Category: Institutions

Jones Lang LaSalle Reports 15 Percent Fee Revenue Growth and 21 Percent EPS Growth for Third Quarter 2013

Adjusted EPS of $1.49, fee revenue of $989 million and margin improvement year over year

 Jones Lang LaSalle Incorporated (JLL) today reported adjusted earnings per share ("EPS") of $1.49 for the third quarter of 2013, up from $1.23 in the prior year.  Third-quarter revenue was $1.1 billion, an increase of 19 percent.  Fee revenue was $989 million, an increase of 15 percent. All percentage variances are calculated on a local currency basis.

 

  • Strong fee revenue growth, led by Capital Markets & Hotels and Property & Facility Management; solid performance in Leasing
  • Double-digit revenue increases in all geographic segments demonstrating global share growth
  • Improved profitability, adjusted EPS up 21 percent, adjusted operating margins up more than 1 percentage point 
  • Healthy capital raise by LaSalle Investment Management; $3.3 billion committed year to date
  • Increased strength of investment grade balance sheet; $1.2 billion credit facility renewed and extended at lower cost
  • Semi-annual dividend of $0.22 per share declared by the Board of Directors

Summary Financial Results

   ($ in millions, except per share data)

 

Three Months Ended

 

Nine Months Ended

September 30,

September 30,

   

2013

2012

 

2013

2012

             

Revenue

 

$ 1,107

$    949

 

$  2,952

$  2,684

Fee Revenue1

 

$    989

$    878

 

$  2,677

$  2,475

Adjusted Net Income2

 

$      67

$      55

 

$     135

$     128

U.S. GAAP Net Income

 

$      63

$      50

 

$     122

$     101

Adjusted Earnings per Share2

 

$   1.49

$   1.23

 

$    2.99

$    2.86

Earnings per Share

 

$   1.39

$   1.10

 

$    2.71

$    2.25

Adjusted EBITDA3

 

$    118

$    102

 

$     268

$     252

     Adjusted EBITDA, Real Estate Services

 

$    101

$      77

 

$     217

$     189

     Adjusted EBITDA, LaSalle Investment Management

 

$      17

$      25

 

$       51

$       63

See Financial Statement Notes (1), (2) and (3) following the Financial Statements in this news release

"Our solid third-quarter results show significant revenue growth and increasing profitability across our operations," said Colin Dyer, President and Chief Executive Officer of Jones Lang LaSalle. "In the fourth quarter, traditionally the most profitable of the year, we will continue to improve margins, take market share and invest in the long-term strength of the business," Dyer added.

                   

Consolidated Revenue

   ($ in millions, "LC" = local currency)

Three Months Ended

September 30,

 

%

Change

in LC

 

Nine Months Ended

September 30,

 

%

Change

in LC

 

2013

2012

   

2013

2012

 
                   

Real Estate Services ("RES")

                 

Leasing

$     333.2

$ 309.5

 

8%

 

$     860.9

$   838.7

 

3%

Capital Markets & Hotels

163.5

114.1

 

46%

 

441.6

318.6

 

40%

Property & Facility Management

304.3

249.9

 

26%

 

813.1

728.4

 

14%

Property & Facility Management

Fee Revenue1

233.7

207.9

 

17%

 

656.8

607.7

 

11%

Project & Development Services

142.8

118.8

 

21%

 

376.8

343.1

 

10%

Project & Development Services

Fee Revenue1

95.1

89.2

 

8%

 

258.2

254.5

 

3%

Advisory, Consulting and Other

95.7

85.6

 

13%

 

271.4

257.0

 

6%

     Total RES Revenue

$  1,039.5

$ 877.9

 

20%

 

$  2,763.8

$ 2,485.8

 

12%

Total RES Fee Revenue1

$     921.2

$  806.3

 

14%

 

$  2,488.9

$ 2,276.5

 

10%

                   

LaSalle Investment Management

                 

Advisory Fees

$       55.4

$    57.4

 

(2%)

 

$     167.0

$    172.0

 

(1%)

Transaction Fees & Other

2.6

2.5

 

12%

 

10.9

5.9

 

88%

Incentive Fees

9.3

11.7

 

(20%)

 

10.5

20.4

 

(48%)

     Total LaSalle Investment Management Revenue

$       67.3

$    71.6

 

(4%)

 

$     188.4

$    198.3

 

(4%)

                   

Total Firm Revenue

$   1,106.8

$  949.5

 

19%

 

$  2,952.2

$ 2,684.1

 

11%

Total Firm Fee Revenue1

$      988.5

$  877.9

 

15%

 

$  2,677.3

$ 2,474.8

 

9%

                   

Consolidated Performance Highlights:

  • Consolidated fee revenue growth of 15 percent for the third quarter and 9 percent year to date was driven by a 46 percent increase in Capital Markets & Hotels and a 17 percent fee revenue increase in Property & Facility Management.
  • In BRIC countries, China, India and Russia operations are stabilizing or improving while Brazil continues to be challenging.
  • Consolidated fee-based operating expenses, excluding restructuring and acquisition charges, were $897 million in the third quarter, up 13 percent, and $2.5 billion year to date, up 9 percent.
  • Adjusted operating income margin calculated on a fee revenue basis was 9.4 percent for the quarter compared with 8.3 percent last year.

