Ann. TV Revenue TV / LTM Date Acquirer Target Target Description ($ in mm) ($ in mm) Revenue EBITDA 3/12/14 WSP Global Inc. KRG Capital Partners Provides engineering services to the energy and infrastructure end markets in Western Canada $366 $280 1.31x 8.3x 1/13/14 Amec Plc Foster Wheeler AG Provides engineering and construction, as well as power generating equipment business worldwide. The comapny designs, engineers, and constructs onshore and offshore upstream oil and gas processing facilities; as well as related infrastructure 2,950 3,315 0.89 10.1 12/11/13 Murray & Roberts Holdings Ltd. Clough Provides engineering and construction contracting, and procurement and construction services primarily to the oil and gas, and minerals sectors in Austrailia, Papua New Guinea, and South East Asia 435 625 0.70 4.3 9/8/13 Jacobs Engineering Sinclair Knight Merz Provides engineering, strategic consulting, and project delivery services and serves defense, energy, environment, industry, mining and metals, power, social infrastructure, transport, and water market sectors worldwide 1100 919 0.90 7.5 7/29/13 Integrated Mission Solutions Michael Baker Corporation Provides engineering services for public and private sector clients including services for surface transportation, aviation, rail & transit, defense, environmental, architecture, geospatial information technology, homeland security, oil & gas, telecom & utilities, water and urban development markets 318 576 0.55 8.8 1/7/13 Energy Capital Partners EnergySolutions Provides safe recycling, processing & disposal of nuclear material to the U.S. Department of Energy, commercial utilities, medical & research facilities. Operates and provides nuclear decommissioning services for 22 nuclear power plants in the U.K. 1,120 1,796 0.62 8.3 12/28/12 Granite Construction Kenny Construction Provides general contracting and construction management services in the United States, Canada, and Europe. 130 270 0.48 5.0 7/30/12 Chicago Bridge & Iron The Shaw Group Provides technology, engineering, procurement, construction, maintenance, fabrication, manufacturing, consulting, remediation and facilities management services primarily for the power and infrastructure markets 1,910 5,400 0.35 7.0 6/7/12 GENIVAR WSP Group (3) Multi-disciplinary professional services consultancy specializing in building, transport & infrastructure, management & industrial and energy & environment, providing a full range of services from planning to design, delivery and asset management 637 1,100 0.58 7.8 2/20/12 URS Flint Energy Services (4) Provides a range of integrated products and services for the oil and gas industry including: production services; infrastructure construction; oilfield transportation; and maintenance services 1,500 1,992 0.75 8.5 9/26/11 CH2M Hill Halcrow Provides engineering, planning, design and management services for infrastructure development worldwide 466 790 0.60 9.1 5/18/11 AMEC MACTEC Provides environmental planning, assessment & remediation, infrastructure engineering, water resources & constr. support services 280 400 0.70 7.0 5/15/11 Charterhouse Capital Partners Environmental Resources Management Provides environmental, health, safety, risk and social consulting services globally 950 484 1.96 11.7 12/21/10 Jacobs Engineering Aker Solutions Provides engineering and construction services, technology products and integrated solutions to the onshore oil & gas, refining & chemicals, mining & metals and energy & environmental industries 675 1,696 0.40 7.2 12/13/10 Wood Group PSN Provides engineering, operations, and maintenance services to the owners of energy assets globally 955 1,200 0.80 9.6 6/28/10 URS Scott Wilson Provides engineering, construction, and technical services for railways, buildings and infrastructure, environment and natural resources, and roads sectors 336 523 0.64 9.8 9/17/09 Balfour Beatty Parsons Brinckerhoff Provides consulting, planning, design & engineering, programme, project & constr. management, and operations and maintenance for infrastructure sector 626 2,340 0.27 6.0 2/11/08 AECOM Earth Tech Provides consulting, engineering, and design, build and operate services to water/wastewater, environmental, transportation, and facilities clients globally 510 1,300 0.40 7.0 5/27/07 URS Washington Group (5) Provides integrated engineering, construction, and management solutions to the power, environmental management, defense, oil and gas processing, mining, industrial facilities, transportation, and water resources sectors 2,403 3,407 0.71 15.9 5/15/07 CH2M Hill VECO Provides program management, construction, engineering, procurement, operations, and maintenance services to oil and gas, mining, and power clients 463 875 0.53 6.3 2/8/07 WorleyParsons Colt Engineering Provides engineering, procurement, and construction management services for the hydrocarbon industry 875 619 1.41 9.7 10/6/04 Worley Group Parsons E&C Corporation Provides E&C and procurement and project management services services to the oil & gas, refining, chemical & petrochemical, & power industries worldwide 245 541 0.45 6.9 Mean 0.73x 8.3x Median 0.63 8.0 Mean (Ex URS/Washington) 0.73x 7.9x Median (Ex URS/Washington) 0.62 7.8 14 (2) (1) (1) ($ in Millions) Selected Precedent Transactions in Engineering & Construction Preliminary Valuation Considerations ____________________ Source: CapitalIQ and Company filings. Note: US Dollars in millions. (1) (2) Represents FY 2012 multiple. (3) Financials based on FY 2011. EV / EBITDA multiple incl. pension liabilities (6.8x excl. pension liabilities). JEC 9/8/13 press release indicated approximately US$1.2bln purchase price for Sinclair Knight Merz (SKM), reflecting enterprise val. of US$1.1bln. Assumes exch. rate of USD/AUD 0.92 as of 9/8/13 ann. date. (4) Pro forma for Flint Energy Services’ acquisition of Carson. (5) Subsequent to the announcement, the merger agreement was amended in Nov. 2007 to increase the stock component. To that end, the transaction value and LTM TV/EBITDA multiple were $3.0bn and 16.7x, respectively. |