XML 37 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Acquisitions, Goodwill and Intangible Assets (Tables)
9 Months Ended
Jun. 30, 2016
Business Acquisitions, Goodwill and Intangible Assets  
Schedule of estimated fair values of URS assets acquired and liabilities assumed, as of the acquisition dates

 

The following summarizes the estimated fair values of URS assets acquired and liabilities assumed (in millions), as of the acquisition date:

 

Cash and cash equivalents

 

$

284.9

 

Accounts receivable

 

2,512.8

 

Prepaid expenses and other current assets

 

421.0

 

Property and equipment

 

570.9

 

Identifiable intangible assets:

 

 

 

Customer relationships, contracts and backlog

 

973.8

 

Tradename

 

7.8

 

 

 

 

 

Total identifiable intangible assets

 

981.6

 

Goodwill

 

4,059.8

 

Other non-current assets

 

329.8

 

Accounts payable

 

(656.7

)

Accrued expenses and other current liabilities

 

(1,403.7

)

Billings in excess of costs on uncompleted contracts

 

(398.8

)

Current portion of long-term debt

 

(47.4

)

Other long-term liabilities

 

(406.1

)

Pension benefit obligations

 

(406.3

)

Long-term debt

 

(520.2

)

Noncontrolling interests

 

(201.0

)

 

 

 

 

Net assets acquired

 

$

5,120.6

 

 

 

 

 

 

 

Schedule of pro forma operating results

 

 

 

Nine Months
Ended
June 30, 2015

 

 

 

(in millions)

 

Revenue

 

$

13,587 

 

Income from operations

 

$

323 

 

Net income

 

$

213 

 

Net income attributable to AECOM

 

$

143 

 

 

 

 

 

Net income attributable to AECOM per share:

 

 

 

Basic

 

$

0.94 

 

Diluted

 

$

0.94 

 

 

Schedule of acquisition and integration expenses

 

 

 

Three months ended

 

Nine months ended

 

 

 

June 30,
2016

 

June 30,
2015

 

June 30,
2016

 

June 30,
2015

 

 

 

(in millions)

 

Severance and personnel costs

 

$

7.2 

 

$

35.1 

 

$

19.2 

 

$

186.6 

 

Professional service, real estate-related, and other expenses

 

43.5 

 

53.4 

 

123.2 

 

132.0 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

50.7 

 

$

88.5 

 

$

142.4 

 

$

318.6 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of changes in the carrying value of goodwill by reportable segment

 

 

 

September 30,
2015

 

Post-
Acquisition
Adjustments

 

Foreign
Exchange
Impact

 

Disposed

 

June 30,
2016

 

 

 

(in millions)

 

Design and Consulting Services

 

$

3,163.3

 

$

26.7

 

$

5.7

 

$

 

$

3,195.7

 

Construction Services

 

918.5

 

8.2

 

3.1

 

(11.3

)

918.5

 

Management Services

 

1,738.9

 

4.0

 

(25.7

)

 

1,717.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,820.7

 

$

38.9

 

$

(16.9

)

$

(11.3

)

$

5,831.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of finite-lived intangible assets by major class

 

 

 

June 30, 2016

 

September 30, 2015

 

 

 

 

 

Gross
Amount

 

Accumulated
Amortization

 

Intangible
Assets, Net

 

Gross
Amount

 

Accumulated
Amortization

 

Intangible
Assets, Net

 

Amortization
Period

 

 

 

(in millions)

 

(years)

 

Backlog and customer relationships

 

$

1,227.6

 

$

(734.4

)

$

493.2

 

$

1,224.7

 

$

(565.3

)

$

659.4

 

1 – 11

 

Trademark / tradename

 

16.4

 

(16.4

)

 

16.4

 

(16.4

)

 

0.3 – 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,244.0

 

$

(750.8

)

$

493.2

 

$

1,241.1

 

$

(581.7

)

$

659.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of estimated future amortization expense of intangible assets

 

Fiscal Year

 

(in millions)

 

2016 (three months remaining)

 

$

33.2 

 

2017

 

93.5 

 

2018

 

79.2 

 

2019

 

73.9 

 

2020

 

61.5 

 

Thereafter

 

151.9 

 

Total

 

$

493.2