CHICAGO, Jan. 28, 2014 /PRNewswire/ -- Jones Lang LaSalle Incorporated (NYSE: JLL) today reported adjusted earnings per share ("EPS") of $6.32 for 2013, up from $5.48 in the prior year. Full-year fee revenue of $4.0 billion was up 12 percent. All percentage variances are calculated on a local currency basis.
- Strong fee revenue growth, led by Capital Markets & Hotels and Property & Facility Management; improved momentum in Leasing
- Ongoing business investments generate market share gains and profitable growth
- Productivity gains and cost discipline drive margin improvement
- Robust capital raise by LaSalle Investment Management: $7.0 billion committed in 2013
- Net debt reduced by $101 million during the year
Summary Financial Results ($ in millions, except per share data) | Three Months Ended | Twelve Months Ended | ||||
December 31, | December 31, | |||||
2013 | 2012 | 2013 | 2012 | |||
Revenue | $ 1,509 | $ 1,249 | $ 4,462 | $ 3,933 | ||
Fee Revenue1 | $ 1,349 | $ 1,165 | $ 4,027 | $ 3,640 | ||
Adjusted Net Income2 | $ 150 | $ 117 | $ 285 | $ 245 | ||
U.S. GAAP Net Income | $ 147 | $ 107 | $ 269 | $ 208 | ||
Adjusted Earnings per Share2 | $ 3.33 | $ 2.60 | $ 6.32 | $ 5.48 | ||
Earnings per Share | $ 3.26 | $ 2.38 | $ 5.98 | $ 4.63 | ||
Adjusted EBITDA3 | $ 230 | $ 185 | $ 498 | $ 437 | ||
Adjusted EBITDA, Real Estate Services | $ 211 | $ 174 | $ 428 | $ 363 | ||
Adjusted EBITDA, LaSalle Investment Management | $ 19 | $ 11 | $ 70 | $ 74 | ||
See Financial Statement Notes (1), (2) and (3) following the Financial Statements in this news release
"Strong fourth-quarter revenue and profits capped a very successful 2013 for our firm," said Colin Dyer, President and Chief Executive Officer of Jones Lang LaSalle. "In 2014, we will continue to focus on serving our clients, improving margins, winning market share and investing in future profitable growth," Dyer added.
Consolidated Revenue ($ in millions, "LC" = local currency) | Three Months Ended December 31, | % Change in LC | Twelve Months Ended December 31, | % Change in LC | |||||
2013 | 2012 | 2013 | 2012 | ||||||
Real Estate Services ("RES") | |||||||||
Leasing | $ 468.8 | $ 439.2 | 8% | $ 1,329.7 | $ 1,277.8 | 5% | |||
Capital Markets & Hotels | 266.7 | 194.4 | 38% | 708.4 | 512.9 | 40% | |||
Property & Facility Management Fee Revenue1 | 290.7 | 242.4 | 23% | 947.7 | 850.1 | 14% | |||
Property & Facility Management | 386.2 | 283.9 | 40% | 1,199.5 | 1,012.3 | 22% | |||
Project & Development Services Fee Revenue1 | 114.2 | 101.4 | 14% | 372.4 | 355.8 | 6% | |||
Project & Development Services | 178.6 | 143.2 | 25% | 555.4 | 486.2 | 15% | |||
Advisory, Consulting and Other | 142.8 | 124.8 | 15% | 413.9 | 382.2 | 9% | |||
Total RES Fee Revenue1 | $ 1,283.2 | $ 1,102.2 | 15% | $ 3,772.1 | $ 3,378.8 | 12% | |||
Total RES Revenue | $ 1,443.1 | $ 1,185.5 | 23% | $ 4,206.9 | $ 3,671.4 | 16% | |||
LaSalle Investment Management | |||||||||
Advisory Fees | $ 56.0 | $ 56.2 | 1% | $ 223.0 | $ 228.1 | (1%) | |||
Transaction Fees & Other | 7.2 | 4.6 | 61% | 18.1 | 10.5 | 76% | |||
Incentive Fees | 3.1 | 2.4 | 29% | 13.6 | 22.8 | (40%) | |||
Total LaSalle Investment Management Revenue | $ 66.3 | $ 63.2 | 6% | $ 254.7 | $ 261.4 | (1%) | |||
Total Firm Fee Revenue1 | $ 1,349.5 | $ 1,165.4 | 17% | $ 4,026.8 | $ 3,640.2 | 12% | |||
Total Firm Revenue | $ 1,509.4 | $ 1,248.7 | 22% | $ 4,461.6 | $ 3,932.8 | 15% | |||
Consolidated Performance Highlights:
- Consolidated fee revenue was $4.0 billion for 2013, 12 percent higher than 2012. Growth was driven by a 40 percent fee revenue increase in Capital Markets & Hotels and a 14 percent fee revenue increase in Property & Facility Management. Fourth-quarter fee revenue was $1.3 billion, an increase of 17 percent from last year.
