AECOM reports fourth quarter and full year fiscal 2025 results
- Initiated fiscal 2026 guidance that includes expectations for continued strong performance for all key financial metrics
- Exceeded the mid-points of previously-raised earnings guidance with record fiscal 2025 results
- Delivered a record margin for the year that included exceeding prior long-term guidance five quarters ahead of prior expectations
- Exited the year with a record backlog and pipeline, including a fifth consecutive quarter of sequential backlog growth
-
Returned nearly
$500 million 19% increase to the quarterly dividend - Announced a review of strategic alternatives for the Construction Management business, including a potential sale
- Increased long-term margin and adjusted EPS CAGR targets for fiscal 2026-2029
|
Fourth Quarter Fiscal 2025 |
|
Full Year Fiscal 2025 |
|||||||
(from Continuing Operations; $ in millions, except EPS) |
As Reported |
YoY % Change |
Adjusted1 (Non-GAAP) |
YoY % Change |
|
As Reported |
YoY % Change |
Adjusted1 (Non-GAAP) |
YoY % Change |
|
Revenue |
|
|
-- |
-- |
|
|
|
-- |
-- |
|
Net Service Revenue (NSR)2 |
-- |
-- |
|
|
|
-- |
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating Margin3 |
-- |
-- |
|
+40 bps |
|
-- |
-- |
|
+70 bps |
|
Net Income |
|
( |
|
|
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
|
|
-- |
-- |
|
|
|
-- |
-- |
|
|
|
|
EBITDA Margin5 |
-- |
-- |
|
+80 bps |
|
-- |
-- |
|
+80 bps |
|
Operating Cash Flow |
|
( |
-- |
-- |
|
|
( |
-- |
-- |
|
-- |
-- |
|
( |
|
-- |
-- |
|
( |
|
|
Total Backlog7 |
|
|
-- |
-- |
|
|
|
|
|
|
“We exited fiscal 2025 with numerous financial and strategic accomplishments including a record backlog and pipeline, which underpins our confidence in fiscal 2026 and beyond,” said Troy Rudd, AECOM’s chairman and chief executive officer. “We exceeded the midpoints of our previously-increased financial guidance in fiscal 2025, including delivering a record full year margin and highlighted by a
“As demand for critical infrastructure across our markets continues to grow, project size and complexity are also increasing, which creates new opportunities for our rapidly-growing Advisory practice,” said Lara Poloni, AECOM’s president. “The secular megatrends of global investments in infrastructure, in sustainability and resilience, and in meeting growing energy demand have accelerated. Amid this backdrop, our advantages of deep technical expertise, trusted client relationships, and a capacity and willingness to invest to advance our proprietary AECOM AI and Advisory capabilities separate us from the competition – both in our core industry and beyond.”
“Our fiscal 2025 results and raised long-term margin and adjusted EPS CAGR targets demonstrate our growing competitive advantage,” said Gaurav Kapoor, AECOM’s chief financial and operations officer. “We are focused on further leveraging our advantages. AI is creating new opportunities, including being able to scale our human and intellectual capital in more impactful ways, including expanding our operating leverage. As a result, we are confident in delivering on our new long-term financial targets.”
Fourth Quarter and Full Year Fiscal 2025 Highlights:
-
Reflecting as reported GAAP performance from continuing operations, fourth quarter revenue increased
2% to$4.2 billion $237 million 22% to$132 million 21% to$0.99 $16.1 billion 24% to$1.0 billion 26% to$638 million 29% to$4.79 -
NSR2 growth accelerated to
8% in the fourth quarter, driven by9% growth in theAmericas design business. -
Earnings exceeded the mid-point of the Company’s previously-increased financial guidance.
-
Fourth quarter adjusted1 EBITDA4 and adjusted1 EPS increased by
13% and7% , respectively-
When adjusted for the previously-expected higher tax rate in the fourth quarter, adjusted1 EPS would have increased by
18% .
-
When adjusted for the previously-expected higher tax rate in the fourth quarter, adjusted1 EPS would have increased by
-
Full year adjusted1 EBITDA4 and adjusted1 EPS increased by
10% and16% , respectively, and set new full year records.
-
Fourth quarter adjusted1 EBITDA4 and adjusted1 EPS increased by
-
Delivered a record full year segment adjusted1 operating margin3 and exceeded the Company’s prior long-term
17% + margin guidance five quarters ahead of its prior expectations.-
The full year segment adjusted operating margin3 increased by 70 basis points to
16.5% and the adjusted1 EBITDA margin5 increased by 80 basis points to16.8% , both of which set new full year records. -
The fourth quarter segment adjusted operating margin3 increased by 40 basis points to
17.1% and the adjusted1 EBITDA margin5 increased by 80 basis points to17.5% .
-
The full year segment adjusted operating margin3 increased by 70 basis points to
-
Operating cash flow of
$822 million $685 million
Backlog and Pipeline Update
-
Total backlog7 increased by
4% and design backlog increased by3% , both of which increased quarter-over-quarter to new all-time highs.-
Backlog increased in both the
Americas and International design businesses. - Design book-to-burn8 in the fourth quarter was 1.1x, contributing to the 20th consecutive quarter the Company has delivered a book-to-burn ratio in excess of 1.0.
-
Backlog increased in both the
-
The Company’s pipeline of opportunities in the design business increased by
13% year-over-year, reaching an all-time high for the sixth consecutive quarter driven by robust funding across all of its largest markets.- Growth remains strongest in the earlier stages of the pipeline as new project formation continues to accelerate, reflective of growing global demand and funding for critical infrastructure.
Capital Allocation Update
-
The Company returned nearly
$500 million -
The Board of Directors approved a
19% increase to the Company’s quarterly dividend to$0.31 -
The Company has grown its per share dividend at a
20% CAGR since its initiation, delivering on its commitment to increase the value of its per share dividend by a double-digit percentage annually. - The increased dividend as declared by the Board will be reflected in the Company’s next dividend payment on January 23, 2026, to stockholders of record on January 7, 2026.
