XML 36 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information
9 Months Ended
Jun. 30, 2016
Condensed Consolidating Financial Information  
Condensed Consolidating Financial Information

 

16.Condensed Consolidating Financial Information

 

As discussed in Note 7, on October 6, 2014, AECOM issued $800.0 million aggregate principal amount of its 2022 Notes and $800.0 million aggregate principal amount of its 2024 Notes in a transaction exempt from the registration requirements of the Securities Act of 1933, as amended (the Securities Act). AECOM filed a Registration Statement on Form S-4 relating to the offer to exchange the Notes for new 5.75% Senior Notes due 2022 and 5.875% Senior Notes due 2024 that was declared effective by the SEC on September 29, 2015. The Notes are fully and unconditionally guaranteed on a joint and several basis by certain of AECOM’s directly and indirectly 100% owned subsidiaries (the Subsidiary Guarantors). Other than customary restrictions imposed by applicable statutes, there are no restrictions on the ability of the Subsidiary Guarantors to transfer funds to AECOM in the form of cash dividends, loans or advances.

 

In connection with the registration of the exchange offer, AECOM became subject to the requirements of Rule 3-10 of Regulation S-X regarding financial statements of guarantors and issuers of guaranteed securities registered or being registered with the Securities and Exchange Commission. The following condensed consolidating financial information, which is presented for AECOM, the Subsidiary Guarantors on a combined basis and AECOM’s non-guarantor subsidiaries on a combined basis, is provided to satisfy the disclosure requirements of Rule 3-10 of Regulation S-X.

 

Condensed Consolidating Balance Sheets

June 30, 2016

(unaudited — in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

1.7

 

$

178.3

 

$

448.0

 

$

 

$

628.0

 

Accounts receivable—net

 

 

2,027.5

 

2,592.9

 

 

4,620.4

 

Intercompany receivable

 

763.2

 

146.0

 

148.7

 

(1,057.9

)

 

Prepaid expenses and other current assets

 

170.3

 

371.4

 

310.9

 

 

852.6

 

Income taxes receivable

 

57.5

 

 

13.4

 

 

70.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

992.7

 

2,723.2

 

3,513.9

 

(1,057.9

)

6,171.9

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—NET

 

156.4

 

226.1

 

242.0

 

 

624.5

 

DEFERRED TAX ASSETS—NET

 

116.4

 

30.0

 

 

(36.3

)

110.1

 

INVESTMENTS IN CONSOLIDATED SUBSIDIARIES

 

6,396.7

 

1,317.3

 

58.5

 

(7,772.5

)

 

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

 

0.7

 

51.4

 

289.9

 

 

342.0

 

GOODWILL

 

 

3,306.7

 

2,524.7

 

 

5,831.4

 

INTANGIBLE ASSETS—NET

 

 

357.9

 

135.4

 

 

493.3

 

OTHER NON-CURRENT ASSETS

 

74.4

 

66.3

 

164.4

 

 

305.1

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

7,737.3

 

$

8,078.9

 

$

6,928.8

 

$

(8,866.7

)

$

13,878.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

3.9

 

$

 

$

16.9

 

$

 

$

20.8

 

Accounts payable

 

38.9

 

915.7

 

934.6

 

 

1,889.2

 

Accrued expenses and other current liabilities

 

207.7

 

1,167.1

 

1,026.8

 

 

2,401.6

 

Intercompany payable

 

109.0

 

852.4

 

217.1

 

(1,178.5

)

 

Billings in excess of costs on uncompleted contracts

 

 

250.9

 

390.4

 

 

641.3

 

Current portion of long-term debt

 

107.4

 

203.4

 

22.5

 

 

333.3

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

466.9

 

3,389.5

 

2,608.3

 

(1,178.5

)

5,286.2

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER LONG-TERM LIABILITIES

 

101.8

 

333.4

 

441.4

 

 

876.6

 

DEFERRED TAX LIABILITY—NET

 

 

 

51.4

 

(36.3

)

15.1

 

NOTE PAYABLE INTERCOMPANY—NON CURRENT

 

 

 

594.1

 

(594.1

)

 

LONG-TERM DEBT

 

3,620.7

 

294.1

 

26.4

 

 

3,941.2

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

4,189.4

 

4,017.0

 

3,721.6

 

(1,808.9

)

10,119.1

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL AECOM STOCKHOLDERS’ EQUITY

 

3,547.9

 

4,061.9

 

2,999.8

 

