JLL-2013.3.31-10Q
United States
Securities and Exchange Commission
Washington, D.C. 20549
Form 10-Q
x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2013
Or
o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from _____ to _____
Commission File Number 1-13145
Jones Lang LaSalle Incorporated
(Exact name of registrant as specified
in its charter)
Maryland
(State or other jurisdiction of incorporation or organization)
36-4150422
(I.R.S. Employer Identification No.)
|
| | |
200 East Randolph Drive, Chicago, IL | | 60601 |
(Address of principal executive offices) | | (Zip Code) |
Registrant’s telephone number, including area code: 312-782-5800
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):
|
| | |
| Large accelerated filer x | Accelerated filer o |
| | |
| Non-accelerated filer (Do not check if a smaller reporting company) o | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No x
The number of shares outstanding of the registrant’s common stock (par value $0.01) as of the close of business on May 2, 2013 was 44,096,420.
|
| | |
Table of Contents | |
| | |
Part I | | |
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 2. | | |
| | |
Item 3. | | |
| | |
Item 4. | | |
| | |
Part II | | |
| | |
Item 1. | | |
| | |
Item 5. | | |
| | |
Item 6. | | |
Part I Financial Information
Item 1. Financial Statements
JONES LANG LASALLE INCORPORATED
Consolidated Balance Sheets March 31, 2013 and December 31, 2012
($ in thousands, except share data)
|
| | | | | | |
| March 31, |
| | December 31, |
|
Assets | 2013 (Unaudited) |
| | 2012 |
|
Current assets: | | | |
Cash and cash equivalents | $ | 133,470 |
| | 152,159 |
|
Trade receivables, net of allowances of $20,156 and $19,526 | 913,615 |
| | 996,681 |
|
Notes and other receivables | 104,767 |
| | 101,952 |
|
Warehouse receivables | 137,445 |
| | 144,257 |
|
Prepaid expenses | 56,646 |
| | 53,165 |
|
Deferred tax assets, net | 52,050 |
| | 50,831 |
|
Other | 21,568 |
| | 16,484 |
|
Total current assets | 1,419,561 |
| | 1,515,529 |
|
Property and equipment, net of accumulated depreciation of $345,625 and $339,885 | 260,961 |
| | 269,338 |
|
Goodwill, with indefinite useful lives | 1,836,933 |
| | 1,853,761 |
|
Identified intangibles, net of accumulated amortization of $110,965 and $110,348 | 43,556 |
| | 45,932 |
|
Investments in real estate ventures, including $112,512 and $112,732 at fair value | 272,161 |
| | 268,107 |
|
Long-term receivables | 64,698 |
| | 58,881 |
|
Deferred tax assets, net | 189,176 |
| | 197,892 |
|
Other | 148,201 |
| | 142,059 |
|
Total assets | $ | 4,235,247 |
| | 4,351,499 |
|
Liabilities and Equity | |
| | |
|
Current liabilities: | |
| | |
|
Accounts payable and accrued liabilities | $ | 399,832 |
| | 497,817 |
|
Accrued compensation | 413,705 |
| | 685,718 |
|
Short-term borrowings | 37,798 |
| | 32,233 |
|
Deferred tax liabilities, net | 10,113 |
| | 10,113 |
|
Deferred income | 59,396 |
| | 76,152 |
|
Deferred business acquisition obligations | 119,302 |
| | 105,772 |
|
Warehouse facility | 137,445 |
| | 144,257 |
|
Other | 101,637 |
| | 109,909 |
|
Total current liabilities | 1,279,228 |
| | 1,661,971 |
|
Noncurrent liabilities: | |
| | |
|
Credit facility | 470,000 |
| | 169,000 |
|
Long-term senior notes | 275,000 |
| | 275,000 |
|
Deferred tax liabilities, net | 3,106 |
| | 3,106 |
|
Deferred compensation | 82,936 |
| | 75,320 |
|
Pension liabilities | 2,712 |
| | 5,281 |
|
Deferred business acquisition obligations | 100,847 |
| | 107,661 |
|
Minority shareholder redemption liability | 19,707 |
| | 19,489 |
|
Other | 71,201 |
| | 75,415 |
|
Total liabilities | 2,304,737 |
| | 2,392,243 |
|
Commitments and contingencies | — |
| | — |
|
Company shareholders' equity: | |
| | |
|
Common stock, $.01 par value per share, 100,000,000 shares authorized; 44,084,721 and 44,054,042 shares issued and outstanding | 441 |
| | 441 |
|
Additional paid-in capital | 939,058 |
| | 932,255 |
|
Retained earnings | 1,030,284 |
| | 1,017,128 |
|
Shares held in trust | (7,558 | ) | | (7,587 | ) |
Accumulated other comprehensive income (loss) | (39,679 | ) | | 8,946 |
|
Total Company shareholders’ equity | 1,922,546 |
| | 1,951,183 |
|
Noncontrolling interest | 7,964 |
| | 8,073 |
|
Total equity | 1,930,510 |
| | 1,959,256 |
|
Total liabilities and equity | $ | 4,235,247 |
| | 4,351,499 |
|
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Comprehensive Income (Loss)
For the Three Months Ended March 31, 2013 and 2012
($ in thousands, except share data) (unaudited)
|
| | | | | | | |
| Three Months Ended |
| | Three Months Ended |
| |
| March 31, |
| | March 31, |
| |
| 2013 |
| | 2012 |
| |
Revenue | $ | 855,988 |
| | 813,294 |
| |
| | | | |
Operating expenses: | |
| | |
| |
Compensation and benefits | 563,720 |
| | 537,516 |
| |
Operating, administrative and other | 249,921 |
| | 232,596 |
| |
Depreciation and amortization | 19,079 |
| | 19,659 |
| |
Restructuring and acquisition charges | 3,168 |
| | 8,952 |
| |
Total operating expenses | 835,888 |
| | 798,723 |
| |
| | | | |
Operating income | 20,100 |
| | 14,571 |
| |
| | | | |
Interest expense, net of interest income | (7,923 | ) | | (7,426 | ) | |
Equity in earnings from real estate ventures | 5,482 |
| | 11,848 |
| |
| | | | |
Income before income taxes and noncontrolling interest | 17,659 |
| | 18,993 |
| |
| | | | |
Provision for income taxes | 4,397 |
| | 4,824 |
| |
Net income | 13,262 |
| | 14,169 |
| |
| | | | |
Net income attributable to noncontrolling interest | 106 |
| | 145 |
| |
Net income attributable to the Company | 13,156 |
| | 14,024 |
| |
| | | | |
Net income attributable to common shareholders | $ | 13,156 |
| | 14,024 |
| |
| | | | |
Basic earnings per common share | $ | 0.30 |
| | 0.32 |
| |
Basic weighted average shares outstanding | 44,080,767 |
| | 43,605,273 |
| |
| | | | |
Diluted earnings per common share | $ | 0.29 |
|
| 0.31 |
| |
Diluted weighted average shares outstanding | 45,055,399 |
| | 44,685,138 |
| |
| | | | |
Other comprehensive income (loss): | |
| | |
| |
Net income attributable to the Company | $ | 13,156 |
| | 14,024 |
| |
Foreign currency translation adjustments | (48,625 | ) | | 35,674 |
| |
Comprehensive income (loss) attributable to the Company | $ | (35,469 | ) | | 49,698 |
| |
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statement of Changes in Equity
For the Three Months Ended March 31, 2013
($ in thousands, except share data) (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Company Shareholders' Equity | | | | |
| | | | | Additional |
| | | | Shares |
| | Other |
| | | | |
| Common Stock | | Paid-In |
| | Retained |
| | Held in |
| | Comprehensive |
| | Noncontrolling |
| | Total |
|
| Shares |
| | Amount |
| | Capital |
| | Earnings |
| | Trust |
| | Income (Loss) |
| | Interest |
| | Equity |
|
Balances at December 31, 2012 | 44,054,042 |
| | $ | 441 |
| | 932,255 |
| | 1,017,128 |
| | (7,587 | ) | | 8,946 |
| | 8,073 |
| | $ | 1,959,256 |
|
Net income | — |
| | — |
| | — |
| | 13,156 |
| | — |
| | — |
| | 106 |
| | 13,262 |
|
Shares issued under stock compensation programs | 43,600 |
| | — |
| | 89 |
| | — |
| | — |
| | — |
| | — |
| | 89 |
|
Shares repurchased for payment of taxes on stock awards | (12,921 | ) | | — |
| | (1,093 | ) | | — |
| | — |
| | — |
| | — |
| | (1,093 | ) |
Tax adjustments due to vestings and exercises | — |
| | — |
| | 274 |
| | — |
| | — |
| | — |
| | — |
| | 274 |
|
Amortization of stock compensation | — |
| | — |
| | 7,533 |
| | — |
| | — |
| | — |
| | — |
| | 7,533 |
|
Shares held in trust | — |
| | — |
| | — |
| | — |
| | 29 |
| | — |
| | — |
| | 29 |
|
Decrease in amount attributable to noncontrolling interest | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (215 | ) | | (215 | ) |
Foreign currency translation adjustments | — |
| | — |
| | — |
| | — |
| | — |
| | (48,625 | ) | | — |
| | (48,625 | ) |
Balances at March 31, 2013 | 44,084,721 |
| | $ | 441 |
| | 939,058 |
| | 1,030,284 |
| | (7,558 | ) | | (39,679 | ) | | 7,964 |
| | $ | 1,930,510 |
|
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2013 and 2012
($ in thousands) (unaudited)
|
| | | | | | |
| Three Months Ended |
| | Three Months Ended |
|
| March 31, 2013 |
| | March 31, 2012 |
|
Cash flows used in operating activities: | | | |
Net income | $ | 13,262 |
| | 14,169 |
|
Reconciliation of net income to net cash used in operating activities: | |
| | |
|
Depreciation and amortization | 19,079 |
| | 19,659 |
|
Equity in earnings from real estate ventures | (5,482 | ) | | (11,848 | ) |
Operating distributions from real estate ventures | 3,652 |
| | 1,312 |
|
Provision for loss on receivables and other assets | 5,074 |
| | 4,993 |
|
Amortization of deferred compensation | 7,533 |
| | 13,362 |
|
Accretion of interest on deferred business acquisition obligations | 1,885 |
| | 3,811 |
|
Amortization of debt issuance costs | 1,177 |
| | 1,078 |
|
Change in: | |
| | |
|
Receivables | 47,465 |
| | 104,985 |
|
Prepaid expenses and other assets | (15,873 | ) | | (27,447 | ) |
Deferred tax assets, net | 7,497 |
| | (8,125 | ) |
Excess tax benefit from share-based payment arrangements | (274 | ) | | (961 | ) |
Accounts payable, accrued liabilities and accrued compensation | (386,451 | ) | | (311,110 | ) |
Net cash used in operating activities | (301,456 | ) | | (196,122 | ) |
| | | |
Cash flows used in investing activities: | |
| | |
|
Net capital additions – property and equipment | (12,688 | ) | | (11,826 | ) |
Business acquisitions | (1,316 | ) | | (4,948 | ) |
Capital contributions and advances to real estate ventures | (12,122 | ) | | (6,882 | ) |
Distributions, repayments of advances and sale of investments | 5,349 |
| | 7,507 |
|
Net cash used in investing activities | (20,777 | ) | | (16,149 | ) |
| | | |
Cash flows from financing activities: | |
| | |
|
Proceeds from borrowings under credit facilities | 639,065 |
| | 587,500 |
|
Repayments of borrowings under credit facilities | (332,500 | ) | | (454,992 | ) |
Payments of deferred business acquisition obligations | (1,796 | ) | | — |
|
Debt issuance costs | (495 | ) | | — |
|
Shares repurchased for payment of employee taxes on stock awards | (1,093 | ) | | (3,901 | ) |
Excess tax adjustment from share-based payment arrangements | 274 |
| | 961 |
|
Common stock issued under option and stock purchase programs | 89 |
| | 95 |
|
Net cash provided by financing activities | 303,544 |
| | 129,663 |
|
| | | |
Net decrease in cash and cash equivalents | (18,689 | ) | | (82,608 | ) |
Cash and cash equivalents, beginning of the period | 152,159 |
| | 184,454 |
|
Cash and cash equivalents, end of the period | $ | 133,470 |