-
The Company has grown its per share dividend at a
-
Since the initiation of its repurchase program in September 2020, the Company has returned more than
$3 billion -
Subsequent to the fiscal fourth quarter end, the Company approved a plan to evaluate strategic alternatives for the Construction Management business, including a possible sale.
- The decision to pursue strategic alternatives is consistent with the Company’s commitment to focus time and capital on its highest-returning and fastest-growing businesses and markets.
- Beginning in the first quarter, the Construction Management business is expected to be classified as held for sale and reported in discontinued operations for GAAP reporting purposes.
- The Company has retained Goldman Sachs & Co. LLC as financial advisor and Wachtell, Lipton, Rosen & Katz as legal advisor.
Fiscal 2026 Financial Guidance
AECOM is providing financial guidance for fiscal 2026 both with and without the Construction Management business.
-
The Company initiated guidance for the enterprise-wide business for fiscal 2026 with expectations for continued strong performance, including:
-
Adjusted1 EPS of between
$5.65 $5.85 9% increase at the mid-point over the prior year. -
Adjusted1 EBITDA4 of between
$1,265 million $1,305 million 7% at the mid-point over the prior year. -
Free cash flow6 of approximately
$400 million - Cash flow guidance also includes expected investments to execute on the Company’s announced restructuring to deliver key AI initiatives and efficiencies outlined at today’s 2025 Investor Day.
- These investments are key drivers of the Company’s increased long-term margin and earnings targets, which would substantially lead the industry.
-
Adjusted1 EPS of between
-
Beginning with the first quarter of fiscal 2026, the Company expects to report results for its continuing design and consulting business, which excludes the Construction Management business that is expected to be classified as held for sale and reported in discontinued operations. On this basis, the Company initiated the following fiscal 2026 guidance for:
-
Organic NSR2 growth of
6% to8% , which excludes the expected impact of fewer working days in fiscal 2026 than in fiscal 2025.-
NSR is expected to be between
$7.2 $7.4 billion 5% growth at the mid-point.
-
NSR is expected to be between
-
Adjusted1 EBITDA4 of between
$1,180 million $1,220 million -
A segment adjusted operating margin3 of
16.6% and an adjusted EBITDA margin5 of16.8% - Margins include accelerating investment to enable the continued development and deployment of AI and continue to expand the Company’s Advisory team.
-
Adjusted1 EPS of between
$5.15 $5.35
-
Organic NSR2 growth of
- Other assumptions incorporated into guidance:
- An average fully diluted share count of 133 million, which does not include any potential future benefits from capital allocation actions not yet taken, including potential repurchases.
-
G&A of approximately
$155 million -
Depreciation of approximately
$160 million -
An adjusted effective tax rate of approximately 22 -
23% for the full year. -
Adjusted net interest expense of approximately
$140 million
- See the Regulation G Information tables at the end of this release for a reconciliation of non-GAAP measures to the most directly comparable GAAP measures.
Raised Long-Term Financial Targets
As separately announced as part of its 2025 Investor Day, AECOM increased its long-term financial targets, highlighted by its expectation to deliver a
Business Segments
Revenue in the fourth quarter was
Net service revenue2 in the fourth quarter was
Fourth quarter operating income increased by
International
Revenue in the fourth quarter was
Net service revenue2 in the fourth quarter was
Fourth quarter operating income decreased by
Balance Sheet
As of September 30, 2025, AECOM had
Tax Rate
The effective tax rate was
Investor Day
AECOM is hosting its 2025 Investor Day today at 10 a.m. Eastern Time, during which management will make a presentation focusing on the Company's transformative strategic initiatives and long-term financial objectives, as well as review the Company’s fourth quarter and full year fiscal 2025 financial results. As part of the event, the Company will discuss its new long-term financial targets through fiscal 2029 that include a substantial increase in expected annual margin expansion and adjusted EPS growth.
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 certain items, such as restructuring costs, amortization of intangible assets, non-core AECOM Capital and other items. See Regulation G Information for a reconciliation of non-GAAP measures to the comparable GAAP measures. |
2 Revenue, less pass-through revenue; growth rates are presented on a constant-currency basis. |
3 Reflects segment operating performance, excluding AECOM Capital and G&A, and margins are presented on a net service revenue basis. |
4 Net income before interest expense, tax expense, depreciation and amortization. |
5 Adjusted EBITDA margin includes non-controlling interests in EBITDA and is on a net service revenue basis. |
6 Free cash flow is defined as cash flow from operations less capital expenditures, net of proceeds from disposals of property and equipment; free cash flow conversion is defined as free cash flow divided by adjusted net income attributable to AECOM. |
7 Backlog represents the total value of work for which AECOM has been selected that is expected to be completed by consolidated subsidiaries and includes the proportionate share of work expected to be performed by unconsolidated joint ventures. |
8 Book-to-burn ratio is defined as the dollar amount of wins divided by revenue recognized during the period, including revenue related to work performed in unconsolidated joint ventures. |
9 Net leverage is comprised of EBITDA as defined in the Company’s credit agreement dated October 17, 2014, as amended, and total debt on the Company’s financial statements, net of total cash and cash equivalents. |
10 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 global infrastructure leader, committed to delivering a better world. As a trusted professional services firm powered by deep technical abilities, we solve our clients’ complex challenges in water, environment, energy, transportation and buildings. Our teams partner with public- and private-sector clients to create innovative, sustainable and resilient solutions throughout the project lifecycle – from advisory, planning, design and engineering to program and construction management. AECOM is a Fortune 500 firm that had revenue of
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, capital allocation strategy including stock repurchases, risk profile and investment strategies, and any statements regarding future economic conditions or performance, and 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; government shutdowns or other funding circumstances that cause governmental agencies to modify, curtail or terminate our contracts; losses under fixed-price contracts; limited control over operations that 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; potential high leverage and inability to service our debt and guarantees; our capital allocation strategy, including ability to continue payment of dividends; exposure to political and economic risks in different countries, including tariffs, geopolitical events, and conflicts; currency exchange rate and interest 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; managing pension costs; AECOM Capital real estate development projects; cybersecurity issues, IT outages and data privacy; risks associated with the benefits and costs of the sale of our Management Services and self-perform at-risk civil infrastructure, power construction and oil and gas businesses, including the risk that any purchase adjustments from those transactions could be unfavorable and result in any future proceeds owed to us as part of the transactions could be lower than we expect; risks associated with strategic initiatives, including AI investments and potential acquisitions and divestitures; 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 communication contains financial information calculated other than in accordance with
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 communication. The Company is unable to reconcile certain of its non-GAAP financial guidance and long-term financial targets due to uncertainties in these non-operating items as well as other adjustments to net income. The Company is unable to provide a reconciliation of its guidance for NSR to GAAP revenue because it is unable to predict with reasonable certainty its pass-through revenue. In addition, the Company is unable to provide a reconciliation of its guidance for financial metrics excluding the Construction Management business due to uncertainties in these non-operating items as well as other adjustments to these measures.