Balance Sheet, Net Interest Expense and Dividend:

  • The firm reduced total net debt by $68 million during the quarter to $765 million, consistent with historical seasonal borrowing and repayment patterns.
  • Net interest expense for the third quarter was $9.6 million compared with $10.0 million a year ago.
  • In October, the firm announced that it renewed its long-term credit facility, increasing capacity to $1.2 billion from $1.1 billion.  The outstanding balance on the credit facility at September 30, 2013, was $445 million.  Among other items, the renewed agreement reset pricing with initial pricing of LIBOR + 1.25 percent, down from LIBOR + 1.625 percent, extended the maturity to October 2018 and provided for increased add-backs to EBITDA for restructuring and acquisition-related expenses.
  • The firm's Board of Directors declared a semi-annual dividend of $0.22 per share. The dividend payment will be made on December 13, 2013, to investors of record at the close of business on November 15, 2013.

Business Segment Performance Highlights

Americas Real Estate Services

                   

Americas Revenue

   ($ in millions, "LC" = local currency)

Three Months Ended

September 30,

 

%

Change

in LC

 

Nine Months Ended

September 30,

 

%

Change

in LC

 

2013

2012

   

2013

2012

 
                   

Leasing

$   232.6

$  214.1

 

9%

 

$   582.6

$  550.8

 

6%

Capital Markets & Hotels

46.7

39.1

 

19%

 

138.7

109.1

 

27%

Property & Facility Management

129.8

104.1

 

26%

 

348.5

307.4

 

14%

Property & Facility Management

Fee Revenue1

98.0

83.7

 

18%

 

273.9

251.4

 

10%

Project & Development Services

48.6

46.3

 

6%

 

129.3

131.1

 

(1%)

Project & Development Services

Fee Revenue1

48.4

46.1

 

6%

 

128.4

130.5

 

(1%)

Advisory, Consulting and Other

26.4

25.6

 

2%

 

77.9

75.4

 

3%

     Operating Revenue

$   484.1

$  429.2

 

13%

 

$ 1,277.0

$  1,173.8

 

9%

                   

Equity Earnings

0.0

0.1

 

n/m

 

0.2

(0.1)

 

n/m

Total Segment Revenue

$   484.1

$  429.3

 

13%

 

$ 1,277.2

$  1,173.7

 

9%

     Total Segment Fee Revenue1

$   452.1

$  408.7

 

11%

 

$ 1,201.7

$  1,117.1

 

8%

                   
 

n/m – not meaningful

Americas Performance Highlights:

  • Robust revenue growth was driven by higher Capital Markets & Hotels revenue, up 19 percent, and Property & Facility Management fee revenue growth of 18 percent, despite a continued slowdown in Brazil.
  • Fee-based operating expenses, excluding restructuring and acquisition charges, were $407 million for the quarter, up 12 percent, reflecting continued strategic investments to grow market share.
  • Operating income was $45 million for the quarter, compared with $42 million in 2012.  Operating income margin calculated on a fee revenue basis was 9.9 percent, compared with 10.4 percent last year. Excluding the impact of Latin America, primarily driven by Brazil, operating income increased 0.2 percent compared with last year.

EMEA Real Estate Services

                   

EMEA Revenue

   ($ in millions, "LC" = local currency)

Three Months Ended

September 30,

 

%

Change

in LC

 

Nine Months Ended

September 30,

 

%

Change

in LC

 

2013

2012

   

2013

2012

 
                   

Leasing

$   58.8

$  52.7

 

10%

 

$   167.9

$  166.3

 

0%

Capital Markets & Hotels

82.8

51.1

 

61%

 

204.2

140.2

 

46%

Property & Facility Management

62.8

45.1

 

39%

 

152.4

130.9

 

17%

Property & Facility Management

Fee Revenue1

48.9

42.3

 

15%

 

131.4

125.3

 

5%

Project & Development Services

68.4

52.4

 

26%

 

180.5

155.3

 

14%

Project & Development Services

Fee Revenue1

29.6

26.1

 

11%

 

81.1

76.0

 

6%

Advisory, Consulting and Other

45.6

41.1

 

11%

 

126.4

122.2

 

4%

     Operating Revenue

$   318.4

$  242.4

 

30%

 

