Business Wire | Nov 15, 2021 06:56AM EST

AECOM reports fourth quarter and full year fiscal 2021 results

Nov. 15, 2021

DALLAS--(BUSINESS WIRE)--Nov. 15, 2021--AECOM (NYSE:ACM), the world's trusted infrastructure consulting firm, today reported fourth quarter and full year fiscal 2021 results.

Fourth Quarter Fiscal 2021 Full Year Fiscal 2021

(fromContinuing As Adjusted As AdjustedOperations; As Adjusted^1 Reported YoY % As Adjusted^1 Reported YoY %$ in Reported (Non-GAAP) YoY % Change Reported (Non-GAAP) YoY % Changemillions, Change Changeexcept EPS)

Revenue $3,354 -- (6%) 1%^2 $13,341 -- 1% 3%^2

Net ServiceRevenue -- $1,539 -- 6%^2 -- $6,108 -- 1%^2(NSR)^3

Operating $170 $191 161% 12% $630 $701 65% 11%Income

SegmentOperating -- 14.8% -- +210 bps -- 13.8% -- +150 bpsMargin^4(NSR)

Net Income $95 $118 NM 22% $295 $422 73% 21%

EPS (Fully $0.65 $0.81 NM 35% $1.97 $2.82 86% 31%Diluted)

EBITDA^5 -- $225 -- 10% -- $830 -- 11%

Operating $318 -- (51%) -- $705 -- 114% --Cash Flow

Free Cash -- $299 -- (52%) -- $583 -- 71%Flow^6

Fiscal 2022 Financial Guidance

* AECOM expects adjusted1 EPS of between $3.20 and $3.40 and adjusted1 EBITDA5 of between $880 million and $920 million, which would reflect 17% and 8% year-over-year growth at the mid-point of the respective ranges. * This guidance at the mid-point contemplates: Approximately 6% NSR3 growth, supported by improving growth opportunities and record contracted backlog. An at least 14.1% adjusted1 operating margin4, which would be a new annual high, and reflect the Company's commitment to continuing to invest in people, clients and digital capabilities while delivering industry-leading profitability and progressing towards its 17% longer-term margin goal. An average fully diluted share count of 147 million, reflecting only shares repurchased to date, though the Company intends to repurchase stock in the year that would be an incremental benefit to earnings per share. An effective tax rate of approximately 26%, which reflects an expectation for a permanently lower tax rate as a result of changes in the business strategy and structure. * The Company also expects free cash flow6 of between $450 million and $650 million, reflecting the highly cash generative nature of its Professional Services business. Capital expenditures are expected to approximate $160 million, reflecting a temporary increase in fiscal 2022 to support investments in people, clients and digital innovation, as well as ongoing real estate investments to align to with the Company's flexible work programs.

Increased Fiscal 2024 Adjusted EPS Target

* Reflecting its outperformance in fiscal 2021 and strong start to fiscal 2022, AECOM increased its fiscal 2024 adjusted1 EPS target from $4.30+ to $4.75+, which would reflect an at least 19% CAGR from fiscal 2021 to fiscal 2024. * The Company reiterated guidance for a 15% segment adjusted1 operating margin4 by fiscal 2024, and based on progress to date, which includes achieving nearly a 15% margin in the fourth quarter of fiscal 2021, the Company now has high conviction in delivering on its 17% longer-term margin goal.

Fourth Quarter and Full Year Fiscal 2021 Highlights

* Fourth quarter revenue decreased 6% year-over-year to $3.4 billion; however, revenue increased 1% after adjusting for the extra week in the prior year period. Operating income increased 161% to $170 million, the operating margin increased 320 basis points to 5.1%, net income increased to $95 million, and diluted earnings per share increased to $0.65. * Net service revenue (NSR)3 increased 6.5%2 in the Americas and International segments in the fourth quarter, marking a third consecutive quarter of accelerating growth. * Fourth quarter segment adjusted1 operating margin4 increased 210 basis points to 14.8%, a new quarterly record, resulting in a full year margin of 13.8%, exceeding the Company's original guidance by 70 basis points and setting a new annual record. This improved profitability is enabling accelerated investments in organic growth and expanded digital capabilities through Digital AECOM, the Company's digital brand that includes a portfolio of products to more holistically serve clients on their digital transformations and that will be a key enabler towards achieving its 17% longer-term margin target. * Full year adjusted1 EBITDA5 of $830 million and adjusted EPS of $2.82 were both at the high end of prior guidance ranges; full year adjusted EPS also exceeded the high end of the Company's original fiscal 2021 guidance. * Fourth quarter wins of $3.7 billion included a greater than 1 book-to-burn ratio7 in both the Americas and International design businesses; total backlog was $38.6 billion and included 18% contracted backlog growth, with increases in both the design and Construction Management businesses. Construction Management contracted backlog increased 21%, driven by the advancement of a large project that underpins the Company's expectation for a return to growth in that business in fiscal 2022; the project will now be delivered in staged phases, and the second phase has been removed from backlog accordingly. Though this client decision was taken shortly after the quarter ended, the Company included the reduction in value in its reported backlog ending September 30, 2021 given the more than $1 billion reduction to backlog.

Cash Flow, Balance Sheet and Capital Allocation Update

* Fourth quarter operating cash flow of $318 million and free cash flow6 of $299 million contributed to full year free cash flow of $583 million, which marked the seventh consecutive year of cash flow within or above the Company's guidance range. * Since the beginning of September 2020, the Company has executed more than $1 billion of stock repurchases representing nearly 20.5 million shares, or approximately 13% of shares outstanding as compared to the beginning of the repurchase program. * In September, the Company's Board of Directors approved an increase to its available share repurchase authorization to $1 billion, which was consistent with its commitment to returning substantially all available cash and free cash flow to shareholders.

"Our fiscal 2021 results were highlighted by accelerating NSR growth, record operating margins, double-digit earnings growth and another year of strong free cash flow, while increasing investments in the business," said Troy Rudd, AECOM's chief executive officer. "Demand for our technical, advisory and program management capabilities is increasing against a backdrop of an improving funding environment, highlighted by the recent passing of the federal infrastructure bill in the U.S., and rising demand for ESG-related services, which underpins our expectation for accelerating revenue growth in fiscal 2022 and continued margin, adjusted EBITDA and adjusted EPS growth. We are ahead of schedule on delivering against our fiscal 2024 targets, including nearly achieving the 15% segment adjusted margin target we set for fiscal 2024 in the fourth quarter this year. This outperformance has enabled accelerated investments to build on our industry-leading organic growth and high win rate, and to broaden our Digital AECOM portfolio of revenue-generating products that is further distinguishing our technical leadership for our clients. Reflecting on our accomplishments and our confidence in another strong year in fiscal 2022, we have increased our fiscal 2024 adjusted EPS target, which would mark a more than doubling of our fiscal 2020 earnings, and we have increased confidence that we will deliver against our 17% margin target over time."

