XML 34 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information
3 Months Ended
Dec. 31, 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)

December 31, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

4.1

 

$

213.2

 

$

595.9

 

$

 

$

813.2

 

Accounts receivable—net

 

 

2,283.7

 

3,030.0

 

 

5,313.7

 

Intercompany receivable

 

733.6

 

91.0

 

128.0

 

(952.6

)

 

Prepaid expenses and other current assets

 

91.2

 

305.9

 

279.8

 

 

676.9

 

Income taxes receivable

 

11.0

 

 

27.2

 

 

38.2

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

839.9

 

2,893.8

 

4,060.9

 

(952.6

)

6,842.0

 

PROPERTY AND EQUIPMENT—NET

 

165.9

 

220.4

 

245.3

 

 

631.6

 

DEFERRED TAX ASSETS—NET

 

154.8

 

111.4

 

251.6

 

(301.0

)

216.8

 

INVESTMENTS IN CONSOLIDATED SUBSIDIARIES

 

6,775.5

 

2,756.7

 

 

(9,532.2

)

 

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

 

8.6

 

52.4

 

309.3

 

 

370.3

 

GOODWILL

 

 

3,318.6

 

2,678.4

 

 

5,997.0

 

INTANGIBLE ASSETS—NET

 

 

257.4

 

154.4

 

 

411.8

 

OTHER NON-CURRENT ASSETS

 

8.7

 

21.2

 

123.6

 

 

153.5

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

7,953.4

 

$

9,631.9

 

$

7,823.5

 

$

(10,785.8

)

$

14,623.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

2.4

 

$

 

$

 

$

 

$

2.4

 

Accounts payable

 

42.5

 

1,098.2

 

1,285.8

 

 

2,426.5

 

Accrued expenses and other current liabilities

 

76.5

 

955.8

 

1,039.9

 

 

2,072.2

 

Income taxes payable

 

 

 

18.2

 

 

18.2

 

Intercompany payable

 

93.8

 

761.7

 

170.0

 

(1,025.5

)

 

Billings in excess of costs on uncompleted contracts

 

2.9

 

355.2

 

637.8

 

 

995.9

 

Current portion of long-term debt

 

110.7

 

27.7

 

22.5

 

 

160.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

328.8

 

3,198.6

 

3,174.2

 

(1,025.5

)

5,676.1

 

OTHER LONG-TERM LIABILITIES

 

103.5

 

264.0

 

477.4

 

 

844.9

 

DEFERRED TAX LIABILITY—NET

 

 

 

333.3

 

(301.0

)

32.3

 

NOTE PAYABLE INTERCOMPANY—NON CURRENT

 

0.1

 

 

472.2

 

(472.3

)

 

LONG-TERM DEBT

 

3,422.0

 

276.9

 

40.0

 

 

3,738.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

3,854.4

 

3,739.5

 

4,497.1

 

(1,798.8

)

10,292.2

 

TOTAL AECOM STOCKHOLDERS’ EQUITY

 

4,099.0

 

5,892.4

 

3,100.0

 

(8,987.0

)

4,104.4

 

Noncontrolling interests

 

 

 

226.4

 

 

226.4

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

4,099.0

 

5,892.4

 

3,326.4

 

(8,987.0

)

4,330.8

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,953.4

 

$

9,631.9

 

$

7,823.5

 

$

(10,785.8

)

$

14,623.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheets

(in millions)

September 30, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

 

$

32.6

 

$

251.6

 

$

518.2

 

$

 

$

802.4

 

Accounts receivable—net

 

 

2,159.2

 

2,968.5

 

 

5,127.7

 

Intercompany receivable

 

723.6

 

90.9

 

181.4

 

(995.9

)

 

Prepaid expenses and other current assets

 

67.5

 

338.4

 

290.8

 

 

696.7

 

Income taxes receivable

 

4.3

 

 

51.1

 

 

55.4

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

828.0

 

2,840.1

 

4,010.0

 

(995.9

)

6,682.2

 

PROPERTY AND EQUIPMENT—NET

 

160.2

 

207.1

 

254.1

 

 

621.4

 

DEFERRED TAX ASSETS—NET

 

239.7

 

55.2

 

171.0

 

(294.6

)

171.3

 

INVESTMENTS IN CONSOLIDATED SUBSIDIARIES

 

6,606.2

 

2,865.0

 

 

(9,471.2

)

 

INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES

 

7.2

 

50.3

 

306.7

 

 

364.2

 

GOODWILL

 

 

3,318.6

 

2,674.3

 

 

5,992.9

 

INTANGIBLE ASSETS—NET

 

 

271.6

 

143.5

 

 

415.1

 

OTHER NON-CURRENT ASSETS

 

8.7

 

17.6

 

123.6

 

 

149.9

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

7,850.0

 

$

9,625.5

 

$

7,683.2

 

$

(10,761.7

)

$

14,397.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

$

1.1

 

$

 

$

0.1

 

$

 

$

1.2

 

Accounts payable

 

33.8

 

1,023.7

 

1,192.4

 

 

2,249.9

 