$   831.4

$  714.9

 

16%

                   

Equity Earnings

0.0

(0.1)

 

n/m

 

(0.5)

(0.2)

 

n/m

Total Segment Revenue

$   318.4

$  242.3

 

30%

 

$   830.9

$  714.7

 

16%

     Total Segment Fee Revenue1

$   265.7

$  213.2

 

24%

 

$   710.5

$  629.8

 

13%

                   
 

n/m – not meaningful

EMEA Performance Highlights:

  • Strong revenue growth was broad-based, with double-digit increases in each service line, and particularly strong in Capital Markets & Hotels, which grew 61 percent.  Leasing also gained share against declining market absorption. Strong performance in the UK, France, the Netherlands and Southern Europe all contributed to growth.
  • Fee-based operating expenses, excluding restructuring and acquisition charges, were $248 million for the quarter, up 18 percent, driven by higher compensation costs as a result of increased revenue.
  • Adjusted operating income, which excludes King Sturge amortization, was $18 million for the quarter, compared with $5 million in 2012.  Adjusted operating income margin calculated on a fee revenue basis was 7.0 percent compared with 2.4 percent last year, representing positive operating leverage from EMEA's substantial revenue increase.

Asia Pacific Real Estate Services 

                   

Asia Pacific Revenue

   ($ in millions, "LC" = local currency)

Three Months Ended

September 30,

 

%

Change

in LC

 

Nine Months Ended

September 30,

 

%

Change

in LC

 

2013

2012

   

2013

2012

 
                   

Leasing

$   41.8

$  42.7

 

4%

 

$   110.4

$  121.6

 

(7%)

Capital Markets & Hotels

34.0

23.9

 

56%

 

98.7

69.3

 

48%

Property & Facility Management

111.7

100.7

 

21%

 

312.2

290.1

 

14%

Property & Facility Management

Fee Revenue1

86.8

81.9

 

16%

 

251.5

231.0

 

15%

Project & Development Services

25.8

20.1

 

43%

 

67.0

56.7

 

26%

Project & Development Services

 Fee Revenue1

17.1

17.0

 

10%

 

48.7

48.0

 

7%

Advisory, Consulting and Other

23.7

18.9

 

30%

 

67.1

59.4

 

15%

     Operating Revenue

$   237.0

$  206.3

 

24%

 

$   655.4

$  597.1

 

15%

                   

Equity Earnings

0.0

0.0

 

n/m

 

0.0

0.2

 

n/m

Total Segment Revenue

$   237.0

$  206.3

 

24%

 

$   655.4

$  597.3

 

15%

     Total Segment Fee Revenue1

$   203.4

$  184.4

 

19%

 

$   576.4

$  529.5

 

14%

                   
   

n/m – not meaningful

 

Asia Pacific Performance Highlights:

  • Healthy growth across all business lines, most notably a 56 percent increase in Capital Markets & Hotels driven by Australia, Japan and Hong Kong, as well as a 16 percent fee revenue increase in Property & Facility Management.
  • Fee-based operating expenses were $184 million for the quarter, up 15 percent, partially due to commissions earned on Capital Markets revenue.
  • Operating income was $19 million for the quarter, compared with $12 million in 2012.  Operating income margin calculated on a fee revenue basis was 9.3 percent, compared with 6.6 percent last year.  The increase was driven by substantial revenue growth and overall cost discipline while the firm continued to invest strategically for profitable growth.

LaSalle Investment Management

                   

LaSalle Investment

   Management Revenue

   ($ in millions, "LC" = local currency)

Three Months Ended

September 30,

 

%

 Change
in LC

 

Nine Months Ended

 September 30,

 

%

 Change

 in LC

 

2013

2012

   

2013

2012

 
                   

Advisory Fees

$   55.4

$  57.4

 

(2%)

 

$   167.0

$  172.0

 

(1%)

Transaction Fees & Other

2.6

2.5

 

12%

 

10.9

5.9

 

88%

Incentive Fees

9.3

11.7

 

(20%)

 

10.5

20.4

 

(48%)

     Operating Revenue

$   67.3

$  71.6

 

(4%)

 

$   188.4

$  198.3

 

(4%)

                   

Equity Earnings

6.6

10.7

 

(38%)

 

21.4

22.6

 

(5%)

Total Segment Revenue

$    73.9

$  82.3

 

(9%)

 

$    209.8

$  220.9

 

(4%)

                   
                     

LaSalle Investment Management Performance Highlights:

 

  • Capital raise momentum continued with nearly $1 billion of capital raised during the quarter, $3.3 billion year to date.
  • Advisory fees were $55 million for the quarter, consistent with the second quarter of 2013 and a 2 percent decrease from last year as new fund initiatives continued with capital accumulation and initial investments, and legacy funds continued with liquidations.
  • Operating expenses were $57 million for the quarter, compared with $58 million last year. Compensation and benefits costs decreased in line with the decrease in advisory fees.
  • Operating income was $17 million for the quarter, a margin of 22.7 percent, compared with $24 million in 2012, a margin of 29.4 percent.  Margin was impacted by incentive fees and equity earnings, both of which were healthy in the current quarter but lower than the robust amounts last year.
  • Assets under management were $46.7 billion as of September 30, 2013, compared with $46.3 billion at June 30, 2013, with $2.1 billion of acquisitions and valuation increases partially offset by $1.7 billion of dispositions and foreign currency movements.