AECOM |
||||||||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||||||||
(unaudited - in thousands, except per share data) |
||||||||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||
|
September 30,
|
|
September 30,
|
|
% Change |
|
September 30,
|
|
September 30,
|
|
% Change |
|||||||||||
|
|
|
|
|
|
|
||||||||||||||||
Revenue |
$ |
4,175,417 |
|
|
$ |
4,110,494 |
|
|
1.6 |
% |
|
$ |
16,139,622 |
|
|
$ |
16,105,498 |
|
|
0.2 |
% |
|
Cost of revenue |
|
3,844,819 |
|
|
|
3,816,341 |
|
|
0.7 |
% |
|
|
14,922,909 |
|
|
|
15,021,157 |
|
|
(0.7 |
)% |
|
Gross profit |
|
330,598 |
|
|
|
294,153 |
|
|
12.4 |
% |
|
|
1,216,713 |
|
|
|
1,084,341 |
|
|
12.2 |
% |
|
Equity in earnings of joint ventures |
|
5,306 |
|
|
|
3,959 |
|
|
34.0 |
% |
|
|
27,013 |
|
|
|
2,124 |
|
|
1171.8 |
% |
|
General and administrative expenses |
|
(39,173 |
) |
|
|
(43,486 |
) |
|
(9.9 |
)% |
|
|
(157,849 |
) |
|
|
(160,105 |
) |
|
(1.4 |
)% |
|
Restructuring and acquisition costs |
|
(59,355 |
) |
|
|
(18,248 |
) |
|
225.3 |
% |
|
|
(59,355 |
) |
|
|
(98,918 |
) |
|
(40.0 |
)% |
|
Income from operations |
|
237,376 |
|
|
|
236,378 |
|
|
0.4 |
% |
|
|
1,026,522 |
|
|
|
827,442 |
|
|
24.1 |
% |
|
Other income |
|
11,458 |
|
|
|
11,416 |
|
|
0.4 |
% |
|
|
10,457 |
|
|
|
17,570 |
|
|
(40.5 |
)% |
|
Interest income |
|
17,737 |
|
|
|
15,219 |
|
|
16.5 |
% |
|
|
62,894 |
|
|
|
58,560 |
|
|
7.4 |
% |
|
Interest expense |
|
(58,867 |
) |
|
|
(45,070 |
) |
|
30.6 |
% |
|
|
(184,304 |
) |
|
|
(185,420 |
) |
|
(0.6 |
)% |
|
Income from continuing operations before taxes |
|
207,704 |
|
|
|
217,943 |
|
|
(4.7 |
)% |
|
|
915,569 |
|
|
|
718,152 |
|
|
27.5 |
% |
|
Income tax expense for continuing operations |
|
58,400 |
|
|
|
34,822 |
|
|
67.7 |
% |
|
|
204,018 |
|
|
|
152,900 |
|
|
33.4 |
% |
|
Net income from continuing operations |
|
149,304 |
|
|
|
183,121 |
|
|
(18.5 |
)% |
|
|
711,551 |
|
|
|
565,252 |
|
|
25.9 |
% |
|
Net (loss) income from discontinued operations |
|
(11,598 |
) |
|
|
1 |
|
|
NM |
|
|
|
(75,364 |
) |
|
|
(104,997 |
) |
|
(28.2 |
)% |
|
Net income |
|
137,706 |
|
|
|
183,122 |
|
|
(24.8 |
)% |
|
|
636,187 |
|
|
|
460,255 |
|
|
38.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to noncontrolling interests from continuing operations |
|
(17,334 |
) |
|
|
(14,737 |
) |
|
17.6 |
% |
|
|
(73,287 |
) |
|
|
(59,322 |
) |
|
23.5 |
% |
|
Net loss (income) attributable to noncontrolling interests from discontinued operations |
|
— |
|
|
|
4,163 |
|
|
(100.0 |
)% |
|
|
(1,126 |
) |
|
|
1,333 |
|
|
(184.5 |
)% |
|
Net income attributable to noncontrolling interests |
|
(17,334 |
) |
|
|
(10,574 |
) |
|
63.9 |
% |
|
|
(74,413 |
) |
|
|
(57,989 |
) |
|
28.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to AECOM from continuing operations |
|
131,970 |
|
|
|
168,384 |
|
|
(21.6 |
)% |
|
|
638,264 |
|
|
|
505,930 |
|
|
26.2 |
% |
|
Net (loss) income attributable to AECOM from discontinued operations |
|
(11,598 |
) |
|
|
4,164 |
|
|
(378.5 |
)% |
|
|
(76,490 |
) |
|
|
(103,664 |
) |
|
(26.2 |
)% |
|
Net income attributable to AECOM |
$ |
120,372 |
|
|
$ |
172,548 |
|
|
(30.2 |
)% |
|
$ |
561,774 |
|
|
$ |
402,266 |
|
|
39.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to AECOM per share: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Basic continuing operations per share |
$ |
1.00 |
|
|
$ |
1.25 |
|
|
(20.0 |
)% |
|
$ |
4.82 |
|
|
$ |
3.73 |
|
|
29.2 |
% |
|
Basic discontinued operations per share |
|
(0.09 |
) |
|
|
0.04 |
|
|
(325.0 |
)% |
|
|
(0.58 |
) |
|
|
(0.76 |
) |
|
(23.7 |
)% |
|
Basic earnings per share |
$ |
0.91 |
|
|
$ |
1.29 |
|
|
(29.5 |
)% |
|
$ |
4.24 |
|
|
$ |
2.97 |
|
|
42.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Diluted continuing operations per share |
$ |
0.99 |
|
|
$ |
1.25 |
|
|
(20.8 |
)% |
|
$ |
4.79 |
|
|
$ |
3.71 |
|
|
29.1 |
% |
|
Diluted discontinued operations per share |
|
(0.09 |
) |
|
|
0.03 |
|
|
(400.0 |
)% |
|
|
(0.58 |
) |
|
|
(0.76 |
) |
|
(23.7 |
)% |
|
Diluted earnings per share |
$ |
0.90 |
|
|
$ |
1.28 |
|
|
(29.7 |
)% |
|
$ |
4.21 |
|
|
$ |
2.95 |
|
|
42.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Basic |
|
132,260 |
|
