year, primarily due to the expected reduction in disaster recovery activity in the U.S. Virgin Islands.
Net service revenue^2^ was $933 million in the second quarter and was mostly unchanged over the prior year on a constant-currency organic^3^ basis. Excluding the impact of the U.S. Virgin Islands activity in the prior-year period, NSR increased by 2% in the Company’s design business, reflecting continued strength across its core markets.
Operating income was $141 million compared to $129 million in the year-ago period. On an adjusted basis^1^, operating income was $146 million compared to $132 million in the year-ago period. The adjusted operating margin on an NSR^2^ basis of 15.6% was a 160 basis point increase over the prior year, and reflects the benefits of the many strategic actions taken to enhance margins as well as solid execution against a record level of backlog.
International
Revenue in the second quarter was $770 million, a decrease of 8% from the prior year.
Net service revenue^2^ was $626 million in the second quarter, a 2% decrease from the prior year on a constant-currency organic^3^ basis, reflecting continued growth in Australia-New Zealand, stable performance in the U.K. and declines in Asia as the business experienced headwinds associated with COVID-19.
Operating income was $36 million compared to $22 million in the year-ago period. On an adjusted basis^1^, operating income was $37 million compared to $23 million in the year-ago period. The adjusted operating margin on an NSR^2^ basis increased by 240 basis points over the prior year to 5.9%. This increase is due to improved profitability in the U.K. and investments to deliver increased utilization and overhead efficiencies through expanded use of the Company’s global shared services and design centers, as well as the benefit from actions to consolidate the Company’s geographic and real estate footprint. In addition, despite the impacts of COVID-19 in Asia that resulted in 10 lost working days in mainland China, the business delivered performance consistent with its financial plan for the first half of the year.
AECOM Capital
The AECOM Capital segment invests in and develops real estate projects. Revenue in the second quarter was $0.5 million and operating income was $3.8 million. The Company reiterated its expectation for approximately $10 million of AECOM Capital earnings in fiscal 2020.
Discontinued Operations
Second quarter results of discontinued operations included an approximately $147 million gain with respect to the sale of the Management Services business and an $89 million non-cash impairment of goodwill and intangible assets on certain Oil & Gas-related businesses as a result of lower oil prices. The Company remains committed to its goal of achieving zero self-perform, at-risk construction exposure.
Tax Rate
The effective tax rate was 28.7% in the second quarter. On an adjusted basis, the effective tax rate was 26.7%. The adjusted tax rate was derived by re-computing the annual effective tax rate on earnings from adjusted net income.^9^ The adjusted tax expense differs from the GAAP tax expense based on the taxability or deductibility and tax rate applied to each of the adjustments.
3
Cash Flow
Operating cash flow for the second quarter was ($299) million and free cash flow^8^ was ($313) million. Underlying cash performance was mostly consistent with expectations and included several noteworthy items:
| · | A<br> $180 million negative impact from the previously contemplated termination of the MS receivable<br> sales program concurrent with the sale of the MS business. |
|---|---|
| · | Approximately<br> $40 million of cash use for planned restructuring activities associated with the Company’s<br> transformation into a higher-margin and lower-risk Professional Services business. |
| --- | --- |
| · | An<br> approximately $130 million impact related to the timing of expected cash flow in the<br> MS business prior to the completion of the sale of the business on January 31^st^;<br> the Company expects to recover this impact during the third quarter through a net working<br> capital purchase price adjustment. |
| --- | --- |
Balance Sheet
As of March 31, 2020, inclusive of discontinued operations, AECOM had $1.3 billion of total cash and cash equivalents, $2.2 billion of total debt, $900 million of net debt and was undrawn under its $1.35 billion revolving credit facility.
Restructuring Update
AECOM continues to progress its previously announced restructuring actions that are expected to deliver continued substantial margin improvement and efficiencies that result in a more agile organization. As a result, the Company continues to expect in fiscal 2020 to incur restructuring expenses of between $160 million and $190 million, and total cash restructuring costs of between $185 million to $205 million.
Conference Call
AECOM is hosting a conference call today at 12 p.m. Eastern Time, during which management will make a brief presentation focusing on the Company's results, strategies and operating trends. Interested parties can listen to the conference call and view accompanying slides via webcast at https://investors.aecom.com. The webcast will be available for replay following the 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 complete reconciliation of Non-GAAP measures.