"With our Think and Act Globally strategy, we are collaborating like never before, better leveraging our technical expertise to deliver for our clients globally and reaffirming our leading position in the market," said Lara Poloni, AECOM's president. "As we look ahead to fiscal 2022 and beyond, client demand is centered on advancing multi-decade ESG initiatives, where our Sustainable Legacies strategy, including our ScopeXTM initiative that considers carbon reduction in our designs, and our increasing suite of digital capabilities are distinguishing us in the marketplace. In fact, our pipeline is up by double digits in the Americas and high single digits internationally, underpinning our strong guidance for fiscal 2022. Importantly, we are pleased to have recently published our first global ESG report that includes a review of the comprehensive initiatives underway at AECOM to ensure we lead in ESG through our own actions."

"Our markets are strong, our balance sheet is in great shape, and we are continuing to invest in building on the inherent advantages in our business model to bring the most value to our stakeholders," said Gaurav Kapoor, AECOM's chief financial officer. "We took a number of actions over the course of the past year to strengthen our balance sheet and ensure we can execute our strategy with certainty. As a result, we have repurchased 13% of our stock since last September to enhance per share earnings and value for our shareholders. Following our seventh consecutive year of cash flow at or above our guidance range, we continue to expect to deliver industry-leading cash performance in fiscal 2022 and remain committed to executing on our capital allocation priorities, including returning all available cash and free cash flow to shareholders through repurchases."

Business Segments

Americas

Revenue in the fourth quarter was $2.6 billion, a 6% decrease from the prior year; however, revenue increased by 2% after adjusting for the extra week in the prior year period. Full year revenue increased by 1% to $10.2 billion and increased by 3%, adjusted for the extra week in the prior year.

Net service revenue3 in the fourth quarter was $920 million, a 7%2 increase from the prior year, reflecting growth in the design business and double-digit growth in the Construction Management business as market conditions improve. Full year NSR of $3.6 billion was effectively unchanged from the prior year2.

Fourth quarter operating income increased by 17% over the prior year to $178 million and increased by 7% to $643 million for the full year. On an adjusted basis1, fourth quarter operating income increased by 16% to $183 million and increased by 7% to $660 million for the full year. The fourth quarter adjusted operating margin on an NSR3 basis of 19.8% reflected a 290 basis point increase over the prior year and marks a quarterly record. The benefits from operating efficiencies and strong underlying execution resulted in higher margins while continuing to invest in growth and innovation.

International

Revenue in the fourth quarter was $771 million, a 7% decrease from the prior year; however, revenue was effectively unchanged after adjusting for the extra week in the prior year period. Full year revenue of $3.1 billion was effectively unchanged from the prior year and increased by 2%, adjusted for the extra week in the prior year.

Net service revenue3 in the fourth quarter was $619 million, a 6%2 increase from the prior year, and included growth in the largest geographies within the segment. Full year NSR increased by 3%2 to $2.5 billion.

Fourth quarter operating income increased by 10% over the prior year to $44 million and full year operating income increased by 30% to $177 million. On an adjusted basis1, fourth quarter operating income increased by 12% to $46 million and full year adjusted operating income increased by 28% to $182 million. The fourth quarter adjusted operating margin on an NSR3 basis increased by 90 basis points over the prior year to 7.4%, which reflects investments in the business to enable more efficient delivery and strong execution.

AECOM Capital

AECOM Capital revenue in the full year was $2.0 million and operating income was $2.3 million, which was below the Company's prior expectations due to the timing of anticipated property sales. The Company expects a mid-single digit million earnings contribution from AECOM Capital in fiscal 2022.

Discontinued Operations

In October 2020, the Company closed on the sale of its Power construction business and closed on the sale of the Civil construction business in January 2021. The remaining businesses included in discontinued operations returned underlying profitability.

Balance Sheet

As of September 30, 2021, AECOM had $1.2 billion of total cash and cash equivalents, $2.2 billion of total debt, $1.0 billion of net debt (total debt less cash and cash equivalents) and $1.145 billion in unused capacity under its revolving credit facility. Net leverage8 was 1.0x.

Tax Rate

The effective tax rate was 30.8% in the fourth quarter and 21.8% in the full year. On an adjusted basis, the effective tax rate was 27.5% in the fourth quarter and 27.7% in the full year. The adjusted tax rate was derived by re-computing the annual effective tax rate on earnings from adjusted net income.9 The adjusted tax expense differs from the GAAP tax expense based on the taxability or deductibility and tax rate applied to each of the adjustments.

ESG Report

In early November, AECOM published its first ESG report, highlighting progress towards its sustainability goals and reaffirming the Company's ESG commitments and strategy. The report included the Company's first disclosures aligned with the SASB and TCFD frameworks, reflecting its commitment to transparently communicating progress on its ESG objectives. The report and other related ESG disclosures are available on the Company's ESG page of its Investor Relations website at https://investors.aecom.com/esg.

Conference Call

AECOM is hosting a conference call today at noon Eastern Time, during which management will make a brief presentation focusing on the Company's results, strategy and operating trends. 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 non-operating items, such as non-core operating losses and transaction-related expenses, restructuring costs and other items. See Regulation G Information for a reconciliation of non-GAAP measures to the comparable GAAP measures.

2 Year-over-year comparisons are adjusted to exclude the benefit of an extra week in the fourth quarter of the prior year.

3 Revenue, less pass-through revenue.

4 Reflects segment operating performance, excluding AECOM Capital and G&A.

5 Net income before interest expense, tax expense, depreciation and amortization.

6 Free cash flow is defined as cash flow from operations less capital expenditures, net of proceeds from equipment disposals. Free cash flow in the prior year includes the receipt of a favorable $122 million net working capital purchase price adjustment collected in May 2020 in connection with the sale of the Management Services (MS) business, which represents the recovery of an operating cash flow shortfall of the MS business prior to its sale.

7 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.

8 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.

9 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 world's trusted infrastructure consulting firm, delivering professional services throughout the project lifecycle - from planning, design and engineering to program and construction management. On projects spanning transportation, buildings, water, new energy and the environment, our public- and private-sector clients trust us to solve their most complex challenges. Our teams are driven by a common purpose to deliver a better world through our unrivaled technical expertise and innovation, a culture of equity, diversity and inclusion, and a commitment to environmental, social and governance priorities. AECOM is a Fortune 500 firm and its Professional Services business had revenue of $13.3 billion in fiscal year 2021. See how we are delivering sustainable legacies for generations to come at aecom.com and @AECOM.