|
|
134,247 |
|
|
(1.5 |
)% |
|
|
132,373 |
|
|
|
135,544 |
|
|
(2.3 |
)% |
|
Diluted |
|
133,400 |
|
|
|
135,209 |
|
|
(1.3 |
)% |
|
|
133,311 |
|
|
|
136,453 |
|
|
(2.3 |
)% |
|
NM — not meaningful |
||||||||||||||||||||||
AECOM |
||||
Balance Sheet Information |
||||
(unaudited - in thousands) |
||||
|
September 30,
|
|
September 30,
|
|
Balance Sheet Information: |
|
|
|
|
Total cash and cash equivalents |
|
|
|
|
Accounts receivable and contract assets – net |
4,282,326 |
|
4,599,765 |
|
Working capital |
801,411 |
|
681,678 |
|
Total debt, excluding unamortized debt issuance costs |
2,743,719 |
|
2,539,811 |
|
Total assets |
12,200,249 |
|
12,061,669 |
|
Total AECOM stockholders’ equity |
2,492,584 |
|
2,184,205 |
|
| AECOM | ||||||||||||||||||||
Reportable Segments |
||||||||||||||||||||
(unaudited - in thousands) |
||||||||||||||||||||
|
|
|
|
International |
|
AECOM Capital |
|
Corporate |
|
Total |
||||||||||
Three Months Ended September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
3,240,019 |
|
|
$ |
935,255 |
|
|
$ |
143 |
|
|
$ |
— |
|
|
$ |
4,175,417 |
|
Cost of revenue |
|
|
2,999,519 |
|
|
|
845,299 |
|
|
|
— |
|
|
|
— |
|
|
|
3,844,818 |
|
Gross profit |
|
|
240,500 |
|
|
|
89,956 |
|
|
|
143 |
|
|
|
— |
|
|
|
330,599 |
|
Equity in earnings (losses) of joint ventures |
|
|
3,214 |
|
|
|
2,732 |
|
|
|
(640 |
) |
|
|
— |
|
|
|
5,306 |
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(1,484 |
) |
|
|
(37,689 |
) |
|
|
(39,173 |
) |
Restructuring and acquisition costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(59,355 |
) |
|
|
(59,355 |
) |
Income (loss) from operations |
|
$ |
243,714 |
|
|
$ |
92,688 |
|
|
$ |
(1,981 |
) |
|
$ |
(97,044 |
) |
|
$ |
237,377 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit as a % of revenue |
|
|
7.4 |
% |
|
|
9.6 |
% |
|
|
|
|
|
|
7.9 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Three Months Ended September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
3,161,547 |
|
|
$ |
948,422 |
|
|
$ |
525 |
|
|
$ |
— |
|
|
$ |
4,110,494 |
|
Cost of revenue |
|
|
2,961,766 |
|
|
|
854,575 |
|
|
|
— |
|
|
|
— |
|
|
|
3,816,341 |
|
Gross profit |
|
|
199,781 |
|
|
|
93,847 |
|
|
|
525 |
|
|
|
— |
|
|
|
294,153 |
|
Equity in earnings (losses) of joint ventures |
|
|
3,639 |
|
|
|
663 |
|
|
|
(343 |
) |
|
|
— |
|
|
|
3,959 |
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(2,333 |
) |
|
|
(41,153 |
) |
|
|
(43,486 |
) |
Restructuring and acquisition costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(18,248 |
) |
|
|
(18,248 |
) |
Income (loss) from operations |
|
$ |
203,420 |
|
|
$ |
94,510 |
|
|
$ |
(2,151 |
) |
|
$ |
(59,401 |
) |
|
$ |
236,378 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit as a % of revenue |
|
|
6.3 |
% |
|
|
9.9 |
% |
|
|
|
|
|
|
7.2 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Twelve Months Ended September 30, 2025 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
12,525,882 |
|
|
$ |
3,613,196 |
|
|
$ |
544 |
|
|
$ |
— |
|
|
$ |
16,139,622 |
|
Cost of revenue |
|
|
11,643,847 |
|
|
|
3,279,062 |
|
|
|
— |
|
|
|
— |
|
|
|
14,922,909 |
|
Gross profit |
|
|
882,035 |
|
|
|
334,134 |
|
|
|
544 |
|
|
|
— |
|
|
|
1,216,713 |
|
Equity in earnings (losses) of joint ventures |
|
|
15,785 |
|
|
|
11,803 |
|
|
|
(575 |
) |
|
|
— |
|
|
|
27,013 |
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(8,951 |
) |
|
|
(148,898 |
) |
|
|
(157,849 |
) |
Restructuring and acquisition costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(59,355 |
) |
|
|
(59,355 |
) |
Income (loss) from operations |
|
$ |
897,820 |
|
|
$ |
345,937 |
|
|
$ |
(8,982 |
) |
|
$ |
(208,253 |
) |
|
$ |
1,026,522 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit as a % of revenue |
|
|
7.0 |
% |
|
|
9.2 |
% |
|
|
|
|
|
|
7.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Contracted backlog |
|
$ |
8,791,178 |
|
|
$ |
4,727,438 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
13,518,616 |
|
Awarded backlog |
|
|
9,171,426 |
|
|
|
2,139,935 |
|
|
|
— |
|
|
|
— |
|
|
|
11,311,361 |
|
Total backlog |
|
$ |
17,962,604 |
|
|
$ |
6,867,373 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