^2^Revenue, net of subcontractor and other direct costs.
^3^Organic growth is year-over-year at constant currency and reflects revenue associated with continuing operations. Results expressed in constant currency are presented excluding the impact from changes in currency exchange rates.
^4^Reflects segment operating performance, excluding AECOM Capital.
^5^On a constant-currency basis.
^6^Book-to-burn ratio is defined as the amount of wins divided by revenue recognized during the period, including revenue related to work performed in unconsolidated joint ventures.
^7^Net debt-to-EBITDA, or net leverage, is comprised of EBITDA as defined in the Company’s credit agreement dated October 17, 2014, as amended, which excludes stock-based compensation, and net debt as defined as total debt on the Company’s financial statements, net of total cash and cash equivalents.
^8^Free cash flow is defined as cash flow from operations less capital expenditures net of proceeds from disposals.
^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 premier infrastructure firm, delivering professional services across the project lifecycle – from planning, design and engineering to consulting and construction management. We partner with our clients in the public and private sectors to solve their most complex challenges and build legacies for generations to come. On projects spanning transportation, buildings, water, governments, energy and the environment, our teams are driven by a common purpose to deliver a better world. AECOM is a Fortune 500 firm with revenue of approximately $20.2 billion during fiscal year 2019. See how we deliver what others can only imagine at aecom.com and @AECOM.
4
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, any statements regarding future economic conditions or performance, 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 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; high leverage and potential inability to service our debt and guarantees; exposure to Brexit; exposure to political and economic risks in different countries; currency exchange rate fluctuations; retaining and recruiting key technical and management personnel; legal claims; inadequate insurance coverage; environmental law compliance and adequate nuclear indemnification; unexpected adjustments and cancellations related to our backlog; partners and third parties who may fail to satisfy their legal obligations; AECOM Capital real estate development projects; managing pension cost; cybersecurity issues, IT outages and data privacy; risks associated with the benefits and costs of the Management Services transaction, including the risk that the expected benefits of the Management Services transaction or any contingent purchase price will not be realized within the expected time frame, in full or at all, or that any purchase price adjustments could be less favorable or result in lower aggregate cash proceeds than expected; the risk that costs of restructuring transactions and other costs incurred in connection with the Management Services transaction will exceed our estimates or otherwise adversely affect our business or operations; 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, organic revenue, 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, adjusted EPS, adjusted net/operating income and adjusted tax rate 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 constant currency information, such as organic revenue, to help assess how our underlying businesses performed excluding the effect of foreign currency rate fluctuations to aid investors in better understanding our international operational performance. We present net service revenue to exclude subcontractor costs from revenue to provide investors with a better understanding of our operational performance.
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.
When we provide our long term projections for adjusted EBITDA and free cash flow on a forward-looking basis, the closest corresponding GAAP measure and a reconciliation of the differences between the non-GAAP expectation and the corresponding GAAP measure generally is not available without unreasonable effort due to the length, high variability, complexity and low visibility associated with the non-GAAP expectation projected against the multi-year forecast which could significantly impact the GAAP measure.