- Fee revenue growth was broad-based in 2013, with double-digit growth in all three geographic segments.
- In BRIC countries, China, Russia and India are stabilizing or improving while Brazil continues to be challenged, particularly in its leasing markets.
- Consolidated fee-based operating expenses, excluding restructuring and acquisition charges, were $3.6 billion for the year, compared with $3.3 billion last year, an increase of 11 percent. Fourth-quarter consolidated fee-based operating expenses, excluding restructuring and acquisition charges, were $1.2 billion, up 16 percent from last year.
- Adjusted operating income margin calculated on a fee revenue basis was 9.7 percent for the year compared with 9.3 percent last year. This increase represents 12.8 percent incremental margin to fee revenue for the year and 19.3 percent incremental margin to fee revenue for the fourth quarter.
Balance Sheet and Net Interest Expense:
- The firm reduced total net debt to $437 million from $538 million last year. This is the second consecutive year that the firm has reduced debt by more than $100 million while continuing to invest in the business.
- In October 2013, the firm renewed its long-term bank credit facility and increased the size to $1.2 billion from $1.1 billion. The renewed facility has initial pricing at LIBOR + 1.25 percent, down from LIBOR + 1.625 percent, and an extended maturity of October 2018.
- Net interest expense for 2013 was $34.7 million, down from $35.2 million in 2012.
Business Segment Performance Highlights
Americas Real Estate Services
Americas Revenue ($ in millions, "LC" = local currency) | Three Months Ended December 31, | % Change in LC | Twelve Months Ended December 31, | % Change in LC | |||||
2013 | 2012 | 2013 | 2012 | ||||||
Leasing | $ 296.7 | $ 278.9 | 7% | $ 879.3 | $ 829.6 | 6% | |||
Capital Markets & Hotels | 78.6 | 59.4 | 32% | 217.3 | 168.5 | 29% | |||
Property & Facility Management Fee Revenue1 | 133.5 | 107.4 | 25% | 407.5 | 358.8 | 14% | |||
Property & Facility Management | 169.8 | 127.6 | 35% | 518.4 | 435.0 | 20% | |||
Project & Development Services Fee Revenue1 | 59.3 | 51.7 | 16% | 187.7 | 182.1 | 4% | |||
Project & Development Services | 59.6 | 51.9 | 16% | 188.9 | 182.9 | 4% | |||
Advisory, Consulting and Other | 36.3 | 31.6 | 15% | 114.2 | 107.0 | 7% | |||
Operating Revenue | $ 604.4 | $ 529.0 | 15% | $ 1,806.0 | $ 1,646.0 | 10% | |||
Equity Earnings | 0.3 | 0.1 | n/m | 0.5 | 0.0 | n/m | |||
Total Segment Fee Revenue1 | $ 604.7 | $ 529.1 | 15% | $ 1,806.5 | $ 1,646.0 | 10% | |||
Total Segment Revenue | $ 641.3 | $ 549.5 | 17% | $ 1,918.6 | $ 1,723.0 | 12% | |||
n/m – not meaningful
Americas Performance Highlights:
- Full-year fee revenue was $1.8 billion, an increase of 10 percent from 2012. The largest growth was in Capital Markets & Hotels, which increased 29 percent on a fee revenue basis and significantly outpaced broader market volumes. Property & Facility Management fee revenue increased 14 percent on a fee revenue basis due to new wins and acquisitions. Fourth-quarter fee revenue was $605 million, an increase of 15 percent from last year.
- Fee-based operating expenses, excluding restructuring and acquisition charges, were $1.6 billion for the year, up 10 percent from last year. Fourth-quarter fee-based operating expenses, excluding restructuring and acquisition charges, were $516 million, up 14 percent from last year.