| | 101,846 |
|
Supplemental disclosure of cash flow information: | |
| | |
|
Cash paid during the period for: | |
| | |
|
Interest | $ | 1,820 |
| | 2,560 |
|
Income taxes, net of refunds | 18,100 |
| | 17,352 |
|
Non-cash investing activities: | |
| | |
|
Business acquisitions, contingent consideration | $ | — |
| | 1,059 |
|
Deferred business acquisition obligations | 13,059 |
| | 1,290 |
|
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
Notes to Consolidated Financial Statements (Unaudited)
Readers of this quarterly report should refer to the audited financial statements of Jones Lang LaSalle Incorporated (“Jones Lang LaSalle,” which may also be referred to as “the Company” or as “the firm,” “we,” “us” or “our”) for the year ended December 31, 2012, which are included in our 2012 Annual Report on Form 10-K, filed with the United States Securities and Exchange Commission (“SEC”) and also available on our website (www.joneslanglasalle.com), since we have omitted from this report certain footnote disclosures which would substantially duplicate those contained in such audited financial statements. You should also refer to the “Summary of Critical Accounting Policies and Estimates” section within Item 7 and to Note 2, Summary of Significant Accounting Policies, in the Notes to Consolidated Financial Statements in our 2012 Annual Report on Form 10-K for further discussion of our significant accounting policies and estimates.
Our consolidated financial statements as of March 31, 2013, and for the three months ended March 31, 2013 and 2012, are unaudited; however, in the opinion of management, all adjustments (consisting solely of normal recurring adjustments) necessary for a fair presentation of the consolidated financial statements for these interim periods have been included. Certain prior year amounts have been reclassified to conform to the current year presentation.
Historically, our quarterly revenue and profits have tended to increase from quarter to quarter as the year progresses. This is the result of a general focus in the real estate industry on completing transactions by calendar-year-end while we recognize certain expenses evenly throughout the year. Our Investment Management segment generally earns investment-generated performance fees on clients’ real estate investment returns and co-investment equity gains when assets are sold, the timing of which is geared toward the benefit of our clients. Within our Real Estate Services (“RES”) segments, revenue for capital markets activities relates to the size and timing of our clients’ transactions and can fluctuate significantly from period to period.
A significant portion of our Compensation and benefit expense is from incentive compensation plans, which we generally accrue throughout the year based on progress toward annual performance targets. These processes can result in significant fluctuations in quarterly Compensation and benefit expense from period to period. Non-variable operating expenses, which we treat as expenses when they are incurred during the year, are relatively constant on a quarterly basis.
We provide for the effects of income taxes on interim financial statements based on our estimate of the effective tax rate for the full year, which is based on forecasted income by country and the impact of tax planning activities. Significant changes in the geographic mix of income can significantly impact our estimated effective tax rate and ability to use various tax planning activities.
As a result of the items mentioned above, the results for the periods ended March 31, 2013 and 2012, are not indicative of what our results will be for the full fiscal year.
| |
(2) | New Accounting Standards |
In February 2013, Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update ("ASU”) 2013-02, “Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income.” ASU 2013-02 requires an entity to report the effect of significant reclassifications out of accumulated other comprehensive income by the respective line item in net income. To meet this requirement, an entity shall provide such information together, in one location, either on the face of the statement of comprehensive income or as a separate disclosure in the notes to the financial statements. In relation to our defined benefit plans, we recognized $0.6 million of compensation and benefits expense for each of the three months ended March 31, 2013 and 2012, for deferrals and actuarial losses that had been recorded as a component of other comprehensive income in prior periods. See Note 8, Retirement Plans, for additional information on our defined benefit plans. We made no other reclassifications out of accumulated other comprehensive income during these periods.
In December 2011, the FASB issued ASU 2011-11, “Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities.” This ASU adds certain additional disclosure requirements about financial instruments and derivative instruments that are subject to netting arrangements. In January 2013, the FASB issued ASU 2013-01, “Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities,” which clarifies that ordinary trade receivables and receivables in general are not in the scope of ASU 2011-11. Each of these updates was effective for us beginning on January 1, 2013. See Note 9, Fair Value Measurements, for additional disclosures concerning our netting arrangements in relation to our foreign currency forward contracts.
We earn revenue from the following principal sources:
| |
• | Transaction commissions; |
| |
• | Advisory and management fees; |
| |
• | Project and development management fees; and |
| |
• | Construction management fees. |
We recognize transaction commissions related to leasing services and capital markets services as revenue when we provide the related service unless future contingencies exist. If future contingencies exist, we defer recognition of this revenue until the respective contingencies have been satisfied.
We recognize advisory and management fees related to property management services, valuation services, corporate property services, consulting services and investment management as income in the period in which we perform the related services.
We recognize incentive fees based on the performance of underlying funds’ investments, contractual benchmarks and other contractual formulas.
We recognize project and development management and construction management fees by applying the percentage of completion method of accounting. We use the efforts expended method to determine the extent of progress towards completion for project and development management fees, and costs incurred to total estimated costs for construction management fees.
Construction management fees, which are gross construction services revenue net of subcontract costs, were $1.7 million and $1.6 million for the three months ended March 31, 2013 and 2012, respectively. Gross construction services revenue totaled $41.2 million and $31.7 million for the three months ended March 31, 2013 and 2012, respectively. Subcontract costs totaled $39.5 million and $30.1 million for the three months ended March 31, 2013 and 2012, respectively.
At March 31, 2013 and December 31, 2012, Trade receivables included costs in excess of billings on uncompleted construction contacts of $11.9 million and $7.9 million, respectively, and Deferred income included billings in excess of costs on uncompleted construction contracts of $3.0 million and $5.2 million, respectively.
Gross and Net Accounting: We follow the guidance of FASB Accounting Standards Codification (“ASC”) 605-45, “Principal and Agent Considerations,” when accounting for reimbursements received from clients. In certain of our businesses, primarily those involving management services, our clients reimburse us for expenses incurred on their behalf. We base the treatment of reimbursable expenses for financial reporting purposes upon the fee structure of the underlying contract. Accordingly, we report a contract that provides a fixed fee billing, fully inclusive of all personnel and other recoverable expenses incurred but not separately scheduled, on a gross basis. When accounting on a gross basis, our reported revenue includes the full billing to our client and our reported expenses include all costs associated with the client. Certain contractual arrangements in our project and development services, including fit-out business activities, and in facility management, tend to have characteristics that result in accounting on a gross basis. In Note 4, Business Segments, we identify vendor and subcontract costs on certain client assignments in property and facilities management, and project and development services (“gross contract costs”), and present separately their impact on both revenue and operating expense in our RES segments. We exclude these costs from revenue and operating expenses in determining “fee revenue” and “fee based operating expenses” in our segment presentation.
We account for a contract on a net basis when the fee structure is comprised of at least two distinct elements, namely (1) a fixed management fee and (2) a separate component that allows for scheduled reimbursable personnel costs or other expenses to be billed directly to the client. When accounting on a net basis, we include the fixed management fee in reported revenue and net the reimbursement against expenses. We base this accounting on the following factors, which define us as an agent rather than a principal:
| |
• | The property owner or client, with ultimate approval rights relating to the employment and compensation of on-site personnel, and bearing all of the economic costs of such personnel, is determined to be the primary obligor in the arrangement; |
| |
• | Reimbursement to Jones Lang LaSalle is generally completed simultaneously with payment of payroll or soon thereafter; |
| |
• | Because the property owner is contractually obligated to fund all operating costs of the property from existing cash flow or direct funding from its building operating account, Jones Lang LaSalle bears little or no credit risk; and |
| |
• | Jones Lang LaSalle generally earns no margin in the reimbursement aspect of the arrangement, obtaining reimbursement only for actual costs incurred. |
The majority of our service contracts are accounted for on a net basis. Total costs incurred and reimbursed by our clients for service contracts that were accounted for on a net basis were $423.7 million and $415.7 million for the three months ended March 31, 2013 and 2012, respectively.
