XML 33 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information
9 Months Ended
Jun. 30, 2017
Condensed Consolidating Financial Information  
Condensed Consolidating Financial Information

 

16.Condensed Consolidating Financial Information

 

In connection with the registration of the Company’s 2014 Senior Notes that were declared effective by the SEC on September 29, 2015, AECOM became subject to the requirements of Rule 3-10 of Regulation S-X regarding financial statements of guarantors and issuers of guaranteed securities. Both the 2014 Senior Notes and the 2017 Senior 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.

 

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

(unaudited — in millions)

June 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

27.8

 

$

191.8

 

$

592.8

 

$

 

$

812.4

 

Accounts receivable—net

 

 

2,098.3

 

2,661.0

 

 

4,759.3

 

Intercompany receivable

 

738.6

 

79.1

 

148.8

 

(966.5

)

 

Prepaid expenses and other current assets

 

54.4

 

348.3

 

316.0

 

 

718.7

 

Income taxes receivable

 

5.1

 

 

37.8

 

 

42.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

825.9

 

2,717.5

 

3,756.4

 

(966.5

)

6,333.3

 

PROPERTY AND EQUIPMENT—NET

 

169.4

 

218.3

 

215.6

 

 

603.3

 

DEFERRED TAX ASSETS—NET

 

374.6

 

 

140.3

 

(320.9

)

194.0

 

INVESTMENTS IN CONSOLIDATED SUBSIDIARIES

 

6,262.5

 

2,773.8

 

 

(9,036.3

)

 

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

 

1.7

 

45.4

 

292.2

 

 

339.3

 

GOODWILL

 

 

3,318.6

 

2,521.9

 

 

5,840.5

 

INTANGIBLE ASSETS—NET

 

 

287.7

 

122.6

 

 

410.3

 

OTHER NON-CURRENT ASSETS

 

8.8

 

24.5

 

82.2

 

 

115.5

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

7,642.9

 

$

9,385.8

 

$

7,131.2

 

$

(10,323.7

)

$

13,836.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

1.6

 

$

 

$

0.1

 

$

 

$

1.7

 

Accounts payable

 

30.3

 

1,005.1

 

1,130.1

 

 

2,165.5

 

Accrued expenses and other current liabilities

 

94.6

 

964.5

 

1,047.5

 

 

2,106.6

 

Accrued taxes payable

 

 

 

21.3

 

 

21.3

 

Intercompany payable

 

123.8

 

813.6

 

148.2

 

(1,085.6

)

 

Billings in excess of costs on uncompleted contracts

 

 

283.6

 

455.4

 

 

739.0

 

Current portion of long-term debt

 

111.0

 

36.9

 

7.6

 

 

155.5

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

361.3

 

3,103.7

 

2,810.2

 

(1,085.6

)

5,189.6

 

OTHER LONG-TERM LIABILITIES

 

110.1

 

311.3

 

539.1

 

 

960.5

 

DEFERRED TAX LIABILITY — NET

 

 

336.9

 

 

(320.9

)

16.0

 

NOTE PAYABLE INTERCOMPANY—NON CURRENT

 

 

 

585.9

 

(585.9

)

 

LONG-TERM DEBT

 

3,466.3

 

271.2

 

16.3

 

 

3,753.8

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

3,937.7

 

4,023.1

 

3,951.5

 

(1,992.4

)

9,919.9

 

TOTAL AECOM STOCKHOLDERS’ EQUITY

 

3,705.2

 

5,362.7

 

2,972.0

 

(8,331.3

)

3,708.6

 

Noncontrolling interests

 

 

 

207.7

 

 

207.7

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

3,705.2

 

5,362.7

 

3,179.7

 

(8,331.3

)

3,916.3

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,642.9

 

$

9,385.8

 

$

7,131.2

 

$

(10,323.7

)

$

13,836.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheets

( in millions)

September 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

1.8

 

$

183.7

 

$

506.6

 

$

 

$

692.1

 

Accounts receivable—net

 

 

2,034.0

 

2,497.5

 

 

4,531.5

 