- Operating income was $184 million for the year, compared with $167 million in 2012. Operating income margin calculated on a fee revenue basis was 10.2 percent for the full year 2013, consistent with last year, and 14.7 percent in the fourth quarter, up 60 basis points over the fourth quarter of 2012.
EMEA Real Estate Services
EMEA Revenue ($ in millions, "LC" = local currency) | Three Months Ended December 31, | % Change in LC | Twelve Months Ended December 31, | % Change in LC | |||||
2013 | 2012 | 2013 | 2012 | ||||||
Leasing | $ 103.6 | $ 83.7 | 21% | $ 271.5 | $ 250.0 | 7% | |||
Capital Markets & Hotels | 129.1 | 94.9 | 33% | 333.3 | 235.1 | 41% | |||
Property & Facility Management Fee Revenue1 | 61.1 | 46.1 | 31% | 192.6 | 171.4 | 12% | |||
Property & Facility Management | 87.9 | 48.0 | 82% | 240.4 | 178.9 | 34% | |||
Project & Development Services Fee Revenue1 | 36.3 | 30.5 | 16% | 117.4 | 106.5 | 9% | |||
Project & Development Services | 93.7 | 64.5 | 40% | 274.2 | 219.8 | 22% | |||
Advisory, Consulting and Other | 77.5 | 66.7 | 14% | 203.7 | 189.1 | 8% | |||
Operating Revenue | $ 407.6 | $ 321.9 | 24% | $ 1,118.5 | $ 952.1 | 17% | |||
Equity Earnings | 0.0 | (0.1) | n/m | (0.5) | (0.3) | 67% | |||
Total Segment Fee Revenue1 | $ 407.6 | $ 321.8 | 24% | $ 1,118.0 | $ 951.8 | 17% | |||
Total Segment Revenue | $ 491.8 | $ 357.7 | 35% | $ 1,322.6 | $ 1,072.6 | 22% | |||
n/m – not meaningful
EMEA Performance Highlights:
- Full-year fee revenue was $1.1 billion, an increase of 17 percent from 2012. The increase was driven by growth in Capital Markets & Hotels, which increased 41 percent on a fee revenue basis. Fourth-quarter fee revenue was $408 million, an increase of 24 percent from last year, with double-digit revenue growth in all service lines. Revenue growth was broad-based for the quarter and the year, led by the UK, Germany, France, Russia and the Netherlands.
- Fee-based operating expenses, excluding restructuring and acquisition charges, were $1.0 billion for the year, up 14 percent from last year. Fourth-quarter fee-based operating expenses, excluding restructuring and acquisition charges, were $348 million, up 24 percent from last year.
- Adjusted operating income, which excludes King Sturge amortization, was $92 million for the year, compared with $59 million in 2012. Adjusted operating income margin calculated on a fee revenue basis was 8.2 percent compared with 6.2 percent last year.
Asia Pacific Real Estate Services
Asia Pacific Revenue ($ in millions, "LC" = local currency) | Three Months Ended December 31, | % Change in LC | Twelve Months Ended December 31, | % Change in LC | ||||||
2013 | 2012 | 2013 | 2012 | |||||||
Leasing | $ 68.5 | $ 76.6 | (4%) | $ 178.9 | $ 198.2 | (6%) | ||||
Capital Markets & Hotels | 59.0 | 40.1 | 59% | 157.8 | 109.3 | 53% | ||||
Property & Facility Management Fee Revenue1 | 96.1 | 88.9 | 17% | 347.6 | 319.9 | 15% | ||||
Property & Facility Management | 128.5 | 108.3 | 28% | 440.7 | 398.4 | 18% | ||||
Project & Development Services Fee Revenue1 | 18.6 | 19.2 | 6% | 67.3 | 67.2 | 6% | ||||
Project & Development Services | 25.3 | 26.8 | 5% | 92.3 | 83.5 | 19% | ||||
Advisory, Consulting and Other | 29.0 | 26.5 | 15% | 96.0 | 86.1 | 15% | ||||
Operating Revenue | $ 271.2 | $ 251.3 | 16% | $ 847.6 | $ 780.7 | 14% | ||||
Equity Earnings | 0.1 | 0.0 | n/m | 0.1 | 0.1 | n/m | ||||
Total Segment Fee Revenue1 | $ 271.3 | $ 251.3 | 16% | $ 847.7 | $ 780.8 | 14% | ||||
Total Segment Revenue | $ 310.4 | $ 278.3 | 20% | $ 965.8 | $ 875.6 | 17% | ||||
n/m – not meaningful
Asia Pacific Performance Highlights:
- Full-year fee revenue was $848 million, an increase of 14 percent from 2012. Property & Facility Management fee revenue was up 15 percent from continued market share gains, and Capital Markets & Hotels also demonstrated strong performance above market volumes. Leasing revenue decreased from last year as corporate clients in many Asia Pacific markets remained hesitant to make new commitments. Fourth-quarter fee revenue was $271 million, an increase of 16 percent from last year. Revenue growth for the quarter and the year was led by Greater China geographically, but also was broad-based across the region's Property & Facility Management platform.