24,829,977 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total backlog – Design only |
|
$ |
16,436,803 |
|
|
$ |
6,867,373 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
23,304,176 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Twelve Months Ended September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
|
$ |
12,485,687 |
|
|
$ |
3,618,456 |
|
|
$ |
1,355 |
|
|
$ |
— |
|
|
$ |
16,105,498 |
|
Cost of revenue |
|
|
11,726,629 |
|
|
|
3,294,528 |
|
|
|
— |
|
|
|
— |
|
|
|
15,021,157 |
|
Gross profit |
|
|
759,058 |
|
|
|
323,928 |
|
|
|
1,355 |
|
|
|
— |
|
|
|
1,084,341 |
|
Equity in earnings (losses) of joint ventures |
|
|
15,505 |
|
|
|
13,510 |
|
|
|
(26,891 |
) |
|
|
— |
|
|
|
2,124 |
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
(15,000 |
) |
|
|
(145,105 |
) |
|
|
(160,105 |
) |
Restructuring and acquisition costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(98,918 |
) |
|
|
(98,918 |
) |
Income (loss) from operations |
|
$ |
774,563 |
|
|
$ |
337,438 |
|
|
$ |
(40,536 |
) |
|
$ |
(244,023 |
) |
|
$ |
827,442 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit as a % of revenue |
|
|
6.1 |
% |
|
|
9.0 |
% |
|
|
|
|
|
|
6.7 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Contracted backlog |
|
$ |
8,853,977 |
|
|
$ |
4,481,765 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
13,335,742 |
|
Awarded backlog |
|
|
8,582,289 |
|
|
|
1,945,012 |
|
|
|
— |
|
|
|
— |
|
|
|
10,527,301 |
|
Total backlog |
|
$ |
17,436,266 |
|
|
$ |
6,426,777 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
23,863,043 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total backlog – Design only |
|
$ |
16,130,139 |
|
|
$ |
6,426,777 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
22,556,916 |
|
| AECOM | ||||||||||||||
Regulation G Information |
||||||||||||||
(in millions) |
||||||||||||||
Reconciliation of Revenue to Net Service Revenue (NSR) |
||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||
|
Sep 30,
|
|
Jun 30,
|
|
Sep 30,
|
|
Sep 30,
|
|
Sep 30,
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
3,240.0 |
|
$ |
3,277.2 |
|
$ |
3,161.5 |
|
$ |
12,525.9 |
|
$ |
12,485.7 |
Less: Pass-through revenue |
|
2,042.3 |
|
|
2,098.3 |
|
|
2,104.1 |
|
|
7,973.7 |
|
|
8,281.1 |
Net service revenue |
$ |
1,197.7 |
|
$ |
1,178.9 |
|
$ |
1,057.4 |
|
$ |
4,552.2 |
|
$ |
4,204.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
935.2 |
|
$ |
901.2 |
|
$ |
948.4 |
|
$ |
3,613.2 |
|
$ |
3,618.4 |
Less: Pass-through revenue |
|
166.2 |
|
|
142.6 |
|
|
194.3 |
|
|
593.1 |
|
|
659.4 |
Net service revenue |
$ |
769.0 |
|
$ |
758.6 |
|
$ |
754.1 |
|
$ |
3,020.1 |
|
$ |
2,959.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Performance (excludes ACAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
4,175.2 |
|
$ |
4,178.4 |
|
$ |
4,109.9 |
|
$ |
16,139.1 |
|
$ |
16,104.1 |
Less: Pass-through revenue |
|
2,208.5 |
|
|
2,240.9 |
|
|
2,298.4 |
|
|
8,566.8 |
|
|
8,940.5 |
Net service revenue |
$ |
1,966.7 |
|
$ |
1,937.5 |
|
$ |
1,811.5 |
|
$ |
7,572.3 |
|
$ |
7,163.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
4,175.3 |
|
$ |
4,178.5 |
|
$ |
4,110.5 |
|
$ |
16,139.6 |
|
$ |
16,105.5 |
Less: Pass-through revenue |
|
2,208.5 |
|
|
2,240.9 |
|
|
2,298.4 |
|
|
8,566.8 |
|
|
8,940.5 |
Net service revenue |
$ |
1,966.8 |
|
$ |
1,937.6 |
|
$ |
1,812.1 |
|
$ |
7,572.8 |
|
$ |
7,165.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Total Debt to Net Debt |
|||||||||
|
Balances at: |
||||||||
|
Sep 30, 2025 |
Jun 30, 2025 |
Sep 30, 2024 |
||||||
Short-term debt |
$ |
4.1 |
$ |
4.7 |
$ |
3.1 |
|||
Current portion of long-term debt |
|
62.2 |
|
68.5 |
|
63.8 |
|||
Long-term debt, excluding unamortized debt issuance costs |
|
2,677.4 |
|
2,475.0 |
|
2,473.0 |
|||
Total debt |
|
2,743.7 |
|
2,548.2 |
|
2,539.9 |
|||
Less: Total cash and cash equivalents |
|
1,585.7 |
|
1,794.1 |
|
1,580.9 |
|||
Net debt |
$ |
1,158.0 |
$ |
754.1 |
$ |
959.0 |
|||
|
|
|
|
||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow |
|||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
|
Sep 30,
|
|
Jun 30,
|
|
Sep 30,
|
|
Sep 30,
|
|
Sep 30,