5
AECOM
ConsolidatedStatements of Income
(unaudited- in thousands, except per share data)
| Three<br> Months Ended | Six<br> Months Ended | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 31,<br><br> 2019 | March 31,<br><br> 2020 | %<br><br> Change | March 31,<br><br> 2019 | March 31,<br><br> 2020 | %<br><br> Change | |||||||||||||
| Revenue | $ | 3,412,605 | $ | 3,245,737 | (4.9 | )% | $ | 6,768,943 | $ | 6,481,347 | (4.2 | )% | ||||||
| Cost of revenue | 3,267,768 | 3,076,924 | (5.8 | )% | 6,500,710 | 6,146,734 | (5.4 | )% | ||||||||||
| Gross<br> profit | 144,837 | 168,813 | 16.6 | % | 268,233 | 334,613 | 24.7 | % | ||||||||||
| Equity<br> in earnings of joint ventures | 16,600 | 13,505 | (18.6 | )% | 23,232 | 23,433 | 0.9 | % | ||||||||||
| General<br> and administrative expenses | (37,426 | ) | (41,037 | ) | 9.6 | % | (73,333 | ) | (84,651 | ) | 15.4 | % | ||||||
| Restructuring<br> costs | (15,875 | ) | (31,213 | ) | 96.6 | % | (79,170 | ) | (76,138 | ) | (3.8 | )% | ||||||
| Income<br> from operations | 108,136 | 110,068 | 1.8 | % | 138,962 | 197,257 | 42.0 | % | ||||||||||
| Other<br> income | 3,761 | 2,430 | (35.4 | )% | 6,746 | 6,438 | (4.6 | )% | ||||||||||
| Interest<br> expense | (41,407 | ) | (37,111 | ) | (10.4 | )% | (80,832 | ) | (77,488 | ) | (4.1 | )% | ||||||
| Income<br> before income tax expense (benefit) | 70,490 | 75,387 | 6.9 | % | 64,876 | 126,207 | 94.5 | % | ||||||||||
| Income<br> tax expense (benefit) | 12,218 | 21,604 | 76.8 | % | (30,317 | ) | 37,510 | (223.7 | )% | |||||||||
| Income from continuing<br> operations | 58,272 | 53,783 | (7.7 | )% | 95,193 | 88,697 | (6.8 | )% | ||||||||||
| Discontinued<br> operations, net of tax | 35,247 | (130,749 | ) | (471.0 | )% | 63,412 | (112,569 | ) | (277.5 | )% | ||||||||
| Net<br> income (loss) | 93,519 | (76,966 | ) | (182.3 | )% | 158,605 | (23,872 | ) | (115.1 | )% | ||||||||
| Net income attributable<br> to noncontrolling interests <br> from continuing operations | (6,898 | ) | (5,243 | ) | (24.0 | )% | (11,838 | ) | (9,290 | ) | (21.5 | )% | ||||||
| Net<br> income attributable to noncontrolling interests <br> from discontinued operations | (8,776 | ) | (3,917 | ) | (55.4 | )% | (17,403 | ) | (12,360 | ) | (29.0 | )% | ||||||
| Net<br> income attributable to noncontrolling interests | (15,674 | ) | (9,160 | ) | (41.6 | )% | (29,241 | ) | (21,650 | ) | (26.0 | )% | ||||||
| Net<br> income attributable to AECOM from continuing operations | 51,374 | 48,540 | (5.5 | )% | 83,355 | 79,407 | (4.7 | )% | ||||||||||
| Net<br> income (loss) attributable to AECOM from discontinued operations | 26,471 | (134,666 | ) | (608.7 | )% | 46,009 | (124,929 | ) | (371.5 | )% | ||||||||
| Net<br> income (loss) attributable to AECOM | $ | 77,845 | $ | (86,126 | ) | (210.6 | )% | $ | 129,364 | $ | (45,522 | ) | (135.2 | )% | ||||
| Net<br> income (loss) attributable to AECOM <br> per share: | ||||||||||||||||||
| Basic | ||||||||||||||||||
| Continuing<br> operations | $ | 0.33 | $ | 0.31 | (6.1 | )% | $ | 0.53 | $ | 0.50 | (5.7 | )% | ||||||
| Discontinued<br> operations | 0.17 | (0.85 | ) | (600.0 | )% | 0.30 | (0.79 | ) | (363.3 | )% | ||||||||
| Basic<br> earnings (loss) per share | $ | 0.50 | $ | (0.54 | ) | (208.0 | )% | $ | 0.83 | $ | (0.29 | ) | (134.9 | )% | ||||