- Fee-based operating expenses, excluding restructuring and acquisition charges, were $770 million for the year, up 13 percent from last year. Fourth-quarter fee-based operating expenses, excluding restructuring and acquisition charges, were $229 million, up 12 percent from last year.
- Operating income was $77 million for the year, compared with $65 million in 2012. Operating income margin calculated on a fee revenue basis was 9.1 percent, compared with 8.4 percent last year.
LaSalle Investment Management
LaSalle Investment Management Revenue ($ in millions, "LC" = local currency) | Three Months Ended December 31, | % Change in LC | Twelve Months Ended December 31, | % Change in LC | ||||||
2013 | 2012 | 2013 | 2012 | |||||||
Advisory Fees | $ 56.0 | $ 56.2 | 1% | $ 223.0 | $ 228.1 | (1%) | ||||
Transaction Fees & Other | 7.2 | 4.6 | 61% | 18.1 | 10.5 | 76% | ||||
Incentive Fees | 3.1 | 2.4 | 29% | 13.6 | 22.8 | (40%) | ||||
Operating Revenue | $ 66.3 | $ 63.2 | 6% | $ 254.7 | $ 261.4 | (1%) | ||||
Equity Earnings | 9.8 | 1.4 | n/m | 31.2 | 24.0 | 30% | ||||
Total Segment Revenue | $ 76.1 | $ 64.6 | 20% | $ 285.9 | $ 285.4 | 2% | ||||
n/m – not meaningful
LaSalle Investment Management Performance Highlights:
- Advisory fees were $223 million for the year, a slight decrease from last year, resulting from new mandates and fund closings that were offset by portfolio sales at attractive valuations for LaSalle's investors during 2013.
- Operating expenses were $218 million for the year, compared with $214 million last year.
- Operating income was $68 million for the year, a margin of 23.7 percent, compared with $72 million in 2012, a margin of 25.2 percent. Equity earnings increased 30 percent from $24 million last year to $31 million in 2013.
- In 2013, LaSalle's capital raising momentum continued with $7 billion in equity commitments obtained during the year.
- Assets under management were $47.6 billion as of December 31, 2013, compared with $47.0 billion at December 31, 2012. The net increase in assets under management was primarily due to $8.4 billion of acquisitions and takeovers, $7.4 billion of dispositions and withdrawals, and $900 million of reductions due to foreign currency movements. Assets under management increased by $900 million during the fourth quarter primarily due to $1.8 billion of acquisitions and takeovers, $1.7 billion of dispositions and withdrawals, and $1.0 billion of increases due to foreign currency movements.
About Jones Lang LaSalle
Jones Lang LaSalle (NYSE: 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 fee revenue of $4.0 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 3.0 billion square feet. Its investment management business, LaSalle Investment Management, has $47.6 billion of real estate assets under management. For further information, visit www.jll.com.
200 East Randolph Drive Chicago Illinois 60601 │ 30 Warwick Street London W1B 5NH │ 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 September 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 Tuesday, January 28 at 6:00 p.m. EST.
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: 31459103
Webcast
Follow these steps to listen to the webcast:
- You must have a minimum 14.4 Kbps Internet connection
- Log on to http://www.videonewswire.com/event.asp?id=97649 and follow instructions
- Download free Windows Media Player software: (link located under registration form)
- If you experience problems listening, send an email to prnwebcast@multivu.com
Supplemental Information
Supplemental information regarding the fourth-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. EST Tuesday, January 28 through 11:59 p.m. EST Friday, February 28 at the following numbers:
- U.S. callers: + 1 855 859 2056 or + 1 800 585 8367
- International callers: + 1 404 537 3406
- Pass code: 31459103
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 JLLInvestorRelations@am.jll.com.