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, coronavirus impacts, 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; impacts caused by the coronavirus and the related economic instability and market volatility, including the reaction of governments to the coronavirus, including any prolonged period of travel, commercial or other similar restrictions, the delay in commencement, or temporary or permanent halting of construction, infrastructure or other projects, requirements that we remove our employees or personnel from the field for their protection, and delays or reductions in planned initiatives by our governmental or commercial clients or potential clients; losses under fixed-price contracts; limited control over operations 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; high leverage and potential inability to service our debt and guarantees; exposure to Brexit; exposure to political and economic risks in different countries; currency exchange rate 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; AECOM Capital real estate development projects; managing pension cost; cybersecurity issues, IT outages and data privacy; risks associated with the expected benefits and costs of the sale of our Management Services and self-perform at-risk civil infrastructure and power construction businesses, including the risk that any contingent purchase price adjustments from those transactions could be unfavorable and result in lower aggregate cash proceeds and any future proceeds owed to us under those transactions could be lower than we expect; 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 press release contains financial information calculated other than in accordance with U.S. generally accepted accounting principles ("GAAP"). The Company believes that non-GAAP financial measures such as adjusted EPS, adjusted EBITDA, adjusted net/operating income, adjusted tax rate, net service revenue and free cash flow provide a meaningful perspective on its business results as the Company utilizes this information to evaluate and manage the business. We use adjusted EBITDA, adjusted EPS, adjusted net/operating income and adjusted tax rate to exclude the impact of non-operating items, such as amortization expense, taxes and non-core operating losses to aid investors in better understanding our core performance results. We use free cash flow to represent the cash generated after capital expenditures to maintain our business. We present net service revenue to exclude subcontractor costs from revenue to provide investors with a better understanding of our operational performance. We present segment adjusted operating margin to reflect segment operating performance of our Americas and International segments, excluding AECOM Capital.

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 release. The Company is unable to reconcile its non-GAAP long-term financial targets due to uncertainties in these non-operating items as well as other adjustments to net income.

AECOM

Consolidated Statements of Income

(unaudited - in thousands, except per share data)

Three Months Ended Twelve Months Ended

Sept 30, Sept 30, % Sept 30, Sept 30, % 2020 2021 Change 2020 2021 Change



Revenue $ 3,568,950 $ 3,353,767 (6.0 ) $ 13,239,976 $ 13,340,852 0.8 % %

Cost of 3,379,082 3,136,509 (7.2 ) 12,530,416 12,542,431 0.1 % revenue %

Gross profit 189,868 217,258 14.4 % 709,560 798,421 12.5 %

Equity in ) )earnings of 16,775 11,416 (31.9 % 48,781 35,044 (28.2 % joint ventures

General and ) )administrative (49,402 ) (44,365 ) (10.2 % (188,535 ) (155,072 ) (17.7 % expenses

Restructuring (91,907 ) (14,085 ) (84.7 ) (188,345 ) (48,840 ) (74.1 ) costs % %

Income from 65,334 170,224 160.5 % 381,461 629,553 65.0 % operations

Other income 1,499 5,791 286.3 % 11,056 17,603 59.2 %

Interest (47,501 ) (25,863 ) (45.6 ) (159,914 ) (238,352 ) 49.1 % expense %

Income beforeincome tax 19,332 150,152 676.7 % 232,603 408,804 75.8 % expense

Income tax 15,427 46,200 199.5 % 45,753 89,011 94.5 % expense

Income fromcontinuing 3,905 103,952 2562.0 % 186,850 319,793 71.1 % operations

(Loss) incomefrom (227,896 ) 2,355 (101.0 ) (340,591 ) (116,813 ) (65.7 ) discontinued % %operations

Net (loss) (223,991 ) 106,307 (147.5 ) (153,741 ) 202,980 (232.0 ) income % %



Net incomeattributabletononcontrolling (3,970 ) (8,949 ) 125.4 % (16,398 ) (25,109 ) 53.1 % interests fromcontinuingoperations

Net incomeattributableto ) )noncontrolling (2,226 ) (1,191 ) (46.5 % (16,231 ) (4,686 ) (71.1 % interests fromdiscontinuedoperations

Net incomeattributable )to (6,196 ) (10,140 ) 63.7 % (32,629 ) (29,795 ) (8.7 % noncontrollinginterests



Net (loss)incomeattributable (65 ) 95,003 NM* 170,452 294,684 72.9 % to AECOM fromcontinuingoperations

Net (loss)incomeattributable (230,122 ) 1,164 (100.5 ) (356,822 ) (121,499 ) (65.9 ) to AECOM from % %discontinuedoperations

Net (loss)income $ (230,187 ) $ 96,167 (141.8 ) $ (186,370 ) $ 173,185 (192.9 ) attributable % %to AECOM



Net (loss)incomeattributable to AECOM pershare:

Basic

Continuing $ - $ 0.66 NM $ 1.07 $ 2.00 86.9 % operations

Discontinued (1.44 ) 0.01 (100.7 ) (2.24 ) (0.82 ) (63.4 ) operations % %

Basic earnings $ (1.44 ) $ 0.67 (146.5 ) $ (1.17 ) $ 1.18 (200.9 ) per share % %



Diluted

Continuing $ - $ 0.65 NM $ 1.06 $ 1.97 85.8 % operations

Discontinued (1.44 ) 0.01 (100.7 ) (2.22 ) (0.81 ) (63.5 ) operations % %

Diluted ) )earnings per $ (1.44 ) $ 0.66 (145.8 % $ (1.16 ) $ 1.16 (200.0 % share



Weightedaverage shares outstanding:

Basic 160,020 143,812 (10.1 ) 159,005 147,279 (7.4 ) % %

Diluted 160,020 146,581 (8.4 ) 161,292 149,676 (7.2 ) % %

*NM - Not Meaningful

AECOM

Balance Sheet Information

(unaudited - in thousands)

September 30, 2020

September 30, 2021

Balance Sheet Information:

Total cash and cash equivalents

$

1,708,332

$

1,229,196

Accounts receivable and contract assets - net

4,532,255

3,988,522

Working capital

1,439,912

651,828

Total debt, excluding unamortized debt issuance costs

2,085,017

2,235,661

Total assets

12,998,951

11,733,954

Total AECOM stockholders' equity

3,292,558

2,712,470

AECOM

Balance Sheet Information

(unaudited - in thousands)

September 30, September 30, 2020 2021

Balance Sheet Information:

Total cash and cash equivalents $ 1,708,332 $ 1,229,196

Accounts receivable and contract assets - 4,532,255 3,988,522 net

Working capital 1,439,912 651,828

Total debt, excluding unamortized debt 2,085,017 2,235,661 issuance costs

Total assets 12,998,951 11,733,954

Total AECOM stockholders' equity 3,292,558 2,712,470

AECOM

Reportable Segments

(unaudited - in thousands)

Americas

International

AECOM Capital

Corporate

Total

Three Months Ended September 30, 2021

Revenue

$

2,582,233

$

771,175

$

359

$

-

$

3,353,767

Cost of revenue

2,407,903

728,606

-

-

3,136,509

Gross profit

174,330

42,569

359

-

217,258

Equity in earnings of joint ventures

3,819

1,044

6,553

-

11,416

General and administrative expenses

-

-

(5,342

)

(39,023

)

(44,365

)

Restructuring costs

-

-

-

(14,085

)

(14,085

)

Income from operations

$

178,149

$

43,613

$

1,570

$

(53,108

)

$

170,224

Gross profit as a % of revenue

6.8

%

5.5

%

-

-

6.5

%

Three Months Ended September 30, 2020Revenue

$

2,732,266

$

831,105

$

5,579

$

-

$

3,568,950

Cost of revenue

2,582,081

797,001

-

-

3,379,082

Gross profit

150,185

34,104

5,579

-

189,868

Equity in earnings of joint ventures

2,493

5,597

8,685

-

16,775

General and administrative expenses

-

-

(3,239

)