| Diluted | ||||||||||||||||||
| Continuing<br> operations | $ | 0.32 | $ | 0.30 | (6.3 | )% | $ | 0.52 | $ | 0.49 | (5.8 | )% | ||||||
| Discontinued<br> operations | 0.17 | (0.84 | ) | (594.1 | )% | 0.29 | (0.77 | ) | (365.5 | )% | ||||||||
| Diluted<br> earnings (loss) per share | $ | 0.49 | $ | (0.54 | ) | (210.2 | )% | $ | 0.81 | $ | (0.28 | ) | (134.6 | )% | ||||
| Weighted<br> average shares outstanding: | ||||||||||||||||||
| Basic | 156,621 | 158,550 | 1.2 | % | 156,519 | 157,941 | 0.9 | % | ||||||||||
| Diluted | 158,416 | 160,718 | 1.5 | % | 159,010 | 160,687 | 1.1 | % |
6
Balance Sheet Information
(unaudited - in thousands)
| September 30, 2019 | March 31, 2020 | |||
|---|---|---|---|---|
| Balance Sheet Information: | ||||
| Total cash and cash equivalents | $ | 885,639 | $ | 1,135,061 |
| Accounts receivable and contract assets – net | 4,451,022 | 4,655,315 | ||
| Working capital | 1,072,891 | 1,390,716 | ||
| Total debt, excluding unamortized debt issuance costs | 3,352,464 | 2,153,618 | ||
| Total assets | 14,550,908 | 13,115,346 | ||
| Total AECOM stockholders’ equity | 3,690,576 | 3,531,502 |
7
| AECOM | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Reportable Segments | |||||||||||||||
| (unaudited - in thousands) | |||||||||||||||
| Americas | International | AECOM<br> Capital | Corporate | Total | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Three Months Ended March 31, 2020 | |||||||||||||||
| Revenue | $ | 2,475,694 | $ | 769,535 | $ | 508 | $ | - | $ | 3,245,737 | |||||
| Cost of revenue | 2,340,061 | 736,863 | - | - | 3,076,924 | ||||||||||
| Gross profit | 135,633 | 32,672 | 508 | - | 168,813 | ||||||||||
| Equity in earnings of joint ventures | 5,341 | 3,148 | 5,016 | - | 13,505 | ||||||||||
| General and administrative expenses | - | - | (1,759 | ) | (39,278 | ) | (41,037 | ) | |||||||
| Restructuring costs | - | - | - | (31,213 | ) | (31,213 | ) | ||||||||
| Income (loss) from operations | $ | 140,974 | $ | 35,820 | $ | 3,765 | $ | (70,491 | ) | $ | 110,068 | ||||
| Gross profit as a % of revenue | 5.5 | % | 4.2 | % | -- | -- | 5.2 | % | |||||||
| Three Months Ended March 31, 2019 | |||||||||||||||
| Revenue | $ | 2,576,474 | $ | 834,644 | $ | 1,487 | $ | - | $ | 3,412,605 | |||||
| Cost of revenue | 2,449,775 | 817,993 | - | - | 3,267,768 | ||||||||||
| Gross profit | 126,699 | 16,651 | 1,487 | - | 144,837 | ||||||||||
| Equity in earnings of joint ventures | 1,840 | 5,039 | 9,721 | - | 16,600 | ||||||||||
| General and administrative expenses | - | - | (1,681 | ) | (35,745 | ) | (37,426 | ) | |||||||
| Restructuring costs | - | - | - | (15,875 | ) | (15,875 | ) | ||||||||
| Income (loss) from operations | $ | 128,539 | $ | 21,690 | $ | 9,527 | $ | (51,620 | ) | $ | 108,136 | ||||
| Gross profit as a % of revenue | 4.9 | % | 2.0 | % | -- | -- | 4.2 | % | |||||||
| Six Months Ended March 31, 2020 | |||||||||||||||
| Revenue | $ | 4,927,676 | $ | 1,552,630 | $ | 1,041 | $ | - | $ | 6,481,347 | |||||
| Cost of revenue | 4,652,611 | 1,494,123 | - | - | 6,146,734 | ||||||||||
| Gross profit | 275,065 | 58,507 | 1,041 | - | 334,613 | ||||||||||
| Equity in earnings of joint ventures | 11,770 | 5,984 | 5,679 | - | 23,433 | ||||||||||