JONES LANG LASALLE INCORPORATED | ||||||||||
Consolidated Statements of Operations | ||||||||||
For the Three and Twelve Months Ended December 31, 2013 and 2012 | ||||||||||
(in thousands, except share data) | ||||||||||
(Unaudited) | ||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||
2013 | 2012 | 2013 | 2012 | |||||||
Revenue | $ 1,509,418 | $ 1,248,704 | $ 4,461,591 | $ 3,932,830 | ||||||
Operating expenses: | ||||||||||
Compensation and benefits | 919,709 | 794,160 | 2,817,059 | 2,546,965 | ||||||
Operating, administrative and other | 369,427 | 270,501 | 1,177,545 | 972,231 | ||||||
Depreciation and amortization | 20,857 | 20,100 | 79,853 | 78,810 | ||||||
Restructuring and acquisition charges | 3,626 | 13,045 | 18,315 | 45,421 | ||||||
Total operating expenses | 1,313,619 | 1,097,806 | 4,092,772 | 3,643,427 | ||||||
Operating income | 195,799 | 150,898 | 368,819 | 289,403 | ||||||
Interest expense, net of interest income | (8,115) | (10,337) | (34,718) | (35,173) | ||||||
Equity earnings from real estate ventures | 10,211 | 1,358 | 31,343 | 23,857 | ||||||
Income before income taxes and noncontrolling interest | 197,895 | 141,919 | 365,444 | 278,087 | ||||||
Provision for income taxes | 50,372 | 34,657 | 92,092 | 69,244 | ||||||
Net income | 147,523 | 107,262 | 273,352 | 208,843 | ||||||
Net income attributable to noncontrolling interest | 201 | 190 | 3,487 | 793 | ||||||
Net income attributable to the Company | $ 147,322 | $ 107,072 | $ 269,865 | $ 208,050 | ||||||
Dividends on unvested common stock, net of tax benefit | 168 | 241 | 409 | 494 | ||||||
Net income attributable to common shareholders | $ 147,154 | $ 106,831 | $ 269,456 | $ 207,556 | ||||||
Basic earnings per common share | $ 3.31 | $ 2.43 | $ 6.09 | $ 4.73 | ||||||
Basic weighted average shares outstanding | 44,440,684 | 44,051,014 | 44,258,878 | 43,848,737 | ||||||
Diluted earnings per common share | $ 3.26 | $ 2.38 | $ 5.98 | $ 4.63 | ||||||
Diluted weighted average shares outstanding | 45,146,449 | 44,953,524 | 45,072,120 | 44,799,437 | ||||||
EBITDA | $ 226,867 | $ 172,356 | $ 480,015 | $ 392,070 | ||||||
Please reference attached financial statement notes. | ||||||||||
JONES LANG LASALLE INCORPORATED | |||||||||||
Segment Operating Results | |||||||||||
For the Three and Twelve Months Ended December 31, 2013 and 2012 | |||||||||||
(in thousands) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
REAL ESTATE SERVICES | |||||||||||
AMERICAS | |||||||||||
Revenue: | |||||||||||
Operating revenue | $ 641,079 | $ 549,287 | $ 1,918,092 | $ 1,723,025 | |||||||
Equity earnings (losses) | 276 | 74 | 549 | (3) | |||||||
Total segment revenue | 641,355 | 549,361 | 1,918,641 | 1,723,022 | |||||||
Gross contract costs1 | (36,672) | (20,315) | (112,097) | (76,929) | |||||||
Total segment fee revenue | 604,683 | 529,046 | 1,806,544 | 1,646,093 | |||||||
Operating expenses: | |||||||||||
Compensation, operating and administrative expenses | 540,330 | 463,451 | 1,689,365 | 1,513,594 | |||||||
Depreciation and amortization | 12,006 | 11,205 | 45,285 | 42,333 | |||||||
Total segment operating expenses | 552,336 | 474,656 | 1,734,650 | 1,555,927 | |||||||
Gross contract costs1 | (36,672) | (20,315) | (112,097) | (76,929) | |||||||
Total fee-based segment operating expenses | 515,664 | 454,341 | 1,622,553 | 1,478,998 | |||||||
Operating income | $ 89,019 | $ 74,705 | $ 183,991 | $ 167,095 | |||||||
Adjusted EBITDA | $ 101,025 | $ 85,910 | $ 229,276 | $ 209,428 | |||||||
EMEA | |||||||||||
Revenue: | |||||||||||
Operating revenue | $ 491,779 | $ 357,901 | $ 1,323,201 | $ 1,072,909 | |||||||
Equity earnings (losses) | 1 | (82) | (535) | (310) | |||||||