(46,163

)

(49,402

)

Restructuring costs

-

-

-

(91,907

)

(91,907

)

Income from operations

$

152,678

$

39,701

$

11,025

$

(138,070

)

$

65,334

Gross profit as a % of revenue

5.5

%

4.1

%

-

-

5.3

%

Twelve Months Ended September 30, 2021Revenue

$

10,226,287

$

3,112,566

$

1,999

$

-

$

13,340,852

Cost of revenue

9,594,675

2,947,756

-

-

12,542,431

Gross profit

631,612

164,810

1,999

-

798,421

Equity in earnings of joint ventures

11,443

12,192

11,409

-

35,044

General and administrative expenses

-

-

(11,112

)

(143,960

)

(155,072

)

Restructuring costs

-

-

-

(48,840

)

(48,840

)

Income from operations

$

643,055

$

177,002

$

2,296

$

(192,800

)

$

629,553

Gross profit as a % of revenue

6.2

%

5.3

%

-

-

6.0

%

Contracted backlog

$

19,085,092

$

4,019,846

$

-

$

-

$

23,104,938

Awarded backlog

14,036,004

1,189,016

-

-

15,225,020

Unconsolidated JV backlog

248,098

-

-

-

248,098

Total backlog

$

33,369,194

$

5,208,862

$

-

$

-

$

38,578,056

Twelve Months Ended September 30, 2020Revenue

$

10,131,479

$

3,101,682

$

6,815

$

-

$

13,239,976

Cost of revenue

9,550,978

2,979,438

-

-

12,530,416

Gross profit

580,501

122,244

6,815

-

709,560

Equity in earnings of joint ventures

19,816

14,269

14,696

-

48,781

General and administrative expenses

-

-

(8,511

)

(180,024

)

(188,535

)

Restructuring costs

-

-

-

(188,345

)

(188,345

)

Income from operations

$

600,317

$

136,513

$

13,000

$

(368,369

)

$

381,461

Gross profit as a % of revenue

5.7

%

3.9

%

-

-

5.4

%

Contracted backlog

$

15,796,146

$

3,745,064

$

-

$

-

$

19,541,210

Awarded backlog

20,108,489

982,591

-

-

21,091,080

Unconsolidated JV backlog

540,605

-

-

-

540,605

Total backlog

$

36,445,240

$

4,727,655

$

-

$

-

$

41,172,895

AECOM

Reportable Segments

(unaudited - in thousands)



AECOM Americas International Capital Corporate Total

Three MonthsEndedSeptember 30,2021

Revenue $ 2,582,233 $ 771,175 $ 359 $ - $ 3,353,767

Cost of 2,407,903 728,606 - - 3,136,509 revenue

Gross profit 174,330 42,569 359 - 217,258

Equity inearnings of 3,819 1,044 6,553 - 11,416 joint ventures

General andadministrative - - (5,342 ) (39,023 ) (44,365 ) expenses

Restructuring - - - (14,085 ) (14,085 ) costs

Income from $ 178,149 $ 43,613 $ 1,570 $ (53,108 ) $ 170,224 operations



Gross profitas a % of 6.8 % 5.5 % - - 6.5 % revenue



Three MonthsEndedSeptember 30,2020Revenue $ 2,732,266 $ 831,105 $ 5,579 $ - $ 3,568,950

Cost of 2,582,081 797,001 - - 3,379,082 revenue

Gross profit 150,185 34,104 5,579 - 189,868

Equity inearnings of 2,493 5,597 8,685 - 16,775 joint ventures

General andadministrative - - (3,239 ) (46,163 ) (49,402 ) expenses

Restructuring - - - (91,907 ) (91,907 ) costs

Income from $ 152,678 $ 39,701 $ 11,025 $ (138,070 ) $ 65,334 operations



Gross profitas a % of 5.5 % 4.1 % - - 5.3 % revenue



Twelve MonthsEndedSeptember 30,2021Revenue $ 10,226,287 $ 3,112,566 $ 1,999 $ - $ 13,340,852

Cost of 9,594,675 2,947,756 - - 12,542,431 revenue

Gross profit 631,612 164,810 1,999 - 798,421

Equity inearnings of 11,443 12,192 11,409 - 35,044 joint ventures

General andadministrative - - (11,112 ) (143,960 ) (155,072 ) expenses

Restructuring - - - (48,840 ) (48,840 ) costs

Income from $ 643,055 $ 177,002 $ 2,296 $ (192,800 ) $ 629,553 operations



Gross profitas a % of 6.2 % 5.3 % - - 6.0 % revenue



Contracted $ 19,085,092 $ 4,019,846 $ - $ - $ 23,104,938 backlog

Awarded 14,036,004 1,189,016 - - 15,225,020 backlog

Unconsolidated 248,098 - - - 248,098 JV backlog

Total backlog $ 33,369,194 $ 5,208,862 $ - $ - $ 38,578,056



Twelve MonthsEndedSeptember 30,2020Revenue $ 10,131,479 $ 3,101,682 $ 6,815 $ - $ 13,239,976

Cost of 9,550,978 2,979,438 - - 12,530,416 revenue

Gross profit 580,501 122,244 6,815 - 709,560

Equity inearnings of 19,816 14,269 14,696 - 48,781 joint ventures

General andadministrative - - (8,511 ) (180,024 ) (188,535 ) expenses

Restructuring - - - (188,345 ) (188,345 ) costs

Income from $ 600,317 $ 136,513 $ 13,000 $ (368,369 ) $ 381,461 operations



Gross profitas a % of 5.7 % 3.9 % - - 5.4 % revenue



Contracted $ 15,796,146 $ 3,745,064 $ - $ - $ 19,541,210 backlog

Awarded 20,108,489 982,591 - - 21,091,080 backlog

Unconsolidated 540,605 - - - 540,605 JV backlog

Total backlog $ 36,445,240 $ 4,727,655 $ - $ - $ 41,172,895

AECOM

Regulation G Information

(in millions)

Reconciliation of Revenue to Net Service Revenue (NSR)

Three Months Ended

Twelve Months Ended

Sep 30, 2020

Jun 30, 2021

Sep 30, 2021

Sep 30, 2020

Sep 30, 2021

Americas

Revenue

$

2,732.3

$

2,618.5

$

2,582.2

$

10,131.5

$

10,226.3

Less: Pass-through revenue

1,803.2

1,728.0

1,662.4

6,440.6

6,629.4

Net service revenue

$

929.1

$

890.5

$

919.8

$

3,690.9

$

3,596.9

International

Revenue

$

831.1

$

789.3

$

771.2

$

3,101.7

$

3,112.6

Less: Pass-through revenue

201.3

156.4

152.3

622.5

603.1

Net service revenue

$

629.8

$

632.9

$

618.9

$

2,479.2

$

2,509.5

Segment Performance (excludes ACAP)