(7,057.8

)

3,551.8

 

Noncontrolling interests

 

 

 

207.4

 

 

207.4

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

3,547.9

 

4,061.9

 

3,207.2

 

(7,057.8

)

3,759.2

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,737.3

 

$

8,078.9

 

$

6,928.8

 

$

(8,866.7

)

$

13,878.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheets

September 30, 2015

(in millions)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

1.3

 

$

162.5

 

$

520.1

 

$

 

$

683.9

 

Accounts receivable—net

 

 

2,165.5

 

2,675.9

 

 

4,841.4

 

Intercompany receivable

 

771.3

 

187.3

 

262.7

 

(1,221.3

)

 

Prepaid expenses and other current assets

 

36.7

 

127.4

 

224.9

 

 

389.0

 

Income taxes receivable

 

68.7

 

 

12.5

 

 

81.2

 

Deferred tax assets—net

 

36.6

 

 

276.9

 

(62.9

)

250.6

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

914.6

 

2,642.7

 

3,973.0

 

(1,284.2

)

6,246.1

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—NET

 

93.4

 

240.0

 

365.9

 

 

699.3

 

DEFERRED TAX ASSETS—NET

 

27.1

 

 

7.3

 

(34.4

)

 

INVESTMENTS IN CONSOLIDATED SUBSIDIARIES

 

6,739.4

 

1,343.7

 

67.4

 

(8,150.5

)

 

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

 

0.8

 

73.4

 

247.4

 

 

321.6

 

GOODWILL

 

 

3,291.1

 

2,529.6

 

 

5,820.7

 

INTANGIBLE ASSETS—NET

 

 

459.4

 

200.0

 

 

659.4

 

OTHER NON-CURRENT ASSETS

 

88.7

 

26.8

 

151.7

 

 

267.2

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

7,864.0

 

$

8,077.1

 

$

7,542.3

 

$

(9,469.1

)

$

14,014.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

2.3

 

$

 

$

0.5

 

$

 

$

2.8

 

Accounts payable

 

28.0

 

834.1

 

991.9

 

 

1,854.0

 

Accrued expenses and other current liabilities

 

229.5

 

1,001.6

 

936.7

 

 

2,167.8

 

Intercompany payable

 

119.9

 

960.3

 

319.8

 

(1,400.0

)

 

Billings in excess of costs on uncompleted contracts

 

 

255.7

 

398.2

 

 

653.9

 

Deferred tax liability—net

 

 

62.9

 

 

(62.9

)

 

Current portion of long-term debt

 

105.6

 

24.5

 

27.5

 

 

157.6

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

485.3

 

3,139.1

 

2,674.6

 

(1,462.9

)

4,836.1

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER LONG-TERM LIABILITIES

 

63.6

 

299.5

 

507.6

 

 

870.7

 

DEFERRED TAX LIABILITY—NET

 

 

122.6

 

141.9

 

(34.4

)

230.1

 

NOTE PAYABLE INTERCOMPANY—NON CURRENT

 

 

 

669.1

 

(669.1

)

 

LONG-TERM DEBT

 

3,914.0

 

482.7

 

49.8

 

 

4,446.5

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

4,462.9

 

4,043.9

 

4,043.0

 

(2,166.4

)

10,383.4

 

TOTAL AECOM STOCKHOLDERS’ EQUITY

 

3,401.1

 

4,033.2

 

3,276.1

 

(7,302.7

)

3,407.7

 

Noncontrolling interests

 

 

 

223.2

 

 

223.2

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

3,401.1

 

4,033.2

 

3,499.3

 

(7,302.7

)

3,630.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,864.0

 

$

8,077.1

 

$

7,542.3

 

$

(9,469.1

)

$

14,014.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Operations

(unaudited - in millions)

 

 

 

For the three months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

2,321.6

 

$

2,095.2

 

$

(8.0

)

$

4,408.8

 

Cost of revenue

 

 

2,255.5

 

1,990.0

 

(8.0

)

4,237.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

66.1

 

105.2

 

 

171.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings from subsidiaries

 

150.7

 

58.8

 

0.8

 

(210.3

)

 

Equity in earnings of joint ventures

 

 

10.2

 

8.3

 

 

18.5

 

General and administrative expenses

 

(28.7

)

 

 

 

(28.7

)

Acquisition and integration expenses

 

(50.7

)

 

 

 

(50.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

71.3

 

135.1

 

114.3

 