Intercompany receivable

 

760.7

 

151.7

 

152.0

 

(1,064.4

)

 

Prepaid expenses and other current assets

 

98.7

 

336.2

 

295.2

 

 

730.1

 

Income taxes receivable

 

28.7

 

 

18.4

 

 

47.1

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

889.9

 

2,705.6

 

3,469.7

 

(1,064.4

)

6,000.8

 

PROPERTY AND EQUIPMENT—NET

 

169.3

 

236.5

 

239.2

 

 

645.0

 

DEFERRED TAX ASSETS—NET

 

265.2

 

 

129.8

 

(223.5

)

171.5

 

INVESTMENTS IN CONSOLIDATED SUBSIDIARIES

 

6,031.7

 

2,681.5

 

 

(8,713.2

)

 

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

 

0.7

 

48.6

 

281.2

 

 

330.5

 

GOODWILL

 

 

3,286.6

 

2,537.2

 

 

5,823.8

 

INTANGIBLE ASSETS—NET

 

 

334.0

 

145.4

 

 

479.4

 

OTHER NON-CURRENT ASSETS

 

8.2

 

71.5

 

139.2

 

 

218.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

7,365.0

 

$

9,364.3

 

$

6,941.7

 

$

(10,001.1

)

$

13,669.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

3.1

 

$

7.3

 

$

15.9

 

$

 

$

26.3

 

Accounts payable

 

45.8

 

907.0

 

958.1

 

 

1,910.9

 

Accrued expenses and other current liabilities

 

201.2

 

1,137.1

 

1,046.5

 

 

2,384.8

 

Accrued taxes payable

 

 

 

10.8

 

 

10.8

 

Intercompany payable

 

114.1

 

857.9

 

208.8

 

(1,180.8

)

 

Billings in excess of costs on uncompleted contracts

 

 

237.5

 

394.4

 

 

631.9

 

Current portion of long-term debt

 

108.2

 

222.1

 

9.7

 

 

340.0

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

472.4

 

3,368.9

 

2,644.2

 

(1,180.8

)

5,304.7

 

OTHER LONG-TERM LIABILITIES

 

115.7

 

349.3

 

632.4

 

 

1,097.4

 

DEFERRED TAX LIABILITY — NET

 

 

236.6

 

 

(223.5

)

13.1

 

NOTE PAYABLE INTERCOMPANY—NON CURRENT

 

 

 

563.5

 

(563.5

)

 

LONG-TERM DEBT

 

3,411.2

 

273.4

 

17.6

 

 

3,702.2

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

3,999.3

 

4,228.2

 

3,857.7

 

(1,967.8

)

10,117.4

 

TOTAL AECOM STOCKHOLDERS’ EQUITY

 

3,365.7

 

5,136.1

 

2,898.4

 

(8,033.3

)

3,366.9

 

Noncontrolling interests

 

 

 

185.6

 

 

185.6

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

3,365.7

 

5,136.1

 

3,084.0

 

(8,033.3

)

3,552.5

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,365.0

 

$

9,364.3

 

$

6,941.7

 

$

(10,001.1

)

$

13,669.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Operations

(unaudited - in millions)

 

 

 

For the three months ended June 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

2,279.3

 

$

2,301.2

 

$

(19.0

)

$

4,561.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

2,198.5

 

2,206.8

 

(19.0

)

4,386.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

80.8

 

94.4

 

 

175.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings from subsidiaries

 

108.1

 

17.5

 

 

(125.6

)

 

Equity in earnings of joint ventures

 

 

6.2

 

60.3

 

 

66.5

 

General and administrative expenses

 

(27.3

)

 

(6.7

)

 

(34.0

)

Acquisition and integration expenses

 

 

 

 

 

 

Gain on disposal activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

80.8

 

104.5

 

148.0

 

(125.6

)

207.7

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

0.7

 

7.7

 

2.4

 

(8.7

)

2.1

 

Interest expense

 

(52.6

)

(6.7

)

(11.0

)

8.7

 

(61.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax (benefit) expense

 