Total segment revenue | 491,780 | 357,819 | 1,322,666 | 1,072,599 | |||||||
Gross contract costs1 | (84,211) | (35,958) | (204,596) | (120,817) | |||||||
Total segment fee revenue | 407,569 | 321,861 | 1,118,070 | 951,782 | |||||||
Operating expenses: | |||||||||||
Compensation, operating and administrative expenses | 426,426 | 305,795 | 1,212,797 | 996,639 | |||||||
Depreciation and amortization | 5,435 | 5,001 | 20,547 | 21,644 | |||||||
Total segment operating expenses | 431,861 | 310,796 | 1,233,344 | 1,018,283 | |||||||
Gross contract costs1 | (84,211) | (35,958) | (204,596) | (120,817) | |||||||
Total fee-based segment operating expenses | 347,650 | 274,838 | 1,028,748 | 897,466 | |||||||
Operating income | $ 59,919 | $ 47,023 | $ 89,322 | $ 54,316 | |||||||
Adjusted EBITDA | $ 65,354 | $ 52,024 | $ 109,869 | $ 75,960 | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
ASIA PACIFIC | |||||||||||
Revenue: | |||||||||||
Operating revenue | $ 310,256 | $ 278,329 | $ 965,626 | $ 875,476 | |||||||
Equity earnings (losses) | 127 | (11) | 129 | 150 | |||||||
Total segment revenue | 310,383 | 278,318 | 965,755 | 875,626 | |||||||
Gross contract costs1 | (39,051) | (27,044) | (118,089) | (94,816) | |||||||
Total segment fee revenue | 271,332 | 251,274 | 847,666 | 780,810 | |||||||
Operating expenses: | |||||||||||
Compensation, operating and administrative expenses | 264,804 | 241,952 | 876,239 | 797,396 | |||||||
Depreciation and amortization | 2,996 | 3,329 | 12,216 | 12,886 | |||||||
Total segment operating expenses | 267,800 | 245,281 | 888,455 | 810,282 | |||||||
Gross contract costs1 | (39,051) | (27,044) | (118,089) | (94,816) | |||||||
Total fee-based segment operating expenses | 228,749 | 218,237 | 770,366 | 715,466 | |||||||
Operating income | $ 42,583 | $ 33,037 | $ 77,300 | $ 65,344 | |||||||
Adjusted EBITDA | $ 45,579 | $ 36,366 | $ 89,516 | $ 78,230 | |||||||
LASALLE INVESTMENT MANAGEMENT | |||||||||||
Revenue: | |||||||||||
Operating revenue | $ 66,304 | $ 63,187 | $ 254,672 | $ 261,420 | |||||||
Equity earnings | 9,808 | 1,377 | 31,200 | 24,020 | |||||||
Total segment revenue | 76,112 | 64,564 | 285,872 | 285,440 | |||||||
Operating expenses: | |||||||||||
Compensation, operating and administrative expenses | 57,577 | 53,463 | 216,203 | 211,567 | |||||||
Depreciation and amortization | 419 | 565 | 1,805 | 1,947 | |||||||
Total segment operating expenses | 57,996 | 54,028 | 218,008 | 213,514 | |||||||
Operating income | $ 18,116 | $ 10,536 | $ 67,864 | $ 71,926 | |||||||
Adjusted EBITDA | $ 18,535 | $ 11,101 | $ 69,669 | $ 73,873 | |||||||
SEGMENT RECONCILING ITEMS: | |||||||||||
Total segment revenue | $ 1,519,630 | $ 1,250,062 | $ 4,492,934 | $ 3,956,687 | |||||||
Reclassification of equity earnings | 10,212 | 1,358 | 31,343 | 23,857 | |||||||
Total revenue | $ 1,509,418 | $ 1,248,704 | $ 4,461,591 | $ 3,932,830 | |||||||
Total operating expenses before restructuring and acquisition charges | 1,309,993 | 1,084,761 | 4,074,457 | 3,598,006 | |||||||
Operating income before restructuring and acquisition charges | $ 199,425 | $ 163,943 | $ 387,134 | $ 334,824 | |||||||
Restructuring and acquisition charges | 3,626 | 13,045 | 18,315 | 45,421 | |||||||
Operating income after restructuring and acquisition charges | $ 195,799 | $ 150,898 | $ 368,819 | $ 289,403 | |||||||
Total adjusted EBITDA | $ 230,493 | $ 185,401 | $ 498,330 | $ 437,491 | |||||||
Restructuring and acquisition charges | 3,626 | 13,045 | 18,315 | 45,421 | |||||||
Total EBITDA | $ 226,867 | $ 172,356 | $ 480,015 | $ 392,070 | |||||||
Please reference attached financial statement notes. | |||||||||||