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net cash provided by operating activities |
$ |
196.1 |
|
|
$ |
283.7 |
|
|
$ |
298.8 |
|
|
$ |
821.6 |
|
|
$ |
827.5 |
|
Capital expenditures, net |
|
(62.0 |
) |
|
|
(22.0 |
) |
|
|
(24.2 |
) |
|
|
(136.4 |
) |
|
|
(119.1 |
) |
Free cash flow |
$ |
134.1 |
|
|
$ |
261.7 |
|
|
$ |
274.6 |
|
|
$ |
685.2 |
|
|
$ |
708.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
| AECOM | ||||||||||||||||||||
Regulation G Information |
||||||||||||||||||||
(in millions, except per share data) |
||||||||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||
|
Sep 30,
|
Jun 30,
|
Sep 30,
|
Sep 30,
|
Sep 30,
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Reconciliation of Income from Operations to Adjusted Income from Operations to Adjusted EBITDA with Noncontrolling Interests (NCI) to Adjusted EBITDA |
||||||||||||||||||||
Income from operations |
$ |
237.3 |
|
$ |
294.1 |
|
$ |
236.3 |
|
$ |
1,026.5 |
|
$ |
827.4 |
|
|||||
Noncore AECOM Capital loss |
|
2.0 |
|
|
1.3 |
|
|
2.2 |
|
|
9.0 |
|
|
40.5 |
|
|||||
Restructuring and acquisition costs |
|
59.4 |
|
|
— |
|
|
18.3 |
|
|
59.4 |
|
|
99.0 |
|
|||||
Amortization of intangible assets |
|
0.4 |
|
|
0.3 |
|
|
4.7 |
|
|
2.2 |
|
|
18.7 |
|
|||||
Adjusted income from operations |
$ |
299.1 |
|
$ |
295.7 |
|
$ |
261.5 |
|
$ |
1,097.1 |
|
$ |
985.6 |
|
|||||
Other income |
|
11.5 |
|
|
0.8 |
|
|
11.4 |
|
|
10.5 |
|
|
17.6 |
|
|||||
Fair value adjustment included in other income |
|
(9.6 |
) |
|
1.3 |
|
|
(8.8 |
) |
|
(2.8 |
) |
|
(7.2 |
) |
|||||
Depreciation |
|
43.6 |
|
|
42.9 |
|
|
39.0 |
|
|
166.2 |
|
|
152.5 |
|
|||||
Adjusted EBITDA with noncontrolling interests (NCI) |
$ |
344.6 |
|
$ |
340.7 |
|
$ |
303.1 |
|
$ |
1,271.0 |
|
$ |
1,148.5 |
|
|||||
Net income attributable to NCI from continuing operations excluding interest income included in NCI |
|
(15.9 |
) |
|
(27.9 |
) |
|
(13.2 |
) |
|
(68.4 |
) |
|
(53.5 |
) |
|||||
Amortization of intangible assets included in NCI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.2 |
) |
|||||
Adjusted EBITDA |
$ |
328.7 |
|
$ |
312.8 |
|
$ |
289.9 |
|
$ |
1,202.6 |
|
$ |
1,094.8 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Reconciliation of Income from Continuing Operations Before Taxes to Adjusted Income from Continuing Operations Before Taxes |
||||||||||||||||||||
Income from continuing operations before taxes |
$ |
207.7 |
|
$ |
268.8 |
|
$ |
218.0 |
|
$ |
915.6 |
|
|
718.2 |
|
|||||
Noncore AECOM Capital loss |
|
2.0 |
|
|
1.2 |
|
|
2.2 |
|
|
8.9 |
|
|
40.5 |
|
|||||
Fair value adjustment |
|
(9.6 |
) |
|
1.1 |
|
|
(9.2 |
) |
|
(3.5 |
) |
|
(7.6 |
) |
|||||
Restructuring and acquisition costs |
|
59.4 |
|
|
— |
|
|
18.2 |
|
|
59.4 |
|
|
98.9 |
|
|||||
Amortization of intangible assets |
|
0.4 |
|
|
0.3 |
|
|
4.7 |
|
|
2.2 |
|
|
18.7 |
|
|||||
Financing charges in interest expense |
|
13.5 |
|
|
1.3 |
|
|
1.2 |
|
|
17.4 |
|
|
10.7 |
|
|||||
Adjusted income from continuing operations before taxes |
$ |
273.4 |
|
$ |
272.7 |
|
$ |
235.1 |
|
$ |
1,000.0 |
|
|
879.4 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Reconciliation of Income Taxes for Continuing Operations to Adjusted Income Taxes for Continuing Operations |
||||||||||||||||||||
Income tax expense for continuing operations |
$ |
58.3 |
|
$ |
65.2 |
|
$ |
34.9 |
|
$ |
204.0 |
|
$ |
153.0 |
|
|||||
Tax effect of the above adjustments(1) |
|
16.2 |
|
|
1.0 |
|
|
2.3 |
|
|
21.0 |
|
|
38.3 |
|
|||||
Valuation allowances and other tax only items |
|
(0.2 |
) |
|
(0.3 |
) |
|
10.9 |
|
|
— |
|
|
11.7 |
|
|||||
Adjusted income tax expense for continuing operations |
$ |
74.3 |
|
$ |
65.9 |
|
$ |
48.1 |
|
$ |
225.0 |
|
$ |
203.0 |
|
|||||
(1) Adjusts the income taxes 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 Noncontrolling Interests (NCI) from Continuing Operations to Adjusted Net Income Attributable to Noncontrolling Interests from Continuing Operations |
||||||||||||||||||||
Net income attributable to noncontrolling interests from continuing operations |
$ |
(17.3 |
) |
$ |
(28.8 |
) |
$ |
(14.7 |
) |
$ |
(73.3 |
) |
$ |
(59.3 |
) |
|||||