28.9

 

105.5

 

139.4

 

(125.6

)

148.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(72.4

)

34.5

 

50.0

 

 

12.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

101.3

 

71.0

 

89.4

 

(125.6

)

136.1

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(34.8

)

 

(34.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

101.3

 

$

71.0

 

$

54.6

 

$

(125.6

)

$

101.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

81.5

 

 

(232.2

)

 

Equity in earnings of joint ventures

 

 

10.2

 

8.3

 

 

18.5

 

General and administrative expenses

 

(28.9

)

0.2

 

 

 

(28.7

)

Acquisition and integration expenses

 

(50.7

)

 

 

 

(50.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

71.1

 

158.0

 

113.5

 

(232.2

)

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 before income tax (benefit) expense

 

16.9

 

161.2

 

103.4

 

(232.2

)

49.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(50.5

)

31.7

 

4.0

 

(20.3

)

(35.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

67.4

 

129.5

 

99.4

 

(211.9

)

84.4

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(17.0

)

 

(17.0

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

67.4

 

$

129.5

 

$

82.4

 

$

(211.9

)

$

67.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Operations

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

6,850.6

 

$

6,548.7

 

$

(52.3

)

$

13,347.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

6,554.0

 

6,331.7

 

(52.3

)

12,833.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

296.6

 

217.0

 

 

513.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings from subsidiaries

 

396.2

 

145.6

 

 

(541.8

)

 

Equity in earnings of joint ventures

 

 

21.1

 

88.6

 

 

109.7

 

General and administrative expenses

 

(89.8

)

 

(6.7

)

 

(96.5

)

Acquisition and integration expenses

 

(35.4

)

 

 

 

(35.4

)

Gain on disposal activity

 

 

 

0.6

 

 

0.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

271.0

 

463.3

 

299.5

 

(541.8

)

492.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

1.6

 

23.6

 

6.9

 

(27.9

)

4.2

 

Interest expense

 

(155.5

)

(18.5

)

(30.9

)

27.9

 

(177.0

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax (benefit) expense

 

117.1

 

468.4

 

275.5

 

(541.8

)

319.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(133.8

)

108.6

 

26.7

 

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

250.9

 

359.8

 

248.8

 

(541.8

)

317.7

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(66.8

)

 

(66.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

250.9

 

$

359.8

 

$

182.0

 

$

(541.8

)

$

250.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

147.7

 

 

(478.4

)

 

Equity in earnings of joint ventures

 

 

21.9

 

60.9

 

 

82.8

 

General and administrative expenses

 

(85.9

)

(1.0

)

 

 

(86.9

)

Acquisition and integration expenses

 

(142.4

)

 

 

 

(142.4

)

Loss on disposal activities

 

 

 

(42.6

)

 

(42.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

102.4

 

432.1

 

250.4

 

(478.4

)

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

 

(58.0

)

442.0

 

221.4

 

(478.4

)

127.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

(146.9

)

116.0

 

13.9

 

(6.6

)

(23.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

88.9

 

326.0

 

207.5

 

(471.8

)

150.6

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(61.7

)

 

(61.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

88.9

 

$

326.0

 

$

145.8

 

$

(471.8

)

$

88.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Statements of Comprehensive Income (unaudited - in millions)

 

 

 

For the three months ended June 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income

 

$

101.3

 

$

71.0

 

$

89.4

 

$

(125.6

)

$

136.1

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on derivatives, net of tax

 

0.5

 

 

0.1

 

 

0.6

 

Foreign currency translation adjustments

 

 

 

46.2

 

 

46.2

 

Pension adjustments, net of tax

 

0.6

 

 

(7.2

)

 

(6.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax

 

1.1

 

 

39.1

 

 

40.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income, net of tax

 

102.4

 

71.0

 

128.5

 

(125.6

)

176.3

 

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

 

 

 

(35.1

)

 

(35.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to AECOM, net of tax

 

$

102.4

 

$

71.0

 

$

93.4

 

$

(125.6

)

$

141.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income

 

$

67.4

 

$

129.5

 