About Jones Lang LaSalle
Jones Lang LaSalle (JLL) is a professional services and investment management firm offering specialized real estate services to clients seeking increased value by owning, occupying and investing in real estate. With annual revenue of $3.9 billion, Jones Lang LaSalle operates in 70 countries from more than 1,000 locations worldwide. On behalf of its clients, the firm provides management and real estate outsourcing services to a property portfolio of 2.6 billion square feet and completed $63 billion in sales, acquisitions and finance transactions in 2012. Its investment management business, LaSalle Investment Management, has $46.7 billion of real estate assets under management. For further information, visit www.jll.com.

200 East Randolph Drive Chicago Illinois 60601 │ 22 Hanover Square London W1A 2BN │ 9 Raffles Place #39-00 Republic Plaza Singapore 048619

Statements in this press release regarding, among other things, future financial results and performance, achievements, plans and objectives and dividend payments may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors which may cause actual results, performance, achievements, plans and objectives and dividend payments of Jones Lang LaSalle to be materially different from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include those discussed under "Business," "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Quantitative and Qualitative Disclosures about Market Risk," and elsewhere in Jones Lang LaSalle's Annual Report on Form 10-K for the year ended December 31, 2012, and in the Quarterly Report on Form 10-Q for the quarters ended March 31, 2013, and June 30, 2013, and in other reports filed with the Securities and Exchange Commission. There can be no assurance that future dividends will be declared since the actual declaration of future dividends, and the establishment of record and payment dates, remains subject to final determination by the Company's Board of Directors. Statements speak only as of the date of this release. Jones Lang LaSalle expressly disclaims any obligation or undertaking to update or revise any forward-looking statements contained herein to reflect any change in Jones Lang LaSalle's expectations or results, or any change in events.

Conference Call

The firm will conduct a conference call for shareholders, analysts and investment professionals on Monday, October 28 at 6:00 p.m. EDT.

To participate in the conference call, please dial into one of the following phone numbers five to ten minutes before the start time:

  • U.S. callers:                      +1 877 800 0896
  • International callers:           +1 706 679 7364
  • Pass code:                        80557958

Webcast

Follow these steps to listen to the webcast:

  1. You must have a minimum 14.4 Kbps Internet connection
  2. Log on to http://www.videonewswire.com/event.asp?id=96428 and follow instructions
  3. Download free Windows Media Player software: (link located under registration form)
  4. If you experience problems listening, send an email to This email address is being protected from spambots. You need JavaScript enabled to view it. 

Supplemental Information

Supplemental information regarding the third-quarter 2013 earnings call has been posted to the Investor Relations section of the company's website:  www.jll.com.

Conference Call Replay

Available: 11:00 p.m. EDT Monday, October 28 through 11:59 p.m. EST Wednesday, November 6 at the following numbers:

  • U.S. callers:                      + 1 855 859 2056
  • International callers:           + 1 404 537 3406
  • Pass code:                        80557958

Web Audio Replay

Audio replay will be available for download or stream. This information and link is also available on the company's website:  www.jll.com.

If you have any questions, email Jones Lang LaSalle's Investor Relations department at This email address is being protected from spambots. You need JavaScript enabled to view it..

 

                   

JONES LANG LASALLE INCORPORATED

Consolidated Statements of Operations

For the Three and Nine Months Ended September 30, 2013 and 2012

(in thousands, except share data)

(Unaudited)

                   
     

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

       
     

2013

 

2012

 

2013

 

2012

                   

Revenue

$ 1,106,802

 

$    949,491

 

$ 2,952,173

 

$ 2,684,126

                   

Operating expenses:

             
 

Compensation and benefits 

699,031

 

622,360

 

1,897,351

 

1,752,804

 

Operating, administrative and other

296,012

 

235,370

 

808,118

 

701,731

 

Depreciation and amortization 

19,742

 

19,089

 

58,996

 

58,710

 

Restructuring and acquisition charges

4,919

 

6,820

 

14,689

 

32,376

                   
   

Total operating expenses

1,019,704

 

883,639

 

2,779,154

 

2,545,621

                   
   

Operating income

87,098

 

65,852

 

173,019

 