Revenue

$

3,563.4

$

3,407.8

$

3,353.4

$

13,233.2

$

13,338.9

Less: Pass-through revenue

2,004.5

1,884.4

1,814.7

7,063.1

7,232.5

Net service revenue

$

1,558.9

$

1,523.4

$

1,538.7

$

6,170.1

$

6,106.4

Consolidated

Revenue

$

3,569.0

$

3,408.4

$

3,353.8

$

13,240.0

$

13,340.9

Less: Pass-through revenue

2,004.5

1,884.4

1,814.7

7,063.1

7,232.5

Net service revenue

$

1,564.5

$

1,524.0

$

1,539.1

$

6,176.9

$

6,108.4

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, 2020 2021 2021 2020 2021



Americas

Revenue $ 2,732.3 $ 2,618.5 $ 2,582.2 $ 10,131.5 $ 10,226.3

Less:Pass-through 1,803.2 1,728.0 1,662.4 6,440.6 6,629.4 revenue

Net service $ 929.1 $ 890.5 $ 919.8 $ 3,690.9 $ 3,596.9 revenue



International

Revenue $ 831.1 $ 789.3 $ 771.2 $ 3,101.7 $ 3,112.6

Less:Pass-through 201.3 156.4 152.3 622.5 603.1 revenue

Net service $ 629.8 $ 632.9 $ 618.9 $ 2,479.2 $ 2,509.5 revenue



SegmentPerformance (excludes ACAP)

Revenue $ 3,563.4 $ 3,407.8 $ 3,353.4 $ 13,233.2 $ 13,338.9

Less:Pass-through 2,004.5 1,884.4 1,814.7 7,063.1 7,232.5 revenue

Net service $ 1,558.9 $ 1,523.4 $ 1,538.7 $ 6,170.1 $ 6,106.4 revenue



Consolidated

Revenue $ 3,569.0 $ 3,408.4 $ 3,353.8 $ 13,240.0 $ 13,340.9

Less:Pass-through 2,004.5 1,884.4 1,814.7 7,063.1 7,232.5 revenue

Net service $ 1,564.5 $ 1,524.0 $ 1,539.1 $ 6,176.9 $ 6,108.4 revenue



Reconciliation of Total Debt to Net Debt

Balances at:

Sep 30, 2020

Jun 30, 2021

Sep 30, 2021

Short-term debt

$

0.2

$

2.9

$

4.4

Current portion of long-term debt

20.7

52.4

49.5

Long-term debt, excluding unamortized debt issuance costs

2,064.1

2,178.6

2,181.8

Total debt

2,085.0

2,233.9

2,235.7

Less: Total cash and cash equivalents

1,708.3

1,049.0

1,229.2

Net debt

$

376.7

$

1,184.9

$

1,006.5

Reconciliation of Total Debt to Net Debt

Balances at:

Sep 30, Jun 30, Sep 30, 2020 2021 2021

Short-term debt $ 0.2 $ 2.9 $ 4.4

Current portion of long-term debt 20.7 52.4 49.5

Long-term debt, excluding unamortized 2,064.1 2,178.6 2,181.8 debt issuance costs

Total debt 2,085.0 2,233.9 2,235.7

Less: Total cash and cash equivalents 1,708.3 1,049.0 1,229.2

Net debt $ 376.7 $ 1,184.9 $ 1,006.5



Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow

Three Months Ended

Twelve Months Ended

Sep 30, 2020

Jun 30, 2021

Sep 30, 2021

Sep 30, 2020

Sep 30, 2021

Net cash provided by operating activities

$

649.3

$

320.3

$

318.1

$

329.6

$

704.7

Capital expenditures, net

(30.0

)

(25.1

)

(19.1

)

(110.8

)

(121.4

)

Working capital adjustment from sale of Management Services business

-

-

-

122.0

-

Free cash flow

$

619.3

$

295.2

$

299.0

$

340.8

$

583.3

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, 2020 2021 2021 2020 2021



Net cashprovided by $ 649.3 $ 320.3 $ 318.1 $ 329.6 $ 704.7 operatingactivities

Capitalexpenditures, (30.0 ) (25.1 ) (19.1 ) (110.8 ) (121.4 ) net

Working capitaladjustment fromsale of - - - 122.0 - ManagementServicesbusiness

Free cash flow $ 619.3 $ 295.2 $ 299.0 $ 340.8 $ 583.3

Fiscal Years Ended Sep 30,

2016

2017

2018

2019

2020

2021

Net cash provided by operating activities

$

814.2

$

696.7

$

774.6

$

777.6

$

329.6

$

704.7

Capital expenditures, net

(136.8

)

(78.5

)

(86.9

)

(83.4

)

(110.8

)

(121.4

)

Working capital adjustment from sale of Management Services business

-

-

-

-

122.0

-

Free cash flow

$

677.4

$

618.2

$

687.7

$

694.2

$

340.8

$

583.3

Fiscal Years Ended Sep 30,

2016 2017 2018 2019 2020 2021



Net cash providedby operating $ 814.2 $ 696.7 $ 774.6 $ 777.6 $ 329.6 $ 704.7 activities

Capital (136.8 ) (78.5 ) (86.9 ) (83.4 ) (110.8 ) (121.4 ) expenditures, net

Working capitaladjustment fromsale of - - - - 122.0 - ManagementServices business

Free cash flow $ 677.4 $ 618.2 $ 687.7 $ 694.2 $ 340.8 $ 583.3

AECOM

Regulation G Information

(in millions, except per share data)

Three Months Ended

Twelve Months Ended

Sep 30, 2020

Jun 30, 2021

Sep 30, 2021

Sep 30, 2020

Sep 30, 2021

Reconciliation of Income from Operations to Adjusted Income from Operations

Income from operations

$

65.3

$

160.5

$

170.3

$

381.5

$

629.6

Non-core operating losses & transaction related expenses

-

-

-

5.6

-

Accelerated depreciation of project management tool

6.9

-

-

29.5

-

Restructuring costs

91.9

13.0

14.0

188.3

48.8

Amortization of intangible assets

5.8

5.2

6.7

24.0

22.6

Adjusted income from operations

$

169.9

$

178.7

$

191.0

$

628.9

$

701.0

Reconciliation of Income from Continuing Operations Before Taxes to Adjusted Income from Continuing Operations Before Taxes

Income from continuing operations before taxes

$

19.4

$

16.0

$

150.1

$

232.6

$

408.8

Non-core operating losses & transaction related expenses

-

-

-

5.6

-

Accelerated depreciation of project management tool

6.9

-

-

29.5

-

Restructuring costs

91.9

13.0

14.0

188.3

48.8

Amortization of intangible assets

5.8

5.2

6.7

24.0

22.6

Prepayment premium on debt

17.0

117.5

-

17.0

117.5

Financing charges in interest expense

1.6

5.7

1.3

5.8

11.4

Adjusted income from continuing operations before taxes

$

142.6

$

157.4

$

172.1

$

502.8

$

609.1

Reconciliation of Income Taxes for Continuing Operations to Adjusted Income Taxes for Continuing Operations

Income tax expense (benefit) for continuing operations

$

15.4

$

(17.8

)