| General and administrative expenses | - | - | (4,178 | ) | (80,473 | ) | (84,651 | ) | |||||||
| Restructuring costs | - | - | - | (76,138 | ) | (76,138 | ) | ||||||||
| Income (loss) from operations | $ | 286,835 | $ | 64,491 | $ | 2,542 | $ | (156,611 | ) | $ | 197,257 | ||||
| Gross profit as a % of revenue | 5.6 | % | 3.8 | % | - | - | 5.2 | % | |||||||
| Contracted backlog | $ | 13,512,174 | $ | 3,518,306 | $ | - | $ | - | $ | 17,030,480 | |||||
| Awarded backlog | 22,907,354 | 897,933 | - | - | 23,805,287 | ||||||||||
| Unconsolidated JV backlog | 775,275 | - | - | - | 775,275 | ||||||||||
| Total backlog | $ | 37,194,803 | $ | 4,416,239 | $ | - | $ | - | $ | 41,611,042 | |||||
| Six Months Ended March 31, 2019 | |||||||||||||||
| Revenue | $ | 5,136,875 | $ | 1,626,648 | $ | 5,420 | $ | - | $ | 6,768,943 | |||||
| Cost of revenue | 4,902,955 | 1,597,755 | - | - | 6,500,710 | ||||||||||
| Gross profit | 233,920 | 28,893 | 5,420 | - | 268,233 | ||||||||||
| Equity in earnings of joint ventures | 8,104 | 7,892 | 7,236 | - | 23,232 | ||||||||||
| General and administrative expenses | - | - | (3,408 | ) | (69,925 | ) | (73,333 | ) | |||||||
| Restructuring costs | - | - | - | (79,170 | ) | (79,170 | ) | ||||||||
| Income (loss) from operations | $ | 242,024 | $ | 36,785 | $ | 9,248 | $ | (149,095 | ) | $ | 138,962 | ||||
| Gross profit as a % of revenue | 4.6 | % | 1.8 | % | -- | -- | 4.0 | % | |||||||
| Contracted backlog | $ | 13,282,229 | $ | 3,852,880 | $ | - | $ | - | $ | 17,135,109 | |||||
| Awarded backlog | 17,496,446 | 869,693 | - | - | 18,366,139 | ||||||||||
| Unconsolidated JV backlog | 1,249,891 | - | - | - | 1,249,891 | ||||||||||
| Total backlog | $ | 32,028,566 | $ | 4,722,573 | $ | - | $ | - | $ | 36,751,139 |
8
AECOM
Regulation G Information
($ in millions)
Reconciliation of Revenue to Revenue, Net of Subcontractor and Other Direct Costs (NSR)
| Three Months Ended | Six Months Ended | |||||||
|---|---|---|---|---|---|---|---|---|
| Mar 31,<br> 2019 | Mar 31,<br> 2020 | Mar 31,<br> 2019 | Mar 31,<br> 2020 | |||||
| Americas | ||||||||
| Revenue | $ | 2,576.5 | $ | 2,475.7 | $ | 5,136.9 | $ | 4,927.7 |
| Less: Subcontractor and other direct costs | 1,636.0 | 1,542.5 | 3,321.4 | 3,089.0 | ||||
| Revenue, net of subcontractor and other direct costs | $ | 940.5 | $ | 933.2 | $ | 1,815.5 | $ | 1,838.7 |
| International | ||||||||
| Revenue | $ | 834.6 | $ | 769.5 | $ | 1,626.6 | $ | 1,552.6 |
| Less: Subcontractor and other direct costs | 180.3 | 143.2 | 335.3 | 292.6 | ||||
| Revenue, net of subcontractor and other direct costs | $ | 654.3 | $ | 626.3 | $ | 1,291.3 | $ | 1,260.0 |
| Segment Performance (excludes ACAP) | ||||||||
| Revenue | $ | 3,411.1 | $ | 3,245.2 | $ | 6,763.5 | $ | 6,480.3 |
| Less: Subcontractor and other direct costs | 1,816.3 | 1,685.7 | 3,656.7 | 3,381.6 | ||||
| Revenue, net of subcontractor and other direct costs | $ | 1,594.8 | $ | 1,559.5 | $ | 3,106.8 | $ | 3,098.7 |
| Consolidated | ||||||||
| Revenue | $ | 3,412.6 | $ | 3,245.7 | $ | 6,768.9 | $ | 6,481.3 |
| Less: Subcontractor and other direct costs | 1,816.3 | 1,685.7 | 3,656.7 | 3,381.6 | ||||
| Revenue, net of subcontractor and other direct costs | $ | 1,596.3 | $ | 1,560.0 | $ | 3,112.2 | $ | 3,099.7 |
Reconciliation of Total Debt to Net Debt
| Balances at: | ||||||