Amortization of intangible assets included in NCI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.2 |
) |
|||||
Adjusted net income attributable to noncontrolling interests from continuing operations |
$ |
(17.3 |
) |
$ |
(28.8 |
) |
$ |
(14.7 |
) |
$ |
(73.3 |
) |
$ |
(59.5 |
) |
|||||
|
|
|
|
|
|
|||||||||||||||
AECOM |
||||||||||||||||||||
Regulation G Information |
||||||||||||||||||||
(in millions, except per share data) |
||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||
Sep 30,
|
|
Jun 30,
|
|
Sep 30,
|
|
Sep 30,
|
|
Sep 30,
|
||||||||||||
Reconciliation of Net Income Attributable to AECOM from Continuing Operations to Adjusted Net Income Attributable to AECOM from Continuing Operations |
||||||||||||||||||||
Net income attributable to AECOM from continuing operations |
$ |
132.1 |
|
$ |
174.8 |
|
$ |
168.4 |
|
$ |
638.3 |
|
$ |
505.9 |
|
|||||
Noncore AECOM Capital loss (income), net of NCI |
|
2.0 |
|
|
1.3 |
|
|
2.2 |
|
|
9.0 |
|
|
40.5 |
|
|||||
Fair value adjustment |
|
(9.6 |
) |
|
1.1 |
|
|
(9.2 |
) |
|
(3.5 |
) |
|
(7.6 |
) |
|||||
Restructuring and acquisition costs |
|
59.4 |
|
|
— |
|
|
18.3 |
|
|
59.4 |
|
|
99.0 |
|
|||||
Amortization of intangible assets |
|
0.4 |
|
|
0.3 |
|
|
4.7 |
|
|
2.2 |
|
|
18.7 |
|
|||||
Financing charges in interest expense |
|
13.5 |
|
|
1.2 |
|
|
1.2 |
|
|
17.3 |
|
|
10.7 |
|
|||||
Tax effect of the above adjustments(1) |
|
(16.2 |
) |
|
(1.0 |
) |
|
(2.4 |
) |
|
(21.0 |
) |
|
(38.4 |
) |
|||||
Valuation allowances and other tax only items |
|
0.2 |
|
|
0.3 |
|
|
(10.9 |
) |
|
— |
|
|
(11.7 |
) |
|||||
Amortization of intangible assets included in NCI |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.2 |
) |
|||||
Adjusted net income attributable to AECOM from continuing operations |
$ |
181.8 |
|
$ |
178.0 |
|
$ |
172.3 |
|
$ |
701.7 |
|
$ |
616.9 |
|
|||||
(1) Adjusts the income taxes 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 from Continuing Operations per Diluted Share to Adjusted Net Income Attributable to AECOM from Continuing Operations per Diluted Share |
||||||||||||||||||
Net income attributable to AECOM from continuing operations per diluted share |
$ |
0.99 |
|
$ |
1.31 |
$ |
1.25 |
|
$ |
4.79 |
|
$ |
3.71 |
|
||||
Per diluted share adjustments: |
|
|
|
|
|
|||||||||||||
Noncore AECOM Capital loss, net of NCI |
|
0.01 |
|
|
0.01 |
|
0.02 |
|
|
0.07 |
|
|
0.30 |
|
||||
Fair value adjustment |
|
(0.07 |
) |
|
0.01 |
|
(0.07 |
) |
|
(0.03 |
) |
|
(0.06 |
) |
||||
Restructuring and acquisition costs |
|
0.45 |
|
|
— |
|
0.14 |
|
|
0.45 |
|
|
0.73 |
|
||||
Amortization of intangible assets |
|
— |
|
|
— |
|
0.03 |
|
|
0.02 |
|
|
0.14 |
|
||||
Financing charges in interest expense |
|
0.10 |
|
|
0.01 |
|
0.01 |
|
|
0.13 |
|
|
0.07 |
|
||||
Tax effect of the above adjustments(1) |
|
(0.12 |
) |
|
— |
|
(0.03 |
) |
|
(0.17 |
) |
|
(0.28 |
) |
||||
Valuation allowances and other tax only items |
|
— |
|
|
— |
|
(0.08 |
) |
|
— |
|
|
(0.09 |
) |
||||
Adjusted net income attributable to AECOM from continuing operations per diluted share |
$ |
1.36 |
|
$ |
1.34 |
$ |
1.27 |
|
$ |
5.26 |
|
$ |
4.52 |
|
||||
Weighted average shares outstanding – basic |
|
132.3 |
|
|
132.3 |
|
134.2 |
|
|
132.4 |
|
|
135.5 |
|
||||
Weighted average shares outstanding – diluted |
|
133.4 |
|
|
133.1 |
|
135.2 |
|
|
133.3 |
|
|
136.5 |
|
||||
(1) Adjusts the income taxes 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 from Continuing Operations to Adjusted EBITDA | ||||||||||||||||||||
Net income attributable to AECOM from continuing operations |
$ |
132.1 |
|
$ |
174.8 |
|
$ |
168.4 |
|
$ |
638.3 |
|
$ |
505.9 |
|
|||||
Income tax expense |
|
58.3 |
|
|
65.2 |
|
|
34.9 |
|
|
204.0 |
|
|
153.0 |
|
|||||
Depreciation and amortization |
|
47.5 |
|
|
44.4 |
|
|
45.0 |
|
|
175.8 |
|
|
178.7 |
|
|||||
Interest income, net of NCI |
|
(16.4 |
) |
|
(13.1 |
) |
|
(13.7 |
) |
|
(58.1 |
) |
|
(52.8 |
) |
|||||
Interest expense |
|
58.9 |
|
|
40.2 |
|
|
45.0 |
|
|
184.3 |
|
|
185.4 |
|
|||||
Amortized bank fees included in interest expense |
|
(3.5 |
) |
|
(1.2 |
) |
|
(1.3 |
) |
|
(7.4 |
) |
|
(7.7 |
) |
|||||
Noncore AECOM Capital loss (income), net of NCI |
|