138,505

                   

Interest expense, net of interest income

(9,631)

 

(9,952)

 

(26,603)

 

(24,837)

Equity earnings from real estate ventures 

6,574

 

10,698

 

21,132

 

22,500

                   

Income before income taxes and noncontrolling interest

84,041

 

66,598

 

167,548

 

136,168

Provision for income taxes  

20,925

 

16,916

 

41,719

 

34,587

Net income

63,116

 

49,682

 

125,829

 

101,581

                   

Net income attributable to noncontrolling interest

259

 

169

 

3,286

 

603

Net income attributable to the Company

$     62,857

 

$     49,513

 

$    122,543

 

$    100,978

                   

Dividends on unvested common stock, net of tax benefit

-

 

-

 

241

 

253

Net income attributable to common shareholders

$     62,857

 

$     49,513

 

$    122,302

 

$    100,725

                   
                   

Basic earnings per common share

$         1.42

 

$         1.12

 

$         2.77

 

$         2.30

                   

Basic weighted average shares outstanding

44,407,468

 

44,015,922

 

44,197,610

 

43,780,819

                   
                   

Diluted earnings per common share

$         1.39

 

$         1.10

 

$         2.71

 

$         2.25

                   

Diluted weighted average shares outstanding

45,063,360

 

44,826,502

 

45,070,603

 

44,755,817

                   
                   

EBITDA 

$    113,414

 

$     95,639

 

$    253,147

 

$    219,715

                   
                   
                   

Please reference attached financial statement notes.

   

 

 

 

                     

 JONES LANG LASALLE INCORPORATED 

 Segment Operating Results 

 For the Three and Nine Months Ended September 30, 2013 and 2012 

 (in thousands) 

 (Unaudited) 

                     
       

 Three Months Ended
September 30, 

 

 Nine Months Ended
September 30, 

         
       

2013

 

2012

 

2013

 

2012

                     

REAL ESTATE SERVICES 

             
                     
 

AMERICAS

             
   

Revenue:

             
     

Operating revenue

$   484,054

 

$429,139

 

$1,277,014

 

$1,173,738

     

Equity earnings (losses)

(17)

 

131

 

274

 

(77)

     

Total segment revenue

484,037

 

429,270

 

1,277,288

 

1,173,661

     

 Gross contract costs1

(31,957)

 

(20,594)

 

(75,425)

 

(56,615)

     

Total segment fee revenue

452,080

 

408,676

 

1,201,863

 

1,117,046

                     
   

Operating expenses:

             
     

Compensation, operating and administrative expenses

427,817

 

376,111

 

1,149,036

 

1,050,141

     

Depreciation and amortization

11,279

 

10,748

 

33,279

 

31,129

     

Total segment operating expenses

439,096

 

386,859

 

1,182,315

 

1,081,270

     

 Gross contract costs1

(31,957)

 

(20,594)

 

(75,425)

 

(56,615)

     

Total fee-based segment operating expenses

407,139

 

366,265

 

1,106,890

 

1,024,655

                     
     

Operating income

$     44,941

 

$  42,411

 

$     94,973

 

$     92,391

                     
     

Adjusted EBITDA

$     56,220

 

$  53,159

 

$   128,252

 

$   123,520

                     
 

EMEA

             
   

Revenue:

             
     

Operating revenue

$   318,372

 

$242,492

 

$   831,422

 

$   715,009

     

Equity losses

-

 

(158)

 

(536)

 

(228)

     

Total segment revenue

318,372

 

242,334

 

830,886

 

714,781

     

 Gross contract costs1

(52,659)

 

(29,200)

 

(120,385)

 

(84,859)

     

Total segment fee revenue

265,713

 

213,134

 

710,501

 

629,922

                     
   

Operating expenses:

             
     

Compensation, operating and administrative expenses

295,350

 

232,977

 

786,372

 

690,844

     

Depreciation and amortization

5,101

 

4,759

 

15,111

 

16,643

     

Total segment operating expenses

300,451

 

237,736

 

801,483

 

707,487

     

 Gross contract costs1

(52,659)

 

(29,200)

 

(120,385)

 

(84,859)

     

Total fee-based segment operating expenses

247,792

 

208,536

 

681,098

 

622,628

                     
     

Operating income

$     17,921

 

$    4,598

 

$     29,403

 

$      7,294

                     
     

Adjusted EBITDA

$     23,022

 

$    9,357

 

$     44,514

 

$     23,937

                     
                     
       

 Three Months Ended
September 30, 

 

 Nine Months Ended
September 30, 

         
       

2013

 

2012

 

2013

 

2012

                     
 

ASIA PACIFIC

             
   

Revenue:

             
     

Operating revenue

$   237,027

 

$206,272

 

$   655,370

 

$   597,147

     