|---|---|---|---|---|---|---|
| Mar 31, 2019 | Dec 31, 2019 | Mar 31, 2020 | ||||
| Short-term debt | $ | 48.4 | $ | 55.0 | $ | 27.2 |
| Current portion of long-term debt | 80.8 | 56.6 | 25.2 | |||
| Long-term debt, gross | 3,708.1 | 3,392.1 | 2,101.2 | |||
| Total debt excluding unamortized debt issuance costs | 3,837.3 | 3,503.7 | 2,153.6 | |||
| Less: Total cash and cash equivalents | 666.1 | 725.4 | 1,135.1 | |||
| Net debt | $ | 3,171.2 | $ | 2,778.3 | $ | 1,018.5 |
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow
| Three Months Ended | Six Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mar 31,<br> 2019 | Dec 31,<br> 2019 | Mar 31,<br> 2020 | Mar 31,<br> 2019 | Mar 31,<br> 2020 | |||||||||||
| Net cash provided by (used in) operating activities | $ | 107.4 | $ | (206.9 | ) | $ | (299.1 | ) | $ | (93.0 | ) | $ | (506.0 | ) | |
| Capital expenditures, net | (22.5 | ) | (31.1 | ) | (13.4 | ) | (44.4 | ) | (44.5 | ) | |||||
| Free cash flow | $ | 84.9 | $ | (238.0 | ) | $ | (312.5 | ) | $ | (137.4 | ) | $ | (550.5 | ) |
9
AECOM
Regulation G Information
($ in millions, except per share data)
| Three Months Ended | Six Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mar 31,<br> 2019 | Dec 31,<br> 2019 | Mar 31,<br> 2020 | Mar 31,<br> 2019 | Mar 31,<br> 2020 | |||||||||||
| Reconciliation of Income from Operations to Adjusted Income from Operations | |||||||||||||||
| Income from operations | $ | 108.2 | $ | 87.2 | $ | 110.1 | $ | 139.0 | $ | 197.3 | |||||
| Non-core operating losses & transaction related expenses | (1.2 | ) | 5.6 | - | 8.2 | 5.6 | |||||||||
| Accelerated depreciation of project management tool | - | - | 11.3 | - | 11.3 | ||||||||||
| Restructuring costs | 15.9 | 44.9 | 31.2 | 79.2 | 76.1 | ||||||||||
| Amortization of intangible assets | 6.3 | 6.1 | 6.2 | 12.6 | 12.3 | ||||||||||
| Adjusted income from operations | $ | 129.2 | $ | 143.8 | $ | 158.8 | $ | 239.0 | $ | 302.6 | |||||
| Reconciliation of Income Before Income Taxes to Adjusted Income Before Income Taxes | |||||||||||||||
| Income before income tax expense (benefit) | $ | 70.5 | $ | 50.8 | $ | 75.4 | $ | 64.9 | $ | 126.2 | |||||
| Non-core operating losses & transaction related expenses | (1.2 | ) | 5.6 | - | 8.2 | 5.6 | |||||||||
| Accelerated depreciation of project management tool | - | - | 11.3 | - | 11.3 | ||||||||||
| Restructuring costs | 15.9 | 44.9 | 31.2 | 79.2 | 76.1 | ||||||||||
| Amortization of intangible assets | 6.3 | 6.1 | 6.2 | 12.6 | 12.3 | ||||||||||
| Financing charges in interest expense | 2.4 | 2.0 | 0.9 | 4.8 | 2.9 | ||||||||||
| Adjusted income before income tax expense | $ | 93.9 | $ | 109.4 | $ | 125.0 | $ | 169.7 | $ | 234.4 | |||||
| Reconciliation of Income Taxes to Adjusted Income Taxes | |||||||||||||||
| Income tax expense (benefit) | $ | 12.2 | $ | 15.9 | $ | 21.6 | $ | (30.3 | ) | $ | 37.5 | ||||
| Tax effect of the above adjustments* | 6.5 | 15.2 | 11.4 | 28.9 | 26.6 | ||||||||||
| Valuation allowances and other tax only items | 1.1 | (0.4 | ) | (1.1 | ) | 34.7 | (1.5 | ) | |||||||
| Adjusted income tax expense | $ | 19.8 | $ | 30.7 | $ | 31.9 | $ | 33.3 | $ | 62.6 |