$

46.1

$

45.7

$

89.0

Tax effect of the above adjustments*

32.8

34.5

6.0

69.3

50.6

Valuation allowances and other tax only items

(6.7

)

26.5

(7.3

)

23.5

22.0

Adjusted income tax expense for continuing operations

$

41.5

$

43.2

$

44.8

$

138.5

$

161.6

* Adjusts 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 from Continuing Operations to Adjusted Net Income Attributable to Noncontrolling Interests from Continuing Operations

Net income attributable to noncontrolling interests from continuing operations

$

(4.1

)

$

(5.9

)

$

(8.9

)

$

(16.5

)

$

(25.1

)

Amortization of intangible assets included in NCI, net of tax

(0.1

)

(0.1

)

(0.2

)

(0.4

)

(0.6

)

Adjusted net income attributable to noncontrolling interests from continuing operations

$

(4.2

)

$

(6.0

)

$

(9.1

)

$

(16.9

)

$

(25.7

)

Reconciliation of Net Income Attributable to AECOM from Continuing Operations to Adjusted Net Income Attributable to AECOM from Continuing Operations

Net (loss) income attributable to AECOM from continuing operations

$

(0.1

)

$

27.9

$

95.1

$

170.4

$

294.7

Non-core operating losses & transaction related expenses

-

-

-

5.6

-

Accelerated depreciation of project management tool

6.9

-

-

29.5

-

Restructuring costs

91.9

13.0

14.0

188.3

48.8

Amortization of intangible assets

5.8

5.2

6.7

24.0

22.6

Prepayment premium on debt

17.0

117.5

-

17.0

117.5

Financing charges in interest expense

1.6

5.7

1.3

5.8

11.4

Tax effect of the above adjustments*

(32.8

)

(34.5

)

(6.0

)

(69.3

)

(50.6

)

Valuation allowances and other tax only items

6.7

(26.5

)

7.3

(23.5

)

(22.0

)

Amortization of intangible assets included in NCI, net of tax

(0.1

)

(0.1

)

(0.2

)

(0.4

)

(0.6

)

Adjusted net income attributable to AECOM from continuing operations

$

96.9

$

108.2

$

118.2

$

347.4

$

421.8

* Adjusts income taxes during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

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, 2020 2021 2021 2020 2021



Reconciliation of Income from Operations to Adjusted Income from Operations

Income from $ 65.3 $ 160.5 $ 170.3 $ 381.5 $ 629.6 operations

Non-core operatinglosses & - - - 5.6 - transactionrelated expenses

Accelerateddepreciation of 6.9 - - 29.5 - project managementtool

Restructuring 91.9 13.0 14.0 188.3 48.8 costs

Amortization of 5.8 5.2 6.7 24.0 22.6 intangible assets

Adjusted income $ 169.9 $ 178.7 $ 191.0 $ 628.9 $ 701.0 from operations



Reconciliation of Income from Continuing Operations Before Taxes to Adjusted Income from Continuing Operations Before Taxes

Income fromcontinuing $ 19.4 $ 16.0 $ 150.1 $ 232.6 $ 408.8 operations beforetaxes

Non-core operatinglosses & - - - 5.6 - transactionrelated expenses

Accelerateddepreciation of 6.9 - - 29.5 - project managementtool

Restructuring 91.9 13.0 14.0 188.3 48.8 costs

Amortization of 5.8 5.2 6.7 24.0 22.6 intangible assets

Prepayment premium 17.0 117.5 - 17.0 117.5 on debt

Financing chargesin interest 1.6 5.7 1.3 5.8 11.4 expense

Adjusted incomefrom continuing $ 142.6 $ 157.4 $ 172.1 $ 502.8 $ 609.1 operations beforetaxes



Reconciliation of Income Taxes for Continuing Operations to Adjusted Income Taxes for Continuing Operations

Income tax expense(benefit) for $ 15.4 $ (17.8 ) $ 46.1 $ 45.7 $ 89.0 continuingoperations

Tax effect of the 32.8 34.5 6.0 69.3 50.6 above adjustments*

Valuationallowances and (6.7 ) 26.5 (7.3 ) 23.5 22.0 other tax onlyitems

Adjusted incometax expense for $ 41.5 $ 43.2 $ 44.8 $ 138.5 $ 161.6 continuingoperations

^* Adjusts income taxes during the period to exclude the impact on oureffective tax rate of the pre-tax adjustments shown above.



Reconciliation of Net Income Attributable to Noncontrolling Interests fromContinuing Operations to Adjusted Net Income Attributable to Noncontrolling Interests from Continuing Operations

Net incomeattributable tononcontrolling $ (4.1 ) $ (5.9 ) $ (8.9 ) $ (16.5 ) $ (25.1 ) interests fromcontinuingoperations

Amortization ofintangible assets (0.1 ) (0.1 ) (0.2 ) (0.4 ) (0.6 ) included in NCI,net of tax

Adjusted netincomeattributable tononcontrolling $ (4.2 ) $ (6.0 ) $ (9.1 ) $ (16.9 ) $ (25.7 ) interests fromcontinuingoperations



Reconciliation of Net Income Attributable to AECOM from Continuing Operations to Adjusted Net Income Attributable to AECOM from Continuing Operations

Net (loss) incomeattributable toAECOM from $ (0.1 ) $ 27.9 $ 95.1 $ 170.4 $ 294.7 continuingoperations

Non-core operatinglosses & - - - 5.6 - transactionrelated expenses

Accelerateddepreciation of 6.9 - - 29.5 - project managementtool

Restructuring 91.9 13.0 14.0 188.3 48.8 costs

Amortization of 5.8 5.2 6.7 24.0 22.6 intangible assets

Prepayment premium 17.0 117.5 - 17.0 117.5 on debt

Financing chargesin interest 1.6 5.7 1.3 5.8 11.4 expense

Tax effect of the (32.8 ) (34.5 ) (6.0 ) (69.3 ) (50.6 ) above adjustments*

Valuationallowances and 6.7 (26.5 ) 7.3 (23.5 ) (22.0 ) other tax onlyitems

Amortization ofintangible assets (0.1 ) (0.1 ) (0.2 ) (0.4 ) (0.6 ) included in NCI,net of tax

Adjusted netincomeattributable to $ 96.9 $ 108.2 $ 118.2 $ 347.4 $ 421.8 AECOM fromcontinuingoperations



* Adjusts income taxes during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

AECOM

Regulation G Information

(in millions, except per share data)

Three Months Ended

Twelve Months Ended

Sep 30, 2020

Jun 30, 2021

Sep 30, 2021

Sep 30, 2020

Sep 30, 2021

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

$

-

$0.19

$

0.65

$

1.06

$

1.97

Per diluted share adjustments:

Non-core operating losses & transaction related expenses

-

-

-

0.03

-

Accelerated depreciation of project management tool

0.04

-

-

0.18

-

Restructuring costs

0.57

0.09

0.09

1.17

0.33

Amortization of intangible assets

0.04

0.03

0.05

0.15

0.15

Prepayment premium on debt

0.10

0.79

-

0.10

0.79

Financing charges in interest expense

0.01

0.04

0.01

0.04

0.08

Tax effect of the above adjustments*

(0.20

)

(0.23

)(0.04

)

(0.43

)

(0.35

)

Valuation allowances and other tax only items

0.04

(0.18

)0.05

(0.15

)

(0.15

)

Adjusted net income attributable to AECOM from continuing operations per diluted share

$

0.60

$0.73

$

0.81

$

2.15

$

2.82

Weighted average shares outstanding - basic

160.0

146.1

143.8

159.0

147.3

Weighted average shares outstanding - diluted

162.0

148.9

146.6

161.3

149.7

* Adjusts income taxes during the period to exclude the impact on our effective tax rate of the pre-tax adjustments shown above.