Accrued expenses and other current liabilities

 

92.2

 

1,112.9

 

1,040.4

 

 

2,245.5

 

Income taxes payable

 

 

 

38.2

 

 

38.2

 

Intercompany payable

 

149.2

 

787.5

 

161.4

 

(1,098.1

)

 

Billings in excess of costs on uncompleted contracts

 

3.4

 

313.1

 

586.3

 

 

902.8

 

Current portion of long-term debt

 

110.9

 

14.9

 

15.0

 

 

140.8

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

390.6

 

3,252.1

 

3,033.8

 

(1,098.1

)

5,578.4

 

OTHER LONG-TERM LIABILITIES

 

102.3

 

285.7

 

493.3

 

 

881.3

 

DEFERRED TAX LIABILITY—NET

 

 

 

315.1

 

(294.6

)

20.5

 

NOTE PAYABLE INTERCOMPANY—NON CURRENT

 

0.1

 

 

467.2

 

(467.3

)

 

LONG-TERM DEBT

 

3,366.9

 

281.6

 

53.6

 

 

3,702.1

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

3,859.9

 

3,819.4

 

4,363.0

 

(1,860.0

)

10,182.3

 

TOTAL AECOM STOCKHOLDERS’ EQUITY

 

3,990.1

 

5,806.1

 

3,101.6

 

(8,901.7

)

3,996.1

 

Noncontrolling interests

 

 

 

218.6

 

 

218.6

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

3,990.1

 

5,806.1

 

3,320.2

 

(8,901.7

)

4,214.7

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

7,850.0

 

$

9,625.5

 

$

7,683.2

 

$

(10,761.7

)

$

14,397.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Operations

(unaudited - in millions)

 

 

 

For the three months ended December 31, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

2,433.2

 

$

2,489.6

 

$

(12.0

)

$

4,910.8

 

Cost of revenue

 

 

2,317.1

 

2,469.5

 

(12.0

)

4,774.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

116.1

 

20.1

 

 

136.2

 

Equity in earnings from subsidiaries

 

206.1

 

26.4

 

 

(232.5

)

 

Equity in earnings of joint ventures

 

 

12.3

 

17.4

 

 

29.7

 

General and administrative expenses

 

(32.1

)

 

(2.6

)

 

(34.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

174.0

 

154.8

 

34.9

 

(232.5

)

131.2

 

Other income

 

0.2

 

5.3

 

2.8

 

(6.0

)

2.3

 

Interest expense

 

(52.3

)

(4.7

)

(5.2

)

6.0

 

(56.2

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax expense (benefit)

 

121.9

 

155.4

 

32.5

 

(232.5

)

77.3

 

Income tax expense (benefit)

 

10.6

 

28.9

 

(86.6

)

 

(47.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

111.3

 

126.5

 

119.1

 

(232.5

)

124.4

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(13.1

)

 

(13.1

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

111.3

 

$

126.5

 

$

106.0

 

$

(232.5

)

$

111.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Revenue

 

$

 

$

2,281.5

 

$

2,090.1

 

$

(13.3

)

$

4,358.3

 

Cost of revenue

 

 

2,161.2

 

2,040.4

 

(13.3

)

4,188.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

120.3

 

49.7

 

 

170.0

 

Equity in earnings from subsidiaries

 

117.6

 

25.0

 

 

(142.6

)

 

Equity in earnings of joint ventures

 

 

9.9

 

11.5

 

 

21.4

 

General and administrative expenses

 

(29.9

)

 

(2.7

)

 

(32.6

)

Acquisition and integration expenses

 

(15.4

)

 

 

 

(15.4

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

72.3

 

155.2

 

58.5

 

(142.6

)

143.4

 

Other income

 

0.4

 

7.6

 

2.9

 

(10.1

)

0.8

 

Interest expense

 

(47.8

)

(5.7

)

(10.2

)

10.1

 

(53.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax (benefit) expense

 

24.9

 

157.1

 

51.2

 

(142.6

)

90.6

 

Income tax (benefit) expense

 

(22.3

)

35.9

 

11.2

 

 

24.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

47.2

 

121.2

 

40.0

 

(142.6

)

65.8

 

Noncontrolling interest in income of consolidated subsidiaries, net of tax

 

 

 

(18.6

)

 

(18.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to AECOM

 

$

47.2

 

$

121.2

 

$

21.4

 

$

(142.6

)

$

47.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidating Statements of Comprehensive Income (Loss)

(unaudited - in millions)

 

 

 

For the three months ended December 31, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income

 

$

111.3

 

$

126.5

 

$

119.1

 

$

(232.5

)

$

124.4

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on derivatives, net of tax

 

0.7

 

 

0.1

 

 

0.8

 

Foreign currency translation adjustments

 

 

 

(6.0

)

 

(6.0

)

Pension adjustments, net of tax

 

0.8

 

 

1.7

 

 

2.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

1.5

 

 

(4.2

)

 

(2.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income, net of tax

 

112.8

 

126.5

 

114.9

 

(232.5

)

121.7

 

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

 

 

 

(13.9

)

 