Contracts accounted for on a gross basis resulted in certain costs reflected in revenue and operating expenses of $75.5 million and $68.4 million for the three months ended March 31, 2013, and 2012, respectively.
The presentation of expenses pursuant to all of these arrangements under either a gross or net basis has no impact on operating income, net income or cash flows.
We manage and report our operations as four business segments:
The three geographic regions of Real Estate Services (“RES”):
(1) Americas,
(2) Europe, Middle East and Africa (“EMEA”),
(3) Asia Pacific;
and
(4) Investment Management, which offers investment management services on a global basis.
Each geographic region offers our full range of Real Estate Services, including agency leasing and tenant representation, capital markets and hotels, property management, facilities management, project and development management, energy management and sustainability, construction management, and advisory, consulting and valuation services.The Investment Management segment provides investment management services to institutional investors and high-net-worth individuals.
Operating income (loss) represents total revenue less direct and indirect allocable expenses. We allocate all expenses to our segments, other than interest and income taxes, as nearly all expenses incurred benefit one or more of the segments. Allocated expenses primarily consist of corporate global overhead. We allocate these corporate global overhead expenses to the business segments based on the budgeted operating expenses of each segment.
For segment reporting, we show revenue net of gross contract costs in our RES segments. Excluding these costs from revenue and expenses in a “net” presentation of “fee revenue” and “fee-based operating expense” more accurately reflects how we manage our expense base and operating margins. See Note 3, Revenue Recognition, for additional information on our gross and net accounting. For segment reporting we also show Equity in earnings from real estate ventures within total segment revenue, since it is an integral part of our Investment Management segment. Finally, our measure of segment results also excludes restructuring charges and certain acquisition related costs. Certain prior year amounts have been reclassified among reporting segments to conform with our current presentation of business segment results. These amounts relate to the presentation of revenues and associated expenses and have an insignificant impact on previously reported operating income.
The Chief Operating Decision Maker of Jones Lang LaSalle measures the segment results net of gross contract costs, with equity in earnings (losses) from real estate ventures, and without restructuring charges. We define the Chief Operating Decision Maker collectively as our Global Executive Committee, which is comprised of our Global Chief Executive Officer, Global Chief Financial Officer and the Chief Executive Officers of each of our reporting segments.
Summarized unaudited financial information by business segment for the three months ended March 31, 2013 and 2012 is as follows ($ in thousands):
|
| | | | | | |
| Three Months Ended |
| | Three Months Ended |
|
| March 31, 2013 |
| | March 31, 2012 |
|
Real Estate Services | | | |
Americas | | | |
Revenue | $ | 361,467 |
| | 341,428 |
|
Equity in earnings | 217 |
| | 49 |
|
Total segment revenue | 361,684 |
| | 341,477 |
|
Gross contract costs | (19,278 | ) | | (15,888 | ) |
Total segment fee revenue | 342,406 |
| | 325,589 |
|
Operating expenses: | |
| | |
|
Compensation, operating and administrative expenses | 336,559 |
| | 319,676 |
|
Depreciation and amortization | 10,453 |
| | 9,884 |
|
Total segment operating expenses | 347,012 |
| | 329,560 |
|
Gross contract costs | (19,278 | ) | | (15,888 | ) |
Total fee-based segment operating expenses | 327,734 |
| | 313,672 |
|
Operating income | $ | 14,672 |
| | 11,917 |
|
Continued: Summarized unaudited financial information by business segment for the three months ended March 31, 2013 and 2012 is as follows ($ in thousands):
|
| | | | | | |
| Three Months Ended |
| | Three Months Ended |
|
| March 31, 2013 |
| | March 31, 2012 |
|
Real Estate Services | | | |
EMEA | | | |
Revenue | $ | 244,905 |
| | 217,973 |
|
Equity in earnings | — |
| | 14 |
|
Total segment revenue | 244,905 |
| | 217,987 |
|
Gross contract costs | (34,207 | ) | | (27,702 | ) |
Total segment fee revenue | 210,698 |
| | 190,285 |
|
Operating expenses: | |
| | |
|
Compensation, operating and administrative expenses | 241,525 |
| | 222,369 |
|
Depreciation and amortization | 4,983 |
| | 6,202 |
|
Total segment operating expenses | 246,508 |
| | 228,571 |
|
Gross contract costs | (34,207 | ) | | (27,702 | ) |
Total fee-based segment operating expenses | 212,301 |
| | 200,869 |
|
Operating loss | $ | (1,603 | ) | | (10,584 | ) |
| | | |
Asia Pacific | |
| | |
|
Revenue | $ | 189,901 |
| | 186,362 |
|
Equity in earnings | 114 |
| | 52 |
|
Total segment revenue | 190,015 |
| | 186,414 |
|
Gross contract costs | (21,997 | ) | | (24,820 | ) |
Total segment fee revenue | 168,018 |
| | 161,594 |
|
Operating expenses: | |
| | |
|
Compensation, operating and administrative expenses | 184,449 |
| | 176,360 |
|
Depreciation and amortization | 3,128 |
| | 3,088 |
|
Total segment operating expenses | 187,577 |
| | 179,448 |
|
Gross contract costs | (21,997 | ) | | (24,820 | ) |
Total fee-based segment operating expenses | 165,580 |
| | 154,628 |
|
Operating income | $ | 2,438 |
| | 6,966 |
|
| | | |
Investment Management | |
| | |
|
Revenue | $ | 59,715 |
| | 67,531 |
|
Equity in earnings | 5,151 |
| | 11,733 |
|
Total segment revenue | 64,866 |
| | 79,264 |
|
Operating expenses: | |
| | |
|
Compensation, operating and administrative expenses | 51,107 |
| | 51,706 |
|
Depreciation and amortization | 516 |
| | 486 |
|
Total segment operating expenses | 51,623 |
| | 52,192 |
|
Operating income | $ | 13,243 |
| | 27,072 |
|
| | | |
Segment Reconciling Items: | |
| | |
|
Total segment revenue | $ | 861,470 |
| | 825,142 |
|
Reclassification of equity in earnings | 5,482 |
| | 11,848 |
|
Total revenue | 855,988 |
| | 813,294 |
|
Total segment operating expenses before restructuring charges | 832,720 |
| | 789,771 |
|
Restructuring charges | 3,168 |
| | 8,952 |
|
Operating income | $ | 20,100 |
| | 14,571 |
|
(5) Business Combinations, Goodwill and Other Intangible Assets
2013 Business Combinations Activity
In the first three months of 2013, we completed no new acquisitions and paid $3.1 million for contingent earn-out consideration for acquisitions completed in prior years. Also in relation to acquisitions completed in prior years, we increased goodwill by $13.1 million for the accrual of contingent earn-out payments where the performance conditions had been achieved.
Earn-Out Payments
At March 31, 2013, we had the potential to make earn-out payments on nine acquisitions that are subject to the achievement of certain performance conditions. The maximum amount of the potential earn-out payments for these acquisitions was $26.3 million at March 31, 2013. Assuming the achievement of the applicable performance conditions, we anticipate that the majority of these earn-out payments will come due over the next three years.
Approximately $5.8 million of these potential earn-out payments are the result of acquisitions completed prior to the adoption of the fair value requirements for contingent consideration under ASC 805, “Business Combinations,” and thus will be recorded as additional purchase consideration if and when the contingency is met. Changes in the estimated fair value of the remaining $20.5 million of potential earn-out payments will result in increases or decreases in Operating, administrative and other expenses in our consolidated statements of comprehensive income. The fair value of these contingent payments is based on discounted cash flow models that reflect our projection of operating results of each respective acquisition and are based on Level 3 inputs in the fair value hierarchy.
Goodwill and Other Intangible Assets
We have $1.9 billion of unamortized intangibles and goodwill as of March 31, 2013. A significant portion of these unamortized intangibles and goodwill are denominated in currencies other than U.S. dollars, which means that a portion of the movements in the reported book value of these balances is attributable to movements in foreign currency exchange rates. The tables below detail the foreign exchange impact on our intangible and goodwill balances. The $1.9 billion of unamortized intangibles and goodwill consists of: (1) goodwill of $1.8 billion with indefinite useful lives which is not amortized, (2) identifiable intangibles of $34.6 million that will be amortized over their remaining finite useful lives, and (3) $9.0 million of identifiable intangibles with indefinite useful lives that is not amortized.
The following table details, by reporting segment, the current year movements in goodwill with indefinite useful lives ($ in thousands):
|
| | | | | | | | | | | | | | | |
| Real Estate Services | | | | |
| Americas | | EMEA | | Asia Pacific | | Investment Management | | Consolidated |
Gross Carrying Amount | | | | | | | | | |
Balance as of January 1, 2013 | $ | 964,975 |
| | 625,111 |
| | 244,255 |
| | 19,420 |
| | 1,853,761 |
|
Additions, net of adjustments | 7,935 |
| | 6,440 |
| | — |
| | — |
| | 14,375 |
|
Impact of exchange rate movements | (27 | ) | | (30,063 | ) | | (143 | ) | | (970 | ) | | (31,203 | ) |
Balance as of March 31, 2013 | $ | 972,883 |
| | 601,488 |
| | 244,112 |
| | 18,450 |
| | 1,836,933 |
|
The following table details, by reporting segment, the current year movements in the gross carrying amount and accumulated amortization of our identifiable intangibles ($ in thousands):
|
| | | | | | | | | | | | | | | |
| Real Estate Services | | | | |
| Americas | | EMEA | | Asia Pacific | | Investment Management | | Consolidated |
Gross Carrying Amount | | | | | | | | | |
Balance as of January 1, 2013 | $ | 91,149 |
|
| 42,348 |
|
| 13,760 |
|
| 9,023 |
|
| 156,280 |
|
Additions | 1,008 |
|
| — |
|
| — |
|
| — |
|
| 1,008 |
|
Impact of exchange rate movements | 2 |
|
| (2,374 | ) |
| (424 | ) |
| 29 |
|
| (2,767 | ) |
Balance as of March 31, 2013 | $ | 92,159 |
|
| 39,974 |
|
| 13,336 |
|
| 9,052 |
|
| 154,521 |
|
| | | | | | | | | |
Accumulated Amortization | |
| | |
| | |
| | |
| | |
|
Balance as of January 1, 2013 | $ | (71,315 | ) |
| (26,538 | ) |
| (12,361 | ) |
| (134 | ) |
| (110,348 | ) |
Amortization expense | (1,704 | ) |
| (561 | ) |
| (202 | ) |
|
|
|
| (2,467 | ) |
Impact of exchange rate movements | (1 | ) |
| 1,435 |
|
| 405 |
|
| 11 |
|
| 1,850 |
|
Balance as of March 31, 2013 | $ | (73,020 | ) |
| (25,664 | ) |
| (12,158 | ) |
| (123 | ) |
| (110,965 | ) |
| | | | | | | | | |
Net book value as of March 31, 2013 | $ | 19,139 |
| | 14,310 |
| | 1,178 |
| | 8,929 |
| | 43,556 |
|
The following table shows the remaining estimated future amortization expense for our identifiable intangibles with finite useful lives at March 31, 2013 ($ in thousands):
|
| | | |
2013 (9 months) | $ | 7,081 |
|
2014 | 7,921 |
|
2015 | 6,826 |
|
2016 | 3,131 |
|
2017 | 2,611 |
|
2018 | 2,122 |
|
Thereafter | 4,935 |
|
Total | $ | 34,627 |
|
| |
(6) | Investments in Real Estate Ventures |
As of March 31, 2013 and December 31, 2012, we had total investments in real estate ventures of $272.2 million and $268.1 million, respectively. We account for the majority of our funds under the equity method of accounting. Starting in 2011, we have elected the fair value option for certain of our investments. Our investments are primarily co-investments in approximately 50 separate property or commingled funds for which we also have an advisory agreement. Our ownership percentages in these investments generally range from less than 1% to 15%.