Reconciliation of Net (Loss) Income Attributable to AECOM from Continuing Operations to EBITDA to Adjusted EBITDA and to Adjusted Income from Operations

Net (loss) income attributable to AECOM from continuing operations

$

(0.1

)

$

27.9

$95.1

$170.4

$294.7

Income tax expense (benefit)

15.4

(17.8

)

46.1

45.7

89.0

Depreciation and amortization1

51.6

49.5

46.9

192.7

176.9

Interest income2

(0.7

)

(2.2

)

(2.0

)(10.3

)(6.7

)Interest expense

47.5

149.0

25.8

159.8

238.3

Amortized bank fees included in interest expense

(1.6

)

(5.8

)

(1.2

)(6.2

)(11.4

)EBITDA

$

112.1

$

200.6

$

210.7

$552.1

$780.8

Non-core operating losses & transaction related expenses

-

-

-

5.6

-

Restructuring costs

91.9

13.0

14.1

188.4

48.9

Adjusted EBITDA

$

204.0

$

213.6

$

224.8

$746.1

$829.7

Other income

(1.5

)

(4.5

)

(5.8

)(11.0

)(17.6

)Depreciation1

(37.5

)

(38.6

)

(39.1

)(133.4

)(143.4

)Interest income2

0.7

2.2

2.0

10.3

6.7

Noncontrolling interests in income of consolidated subsidiaries, net of tax

4.1

5.9

8.9

16.5

25.0

Amortization of intangible assets included in NCI, net of tax

0.1

0.1

0.2

0.4

0.6

Adjusted income from operations

$

169.9

$

178.7

$

191.0

$628.9

$701.0

1Excludes depreciation from discontinued operations, non-core operating losses, and accelerated depreciation of project management tool. 2Included in other income

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, 2020 2021 2021 2020 2021



Reconciliation of Net Income Attributable to AECOM from Continuing Operationsper Diluted Share to Adjusted Net Income Attributable to AECOM from Continuing Operations per Diluted Share

Net incomeattributable toAECOM from $ - 0.19 $ 0.65 $ 1.06 $ 1.97 continuing $operations - perdiluted share

Per dilutedshare adjustments:

Non-coreoperating losses - - - 0.03 - & transactionrelated expenses

Accelerateddepreciation of 0.04 - - 0.18 - projectmanagement tool

Restructuring 0.57 0.09 0.09 1.17 0.33 costs

Amortization ofintangible 0.04 0.03 0.05 0.15 0.15 assets

Prepayment 0.10 0.79 - 0.10 0.79 premium on debt

Financingcharges in 0.01 0.04 0.01 0.04 0.08 interest expense

Tax effect ofthe above (0.20 ) (0.23 ) (0.04 ) (0.43 ) (0.35 ) adjustments*

Valuationallowances and 0.04 (0.18 0.05 (0.15 ) (0.15 ) other tax only )items

Adjusted netincomeattributable toAECOM from $ 0.60 $ 0.73 $ 0.81 $ 2.15 $ 2.82 continuingoperations perdiluted share

Weighted averageshares 160.0 146.1 143.8 159.0 147.3 outstanding -basic

Weighted averageshares 162.0 148.9 146.6 161.3 149.7 outstanding -diluted

* Adjusts income taxes during the period to exclude the impact on oureffective tax rate of the pre-tax adjustments shown above.





Reconciliation of Net (Loss) Income Attributable to AECOM from ContinuingOperations to EBITDA to Adjusted EBITDA and to Adjusted Income from Operations

Net (loss)incomeattributable to $ (0.1 ) $ 27.9 95.1 170.4 294.7 AECOM from $ $ $continuingoperations

Income taxexpense 15.4 (17.8 ) 46.1 45.7 89.0 (benefit)

Depreciation and 51.6 49.5 46.9 192.7 176.9 amortization^1

Interest income^ (0.7 ) (2.2 ) (2.0 (10.3 (6.7 2 ) ) )

Interest expense 47.5 149.0 25.8 159.8 238.3

Amortized bankfees included in (1.6 ) (5.8 ) (1.2 ) (6.2 ) (11.4 ) interest expense

EBITDA $ 112.1 $ 200.6 $ 210.7 $ 552.1 $ 780.8

Non-coreoperating losses - - - 5.6 - & transactionrelated expenses

Restructuring 91.9 13.0 14.1 188.4 48.9 costs

Adjusted EBITDA $ 204.0 $ 213.6 $ 224.8 $ 746.1 $ 829.7

Other income (1.5 ) (4.5 ) (5.8 ) (11.0 ) (17.6 )

Depreciation^1 (37.5 ) (38.6 ) (39.1 ) (133.4 ) (143.4 )

Interest income^ 0.7 2.2 2.0 10.3 6.7 2

Noncontrollinginterests inincome of 4.1 5.9 8.9 16.5 25.0 consolidatedsubsidiaries,net of tax

Amortization ofintangibleassets included 0.1 0.1 0.2 0.4 0.6 in NCI, net oftax

Adjusted income $ 169.9 $ 178.7 $ 191.0 628.9 701.0 from operations $ $

^1 Excludes depreciation from discontinued operations, non-core operating losses, and accelerated depreciation of project management tool.^2 Included in other income

AECOM Regulation G Information (in millions, except per share data)

Three Months Ended

Twelve Months Ended

Sep 30, 2020

Jun 30, 2021

Sep 30, 2021

Sep 30, 2020

Sep 30, 2021

Reconciliation of Segment Income from Operations to Adjusted Income from Operations

Americas Segment:

Income from operations

$

152.6

$

163.8

$

178.1

$

600.3

$

643.0

Amortization of intangible assets

4.4

4.3

4.4

18.4

17.4

Adjusted income from operations

$

157.0

$

168.1

$

182.5

$

618.7

$

660.4

International Segment:

Income from operations

$

39.7

$

45.5

$

43.6

$

136.5

$

177.0

Non-core operating losses & transaction related expenses

-

-

-

(0.1

)

-

Amortization of intangible assets

1.4

0.9

2.3

5.6

5.2

Adjusted income from operations

$

41.1

$

46.4

$

45.9

$

142.0

$

182.2

Segment Performance (excludes ACAP):

Income from operations

$

192.3

$

209.3

$

221.7

$

736.8

$

820.0

Non-core operating losses & transaction related expenses

-

-

-

(0.1

)