(210.3

)

110.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

1.4

 

9.4

 

2.2

 

(11.5

)

1.5

 

Interest expense

 

(55.6

)

(6.2

)

(12.3

)

11.5

 

(62.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax (benefit) expense

 

17.1

 

138.3

 

104.2

 

(210.3

)

49.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(50.5

)

31.7

 

4.0

 

(20.3

)

(35.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

67.6

 

106.6

 

100.2

 

(190.0

)

84.4

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(17.0

)

 

(17.0

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to AECOM

 

$

67.6

 

$

106.6

 

$

83.2

 

$

(190.0

)

$

67.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

2,083.6

 

$

2,547.6

 

$

(81.7

)

$

4,549.5

 

Cost of revenue

 

 

2,065.1

 

2,439.5

 

(81.7

)

4,422.9

 

Gross profit

 

 

18.5

 

108.1

 

 

126.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (loss) from subsidiaries

 

83.4

 

(21.0

)

0.7

 

(63.1

)

 

Equity in earnings of joint ventures

 

 

6.3

 

21.4

 

 

27.7

 

General and administrative expenses

 

(25.6

)

1.2

 

 

 

(24.4

)

Acquisition and integration expenses

 

(83.8

)

(4.7

)

 

 

(88.5

)

(Loss) income from operations

 

(26.0

)

0.3

 

130.2

 

(63.1

)

41.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

2.7

 

8.4

 

8.3

 

(9.3

)

10.1

 

Interest expense

 

(55.2

)

(6.4

)

(7.9

)

9.3

 

(60.2

)

(Loss) income before income tax (benefit) expense

 

(78.5

)

2.3

 

130.6

 

(63.1

)

(8.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(61.4

)

12.7

 

16.6

 

23.6

 

(8.5

)

Net (loss) income

 

(17.1

)

(10.4

)

114.0

 

(86.7

)

(0.2

)

Noncontrolling interests in income of consolidated subsidiaries, net of tax

 

 

 

(17.0

)

 

(17.0

)

Net (loss) income attributable to AECOM

 

$

(17.1

)

$

(10.4

)

$

97.0

 

$

(86.7

)

$

(17.2

)

 

Condensed Consolidating Statements of Operations

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

6,915.6

 

$

6,221.8

 

$

(49.7

)

$

13,087.7

 

Cost of revenue

 

 

6,652.1

 

5,989.7

 

(49.7

)

12,592.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

263.5

 

232.1

 

 

495.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings from subsidiaries

 

330.7

 

(1.3

)

2.4

 

(331.8

)

 

Equity in earnings of joint ventures

 

 

21.9

 

60.9

 

 

82.8

 

General and administrative expenses

 

(85.7

)

(1.2

)

 

 

(86.9

)

Acquisition and integration expenses

 

(142.4

)

 

 

 

(142.4

)

Loss on disposal activities

 

 

 

(42.6

)

 

(42.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

102.6

 

282.9

 

252.8

 

(331.8

)

306.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

4.4

 

27.2

 

3.8

 

(30.1

)

5.3

 

Interest expense

 

(164.8

)

(17.3

)

(32.8

)

30.1

 

(184.8

)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income tax (benefit) expense

 

(57.8

)

292.8

 

223.8

 

(331.8

)

127.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(146.9

)

116.0

 

13.9

 

(6.6

)

(23.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

89.1

 

176.8

 

209.9

 

(325.2

)

150.6

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(61.7

)

 

(61.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to AECOM

 

$

89.1

 

$

176.8

 

$

148.2

 

$

(325.2

)

$

88.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended June 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

6,494.0

 

$

7,121.2

 

$

(349.0

)

$

13,266.2

 

Cost of revenue

 

 

6,352.0

 

6,898.6

 

(349.0

)

12,901.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

142.0

 

222.6

 

 

364.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (loss) from subsidiaries

 

203.4

 

(34.5

)

2.9

 

(171.8

)

 

Equity in earnings of joint ventures

 

 

14.6

 

61.7

 

 

76.3

 

General and administrative expenses

 

(86.7

)

(1.8

)

 

 

(88.5

)

Acquisition and integration expenses

 

(269.1

)

(49.5

)

 

 

(318.6

)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(152.4

)

70.8

 

287.2

 

(171.8

)

33.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

3.6

 

26.0

 

8.3

 

(26.2

)

11.7

 

Interest expense

 

(220.9

)

(15.9

)

(29.0

)