(13.9

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to AECOM, net of tax

 

$

112.8

 

$

126.5

 

$

101.0

 

$

(232.5

)

$

107.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

Net income

 

$

47.2

 

$

121.2

 

$

40.0

 

$

(142.6

)

$

65.8

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

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

 

2.9

 

 

(1.5

)

 

1.4

 

Foreign currency translation adjustments

 

 

 

(73.9

)

 

(73.9

)

Pension adjustments, net of tax

 

0.6

 

 

16.3

 

 

16.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax

 

3.5

 

 

(59.1

)

 

(55.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss), net of tax

 

50.7

 

121.2

 

(19.1

)

(142.6

)

10.2

 

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

 

 

 

(18.3

)

 

(18.3

)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

50.7

 

$

121.2

 

$

(37.4

)

$

(142.6

)

$

(8.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Cash Flows

(unaudited - in millions)

 

 

 

For the three months ended December 31, 2017

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

(64.4

)

$

4.8

 

$

112.0

 

$

 

$

52.4

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from purchase price adjustment to business acquisition

 

 

 

2.2

 

 

2.2

 

Cash acquired from consolidation of joint venture

 

 

 

7.6

 

 

7.6

 

Net investment in unconsolidated joint ventures

 

 

(3.6

)

(15.4

)

 

(19.0

)

Proceeds from sale of investments

 

 

 

0.2

 

 

0.2

 

Payments for capital expenditures, net of disposals

 

3.4

 

(17.0

)

(4.9

)

 

(18.5

)

Net receipts from (investment in) intercompany notes

 

0.6

 

(5.1

)

28.8

 

(24.3

)

 

Other intercompany investing activities

 

(4.2

)

82.1

 

 

(77.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by investing activities

 

(0.2

)

56.4

 

18.5

 

(102.2

)

(27.5

)

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings under credit agreements

 

1,240.8

 

 

35.7

 

 

1,276.5

 

Repayments of borrowings under credit agreements

 

(1,187.4

)

(4.7

)

(44.1

)

 

(1,236.2

)

Proceeds from issuance of common stock

 

9.5

 

 

 

 

9.5

 

Proceeds from exercise of stock options

 

2.7

 

 

 

 

2.7

 

Payments to repurchase common stock

 

(26.7

)

 

 

 

(26.7

)

Net distributions to noncontrolling interests

 

 

 

(16.8

)

 

(16.8

)

Other financing activities

 

0.9

 

(36.8

)

9.9

 

 

(26.0

)

Net (repayments) borrowings on intercompany notes

 

(3.7

)

(25.1

)

4.5

 

24.3

 

 

Other intercompany financing activities

 

 

(33.0

)

(44.9

)

77.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

36.1

 

(99.6

)

(55.7

)

102.2

 

(17.0

)

 

 

 

 

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 

 

2.9

 

 

2.9

 

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 

(28.5

)

(38.4

)

77.7

 

 

10.8

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

32.6

 

251.6

 

518.2

 

 

802.4

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

 

$

4.1

 

$

213.2

 

$

595.9

 

$

 

$

813.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Cash Flows

(unaudited - in millions)

 

 

 

For the three months ended December 31, 2016

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

(27.0

)

$

83.2

 

$

21.3

 

$

 

$

77.5

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net investment in unconsolidated joint ventures

 

 

(0.8

)

(17.3

)

 

(18.1

)

Proceeds from sale of investments

 

 

 

0.3

 

 

0.3

 

Payments for capital expenditures, net of disposals

 

(7.2

)

(9.7

)

(4.1

)

 

(21.0

)

Net investment in intercompany notes

 

(0.5

)

(8.7

)

(1.2

)

10.4

 

 

Other intercompany investing activities

 

32.1

 

14.4

 

 

(46.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

24.4

 

(4.8

)

(22.3

)

(36.1

)

(38.8

)

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings under credit agreements

 

1,634.2

 

 

0.6

 

 

1,634.8

 

Repayments of borrowings under credit agreements

 

(1,595.2

)

(6.4

)

(5.8

)

 

(1,607.4

)

Proceeds from issuance of common stock

 

9.9

 

 

 

 

9.9

 

Proceeds from exercise of stock options

 

2.1

 

 

 

 

2.1

 

Payments to repurchase common stock

 

(17.5

)

 

 

 

(17.5

)

Net distributions to noncontrolling interests

 

 

 

(21.9

)

 

(21.9

)

Other financing activities

 

(10.7

)

(65.5

)

49.8

 

 

(26.4

)

Net borrowings on intercompany notes

 

 

1.1

 

9.3

 

(10.4

)

 

Other intercompany financing activities

 

 

(31.8

)

(14.7

)

46.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

22.8

 

(102.6

)

17.3

 

36.1

 

(26.4

)

 

 

 

 

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 

 

(6.7

)

 

(6.7

)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

20.2

 

(24.2

)

9.6

 

 

5.6

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

 

1.8

 

183.7

 

506.6

 

 

692.1

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF YEAR

 

$

22.0

 

$

159.5

 

$

516.2

 

$

 

$

697.7