We utilize two investment vehicles to facilitate the majority of our co-investment activity when we do not invest directly into a real estate venture. LaSalle Investment Company I (“LIC I”) is our investment vehicle for substantially all co-investment commitments made through December 31, 2005. LIC I is fully committed to underlying real estate ventures. At March 31, 2013, our maximum potential unfunded commitment to LIC I is $4.8 million (€3.7 million). LaSalle Investment Company II (“LIC II”) is our investment vehicle for substantially all co-investment commitments made after December 31, 2005. At March 31, 2013, LIC II has unfunded capital commitments to the underlying funds of $157.9 million, of which our 48.78% share is $77.0 million. The $77.0 million commitment is part of our maximum potential unfunded total commitment to LIC II at March 31, 2013 of $137.8 million. Exclusive of our LIC I and LIC II commitment structures, we have other potential unfunded commitment obligations, the maximum of which is $54.6 million as of March 31, 2013.
LIC I and LIC II invest in certain real estate ventures that own and operate commercial real estate. We have an effective 47.85% ownership interest in LIC I, and an effective 48.78% ownership interest in LIC II; primarily institutional investors hold the remaining 52.15% and 51.22% interests in LIC I and LIC II, respectively. Additionally, a non-executive Director of Jones Lang LaSalle is an investor in LIC I on equivalent terms to other investors.
LIC I’s and LIC II’s exposures to liabilities and losses of the ventures are limited to their existing capital contributions and remaining capital commitments. We anticipate that LIC I will draw down on our remaining commitment by the end of 2013 to satisfy its existing commitments to underlying funds, and we expect that LIC II will draw down on our commitment over the next three to five years as it enters into new commitments. Our Board of Directors has approved the use of our co-investment capital to seed future underlying fund investments within LIC II.
LIC II maintains a $60.0 million revolving credit facility (the “LIC II Facility”), principally for working capital needs. The LIC II Facility contains a credit rating trigger and a material adverse condition clause. If either the credit rating trigger or the material adverse condition clause becomes triggered, the facility would be in default and outstanding borrowings would need to be repaid. Such a condition would require us to fund our pro-rata share of the then outstanding balance on the LIC II Facility, which is the limit of our liability. The maximum exposure to Jones Lang LaSalle, assuming that the LIC II Facility was fully drawn, would be $29.3 million. The exposure is included within and cannot exceed our maximum potential unfunded commitment to LIC II of $137.8 million. As of March 31, 2013, LIC II had $54.8 million of outstanding borrowings on the LIC II Facility.
Our investments in real estate ventures include investments in entities classified as variable interest entities (“VIEs”) that we analyze for potential consolidation. We had investments, either directly or indirectly, of $6.5 million and $6.7 million at March 31, 2013 and December 31, 2012, respectively, in entities classified as VIEs. We evaluate each of these VIEs to determine whether we might have the power to direct the activities that most significantly impact the entity’s economic performance. In each case, we determined that we either (1) did not have the power to direct the key activities or (2) shared power with investors, lenders, or other actively-involved third parties. Additionally, our exposure to loss in these VIEs is limited to the amount of our investment in the entities. Therefore, we concluded that we would not be deemed to (1) have a controlling financial interest in or (2) be the primary beneficiary of these VIEs. Accordingly, we do not consolidate these VIEs in our Consolidated Financial Statements.
Impairment
We review our investments in real estate ventures that are accounted for under the equity method of accounting on a quarterly basis for indications of (1) whether the carrying value of the real estate assets underlying our investments in real estate ventures may not be recoverable and (2) whether our equity in these investments is other than temporarily impaired. When events or changes in circumstances indicate that the carrying amount of a real estate asset underlying one of our investments in real estate ventures may be impaired, we review the recoverability of the carrying amount of the real estate asset in comparison to an estimate of the future undiscounted cash flows expected to be generated by the underlying asset. When the carrying amount of the real estate asset is in excess of the future undiscounted cash flows, we use a discounted cash flow approach that primarily uses Level 3 inputs to determine the fair value of the asset to compute the amount of the impairment. Equity earnings from real estate ventures included impairment charges of $1.7 million for each of the three month periods ended March 31, 2013 and 2012, representing our share of the impairment charges against individual assets held by our real estate ventures.
Fair Value
Starting in the third quarter of 2011, we elected the fair value option, in the ordinary course of business at the time of the initial investment, for certain investments in real estate ventures because we believe the fair value accounting method more accurately represents the value and performance of these investments. At March 31, 2013 and December 31, 2012, we had $112.5 million and $112.7 million, respectively, of investments that were accounted for under the fair value method. For investments in real estate ventures for which the fair value option has been elected, we increase or decrease our investment each reporting period by the change in the fair value of these investments. We reflect these fair value adjustments as gains or losses in our consolidated statements of comprehensive income within Equity in earnings from real estate ventures. For the three months ended March 31, 2013 and 2012, we recognized fair value gains of $0.8 million and $0.4 million, respectively. The fair value of these investments is based on discounted cash flow models and other assumptions that reflect our outlook for the commercial real estate market relative to these real estate assets and is primarily based on inputs that are Level 3 inputs in the fair value hierarchy.
The following table shows the current year movements in our investments in real estate ventures that are accounted for under the fair value accounting method ($ in thousands):
|
| | | | | |
| 2013 |
| 2012 |
|
Fair value investments as of January 1, | $ | 112,732 |
| 35,872 |
|
Investments | 186 |
| 1,890 |
|
Distributions | (1,458 | ) | (3,072 | ) |
Net fair value gain | 844 |
| 378 |
|
Foreign currency translation adjustments, net | 208 |
| 516 |
|
Fair value investments as of March 31, | $ | 112,512 |
| 35,584 |
|
| |
(7) | Stock-Based Compensation |
Restricted Stock Unit Awards
Along with cash based-salaries and performance-based annual cash incentive awards, restricted stock unit awards represent a primary element of our compensation program.
Restricted stock unit activity for the three months ended March 31, 2013 and March 31, 2012 is as follows:
|
| | | | | | | | | |
| Shares (thousands) |
| | Weighted Average Grant Date Fair Value |
| | Weighted Average Remaining Contractual Life |
|
Unvested at January 1, 2013 | 1,347.4 |
| | $ | 68.50 |
| | |
Granted | 159.6 |
| | 90.97 |
| | |
Vested | (38.8 | ) | | 70.65 |
| | |
Forfeited | (17.7 | ) | | 63.74 |
| | |
Unvested at March 31, 2013 | 1,450.5 |
| | $ | 70.97 |
| | 2.09 |
|
Unvested shares expected to vest | 1,408.0 |
| | $ | 71.01 |
| | 2.09 |
|
| | | | | |
| Shares (thousands) |
| | Weighted Average Grant Date Fair Value |
| | Weighted Average Remaining Contractual Life |
|
Unvested at January 1, 2012 | 1,362.5 |
| | $ | 66.29 |
| | |
Granted | 561.4 |
| | 66.89 |
| | |
Vested | (213.9 | ) | | 49.23 |
| | |
Forfeited | (5.9 | ) | | 79.35 |
| | |
Unvested at March 31, 2012 | 1,704.1 |
| | $ | 68.59 |
| | 2.30 |
|
Unvested shares expected to vest | 1,652.7 |
| | $ | 68.59 |
| | 2.30 |
|
We determine the fair value of restricted stock units based on the market price of the Company’s common stock on the grant date. As of March 31, 2013, we had $37.2 million of remaining unamortized deferred compensation related to unvested restricted stock units. We will recognize the remaining cost of unvested restricted stock units outstanding at March 31, 2013 over varying periods into 2018.
Shares vested during the three months ended March 31, 2013 and 2012, had grant date fair values of $2.7 million and $10.5 million, respectively. Shares granted during the three months ended March 31, 2013 and 2012 had grant date fair values of $14.5 million and $37.6 million, respectively.
Other Stock Compensation Programs
We also have a stock-based compensation plan for our United Kingdom and Ireland based employees, the Jones Lang LaSalle Savings Related Share Option Plan ("Save as You Earn" or "SAYE"). Under this plan, employees make an annual election to contribute to the plan to purchase stock at a 15% discount from the market price at the beginning of the plan’s three and five year vesting periods. No options were issued during the three months ended March 31, 2013 and 2012. There were approximately 233,000 and 237,400 options outstanding under the SAYE plan at March 31, 2013 and December 31, 2012, respectively.