$

99.4

 

$

(211.9

)

$

84.4

 

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized loss 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, net of tax

 

67.3

 

129.5

 

104.6

 

(211.9

)

89.5

 

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

 

 

 

(16.6

)

 

(16.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to AECOM, net of tax

 

$

67.3

 

$

129.5

 

$

88.0

 

$

(211.9

)

$

72.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Statements of Comprehensive Income

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income

 

$

250.9

 

$

359.8

 

$

248.8

 

$

(541.8

)

$

317.7

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

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

 

4.6

 

 

(0.3

)

 

4.3

 

Foreign currency translation adjustments

 

 

 

13.2

 

 

13.2

 

Pension adjustments, net of tax

 

1.9

 

 

6.9

 

 

8.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax

 

6.5

 

 

19.8

 

 

26.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income, net of tax

 

257.4

 

359.8

 

268.6

 

(541.8

)

344.0

 

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

 

 

 

(67.2

)

 

(67.2

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to AECOM, net of tax

 

$

257.4

 

$

359.8

 

$

201.4

 

$

(541.8

)

$

276.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended June 30, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income

 

$

88.9

 

$

326.0

 

$

207.5

 

$

(471.8

)

$

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, net of tax

 

91.3

 

321.3

 

197.0

 

(471.8

)

137.8

 

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

 

 

 

(59.7

)

 

(59.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to AECOM, net of tax

 

$

91.3

 

$

321.3

 

$

137.3

 

$

(471.8

)

$

78.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Cash Flows

(unaudited - in millions)

 

 

 

For the nine months ended June 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

(123.0

)

$

571.9

 

$

(3.5

)

$

 

$

445.4

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Payment for business acquisitions, net of cash acquired

 

 

 

(1.7

)

 

(1.7

)

Proceeds from disposal of business, net of cash disposed

 

 

 

2.2

 

 

2.2

 

Net investment in unconsolidated joint ventures

 

 

0.7

 

(11.5

)

 

(10.8

)

Net purchases of investments

 

 

 

0.7

 

 

0.7

 

Payments for capital expenditures, net of disposals

 

(17.8

)

(23.7

)

(17.0

)

 

(58.5

)

Net investment in intercompany notes

 

(2.1

)

(16.0

)

(7.0

)

25.1

 

 

Other intercompany investing activities

 

118.4

 

(48.0

)

 

(70.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

98.5

 

(87.0

)

(34.3

)

(45.3

)

(68.1

)

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings under credit agreements

 

4,630.3

 

 

8.4

 

 

4,638.7

 

Repayments of borrowings under credit agreements

 

(5,580.0

)

(25.9

)

(29.3

)

 

(5,635.2

)

Issuance of unsecured senior notes

 

1,000.0

 

 

 

 

1,000.0

 

Redemption of unsecured senior notes

 

 

(179.2

)

 

 

(179.2

)

Cash paid for debt and equity issuance costs

 

(13.1

)

 

 

 

(13.1

)

Proceeds from issuance of common stock

 

24.7

 

 

 

 

24.7

 

Proceeds from exercise of stock options

 

3.6

 

 

 

 

3.6

 

Payments to repurchase common stock

 

(22.3

)

 

 

 

(22.3

)

Net distributions to noncontrolling interests

 

 

 

(44.6

)

 

(44.6

)

Other financing activities

 

(17.0

)

(65.4

)

53.0

 

 

(29.4

)

Net borrowings (repayments) on intercompany notes

 

24.3

 

(17.4

)

18.2

 

(25.1

)

 

Other intercompany financing activities

 

 

(188.9

)

118.5

 

70.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

50.5

 

(476.8

)

124.2

 

45.3

 

(256.8

)

 

 

 

 

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 

 

(0.2

)

 

(0.2

)

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

26.0

 

8.1

 

86.2

 

 

120.3

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

1.8

 

183.7

 

506.6

 

 

692.1

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

 

$

27.8

 

$

191.8

 

$

592.8

 

$

 

$

812.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 (DECREASE) INCREASE 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