Equity earnings

11

 

47

 

2

 

161

     

Total segment revenue

237,038

 

206,319

 

655,372

 

597,308

     

 Gross contract costs1

(33,663)

 

(21,893)

 

(79,039)

 

(67,772)

     

Total segment fee revenue

203,375

 

184,426

 

576,333

 

529,536

                     
   

Operating expenses:

             
     

Compensation, operating and administrative expenses

215,138

 

191,026

 

611,435

 

555,446

     

Depreciation and amortization

2,968

 

3,143

 

9,220

 

9,556

     

Total segment operating expenses

218,106

 

194,169

 

620,655

 

565,002

     

 Gross contract costs1

(33,663)

 

(21,893)

 

(79,039)

 

(67,772)

     

Total fee-based segment operating expenses

184,443

 

172,276

 

541,616

 

497,230

                     
     

Operating income

$     18,932

 

$  12,150

 

$     34,717

 

$     32,306

                     
     

Adjusted EBITDA

$     21,900

 

$  15,293

 

$     43,937

 

$     41,862

                     

LASALLE INVESTMENT MANAGEMENT

             
 

Revenue:

             
     

Operating revenue

$     67,349

 

$  71,588

 

$   188,367

 

$   198,232

     

Equity earnings

6,580

 

10,678

 

21,392

 

22,644

     

Total segment revenue

73,929

 

82,266

 

209,759

 

220,876

                     
 

Operating expenses:

             
     

Compensation, operating and administrative expenses

56,738

 

57,616

 

158,626

 

158,104

     

Depreciation and amortization

394

 

439

 

1,386

 

1,382

     

Total segment operating expenses

57,132

 

58,055

 

160,012

 

159,486

                     
     

Operating income

$     16,797

 

$  24,211

 

$     49,747

 

$     61,390

                     
     

Adjusted EBITDA

$     17,191

 

$  24,650

 

$     51,133

 

$     62,772

                     
                     
                     
                     

SEGMENT RECONCILING ITEMS:

             
 

Total segment revenue

$1,113,376

 

$960,189

 

$2,973,305

 

$2,706,626

 

Reclassification of equity earnings

6,574

 

10,698

 

21,132

 

22,500

 

Total revenue

$1,106,802

 

$949,491

 

$2,952,173

 

$2,684,126

                     
 

Total operating expenses before restructuring and acquisition charges

1,014,785

 

876,819

 

2,764,465

 

2,513,245

 

Operating income before restructuring and acquisition charges

$     92,017

 

$  72,672

 

$   187,708

 

$   170,881

                     
 

Restructuring and acquisition charges

4,919

 

6,820

 

14,689

 

32,376

 

Operating income after restructuring and acquisition charges

$     87,098

 

$  65,852

 

$   173,019

 

$   138,505

                     
                     

Please reference attached financial statement notes.

       

 

 

 

               

JONES LANG LASALLE INCORPORATED

Consolidated Balance Sheets

September 30, 2013, December 31, 2012 and September 30, 2012

(in thousands)

               
     

(Unaudited)

     

(Unaudited)

     

September 30,

 

December 31,

 

September 30,

     

2013

 

2012

 

2012

               

ASSETS

         

Current assets:

         
 

Cash and cash equivalents

$            119,704

 

$            152,159

 

$            125,730

 

Trade receivables, net of allowances

980,955

 

996,681

 

858,594

 

Notes and other receivables

117,901

 

101,952

 

99,074

 

Warehouse receivables

60,099

 

144,257

 

54,140

 

Prepaid expenses

70,448

 

53,165

 

62,513

 

Deferred tax assets, net

51,241

 

50,831

 

50,269

 

Other

20,626

 

16,484

 

18,770

   

Total current assets

1,420,974

 

1,515,529

 

1,269,090

               

Property and equipment, net of accumulated depreciation

259,184

 

269,338

 

248,036

Goodwill, with indefinite useful lives

1,889,848

 

1,853,761

 

1,816,944

Identified intangibles, net of accumulated amortization

40,649

 

45,932

 

47,745

Investments in real estate ventures 

287,747

 

268,107

 

295,525

Long-term receivables

85,745

 

58,881

 

56,881

Deferred tax assets, net

171,713

 

197,892

 

183,809

Other

 

170,085

 

142,059

 

135,980

   

Total assets

$         4,325,945

 

$         4,351,499

 

$         4,054,010

               

LIABILITIES AND EQUITY 

         

Current liabilities:

         
 

Accounts payable and accrued liabilities

$            424,282

 

$            497,817

 

$            373,811

 

Accrued compensation 

508,952

 

685,718

 

480,956

 

Short-term borrowings

35,478

 

32,233

 

30,775

 

Deferred tax liabilities, net

10,113

 

10,113

 

6,095

 