JONES LANG LASALLE INCORPORATED | ||||||
Consolidated Balance Sheets | ||||||
December 31, 2013 and December 31, 2012 | ||||||
(in thousands) | ||||||
December 31, | December 31, | |||||
2013 | 2012 | |||||
ASSETS | ||||||
Current assets: | ||||||
Cash and cash equivalents | $ 152,726 | $ 152,159 | ||||
Trade receivables, net of allowances | 1,237,514 | 996,681 | ||||
Notes and other receivables | 94,519 | 101,952 | ||||
Warehouse receivables | - | 144,257 | ||||
Prepaid expenses | 56,491 | 53,165 | ||||
Deferred tax assets, net | 130,822 | 50,831 | ||||
Other | 17,630 | 16,484 | ||||
Total current assets | 1,689,702 | 1,515,529 | ||||
Property and equipment, net of accumulated depreciation | 295,547 | 269,338 | ||||
Goodwill, with indefinite useful lives | 1,900,080 | 1,853,761 | ||||
Identified intangibles, net of accumulated amortization | 45,579 | 45,932 | ||||
Investments in real estate ventures | 287,200 | 268,107 | ||||
Long-term receivables | 65,353 | 58,881 | ||||
Deferred tax assets, net | 104,654 | 197,892 | ||||
Other | 209,238 | 142,059 | ||||
Total assets | $ 4,597,353 | $ 4,351,499 | ||||
LIABILITIES AND EQUITY | ||||||
Current liabilities: | ||||||
Accounts payable and accrued liabilities | $ 528,505 | $ 497,817 | ||||
Accrued compensation | 810,425 | 685,718 | ||||
Short-term borrowings | 24,522 | 32,233 | ||||
Deferred tax liabilities, net | 11,274 | 10,113 | ||||
Deferred income | 104,410 | 76,152 | ||||
Deferred business acquisition obligations | 36,040 | 105,772 | ||||
Warehouse facility | - | 144,257 | ||||
Other | 143,248 | 109,909 | ||||
Total current liabilities | 1,658,424 | 1,661,971 | ||||
Noncurrent liabilities: | ||||||
Credit facility | 155,000 | 169,000 | ||||
Long-term senior notes | 275,000 | 275,000 | ||||
Deferred tax liabilities, net | 18,029 | 3,106 | ||||
Deferred compensation | 103,199 | 75,320 | ||||
Deferred business acquisition obligations | 99,196 | 107,661 | ||||
Minority shareholder redemption liability | 20,667 | 19,489 | ||||
Other | 77,029 | 80,696 | ||||
Total liabilities | 2,406,544 | 2,392,243 | ||||
December 31, | December 31, | |||||
2013 | 2012 | |||||
Company shareholders' equity: | ||||||
Common stock, $.01 par value per share, 100,000,000 shares authorized; | ||||||
44,447,958 and 44,054,042 shares issued and outstanding as of | ||||||
December 31, 2013 and December 31, 2012, respectively | 444 | 441 | ||||
Additional paid-in capital | 945,512 | 932,255 | ||||
Retained earnings | 1,266,967 | 1,017,128 | ||||
Shares held in trust | (8,052) | (7,587) | ||||
Accumulated other comprehensive (loss) income | (25,202) | 8,946 | ||||
Total Company shareholders' equity | 2,179,669 | 1,951,183 | ||||
Noncontrolling interest | 11,140 | 8,073 | ||||
Total equity | 2,190,809 | 1,959,256 | ||||
Total liabilities and equity | $ 4,597,353 | $ 4,351,499 | ||||
Please reference attached financial statement notes. | ||||||
JONES LANG LASALLE INCORPORATED Summarized Consolidated Statements of Cash Flows For the Twelve Months Ended December 31, 2013 and 2012 (in thousands) | |||
Twelve Months Ended December 31, | |||
2013 | 2012 | ||
Cash provided by operating activities | $ 293,167 | $ 327,698 | |
Cash used in investing activities | (164,212) | (151,252) | |
Cash used in financing activities | (128,388) | (208,741) | |
Net increase (decrease) in cash and cash equivalents | $ 567 | $ (32,295) | |
Cash and cash equivalents, beginning of period | 152,159 | 184,454 | |
Cash and cash equivalents, end of period | $ 152,726 | $ 152,159 | |
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 twelve months ended December 31, 2013, and 2012.