-

Amortization of intangible assets

5.8

5.2

6.7

24.0

22.6

Adjusted income from operations

$

198.1

$

214.5

$

228.4

$

760.7

$

842.6

AECOMRegulation G Information(in millions, except per share data)

Three Months Ended Twelve Months Ended

Sep 30, Jun 30, Sep 30, Sep 30, Sep 30, 2020 2021 2021 2020 2021



Reconciliation of Segment Income from Operations to Adjusted Income from Operations

Americas Segment:

Income from operations $ 152.6 $ 163.8 $ 178.1 $ 600.3 $ 643.0

Amortization of intangible 4.4 4.3 4.4 18.4 17.4assets

Adjusted income from $ 157.0 $ 168.1 $ 182.5 $ 618.7 $ 660.4operations



International Segment:

Income from operations $ 39.7 $ 45.5 $ 43.6 $ 136.5 $ 177.0

Non-core operating losses& transaction related - - - (0.1 ) -expenses

Amortization of intangible 1.4 0.9 2.3 5.6 5.2assets

Adjusted income from $ 41.1 $ 46.4 $ 45.9 $ 142.0 $ 182.2operations



Segment Performance (excludes ACAP):

Income from operations $ 192.3 $ 209.3 $ 221.7 $ 736.8 $ 820.0

Non-core operating losses& transaction related - - - (0.1 ) -expenses

Amortization of intangible 5.8 5.2 6.7 24.0 22.6assets

Adjusted income from $ 198.1 $ 214.5 $ 228.4 $ 760.7 $ 842.6operations

FY2022 GAAP EPS Guidance based on Adjusted EPS Guidance

(all figures approximate)

Fiscal Year End 2022

GAAP EPS Guidance

$2.94 to $3.17

Adjusted EPS excludes:

Amortization of intangible assets

$0.13

Amortization of deferred financing fees

$0.03

Restructuring expenses

$0.20 to $0.14

Tax effect of the above items

($0.10) to ($0.07)

Adjusted EPS Guidance

$3.20 to $3.40

FY2022 GAAP EPS Guidance based on Adjusted EPS Guidance

(all figures approximate) Fiscal Year End 2022

GAAP EPS Guidance $2.94 to $3.17

Adjusted EPS excludes:

Amortization of intangible assets $0.13

Amortization of deferred financing fees $0.03

Restructuring expenses $0.20 to $0.14

Tax effect of the above items ($0.10) to ($0.07)

Adjusted EPS Guidance $3.20 to $3.40

FY2022 GAAP Net Income Attributable to AECOM from Continuing Operations Guidance based on Adjusted EBITDA Guidance

(in millions, all figures approximate)

Fiscal Year End 2022

GAAP net income attributable to AECOM from continuing operations guidance*

$430 to $467

Adjusted net income attributable to AECOM from continuing operations excludes:

Amortization of intangible assets

$19

Amortization of deferred financing fees

$5

Restructuring expenses

$30 to $20

Tax effect of the above items

($14) to ($11)

Adjusted net income attributable to AECOM from continuing operations

$470 to $500

Adjusted EBITDA excludes:

Depreciation

$155

Adjusted interest expense, net

$90

Tax expense, including tax effect of above items

$165 to $175

Adjusted EBITDA Guidance

$880 to $920

* Calculated based on the mid-point of AECOM's fiscal year 2022 EPS guidance Note: Variances in tables are due to rounding.

FY2022 GAAP Net Income Attributable to AECOM from Continuing OperationsGuidance based on Adjusted EBITDA Guidance

(in millions, all figures approximate) Fiscal Year End 2022

GAAP net income attributable to AECOM from continuing $430 to $467 operations guidance*

Adjusted net income attributable to AECOM from continuing operations excludes:

Amortization of intangible assets $19

Amortization of deferred financing fees $5

Restructuring expenses $30 to $20

Tax effect of the above items ($14) to ($11)

Adjusted net income attributable to AECOM from continuing $470 to $500 operations

Adjusted EBITDA excludes:

Depreciation $155

Adjusted interest expense, net $90

Tax expense, including tax effect of above items $165 to $175

Adjusted EBITDA Guidance $880 to $920





* Calculated based on the mid-point of AECOM's fiscal year 2022 EPS guidanceNote: Variances in tables are due to rounding.

AECOM

Regulation G Information

FY2022 GAAP Interest Expense Guidance based on Adjusted Interest Expense Guidance

(in millions, all figures approximate)

Fiscal Year End 2022

GAAP Interest Expense Guidance

$103

Finance charges in interest expense

($5)

Interest income

($8)

Adjusted Net Interest Expense Guidance

$90

FY2022 GAAP Income Tax Guidance based on Adjusted Income Tax Guidance

(in millions, all figures approximate)

Fiscal Year End 2022

GAAP Income tax expense

$151 to $164

Tax effect of adjusting items

$14 to $11

Adjusted income tax expense

$165 to $175

FY2022 GAAP Operating Cash Flow Guidance based on Free Cash Flow Guidance

(in millions, all figures approximate)

Fiscal Year End 2022

Operating cash flow guidance

$610 to $810

Capital expenditures, net of proceeds from equipment disposals

($160)

Free cash flow guidance

$450 to $650

Note: Variances in tables are due to rounding.

AECOM

Regulation G Information

FY2022 GAAP Interest Expense Guidance based on Adjusted Interest ExpenseGuidance

(in millions, all figures approximate) Fiscal Year End 2022

GAAP Interest Expense Guidance $103

Finance charges in interest expense ($5)

Interest income ($8)

Adjusted Net Interest Expense Guidance $90

FY2022 GAAP Income Tax Guidance based on Adjusted Income Tax Guidance

(in millions, all figures approximate) Fiscal Year End 2022

GAAP Income tax expense $151 to $164

Tax effect of adjusting items $14 to $11

Adjusted income tax expense $165 to $175

FY2022 GAAP Operating Cash Flow Guidance based on Free Cash Flow Guidance

(in millions, all figures approximate) Fiscal Year End 2022

Operating cash flow guidance $610 to $810

Capital expenditures, net of proceeds from equipment ($160)disposals

Free cash flow guidance $450 to $650

Note: Variances in tables are due to rounding.

Reconciliation of Income from Operations as a % of Revenue to Segment Adjusted Operating Income as a % of Net Service Revenue

(all figures approximate)

Fiscal Year End 2022

Income from operations as a % of revenue

5.3%

ACAP income from operations

(0.1%)

Corporate net expenses

1.0%

Restructuring expenses*

0.2%

Pass-through revenue

7.6%

Amortization of intangibles assets

0.1%

Segment adjusted operating income as a % of net service revenue

14.1%

*Calculated based on the mid-point of AECOM's fiscal year 2022 EPS guidance

Note: Variances in tables are due to rounding. View source version on businesswire.com: https://www.businesswire.com/news/home/20211115005439/en/

CONTACT: Investor Contact: Will Gabrielski Senior Vice President, Finance, Treasurer 213.593.8208 William.Gabrielski@aecom.com

CONTACT: Media Contact: Brendan Ranson-Walsh Vice President, Global Communications & Corporate Responsibility 213.996.2367 Brendan.Ranson-Walsh@aecom.com