* 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 Noncontrolling Interests to Adjusted Noncontrolling Interests | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noncontrolling interests in income of consolidated subsidiaries, net of tax | $ | (6.9 | ) | $ | (4.0 | ) | $ | (5.3 | ) | $ | (11.8 | ) | $ | (9.3 | ) |
| Amortization of intangible assets included in NCI, net of tax | (0.2 | ) | (0.1 | ) | (0.1 | ) | (0.3 | ) | (0.2 | ) | |||||
| Adjusted noncontrolling interests in income of consolidated subsidiaries, net of tax | $ | (7.1 | ) | $ | (4.1 | ) | $ | (5.4 | ) | $ | (12.1 | ) | $ | (9.5 | ) |
| Reconciliation of Net Income Attributable to AECOM to Adjusted Net Income Attributable to AECOM | |||||||||||||||
| Net income attributable to AECOM | $ | 51.4 | $ | 30.9 | $ | 48.5 | $ | 83.4 | $ | 79.4 | |||||
| Non-core operating losses & transaction related expenses | (1.2 | ) | 5.6 | - | 8.2 | 5.6 | |||||||||
| Accelerated depreciation of project management tool | - | - | 11.3 | - | 11.3 | ||||||||||
| Restructuring costs | 15.9 | 44.9 | 31.2 | 79.2 | 76.1 | ||||||||||
| Amortization of intangible assets | 6.3 | 6.1 | 6.2 | 12.6 | 12.3 | ||||||||||
| Financing charges in interest expense | 2.4 | 2.0 | 0.9 | 4.8 | 2.9 | ||||||||||
| Tax effect of the above adjustments***** | (6.5 | ) | (15.2 | ) | (11.5 | ) | (28.9 | ) | (26.7 | ) | |||||
| Valuation allowances and other tax only items | (1.1 | ) | 0.4 | 1.1 | (34.7 | ) | 1.5 | ||||||||
| Amortization of intangible assets included in NCI, net of tax | (0.2 | ) | (0.1 | ) | (0.1 | ) | (0.3 | ) | (0.2 | ) | |||||
| Adjusted net income attributable to AECOM | $ | 67.0 | $ | 74.6 | $ | 87.6 | $ | 124.3 | $ | 162.2 |
* 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.
10
AECOM
Regulation G Information
($ in millions, except per share data)
| Three Months Ended | Six Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mar 31,<br> 2019 | Dec 31,<br> 2019 | Mar 31,<br> 2020 | Mar 31,<br> 2019 | Mar 31,<br> 2020 | |||||||||||
| Reconciliation of Net Income per Diluted Share to Adjusted Net Income per Diluted Share | |||||||||||||||
| Net income attributable to AECOM – per diluted share | $ | 0.32 | $ | 0.19 | $ | 0.30 | $ | 0.52 | $ | 0.49 | |||||
| Per diluted share adjustments: | |||||||||||||||
| Non-core operating losses & transaction related expenses | (0.01 | ) | 0.03 | - | 0.05 | 0.03 | |||||||||
| Accelerated depreciation of project management tool | - | - | 0.07 | - | 0.07 | ||||||||||
| Restructuring costs | 0.10 | 0.28 | 0.19 | 0.50 | 0.47 | ||||||||||
| Amortization of intangible assets | 0.04 | 0.04 | 0.04 | 0.08 | 0.08 | ||||||||||
| Financing charges in interest expense | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | ||||||||||
| Tax effect of the above adjustments***** | (0.04 | ) | (0.09 | ) | (0.07 | ) | (0.18 | ) | (0.16 | ) | |||||
| Valuation allowances and other tax only items | (0.01 | ) | - | 0.01 | (0.22 | ) | 0.01 | ||||||||
| Adjusted net income attributable to AECOM – per diluted share | $ | 0.42 | $ | 0.46 | $ | 0.55 | $ | 0.78 | $ | 1.01 | |||||
| Weighted average shares outstanding – diluted | 158.4 | 160.7 | 160.7 | 159.6 | 160.7 |
* 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 AECOM to EBITDA to Adjusted EBITDA and to Adjusted Income from Operations | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income attributable to AECOM | $ | 51.4 | $ | 30.9 | $ | 48.5 | $ | 83.4 | $ | 79.4 | |||||