2.0 |
|
|
1.3 |
|
|
2.2 |
|
|
9.0 |
|
|
40.5 |
|
|||||
Fair value adjustment included in other income |
|
(9.6 |
) |
|
1.2 |
|
|
(8.9 |
) |
|
(2.7 |
) |
|
(7.2 |
) |
|||||
Restructuring and acquisition costs |
|
59.4 |
|
|
— |
|
|
18.3 |
|
|
59.4 |
|
|
99.0 |
|
|||||
Adjusted EBITDA |
$ |
328.7 |
|
$ |
312.8 |
|
$ |
289.9 |
|
$ |
1,202.6 |
|
$ |
1,094.8 |
|
|||||
| AECOM | |||||||||||||||
Regulation G Information |
|||||||||||||||
(in millions, except per share data) |
|||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||
|
Sep 30,
|
Jun 30,
|
Sep 30,
|
Sep 30,
|
Sep 30,
|
||||||||||
Reconciliation of Segment Income from Operations to Adjusted Segment Income from Operations |
|||||||||||||||
Americas Segment: |
|
|
|
|
|
||||||||||
Segment Income from operations |
$ |
243.7 |
$ |
240.9 |
$ |
203.4 |
$ |
897.8 |
$ |
774.6 |
|||||
Amortization of intangible assets |
|
0.4 |
|
0.4 |
|
4.3 |
|
2.2 |
|
17.3 |
|||||
Adjusted segment income from operations |
$ |
244.1 |
$ |
241.3 |
$ |
207.7 |
$ |
900.0 |
$ |
791.9 |
|||||
|
|
|
|
|
|
||||||||||
International Segment: |
|
|
|
|
|
||||||||||
Segment Income from operations |
$ |
92.7 |
$ |
90.2 |
$ |
94.5 |
$ |
345.9 |
$ |
337.4 |
|||||
Amortization of intangible assets |
|
— |
|
— |
|
0.4 |
|
— |
|
1.4 |
|||||
Adjusted segment income from operations |
$ |
92.7 |
$ |
90.2 |
$ |
94.9 |
$ |
345.9 |
$ |
338.8 |
|||||
|
|
|
|
|
|
||||||||||
Segment Performance (excludes ACAP & G&A): |
|
|
|
|
|
||||||||||
Segment Income from operations |
$ |
336.4 |
$ |
331.1 |
$ |
297.9 |
$ |
1,243.7 |
$ |
1,112.0 |
|||||
Amortization of intangible assets |
|
0.4 |
|
0.4 |
|
4.7 |
|
2.2 |
|
18.7 |
|||||
Adjusted segment income from operations |
$ |
336.8 |
$ |
331.5 |
$ |
302.6 |
$ |
1,245.9 |
$ |
1,130.7 |
|||||
|
|
|
|
|
|||||||||||
| AECOM | ||
Regulation G Information |
||
FY2026 GAAP EPS Guidance based on Adjusted EPS Guidance |
||
(All figures approximate. Includes Construction Management) |
Fiscal Year End 2026 |
|
GAAP EPS guidance |
|
|
Adjusted EPS excludes: |
|
|
Amortization of intangible assets |
|
|
Amortization of deferred financing fees |
|
|
Restructuring and acquisition costs |
|
|
Tax effect of the above items |
|
( |
Adjusted EPS guidance |
|
|
|
|
|
FY2026 GAAP Net Income from Continuing Operations Guidance based on Adjusted EBITDA Guidance |
||
(In millions. All figures approximate. Includes Construction Management) |
Fiscal Year End 2026 |
|
GAAP net income from continuing operations guidance |
|
|
Net income attributable to noncontrolling interest from continuing operations |
( |
|
Net income attributable to AECOM from continuing operations |
|
|
Adjusted net income attributable to AECOM from continuing operations excludes: |
|
|
Amortization of intangible assets |
|
|
Amortization of deferred financing fees |
|
|
Restructuring and acquisition costs |
|
|
Tax effect of the above items |
( |
|
Adjusted net income attributable to AECOM from continuing operations |
|
|
Adjusted EBITDA excludes: |
|
|
Depreciation |
|
|
Adjusted interest expense, net |
|
|
Tax expense, including tax effect of above items |
|
|
Adjusted EBITDA guidance |
|
|
FY2026 GAAP Interest Expense Guidance based on Adjusted Interest Expense Guidance |
||
(In millions. All figures approximate. Includes Construction Management) |
Fiscal Year End 2026 |
|
GAAP interest expense guidance |
|
|
Finance charges in interest expense |
( |
|
Interest income, net of NCI |
( |
|
Adjusted net interest expense guidance |
|
|
FY2026 GAAP Income Tax Guidance based on Adjusted Income Tax Guidance |
||
(In millions. All figures approximate. Includes Construction Management) |
Fiscal Year End 2026 |
|
GAAP income tax expense guidance |
|
|
Tax effect of adjusting items |
|
|
Adjusted income tax expense guidance |
|
|
Note: Variances in tables are due to rounding. |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20251118499842/en/
Investor Contact:
Will Gabrielski
Senior Vice President, Finance, Treasurer
213.593.8208
William.Gabrielski@aecom.com
Media Contact:
Brendan Ranson-Walsh
Senior Vice President, Global Communications
213.996.2367
Brendan.Ranson-Walsh@aecom.com
Source: AECOM