Three Months Ended | Twelve Months Ended | |||||||
December 31, | December 31, | |||||||
($ in millions) | 2013 | 2012 | 2013 | 2012 | ||||
Revenue | $ 1,509.4 | $ 1,248.7 | $ 4,461.6 | $ 3,932.8 | ||||
Gross contract costs | (159.9) | (83.3) | (434.8) | (292.6) | ||||
Fee revenue | $ 1,349.5 | $ 1,165.4 | $ 4,026.8 | $ 3,640.2 | ||||
Operating expenses | $ 1,313.6 | $ 1,097.8 | $ 4,092.8 | $ 3,643.4 | ||||
Gross contract costs | (159.9) | (83.3) | (434.8) | (292.6) | ||||
Fee-based operating expenses | $ 1,153.7 | $ 1,014.5 | $ 3,658.0 | $ 3,350.8 | ||||
Operating income | $ 195.8 | $ 150.9 | $ 368.8 | $ 289.4 | ||||
Add: | ||||||||
Restructuring and acquisition charges | 3.6 | 13.0 | 18.3 | 45.4 | ||||
King Sturge intangible amortization | 0.6 | 0.6 | 2.2 | 4.9 | ||||
Adjusted operating income | $ 200.0 | $ 164.5 | $ 389.3 | $ 339.7 | ||||
Adjusted operating income margin | 14.8% | 14.1% | 9.7% | 9.3% | ||||
2. Charges excluded from GAAP net income attributable to common shareholders to arrive at adjusted net income for the three and twelve months ended December 31, 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 | Twelve Months Ended | |||||||
December 31, | December 31, | |||||||
($ in millions, except per share data) | 2013 | 2012 | 2013 | 2012 | ||||
GAAP net income attributable to common shareholders | $ 147.2 | $ 106.8 | $ 269.5 | $ 207.6 | ||||
Shares (in 000s) | 45,146 | 44,954 | 45,072 | 44,799 | ||||
GAAP diluted earnings per share | $ 3.26 | $ 2.38 | $ 5.98 | $ 4.63 | ||||
GAAP net income attributable to common shareholders | $ 147.2 | $ 106.8 | $ 269.5 | $ 207.6 | ||||
Restructuring and acquisition charges, net | 2.6 | 9.8 | 13.7 | 34.1 | ||||
King Sturge intangible amortization, net | 0.4 | 0.5 | 1.6 | 3.7 | ||||
Adjusted net income | $ 150.2 | $ 117.1 | $ 284.8 | $ 245.4 | ||||
Shares (in 000s) | 45,146 | 44,954 | 45,072 | 44,799 | ||||
Adjusted diluted earnings per share | $ 3.33 | $ 2.60 | $ 6.32 | $ 5.48 | ||||
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 | Twelve Months Ended | |||||||
December 31, | December 31, | |||||||
($ in millions) | 2013 | 2012 | 2013 | 2012 | ||||
GAAP net income | $ 147.5 | $ 107.3 | $ 273.4 | $ 208.8 | ||||
Add: | ||||||||
Interest expense, net of interest income | 8.1 | 10.3 | 34.7 | 35.2 | ||||
Provision for income taxes | 50.4 | 34.7 | 92.1 | 69.3 | ||||
Depreciation and amortization | 20.9 | 20.1 | 79.8 | 78.8 | ||||
EBITDA | $ 226.9 | $ 172.4 | $ 480.0 | $ 392.1 | ||||
Add: | ||||||||
Restructuring and acquisition charges | 3.6 | 13.0 | 18.3 | 45.4 | ||||
Adjusted EBITDA | $ 230.5 | $ 185.4 | $ 498.3 | $ 437.5 | ||||
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 Annual Report on Form 10-K for the year ended December 31, 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.
SOURCE Jones Lang LaSalle Incorporated