We maintain five contributory defined benefit pension plans in the United Kingdom, Ireland and Holland to provide retirement benefits to eligible employees. It is our policy to fund the minimum annual contributions required by applicable regulations. We use a December 31 measurement date for our plans. Net periodic pension cost consisted of the following for the three months ended March 31, 2013 and 2012 ($ in thousands):
|
| | | | | | |
| Three Months Ended |
| | Three Months Ended |
|
| March 31, 2013 |
| | March 31, 2012 |
|
Employer service cost - benefits earned during the period | $ | 954 |
| | 992 |
|
Interest cost on projected benefit obligation | 3,543 |
| | 3,530 |
|
Expected return on plan assets | (4,926 | ) | | (4,305 | ) |
Net amortization of deferrals | 528 |
| | 522 |
|
Recognized actuarial loss | 38 |
| | 39 |
|
Net periodic pension cost | $ | 137 |
| | 778 |
|
The expected return on plan assets, included in net periodic pension cost, is based on forecasted long-term rates of return on plan assets of each individual plan; expected returns range from 4.7% to 6.6%.
For the three months ended March 31, 2013 and 2012, we made payments of $3.5 million and $2.4 million, respectively, to these plans. We expect to contribute an additional $9.4 million to these plans in the last nine months of 2013, for a total of $12.9 million in 2013. We made $13.1 million of contributions to these plans during the year ended December 31, 2012.
| |
(9) | Fair Value Measurements |
ASC 820, “Fair Value Measurements and Disclosures,” establishes a framework for measuring fair value in generally accepted accounting principles and establishes the following three-tier fair value hierarchy:
| |
• | Level 1. Observable inputs such as quoted prices for identical assets or liabilities in active markets; |
| |
• | Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and |
| |
• | Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
There were no transfers between Level 1 and Level 2 valuations during the three months ending March 31, 2013 or 2012.
Financial Instruments
Our financial instruments include Cash and cash equivalents, Trade receivables, Notes and other receivables, Accounts payable, Warehouse receivables, Short-term borrowings, Warehouse facility, Credit facility, Long-term senior notes and foreign currency exchange contracts. The estimated fair value of Cash and cash equivalents, Trade receivables, Notes and other receivables, Accounts payable, and the Warehouse facility approximates their carrying amounts due to the short maturity of these instruments. The estimated fair value of our Credit facility and Short-term borrowings approximates their carrying value due to their variable interest rate terms.
We estimate that the fair value of our Long-term senior notes is $283.5 million at March 31, 2013 using dealer quotes that are Level 2 inputs in the fair value hierarchy. Their actual carrying value was $275.0 million at March 31, 2013.
Recurring Fair Value Measurements
The following table categorizes by level in the fair value hierarchy our assets and liabilities that are measured at fair value on a recurring basis at March 31, 2013 and December 31, 2012 ($ in thousands):
|
| | | | | | | | | | | | | | | |
| | | At March 31, 2013 | | At December 31, 2012 |
| | | Level 2 | | Level 3 | | Level 2 | | Level 3 |
Assets | | | | | | | | |
| Warehouse receivables | | $ | 137,445 |
|
| — |
|
| $ | 144,257 |
|
| — |
|
| Foreign currency forward contracts receivable | | 13,418 |
|
| — |
|
| 4,351 |
|
| — |
|
| Deferred compensation plan assets | | 66,172 |
|
| — |
|
| 60,523 |
|
| — |
|
| Investments in real estate ventures accounted for at fair value | | — |
|
| 112,512 |
|
| — |
|
| 112,732 |
|
Total assets at fair value | | $ | 217,035 |
| | 112,512 |
| | $ | 209,131 |
| | 112,732 |
|
| | | | | | | | | |
Liabilities | | | | | | | | |
| Foreign currency forward contracts payable | | $ | 11,922 |
|
| — |
|
| $ | 10,074 |
|
| — |
|
| Deferred compensation plan liabilities | | 66,614 |
|
| — |
|
| 62,095 |
|
| — |
|
Total liabilities at fair value | | $ | 78,536 |
| | — |
| | $ | 72,169 |
| | — |
|
We carry Warehouse receivables at the lower of cost or fair value based on the commitment price, in accordance with ASC Topic 948, Financial Services-Mortgage Banking. The fair values of our Warehouse receivables are based on the committed purchase price. At March 31, 2013, all of the Warehouse receivables were under commitment to be purchased by Freddie Mac. The valuation inputs for these assets are Level 2 inputs in the fair value hierarchy as they are readily observable.
We regularly use foreign currency forward contracts to manage our currency exchange rate risk related to intercompany lending and cash management practices. We determined the fair value of these contracts based on current market rates. The inputs for this valuation are Level 2 inputs in the fair value hierarchy. At March 31, 2013, these forward exchange contracts had a gross notional value of $1.78 billion ($790.7 million on a net basis) and were recorded on our consolidated balance sheet as a current asset of $13.4 million and a current liability of $11.9 million. At December 31, 2012, these forward exchange contracts had a gross notional value of $1.95 billion ($886.6 million on a net basis) and were recorded on our consolidated balance sheet as a current asset of $4.4 million and a current liability of $10.1 million. The revaluations of our foreign currency forward contracts resulted in a net gain of $1.5 million for the three months ended March 31, 2013, and no net gain or loss for the three months ending March 31, 2012. Gains and losses from the revaluation of these contracts are recognized as a component of Operating, administrative and other expense and are offset by the gains and losses recognized on the revaluation of intercompany loans and other foreign currency balances such that the net impact to earnings is not significant.
The asset and liability positions recorded for our foreign currency forward contracts are based on the net payable or net receivable position with the financial institutions from which we purchase these contracts. The $13.4 million asset at March 31, 2013 was comprised of gross contracts with receivable positions of $14.6 million and payable positions of $1.2 million. The $11.9 million liability position at March 31, 2013 was comprised of gross contracts with receivable positions of $0.7 million and payable positions of $12.6 million.
We maintain a deferred compensation plan for certain of our U.S. employees that allows them to defer portions of their compensation. We invest directly in insurance contracts which yield returns to fund these deferred compensation obligations. We recognize an asset for the amount that could be realized under these insurance contracts at the balance sheet date, and the deferred compensation obligation is adjusted to reflect the changes in the fair value of the amount owed to the employees. The inputs for this valuation are Level 2 inputs in the fair value hierarchy. This plan is recorded on our consolidated balance sheet at March 31, 2013, as Other long-term assets of $66.2 million, long-term Deferred compensation liabilities of $66.6 million, and as a reduction of equity, Shares held in trust, of $7.6 million. This plan is recorded on our consolidated balance sheet at December 31, 2012 as Other long-term assets of $60.5 million, long-term Deferred compensation liabilities of $62.1 million, and as a reduction of equity, Shares held in trust, of $7.6 million.
Starting in 2011, we have elected the fair value option for certain investments in real estate ventures. We had $112.5 million and $112.7 million at March 31, 2013 and December 31, 2012, respectively, of investments in real estate ventures that were accounted for under the fair value method. For these fair value investments in real estate ventures we increase or decrease our investment each reporting period by the change in the fair value of these investments. These fair value adjustments are reflected as gains or losses in our consolidated statements of comprehensive income within Equity in earnings from real estate ventures. We determine the fair value of these investments based on discounted cash flow models that use Level 3 assumptions that reflect our outlook for the commercial real estate market relative to these real estate assets. See Note 6, Investments in Real Estate Ventures.
Non-Recurring Fair Value Measurements
We review our investments in real estate ventures accounted for under the equity method on a quarterly basis for indications of whether we may not be able to recover the carrying value of the real estate assets underlying our investments in real estate ventures and whether our investment in these co-investments is other than temporarily impaired. When the carrying amount of the real estate asset is in excess of the future undiscounted cash flows, we use a discounted cash flow approach to determine the fair value of the asset in computing the amount of the impairment. Our determination of fair value is based on a discounted cash flow approach using primarily Level 3 inputs. See Note 6, Investments in Real Estate Ventures.
Credit Facility
We have a $1.1 billion unsecured revolving credit facility (the “Facility”) that matures in June 2016. We had $470.0 million, and $169.0 million outstanding under the Facility, at March 31, 2013 and December 31, 2012, respectively. At March 31, 2013, we had the capacity to borrow up to an additional $608.4 million under the Facility. The average outstanding borrowings under the Facility were $304.9 million and $562.0 million during the three months ended March 31, 2013 and 2012, respectively.
The pricing on the Facility ranges from LIBOR plus 112.5 basis points to LIBOR plus 225.0 basis points. As of March 31, 2013, pricing on the Facility was LIBOR plus 137.5 basis points. The effective interest rate on our debt was 1.4% and 1.7% during the three months ended March 31, 2013 and 2012, respectively.
We remain in compliance with all covenants under our Facility as of March 31, 2013. The Facility requires us to maintain a leverage ratio that does not exceed 3.50 to 1 through September 2013 and 3.25 to 1 thereafter, and a minimum cash interest coverage ratio of 3.00 to 1.
Included in debt for the calculation of the leverage ratio is the present value of deferred business acquisition obligations and included in Adjusted EBITDA (as defined in the Facility) are, among other things, (1) an add-back for stock compensation expense, (2) the addition of the EBITDA of acquired companies earned prior to acquisition, and (3) add-backs for certain impairment and non-recurring charges. In addition, we are restricted from, among other things, incurring certain levels of indebtedness to lenders outside of the Facility and disposing of a significant portion of our assets. Lender approval or waiver is required for certain levels of cash acquisitions and co-investment. The deferred business acquisition obligation provisions of the Staubach Merger Agreement also contain certain conditions which are considerably less restrictive than those we have under our Facility.
We will continue to use the Facility for working capital needs (including payment of accrued incentive compensation), co-investment activities, dividend payments, share repurchases, capital expenditures and acquisitions.
Short-Term Borrowings
In addition to our Facility, we have the capacity to borrow up to an additional $46.6 million under local overdraft facilities. We had short-term borrowings (including capital lease obligations and local overdraft facilities) of $37.8 million and $32.2 million at March 31, 2013 and December 31, 2012, respectively, of which $29.4 million and $25.8 million at March 31, 2013 and December 31, 2012, respectively, was attributable to local overdraft facilities.
