| Schedule of Segment Reporting Information |
The Company’s segment revenues were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended | | Nine Months Ended | | (Amounts in millions) | July 3, 2026 | | June 27, 2025 | | July 3, 2026 | | June 27, 2025 | | DS | $ | 1,457 | | | $ | 1,421 | | | $ | 4,262 | | | $ | 4,047 | | | GES | 2,033 | | | 2,140 | | | 5,943 | | | 6,421 | | | Total | $ | 3,490 | | | $ | 3,561 | | | $ | 10,205 | | | $ | 10,468 | |
The following table reconciles segment Adjusted EBITDA to net income attributable to common shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended | | Nine months ended | | July 3, 2026 | | June 27, 2025 | | July 3, 2026 | | June 27, 2025 | | (Amounts in millions) | DS | | GES | | Total | | DS | | GES | | Total | | DS | | GES | | Total | | DS | | GES | | Total | | Revenues | $ | 1,457 | | | $ | 2,033 | | | $ | 3,490 | | | $ | 1,421 | | | $ | 2,140 | | | $ | 3,561 | | | $ | 4,262 | | | $ | 5,943 | | | $ | 10,205 | | | $ | 4,047 | | | $ | 6,421 | | | $ | 10,468 | | | Cost of revenues | (1,293) | | | (1,837) | | | (3,130) | | | (1,245) | | | (1,948) | | | (3,193) | | | (3,794) | | | (5,380) | | | (9,174) | | | (3,559) | | | (5,813) | | | (9,372) | | Other segment expenses (1) | (48) | | | (22) | | | (70) | | | (62) | | | (32) | | | (94) | | | (144) | | | (59) | | | (203) | | | (167) | | | (125) | | | (292) | | | Adjusted EBITDA attributable to Amentum Holdings, Inc. | 116 | | | 174 | | | 290 | | | 114 | | | 160 | | | 274 | | | 324 | | | 504 | | | 828 | | | 321 | | | 483 | | | 804 | | | Depreciation | | | | | (7) | | | | | | | (11) | | | | | | | (25) | | | | | | | (29) | | | Amortization of intangibles | | | | | (94) | | | | | | | (118) | | | | | | | (282) | | | | | | | (358) | | | Interest expense and other, net | | | | | (62) | | | | | | | (88) | | | | | | | (209) | | | | | | | (261) | | | Loss on extinguishment of debt | | | | | (16) | | | | | | | (3) | | | | | | | (16) | | | | | | | (3) | | | Non-controlling interests | | | | | — | | | | | | | (11) | | | | | | | — | | | | | | | (4) | | Acquisition, transaction and integration costs (2) | | | | | (9) | | | | | | | (32) | | | | | | | (36) | | | | | | | (62) | | Utilization of fair market value adjustments (3) | | | | | — | | | | | | | 8 | | | | | | | (1) | | | | | | | 9 | | Stock-based compensation (4) | | | | | (8) | | | | | | | (7) | | | | | | | (23) | | | | | | | (15) | | | Income before income taxes | | | | | 94 | | | | | | | 12 | | | | | | | 236 | | | | | | | 81 | | | Provision for income taxes | | | | | (28) | | | | | | | (13) | | | | | | | (72) | | | | | | | (59) | | | Net income (loss) including non-controlling interests | | | | | 66 | | | | | | | (1) | | | | | | | 164 | | | | | | | 22 | | | Net income (loss) attributable to non-controlling interests | | | | | — | | | | | | | 11 | | | | | | | — | | | | | | | 4 | | | Net income attributable to common shareholders | | | | | $ | 66 | | | | | | | $ | 10 | | | | | | | $ | 164 | | | | | | | $ | 26 | |
(1) Represents the difference between segment revenues, costs of revenues, and Adjusted EBITDA attributable to Amentum Holdings, Inc. Other segment expenses primarily includes selling, general, and administrative expenses, and equity earnings of non-consolidated subsidiaries and excludes certain discrete items that are not considered in the evaluation of ongoing performance. (2) Represents acquisition, transaction and integration costs, including severance, retention, and other adjustments related to acquisition and integration activities. (3) Represents the periodic utilization of the fair market value adjustments assigned to certain equity method investments and non-controlling interests based on the remaining period of performance for the related contract. (4) Represents non-cash compensation expenses recognized for stock-based arrangements.
|