Deferred income

108,817

 

76,152

 

86,296

 

Deferred business acquisition obligations

34,275

 

105,772

 

184,006

 

Warehouse facility

60,099

 

144,257

 

54,140

 

Other

105,309

 

109,909

 

97,301

   

Total current liabilities

1,287,325

 

1,661,971

 

1,313,380

               

Noncurrent liabilities:

         
 

Credit facility

445,000

 

169,000

 

572,000

 

Long-term senior notes

275,000

 

275,000

 

-

 

Deferred tax liabilities, net

3,106

 

3,106

 

7,646

 

Deferred compensation

93,540

 

75,320

 

73,914

 

Deferred business acquisition obligations

96,023

 

107,661

 

106,185

 

Minority shareholder redemption liability

19,733

 

19,489

 

18,585

 

Other

72,788

 

80,696

 

103,449

   

Total liabilities

2,292,515

 

2,392,243

 

2,195,159

               
     

(Unaudited)

     

(Unaudited)

     

September 30,

 

December 31,

 

September 30,

     

2013

 

2012

 

2012

               

Company shareholders' equity:

         
 

Common stock, $.01 par value per share, 100,000,000 shares

         
 

authorized; 44,434,717, 44,054,042 and 44,043,059 shares issued

         
 

and outstanding as of September 30, 2013, December 31, 2012

         
 

and September 30, 2012, respectively

444

 

441

 

440

 

Additional paid-in capital

940,803

 

932,255

 

926,114

 

Retained earnings 

1,129,648

 

1,017,128

 

919,184

 

Shares held in trust

(8,052)

 

(7,587)

 

(7,599)

 

Accumulated other comprehensive (loss) income

(36,411)

 

8,946

 

14,834

   

Total Company shareholders' equity

2,026,432

 

1,951,183

 

1,852,973

               
 

Noncontrolling interest

6,998

 

8,073

 

5,878

   

Total equity

2,033,430

 

1,959,256

 

1,858,851

               
   

Total liabilities and equity

$         4,325,945

 

$         4,351,499

 

$         4,054,010

               
               

Please reference attached financial statement notes.

     

 

 

JONES LANG LASALLE INCORPORATED

Summarized Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2013 and 2012

(in thousands)

(Unaudited)

 
 

Nine Months Ended September 30,

 

2013

 

2012

       

Cash (used in) provided by operating activities

$             (99,873)

 

$               34,288

       

Cash used in investing activities

(112,159)

 

(135,557)

       

Cash provided by financing activities

179,577

 

42,545

       

        Net decrease in cash and cash equivalents

$             (32,455)

 

(58,724)

       

Cash and cash equivalents, beginning of period

152,159

 

184,454

       

Cash and cash equivalents, end of period

$             119,704

 

$             125,730

       
       

Please reference attached financial statement notes.

JONES LANG LASALLE INCORPORATED
Financial Statement Notes

1.   Consistent with U.S. GAAP ("GAAP"), gross contract vendor and subcontractor costs ("gross contract costs") which are managed on certain client assignments in the Property & Facility Management and Project & Development Services business lines are presented on a gross basis in both revenue and operating expenses.  Gross contract costs are excluded from revenue and operating expenses in determining "fee revenue" and "fee-based operating expenses", respectively.  Excluding these costs from revenue and operating expenses more accurately reflects how the firm manages its expense base and its operating margins.  Adjusted operating income excludes the impact of restructuring and acquisition charges and intangible amortization related to the King Sturge acquisition.  "Adjusted operating income margin" is calculated by dividing adjusted operating income by fee revenue.  Below are reconciliations of revenue and operating expenses to fee revenue and fee-based operating expenses, as well as adjusted operating income margin calculations, for the three and nine months ended September 30, 2013, and 2012.

   

Three Months Ended

 

Nine Months Ended

   

September 30,

 

September 30,

($ in millions)

 

2013

 

2012

 

2013

 

2012

                 

Revenue

 

$   1,106.8

 

$      949.5

 

$   2,952.2

 

$   2,684.1

Gross contract costs

 

(118.3)

 

(71.6)

 

(274.9)

 

(209.3)

Fee revenue

 

$      988.5

 

$      877.9

 

$   2,677.3

 

$   2,474.8

                 

Operating expenses

 

$   1,019.7

 

$      883.6

 

$   2,779.2

 

$   2,545.6

Gross contract costs

 

(118.3)

 

(71.6)

 

(274.9)

 

(209.3)

Fee-based operating expenses

 

$      901.4

 

$      812.0

 

$   2,504.3

 

$   2,336.3

                 

Operating income

 

$        87.1

 

$        65.9

 

$      173.0

 

$      138.5

                 

Add:

               

Restructuring and acquisition charges

 

4.9

 

6.8

 