Long-Term Senior Notes
In November 2012, in an underwritten public offering, we issued $275.0 million of Long-term senior notes due November 2022 (the “Notes”). The Notes bear interest at an annual rate of 4.4%, subject to adjustment if a credit rating assigned to the Notes is downgraded below an investment grade rating (or subsequently upgraded). Interest is payable semi-annually on May 15 and November 15, beginning on May 15, 2013.
The Notes are our unsecured obligations and rank equally in right of payment with all of our existing and future unsubordinated indebtedness, including our guarantee under the Facility. The indenture contains covenants that limit our and our subsidiaries' abilities to, among other things, (1) incur liens, (2) enter into sale and leaseback transactions and (3) consolidate, merge or sell or transfer all or substantially all of our assets. We remain in compliance with all covenants under the Notes as of March 31, 2013.
| |
(11) | Commitments and Contingencies |
We are a defendant in various litigation matters arising in the ordinary course of business, some of which involve claims for damages that are substantial in amount. Many of these litigation matters are covered by insurance (including insurance provided through a captive insurance company), although they may nevertheless be subject to large deductibles and the amounts being claimed may exceed the available insurance. Although the ultimate liability for these matters cannot be determined, based upon information currently available, we believe the ultimate resolution of such claims and litigation will not have a material adverse effect on our financial position, results of operations or liquidity.
In order to better manage our global insurance program and support our risk management efforts, we supplement our traditional insurance coverage for certain types of claims by using a wholly-owned captive insurance company. The level of risk retained by our captive insurance company, with respect to professional indemnity claims, is up to $2.5 million per claim, inclusive of the deductible.
When a potential loss event occurs, management estimates the ultimate cost of the claim and accrues the related cost when probable and estimable. The accrual for professional indemnity insurance claims facilitated through our captive insurance company which relates to multiple years was $1.2 million and $1.6 million as of March 31, 2013 and December 31, 2012, respectively.
| |
(12) | Restructuring and Acquisition Charges |
For the three months ended March 31, 2013, we recognized $3.2 million of restructuring and acquisition integration costs consisting of (1) severance of $0.3 million, (2) King Sturge employee retention bonuses of $0.5 million, and (3) other acquisition and information technology integration costs of $2.3 million.
For the three months ended March 31, 2012, we recognized $9.0 million of restructuring and acquisition integration costs. These costs were primarily associated with the King Sturge acquisition and consisted of (1) employee retention bonuses of $3.6 million, (2) lease termination charges of $0.1 million and (3) other costs of $3.6 million. In addition, we recognized $1.7 million of employee termination costs.
The following table shows the restructuring and acquisition accrual activity, and the related payments made during the three months ended March 31, 2013 and 2012 ($ in thousands):
|
| | | | | | | | | | | | | | | |
| Severance |
| | Retention Bonuses |
| | Lease Exit |
| | Other Acquisition Costs |
| | Total |
|
January 1, 2013 | $ | 9,991 |
|
| 5,188 |
|
| 11,963 |
|
| 4,235 |
|
| 31,377 |
|
Accruals | 300 |
|
| 541 |
|
| — |
|
| 2,327 |
|
| 3,168 |
|
Payments made | (5,545 | ) |
| — |
|
| (945 | ) |
| (3,286 | ) |
| (9,776 | ) |
March 31, 2013 | $ | 4,746 |
|
| 5,729 |
|
| 11,018 |
|
| 3,276 |
|
| 24,769 |
|
|
| | | | | | | | | | | | | | | |
| Severance |
| | Retention Bonuses |
| | Lease Exit |
| | Other Acquisition Costs |
| | Total |
|
January 1, 2012 | $ | 11,712 |
|
| 7,555 |
|
| 7,912 |
|
| 4,778 |
|
| 31,957 |
|
Accruals | 1,672 |
|
| 3,644 |
|
| 74 |
|
| 3,562 |
|
| 8,952 |
|
Fixed asset disposals | — |
|
| — |
|
| — |
|
| (1,706 | ) |
| (1,706 | ) |
Payments made | (6,597 | ) |
| (345 | ) |
| (450 | ) |
| (2,737 | ) |
| (10,129 | ) |
March 31, 2012 | $ | 6,787 |
|
| 10,854 |
|
| 7,536 |
|
| 3,897 |
|
| 29,074 |
|
We expect that accrued severance and other accrued acquisition costs will be paid during the first half of 2013. Payments relating to accrued retention bonuses will be made periodically through the second quarter of 2014. Lease exit payments are dependent on the terms of various leases, which extend into 2017.
The Company announced on April 30, 2013, that its Board of Directors has declared a semi-annual cash dividend of $0.22 per share of its common stock. The dividend payment will be made on June 14, 2013, to holders of record at the close of business on May 15, 2013. A dividend-equivalent in the same per share amount will also be paid simultaneously on outstanding unvested shares of restricted stock units granted under the Company's Stock Award and Incentive Plan.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements, including the notes thereto, for the three months ended March 31, 2013, and Jones Lang LaSalle’s audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2012, which are included in our 2012 Annual Report on Form 10-K, filed with the United States Securities and Exchange Commission (“SEC”) and also available on our website (www.joneslanglasalle.com). You should also refer to Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, contained in our 2012 Annual Report on Form 10-K.
The following discussion and analysis contains certain forward-looking statements which we generally identify by the words anticipates, believes, estimates, expects, plans, intends and other similar expressions. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause Jones Lang LaSalle’s actual results, performance, achievements, plans and objectives to be materially different from any future results, performance, achievements, plans and objectives expressed or implied by such forward-looking statements. See the Cautionary Note Regarding Forward-Looking Statements in Part II, Item 5. Other Information.
We present our quarterly Management’s Discussion and Analysis in five sections, as follows:
| |
(1) | A summary of our critical accounting policies and estimates, |
| |
(2) | Certain items affecting the comparability of results and certain market and other risks that we face, |
| |
(3) | The results of our operations, first on a consolidated basis and then for each of our business segments, |
| |
(4) | Consolidated cash flows, and |
| |
(5) | Liquidity and capital resources. |
Summary of Critical Accounting Policies and Estimates
An understanding of our accounting policies is necessary for a complete analysis of our results, financial position, liquidity and trends. See Note 2 of Notes to Consolidated Financial Statements in our 2012 Annual Report on Form 10-K for a complete summary of our significant accounting policies.
The preparation of our financial statements requires management to make certain critical accounting estimates that impact the stated amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenue and expenses during the reporting periods. These accounting estimates are based on management’s judgment and are considered to be critical because of their significance to the financial statements and the possibility that future events may differ from current judgments, or that the use of different assumptions could result in materially different estimates. We review these estimates on a periodic basis to ensure they are reasonable. Although actual amounts likely differ from such estimated amounts, we believe such differences are not likely to be material.
A discussion of our critical accounting policies and estimates used in the preparation of our Consolidated Financial Statements included in Part I, Item 1 of this Quarterly Report on Form 10-Q can be found in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2012. There have been no material changes to these critical accounting policies and estimates during the three months ended March 31, 2013.
The following are the critical accounting policies and estimates discussed in Item 7 of our Annual Report on Form 10-K:
| |
• | Allowance for Uncollectible Accounts Receivable; |
In addition to the aforementioned critical accounting policies, we believe the calculation of our quarterly tax provision is critical to understanding the estimates and assumptions used in preparing the Consolidated Financial Statements in Part I.
Quarterly Income Tax Provision
Our fiscal year estimated effective tax rate is based on estimates that are updated each quarter. Our effective tax rate for the three months ended March 31, 2013, and our forecasted tax rate for 2013, is 24.9%. We provide for the effects of income taxes on interim financial statements based on our estimate of the effective tax rate for the full year, which is based on forecasted income by country and the impact of tax planning activities. We evaluate our estimated effective tax rate on a quarterly basis to reflect forecast changes in; (1) our geographic mix of income, (2) legislative actions on statutory tax rates, and (3) the impact of tax planning. The geographic mix of our income can significantly impact our effective tax rate. Lower tax rate jurisdictions (those with effective national and local combined tax rates of 25% or lower) with meaningful contributions to our effective tax rate include; The Netherlands (25%), The People's Republic of China (25%), Switzerland (21.1%), Russia (20%), Saudi Arabia (20%), Turkey (20%), Poland (19%), Singapore (17%), Hong Kong (16.5%), Macau (12%) and Cyprus (10%).
Items Affecting Comparability
Macroeconomic Conditions
Our results of operations and the variability of these results are significantly influenced by macroeconomic trends, the global and regional real estate markets and the financial and credit markets. These macroeconomic conditions have had, and we expect to continue to have, a significant impact on the variability of our results of operations.
LaSalle Investment Management Revenue
Our investment management business is in part compensated through the receipt of incentive fees where performance of underlying funds’ investments exceeds agreed-to benchmark levels. Depending upon performance and the contractual timing of measurement periods with clients, these fees can be significant and vary substantially from period to period.
Equity in earnings (losses) from real estate ventures also may vary substantially from period to period for a variety of reasons, including as a result of (1) impairment charges, (2) changes in fair value, (3) realized gains or losses on asset dispositions, or (4) incentive fees recorded as equity earnings. The timing of recognition of these items may impact comparability between quarters, in any one year, or compared to a prior year.
The comparability of these items can be seen in Note 4, Business Segments, of the Notes to Consolidated Financial Statements and is discussed further in Segment Operating Results included herein.
Transactional-Based Revenue
Transactional-based services for leasing, real estate investment banking, capital markets activities and other transactional-based services within our RES businesses increase the variability of the revenue we receive that relate to the size and timing of our clients’ transactions from period to period. The timing and the magnitude of these fees can vary significantly from period to period.
Foreign Currency
We conduct business using a variety of currencies, but report our results in U.S. dollars, as a result of which the volatility of currencies against the U.S. dollar may positively or negatively impact our reported results. This volatility can make it more difficult to perform period-to-period comparisons of the reported U.S. dollar results of operations, because these results may demonstrate a rate of growth or decline that might not have been consistent with the real underlying rate of growth or decline in the local operations. As a result, we provide information about the impact of foreign currencies in the period-to-period comparisons of the reported results of operations in our discussion and analysis of financial condition in the Results of Operations section included herein.