26.2

 

(239.6

)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income tax (benefit) expense

 

(369.7

)

80.9

 

266.5

 

(171.8

)

(194.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(213.8

)

42.7

 

49.7

 

25.0

 

(96.4

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

(155.9

)

38.2

 

216.8

 

(196.8

)

(97.7

)

Noncontrolling interests in income of consolidated subsidiaries, net of tax

 

 

 

(58.2

)

 

(58.2

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to AECOM

 

$

(155.9

)

$

38.2

 

$

158.6

 

$

(196.8

)

$

(155.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Statements of Comprehensive Income (Loss)

(unaudited - in millions)

 

 

 

For the three months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income (loss)

 

$

67.6

 

$

106.6

 

$

100.2

 

$

(190.0

)

$

84.4

 

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized (loss) gain on derivatives, net of tax

 

(0.7

)

 

(0.7

)

 

(1.4

)

Foreign currency translation adjustments

 

 

 

(3.7

)

 

(3.7

)

Pension adjustments, net of tax

 

0.6

 

 

9.6

 

 

10.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income, net of tax

 

(0.1

)

 

5.2

 

 

5.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) net of tax

 

67.5

 

106.6

 

105.4

 

(190.0

)

89.5

 

Noncontrolling interests in comprehensive income of consolidated subsidiaries, net of tax

 

 

 

(16.6

)

 

(16.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to AECOM, net of tax

 

$

67.5

 

$

106.6

 

$

88.8

 

$

(190.0

)

$

72.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net (loss) income

 

$

(17.1

)

$

(10.4

)

$

114.0

 

$

(86.7

)

$

(0.2

)

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on derivatives, net of tax

 

1.6

 

 

 

 

1.6

 

Foreign currency translation adjustments

 

 

 

46.6

 

 

46.6

 

Pension adjustments, net of tax

 

0.7

 

 

(4.5

)

 

(3.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax

 

2.3

 

 

42.1

 

 

44.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income, net of tax

 

(14.8

)

(10.4

)

156.1

 

(86.7

)

44.2

 

Noncontrolling interests in comprehensive income of consolidated subsidiaries, net of tax

 

 

 

(17.1

)

 

(17.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income attributable to AECOM, net of tax

 

$

(14.8

)

$

(10.4

)

$

139.0

 

$

(86.7

)

$

27.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Statements of Comprehensive Income (Loss)

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income (loss)

 

$

89.1

 

$

176.8

 

$

209.9

 

$

(325.2

)

$

150.6

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on derivatives, net of tax

 

0.6

 

 

2.8

 

 

3.4

 

Foreign currency translation adjustments

 

 

 

(33.6

)

 

(33.6

)

Pension adjustments, net of tax

 

1.8

 

(4.7

)

20.3

 

 

17.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

2.4

 

(4.7

)

(10.5

)

 

(12.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) net of tax

 

91.5

 

172.1

 

199.4

 

(325.2

)

137.8

 

Noncontrolling interests in comprehensive income of consolidated subsidiaries, net of tax

 

 

 

(59.7

)

 

(59.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to AECOM, net of tax

 

$

91.5

 

$

172.1

 

$

139.7

 

$

(325.2

)

$

78.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended June 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net (loss) income

 

$

(155.9

)

$

38.2

 

$

216.8

 

$

(196.8

)

$

(97.7

)

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized loss on derivatives, net of tax

 

(3.6

)

 

 

 

(3.6

)

Foreign currency translation adjustments

 

 

 

(191.0

)

 

(191.0

)

Pension adjustments, net of tax

 

2.4

 

 

7.6

 

 

10.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss, net of tax

 

(1.2

)

 

(183.4

)

 

(184.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income, net of tax

 

(157.1

)

38.2

 

33.4

 

(196.8

)

(282.3

)

Noncontrolling interests in comprehensive loss of consolidated subsidiaries, net of tax

 

 

 

(55.6

)

 

(55.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income attributable to AECOM, net of tax

 

$

(157.1

)

$

38.2

 

$

(22.2

)

$

(196.8

)

$

(337.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Cash Flows

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

(288.0

)

$

507.2

 

$

232.1

 

$

 

$

451.3

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Payments for business acquisitions, net of cash acquired

 

 

(1.0

)

 

 

(1.0

)

Proceeds from disposal of businesses and property

 

 

 

39.7

 

 

39.7

 

Net investment in unconsolidated joint ventures

 

 