14.7

 

32.4

King Sturge intangible amortization

 

0.6

 

0.6

 

1.7

 

4.3

Adjusted operating income

 

$        92.6

 

$        73.3

 

$      189.4

 

$      175.2

                 

Adjusted operating income margin

 

9.4%

 

8.3%

 

7.1%

 

7.1%

2.  Charges excluded from GAAP net income attributable to common shareholders to arrive at adjusted net income for the three and nine months ended September 30, 2013, and 2012, are (a) restructuring and acquisition charges and (b) intangible amortization related to the 2011 King Sturge acquisition. Below are reconciliations of GAAP net income attributable to common shareholders to adjusted net income and calculations of earnings per share ("EPS") for each net income total:

   

Three Months Ended

 

Nine Months Ended

   

September 30,

 

September 30,

($ in millions, except per share data)

 

2013

 

2012

 

2013

 

2012

                 

GAAP net income attributable to common shareholders

 

$        62.9

 

$        49.5

 

$      122.3

 

$      100.7

Shares (in 000s)

 

45,063

 

44,827

 

45,071

 

44,756

GAAP diluted earnings per share

 

$        1.39

 

$        1.10

 

$        2.71

 

$        2.25

                 

GAAP net income attributable to common shareholders

 

$        62.9

 

$        49.5

 

$      122.3

 

$      100.7

Restructuring and acquisition charges, net

 

3.6

 

5.1

 

11.0

 

24.2

King Sturge intangible amortization, net

 

0.5

 

0.4

 

1.3

 

3.2

Adjusted net income

 

$        67.0

 

$        55.0

 

$      134.6

 

$      128.1

                 

Shares (in 000s)

 

45,063

 

44,827

 

45,071

 

44,756

                 

Adjusted diluted earnings per share

 

$        1.49

 

$        1.23

 

$        2.99

 

$        2.86

3.  Adjusted EBITDA represents earnings before interest expense net of interest income, income taxes, depreciation and amortization, adjusted for restructuring and acquisition charges. Although adjusted EBITDA and EBITDA are non-GAAP financial measures, they are used extensively by management and are useful to investors and lenders as metrics for evaluating operating performance and liquidity. EBITDA is used in the calculations of certain covenants related to the firm's revolving credit facility. However, adjusted EBITDA and EBITDA should not be considered as an alternative to net income determined in accordance with GAAP. Because adjusted EBITDA and EBITDA are not calculated under GAAP, the firm's adjusted EBITDA and EBITDA may not be comparable to similarly titled measures used by other companies.

Below is a reconciliation of net income to EBITDA and adjusted EBITDA:

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

($ in millions)

2013

 

2012

 

2013

 

2012

               

GAAP net income

$ 63.1

 

$ 49.7

 

$ 125.8

 

$ 101.6

Add:

             

Interest expense, net of interest income

9.6

 

10.0

 

26.6

 

24.8

Provision for income taxes

20.9

 

16.9

 

41.7

 

34.6

Depreciation and amortization

19.8

 

19.0

 

59.0

 

58.7

               

EBITDA

$ 113.4

 

$ 95.6

 

$ 253.1

 

$ 219.7

               

Add:

             

Restructuring and acquisition charges

4.9

 

6.8

 

14.7

 

32.4

               

Adjusted EBITDA

$ 118.3

 

$ 102.4

 

$ 267.8

 

$ 252.1

4.  Restructuring and acquisition charges are excluded from segment operating results, although they are included for consolidated reporting.  For purposes of segment operating results, the allocation of restructuring charges to the segments has been determined not to be meaningful to investors, so the performance of segment results has been evaluated without allocation of these charges.

5.  Intangible amortization from the second-quarter 2011 King Sturge acquisition is included in depreciation and amortization in the firm's consolidated results, as well as in EMEA's segment results, but has been excluded from adjusted operating income and adjusted net income.

6.  Each geographic region offers the firm's full range of Real Estate Services businesses consisting primarily of tenant representation and agency leasing; capital markets; property management and facilities management; project and development services; and advisory, consulting and valuations services.  The Investment Management segment provides investment management services to institutional investors and high-net-worth individuals.

7.  The consolidated statements of cash flows are presented in summarized form. For complete consolidated statements of cash flows, please refer to the firm's Quarterly Report on Form 10-Q for the quarter ended September 30, 2013, to be filed with the Securities and Exchange Commission shortly.

8.  EMEA refers to Europe, Middle East and Africa.  MENA refers to Middle East and North Africa.  Greater China includes China, Hong Kong, Macau and Taiwan.  Southeast Asia refers to Singapore, Indonesia, Philippines, Thailand and Vietnam. The BRIC countries include Brazil, Russia, India and China.

9.  Certain prior year amounts have been reclassified to conform to the current presentation.