Seasonality
Our quarterly revenue and profits tend to grow progressively by quarter throughout the year. This is the result of a general focus in the real estate industry on completing transactions by fiscal year-end and the fact that certain of our expenses are constant throughout the year.
Our Investment Management segment generally earns investment-generated performance fees on clients’ real estate investment returns and co-investment equity gains when assets are sold, the timing of which is geared towards the benefit of our clients. Within our RES segments, revenue for capital markets activities relates to the size and timing of our clients’ transactions and can fluctuate significantly from period to period.
A significant portion of our Compensation and benefit expense is from incentive compensation plans, which we generally accrue throughout the year based on progress toward annual performance targets. These processes can result in significant fluctuations in quarterly Compensation and benefit expense from period to period. Non-variable operating expenses, which we treat as expenses when they are incurred during the year, are relatively constant on a quarterly basis. Consequently, the results for the periods ended March 31, 2013 and 2012, are not indicative of the results to be obtained for the full fiscal year.
Results of Operations
Reclassifications
We report Equity in earnings (losses) from real estate ventures in our consolidated statements of comprehensive income (loss) after Operating income. However, for segment reporting we reflect Equity in earnings (losses) from real estate ventures within Total revenue. Also, vendor and subcontract costs on certain client assignments in property and facilities management, and project and development services (“gross contract costs”), are presented on a gross basis in our consolidated statement of comprehensive income (loss), but are excluded from revenue and operating expenses in determining “fee revenue” and “fee-based operating expenses,” in our segment reporting. See Note 4, Business Segments, of the Notes to Consolidated Financial Statements for Equity in earnings (losses) from real estate ventures reflected within segment revenue, as well as discussion of how the Chief Operating Decision Maker (as defined in Note 4) measures segment results with Equity in earnings (losses) from real estate ventures included in segment revenue.
Three Months Ended March 31, 2013 Compared to Three Months Ended March 31, 2012
In order to provide more meaningful year-over-year comparisons of our reported results, we have included in the table below both the U.S. dollar and local currency movements in the consolidated statements of earnings.
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | March 31, 2013 |
| | March 31, 2012 |
| | U.S. dollars | | Currency |
|
Revenue | | | | | | | | | |
|
Real Estate Services: | | | | | | | | | |
|
Leasing | $ | 229.2 |
| | 230.2 |
| | (1.0 | ) | | 0 | % | | 0 | % |
Capital Markets & Hotels | 120.7 |
| | 88.7 |
| | 32.0 |
| | 36 | % | | 37 | % |
Property & Facility Management (1) | 212.1 |
| | 201.1 |
| | 11.0 |
| | 5 | % | | 7 | % |
Project & Development Services (1) | 77.1 |
| | 78.4 |
| | (1.3 | ) | | (2 | )% | | (1 | )% |
Advisory, Consulting and Other | 81.7 |
| | 79.0 |
| | 2.7 |
| | 3 | % | | 5 | % |
LaSalle Investment Management | 59.7 |
| | 67.5 |
| | (7.8 | ) | | (12 | )% | | (11 | )% |
Fee revenue | $ | 780.5 |
| | 744.9 |
| | 35.6 |
| | 5 | % | | 6 | % |
Gross contract costs | 75.5 |
| | 68.4 |
| | 7.1 |
| | 10 | % | | 12 | % |
Total revenue | $ | 856.0 |
| | 813.3 |
| | 42.7 |
| | 5 | % | | 6 | % |
Operating expenses, excluding gross contract costs | 757.2 |
| | 721.4 |
| | 35.8 |
| | 5 | % | | 6 | % |
Gross contract costs | 75.5 |
| | 68.4 |
| | 7.1 |
| | 10 | % | | 12 | % |
Restructuring and acquisition charges | 3.2 |
| | 8.9 |
| | (5.7 | ) | | (64 | )% | | (67 | )% |
Total operating expenses | 835.9 |
| | 798.7 |
| | 37.2 |
| | 5 | % | | 6 | % |
Operating income | $ | 20.1 |
| | 14.6 |
| | 5.5 |
| | 38 | % | | 41 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | | | | | |
Revenue for the first quarter of 2013 grew 5%, 6% in local currency, in comparison to the first quarter of 2012. This growth was driven by a 37% local currency increase in Capital Markets & Hotels as a result of robust growth in the Americas and EMEA. Despite stable performance in Advisory fees, LaSalle Investment Management revenue decreased 11% in local currency, as result of a strong 2012 first quarter that included $8 million of non-recurring incentive fees.
For the first quarter of 2013, fee based operating expenses, excluding restructuring and acquisition charges, were $757 million, an increase of 5%, 6% in local currency, primarily due to increased compensation costs from a larger employee base and higher incentive compensation related to improved performance.
Segment Operating Results
We manage and report our operations as four business segments:
The three geographic regions of Real Estate Services (“RES”):
| |
(ii) | Europe, Middle East and Africa (“EMEA”), |
| |
(iv) | Investment Management, which offers investment management services on a global basis. |
Each geographic region offers our full range of Real Estate Services including agency leasing and tenant representation, capital markets and hotels, property management, facilities management, project and development services, energy management and sustainability, construction management, and advisory, consulting and valuation services. We consider “property management” to be services provided to non-occupying property investors and “facilities management” to be services provided to owner-occupiers. The Investment Management segment provides investment management services to institutional investors and high-net-worth individuals.
For segment reporting, we show revenue net of gross contract costs in our RES segments. Excluding these costs from revenue and expenses in a “net” presentation of “fee revenue” and “fee-based operating expense” more accurately reflects how we manage our expense base and operating margins. See Note 3, Revenue Recognition, of the Notes to the Consolidated Financial Statements for additional information on our gross and net accounting. For segment reporting we also show Equity in earnings (losses) from real estate ventures within our revenue line, since it is an integral part of our Investment Management segment. Our measure of segment reporting results also excludes restructuring charges and certain acquisition related costs. Certain prior year amounts have been reclassified among reporting segments to conform with our current presentation of business segment results. These amounts relate to the presentation of revenues and associated expenses and have an insignificant impact on previously reported operating income.
Real Estate Services
Americas
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | March 31, 2013 |
| | March 31, 2012 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 152.3 |
| | 149.6 |
| | 2.7 |
| | 2 | % | | 2 | % |
Capital Markets & Hotels | 38.7 |
| | 27.9 |
| | 10.8 |
| | 39 | % | | 39 | % |
Property & Facility Management (1) | 89.4 |
| | 85.6 |
| | 3.8 |
| | 4 | % | | 5 | % |
Project & Development Services (1) | 37.7 |
| | 39.5 |
| | (1.8 | ) | | (5 | )% | | (4 | )% |
Advisory, Consulting and Other | 24.1 |
| | 22.9 |
| | 1.2 |
| | 5 | % | | 6 | % |
Equity in earnings | 0.2 |
| | 0.1 |
| | 0.1 |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 342.4 |
| | 325.6 |
| | 16.8 |
| | 5 | % | | 5 | % |
Gross contract costs | 19.3 |
| | 15.9 |
| | 3.4 |
| | 21 | % | | 21 | % |
Total revenue | $ | 361.7 |
| | 341.5 |
| | 20.2 |
| | 6 | % | | 6 | % |
Operating expenses, excluding gross contract costs | $ | 327.7 |
| | 313.7 |
| | 14.0 |
| | 4 | % | | 5 | % |
Gross contract costs | 19.3 |
| | 15.9 |
| | 3.4 |
| | 21 | % | | 21 | % |
Operating income | $ | 14.7 |
| | 11.9 |
| | 2.8 |
| | 24 | % | | 21 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
|
(n.m. - not meaningful) | | | | |
The Americas' revenue for the first quarter of 2013 grew 6%, 5% on a fee revenue basis. Revenue growth was driven by Capital Markets & Hotels, which grew 39%, as a result of retail investment sales, real estate investment banking services, and our recently expanded multi-family operations.
Fee based operating expenses, were $328 million, an increase of 4%, 5% in local currency. Operating income was $15 million, up from $12 million in 2012. Operating income margin calculated on a fee revenue basis was 4.3% for 2012, up from 3.7%, due primarily to the increase in transaction-based revenue.
EMEA
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | March 31, 2013 |
| | March 31, 2012 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 48.9 |
| | 47.3 |
| | 1.6 |
| | 3 | % | | 4 | % |
Capital Markets & Hotels | 58.2 |
| | 39.2 |
| | 19.0 |
| | 48 | % | | 50 | % |
Property & Facility Management (1) | 40.4 |
| | 41.2 |
| | (0.8 | ) | | (2 | )% | | (2 | )% |
Project & Development Services (1) | 24.1 |
| | 24.2 |
| | (0.1 | ) | | 0 | % | | 0 | % |
Advisory, Consulting and Other | 39.1 |
| | 38.4 |
| | 0.7 |
| | 2 | % | | 3 | % |
Equity in earnings | — |
| | — |
| | — |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 210.7 |
| | 190.3 |
| | 20.4 |
| | 11 | % | | 12 | % |
Gross contract costs | 34.2 |
| | 27.7 |
| | 6.5 |
| | 23 | % | | 23 | % |
Total revenue | $ | 244.9 |
| | 218.0 |
| | 26.9 |
| | 12 | % | | 13 | % |
Operating expenses, excluding gross contract costs | $ | 212.3 |
| | 200.9 |
| | 11.4 |
| | 6 | % | | 6 | % |
Gross contract costs | 34.2 |
| | 27.7 |
| | 6.5 |
| | 23 | % | | 23 | % |
Operating loss | $ | (1.6 | ) | | (10.6 | ) | | 9.0 |
| | (85 | )% | | (88 | )% |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
| | |
|
(n.m. - not meaningful) | | | | | | | | | |
EMEA's revenue for the first quarter of 2013 grew 13% in local currency, 12% in local currency on a fee revenue basis. Revenue growth was generated primarily by a 50% local currency increase in Capital Markets & Hotels, as a result of growth in Russia and the UK.