(3.7

)

(58.5

)

 

(62.2

)

Net sales of investments

 

 

 

11.4

 

 

11.4

 

Payments for capital expenditures, net of disposals

 

(68.6

)

(35.3

)

4.1

 

 

(99.8

)

Net (investment in) receipts from intercompany notes

 

2.5

 

142.4

 

(11.7

)

(133.2

)

 

Other intercompany investing activities

 

645.9

 

112.2

 

 

(758.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

579.8

 

214.6

 

(15.0

)

(891.3

)

(111.9

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings under credit agreements

 

3,421.5

 

8.3

 

16.4

 

 

3,446.2

 

Repayments of borrowings under credit agreements

 

(3,714.6

)

(16.8

)

(30.0

)

 

(3,761.4

)

Cash paid for debt and equity issuance costs

 

(2.0

)

 

 

 

(2.0

)

Proceeds from issuance of common stock

 

23.0

 

 

 

 

23.0

 

Proceeds from exercise of stock options

 

8.7

 

 

 

 

8.7

 

Payments to repurchase common stock

 

(25.6

)

 

 

 

(25.6

)

Excess tax benefit from share-based payment

 

3.8

 

 

 

 

3.8

 

Net distributions to noncontrolling interests

 

 

 

(75.4

)

 

(75.4

)

Other financing activities

 

(7.2

)

(20.7

)

19.8

 

 

(8.1

)

Net borrowings (repayments) on intercompany notes

 

1.0

 

10.7

 

(144.9

)

133.2

 

 

Other intercompany financing activities

 

 

(687.5

)

(70.6

)

758.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

(291.4

)

(706.0

)

(284.7

)

891.3

 

(390.8

)

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 

 

(4.5

)

 

(4.5

)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

0.4

 

15.8

 

(72.1

)

 

(55.9

)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

1.3

 

162.5

 

520.1

 

 

683.9

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

 

$

1.7

 

$

178.3

 

$

448.0

 

$

 

$

628.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Cash Flows

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

(294.4

)

$

480.8

 

$

300.0

 

$

 

$

486.4

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Payments for business acquisitions, net of cash acquired

 

(3,564.2

)

113.9

 

161.2

 

 

(3,289.1

)

Net investment in unconsolidated joint ventures

 

 

(0.1

)

(13.8

)

 

(13.9

)

Net sales of investments

 

 

 

(12.8

)

 

(12.8

)

Payments for capital expenditures, net of disposals

 

(38.9

)

(18.5

)

(1.8

)

 

(59.2

)

Net receipts from (investment in) intercompany notes

 

72.1

 

 

 

(72.1

)

 

Other intercompany investing activities

 

735.6

 

199.9

 

 

(935.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by investing activities

 

(2,795.4

)

295.2

 

132.8

 

(1,007.6

)

(3,375.0

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings under credit agreements

 

5,543.1

 

4.4

 

87.0

 

 

5,634.5

 

Repayments of borrowings under credit agreements

 

(3,941.7

)

(20.9

)

(77.8

)

 

(4,040.4

)

Issuance of unsecured senior notes

 

1,600.0

 

 

 

 

1,600.0

 

Prepayment penalty on Unsecured Senior Notes

 

(55.6

)

 

 

 

(55.6

)

Cash paid for debt and equity issuance costs

 

(87.9

)

 

 

 

(87.9

)

Proceeds from issuance of common stock

 

13.5

 

 

 

 

13.5

 

Proceeds from exercise of stock options

 

8.0

 

 

 

 

8.0

 

Payments to repurchase common stock

 

(22.8

)

 

 

 

(22.8

)

Excess tax benefit from share-based payment

 

3.6

 

 

 

 

3.6

 

Net distributions to noncontrolling interests

 

 

 

(101.0

)

 

(101.0

)

Other financing activities

 

(1.8

)

(4.3

)

(5.3

)

 

(11.4

)

Net repayments on intercompany notes

 

 

 

(72.1

)

72.1

 

 

Other intercompany financing activities

 

 

(710.0

)

(225.5

)

935.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

3,058.4

 

(730.8

)

(394.7

)

1,007.6

 

2,940.5

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 

 

(20.2

)

 

(20.2

)

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 

(31.4

)

45.2

 

17.9

 

 

31.7

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

33.4

 

85.8

 

455.0

 

 

574.2

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

 

$

2.0

 

$

131.0

 

$

472.9

 

$

 

$

605.9