| Income tax expense (benefit) | 12.2 | 15.9 | 21.6 | (30.3 | ) | 37.5 | |||||||||
| Income attributable to AECOM | 63.6 | 46.8 | 70.1 | 53.1 | 116.9 | ||||||||||
| Depreciation and amortization expense | 43.3 | 41.1 | 48.7 | 83.3 | 89.8 | ||||||||||
| Interest<br>income**^1^** | (2.9 | ) | (3.4 | ) | (3.6 | ) | (5.1 | ) | (7.0 | ) | |||||
| Interest<br>expense**^2^** | 41.3 | 40.3 | 37.1 | 80.7 | 77.4 | ||||||||||
| Amortized bank fees included in interest expense | (2.4 | ) | (2.0 | ) | (1.3 | ) | (4.8 | ) | (3.3 | ) | |||||
| EBITDA | $ | 142.9 | $ | 122.8 | $ | 151.0 | $ | 207.2 | $ | 273.8 | |||||
| Non-core operating losses & transaction related expenses | (1.2 | ) | 5.6 | - | 8.2 | 5.6 | |||||||||
| Restructuring costs | 15.9 | 45.0 | 31.2 | 79.2 | 76.2 | ||||||||||
| Adjusted EBITDA | $ | 157.6 | $ | 173.4 | $ | 182.2 | $ | 294.6 | $ | 355.6 | |||||
| Other income | (3.8 | ) | (4.0 | ) | (2.4 | ) | (6.8 | ) | (6.4 | ) | |||||
| Depreciation**^3^** | (34.7 | ) | (33.1 | ) | (30.0 | ) | (66.1 | ) | (63.1 | ) | |||||
| Interest<br>income**^1^** | 2.9 | 3.4 | 3.6 | 5.1 | 7.0 | ||||||||||
| Noncontrolling interests in income of consolidated subsidiaries, net of tax | 7.0 | 4.1 | 5.3 | 12.0 | 9.4 | ||||||||||
| Amortization<br> of intangible assets included in NCI, net of tax | 0.2 | - | 0.1 | 0.2 | 0.1 | ||||||||||
| Adjusted income from operations | $ | 129.2 | $ | 143.8 | $ | 158.8 | $ | 239.0 | $ | 302.6 |
^1^ Included in other income;
^2^ Excludes related amortization;
^3^ Excludes depreciation from non-core operating losses, and accelerated depreciation of project management tool;
11
AECOMRegulation G Information**(in millions, except per share data)**
| Three Months Ended | Six Months Ended | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mar 31,<br> 2019 | Dec 31,<br> 2019 | Mar 31,<br> 2020 | Mar 31,<br> 2019 | Mar 31,<br> 2020 | |||||||||
| Reconciliation of Segment Income from Operations to Adjusted Income from Operations | |||||||||||||
| Americas Segment: | |||||||||||||
| Income from operations | $ | 128.5 | $ | 145.9 | $ | 141.0 | $ | 242.0 | $ | 286.9 | |||
| Non-core operating losses & transaction related expenses | (1.2 | ) | - | - | 8.2 | - | |||||||
| Amortization of intangible assets | 4.8 | 4.7 | 4.8 | 9.6 | 9.5 | ||||||||
| Adjusted income from operations | $ | 132.1 | $ | 150.6 | $ | 145.8 | $ | 259.8 | $ | 296.4 | |||
| International Segment: | |||||||||||||
| Income from operations | $ | 21.7 | $ | 28.7 | $ | 35.8 | $ | 36.8 | $ | 64.5 | |||
| Non-core operating losses & transaction related expenses | - | (0.1 | ) | - | - | (0.1 | ) | ||||||
| Amortization of intangible assets | 1.6 | 1.4 | 1.4 | 3.1 | 2.8 | ||||||||
| Adjusted income from operations | $ | 23.3 | $ | 30.0 | $ | 37.2 | $ | 39.9 | $ | 67.2 | |||
| Segment Performance (excludes ACAP): | |||||||||||||
| Income from operations | $ | 150.2 | $ | 174.6 | $ | 176.8 | $ | 278.8 | $ | 351.4 | |||
| Non-core operating losses & transaction related expenses | (1.2 | ) | (0.1 | ) | - | 8.2 | (0.1 | ) | |||||
| Amortization of intangible assets | 6.4 | 6.1 | 6.2 | 12.7 | 12.3 | ||||||||
| Adjusted income from operations | $ | 155.4 | $ | 180.6 | $ | 183.0 | $ | 299.7 | $ | 363.6 |
12