Fee based operating expenses, were $212 million, an increase of 6% in local currency, due to increased variable compensation from improved transactional performance. Operating income adjusted for King Sturge intangible amortization was a loss of $1 million in the first quarter of 2013, compared with a loss of $8 million in the first quarter of 2012.
Asia Pacific
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | March 31, 2013 |
| | March 31, 2012 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 28.0 |
| | 33.3 |
| | (5.3 | ) | | (16 | )% | | (15 | )% |
Capital Markets & Hotels | 23.8 |
| | 21.6 |
| | 2.2 |
| | 10 | % | | 12 | % |
Property & Facility Management (1) | 82.3 |
| | 74.3 |
| | 8.0 |
| | 11 | % | | 14 | % |
Project & Development Services (1) | 15.3 |
| | 14.7 |
| | 0.6 |
| | 4 | % | | 7 | % |
Advisory, Consulting and Other | 18.5 |
| | 17.6 |
| | 0.9 |
| | 5 | % | | 7 | % |
Equity in earnings | 0.1 |
| | 0.1 |
| | — |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 168.0 |
| | 161.6 |
| | 6.4 |
| | 4 | % | | 6 | % |
Gross contract costs | 22.0 |
| | 24.8 |
| | (2.8 | ) | | (11 | )% | | (5 | )% |
Total revenue | $ | 190.0 |
| | 186.4 |
| | 3.6 |
| | 2 | % | | 5 | % |
Operating expenses, excluding gross contract costs | $ | 165.6 |
| | 154.6 |
| | 11.0 |
| | 7 | % | | 10 | % |
Gross contract costs | 22.0 |
| | 24.8 |
| | (2.8 | ) | | (11 | )% | | (5 | )% |
Operating income | $ | 2.4 |
| | 7.0 |
| | (4.6 | ) | | (66 | )% | | (61 | )% |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
| | |
|
(n.m. - not meaningful) | | | | | | | | | |
Asia Pacific's revenue for the first quarter of 2013 grew 5% in local currency, 6% in local currency on a fee revenue basis. Revenue growth was led by annuity growth in Property & Facility Management and transactional growth in Capital Markets & Hotels. Geographically, the growth was driven by Hong Kong, China and Southeast Asia.
Fee based operating expenses were $166 million, an increase of 10% in local currency, principally due to increased compensation costs from a higher employee base and annual base compensation increases effective in the second quarter of 2012. Operating income was $2 million, compared with $7 million last year. Operating income margin calculated on a fee revenue basis was 1.5%, compared with 4.3% last year, due primarily to a decrease in transaction-based revenue and higher operating expenses.
Investment Management
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | March 31, 2013 |
| | March 31, 2012 |
| | U.S. dollars | | Currency |
|
Advisory fees | $ | 56.4 |
| | 57.3 |
| | (0.9 | ) | | (2 | )% | | (1 | )% |
Transaction fees & other | 3.1 |
| | 1.8 |
| | 1.3 |
| | 72 | % | | 72 | % |
Incentive fees | 0.2 |
| | 8.4 |
| | (8.2 | ) | | n.m. |
| | n.m. |
|
Equity in earnings | 5.2 |
| | 11.7 |
| | (6.5 | ) | | (56 | )% | | 56 | % |
Total segment revenue | 64.9 |
| | 79.2 |
| | (14.3 | ) | | (18 | )% | | (17 | )% |
Operating expenses | 51.6 |
| | 52.2 |
| | (0.6 | ) | | (1 | )% | | 1 | % |
Operating income | $ | 13.3 |
| | 27.0 |
| | (13.7 | ) | | (51 | )% | | (52 | )% |
(n.m. -not meaningful) | |
| | |
| | |
| | |
| | |
|
LaSalle Investment Management's first quarter Advisory fees were $56 million, consistent with quarterly averages throughout 2012. Total revenue decreased 17% in local currency due to a $15 million decrease in incentive fees and equity earnings as a result of significant transactions that occurred in the first quarter of 2012. The decrease in equity earnings in the first quarter of 2013, compared to the first quarter of 2012, was primarily a result of gains from the sale of a LaSalle Investment Management fund in Japan that were recorded in the first quarter of 2012.
Assets under management were $47.7 billion as of March 31, 2013, compared with $47.0 billion at December 31, 2012.
Consolidated Cash Flows
Cash Flows used for Operating Activities
During the first quarter of 2013, we used $301 million of cash for operating activities, compared to $196 million used for operating activities in the first quarter of 2012. The majority of annual incentive compensation accrued at year end is paid in the first quarter of the year, and accounts for majority of the cash used for operating activities in the first quarter of both years. In 2012, we terminated our Stock Ownership Plan (the “SOP”) for 2012 incentive compensation. The SOP plan required certain senior management to receive from 10% to 20% of their annual incentive compensation in the form of restricted stock units. The termination of this plan resulted in higher cash incentive payments being made in the first quarter of 2013. In the first quarter of 2012, approximately $23 million of annual incentive compensation was granted in the form of restricted stock units that would have been paid in cash had the SOP plan been terminated a year earlier. Also contributing to the year-over-year change in cash flow were comparably lower collection of receivables in the first quarter of 2013, which was primarily due to an accelerated collection of receivables in the fourth quarter 2012.
Cash Flows used for Investing Activities
We used $21 million of cash for investing activities in the first quarter of 2013, a $5 million increase from the $16 million used for financing activities in the first quarter of 2012. This increase was due to a net $7 million increase in cash outflows related to co-investment activity and a $1 million increase in capital expenditures, partially offset by a $4 million decrease in cash used for acquisitions.
Cash Flows from Financing Activities
Financing activities provided $304 million of cash in the first quarter of 2013, a $174 million increase over the $130 million provided by financing activities in the first quarter of 2012. This increase was due to a net $174 million increase in borrowings under our credit facility, due in part to more significant borrowings as of December 31, 2011 held in cash accounts in anticipation of Eurozone liquidity concerns at that time.
Liquidity and Capital Resources
We finance our operations, co-investment activities, share repurchases and dividend payments, capital expenditures and business acquisitions with internally generated funds, borrowings under our credit facilities, and through issuance of our Long-term senior notes.
Credit Facilities
We have a $1.1 billion unsecured revolving credit facility (the “Facility”) that matures in June 2016. We had $470.0 million and $169.0 million outstanding under the Facility, at March 31, 2013 and December 31, 2012, respectively. At March 31, 2013 we had the capacity to borrow up to an additional $608.4 million under the Facility. The average outstanding borrowings under the Facility were $304.9 million and $562.0 million during the three months ended March 31, 2013 and 2012, respectively.
We will continue to use the Facility for working capital needs (including payment of accrued incentive compensation), co-investment activities, dividend payments, share repurchases, capital expenditures and acquisitions.
Short-Term Borrowings
In addition to our Facility, we have the capacity to borrow up to an additional $46.6 million under local overdraft facilities. We had short-term borrowings (including capital lease obligations and local overdraft facilities) of $37.8 million and $32.2 million at March 31, 2013 and December 31, 2012, respectively, of which $29.4 million and $25.8 million at March 31, 2013 and December 31, 2012, respectively, were attributable to local overdraft facilities.
Long-Term Notes
In November 2012, in an underwritten public offering, we issued $275.0 million of Senior Notes due November 2022 (the “Notes”). The Notes bear interest at an annual rate of 4.4%, subject to adjustment if a credit rating assigned to the Notes is downgraded below an investment grade rating (or subsequently upgraded). Interest is payable semi-annually on May 15 and November 15, beginning on May 15, 2013.
See Note 10, Debt, of the Notes to Consolidated Financial Statements for additional information on our debt.
Co-Investment Activity
As of March 31, 2013, we had total investments of $272.2 million in approximately 50 separate property or commingled funds. Funding of co-investments exceeded return of capital by $6.7 million for the three months ended March 31, 2013. For the three months ended March 31, 2012, return of capital exceeded funding of co-investments by $0.6 million. We expect to continue to pursue co-investment opportunities with our investment management clients in the Americas, EMEA and Asia Pacific. Co-investment remains important to the continued growth of our Investment Management business. We anticipate that our net co-investment funding for 2013 will be between $40 million and $50 million (planned co-investment less return of capital from liquidated co-investments).
See Note 6, Investment in Real Estate Ventures, of the Notes to Consolidated Financial Statements for additional information on our co-investment activity.
Share Repurchase and Dividend Programs
Since October 2002, our Board of Directors has approved five share repurchase programs. At March 31, 2013, we have 1,563,100 shares that we are authorized to repurchase under the current share repurchase program. We made no share repurchases in 2012 or in the first three months of 2013. Our current share repurchase program allows the Company to purchase our common stock in the open market and in privately negotiated transactions.
The Company announced on April 30, 2013, that its Board of Directors has declared a semi-annual cash dividend of $0.22 per share of its common stock. The dividend payment will be made on June 14, 2013, to holders of record at the close of business on May 15, 2013. A dividend-equivalent in the same per share amount will also be paid simultaneously on outstanding unvested shares of restricted stock units granted under the Company's Stock Award and Incentive Plan.
Capital Expenditures
For the three months ended March 31, 2013 and 2012, capital expenditures were $12.7 million and $11.8 million, respectively. Our capital expenditures are primarily for ongoing improvements to computer hardware and information systems and improvements to leased space.
Business Acquisitions
For the three months ended March 31, 2013, we used $1.3 million for contingent earn-out consideration for acquisitions completed in prior years. For the three months ended March 31, 2012, we used $4.9 million to complete a new acquisition and for contingent earn-out consideration for acquisitions completed in prior years. We also paid $1.8 million during the three months ended March 31, 2013 for deferred acquisition obligations related to acquisitions we completed in prior years. Terms for our acquisitions completed in prior years included some or all of the following: (1) cash paid at closing, (2) provisions for additional consideration and (3) earn-outs subject to certain contract provisions and performance. Deferred business acquisition obligations totaling $220.1 million at March 31, 2013 on our consolidated balance sheet represent the current discounted values of payments to sellers of businesses for which our acquisition has closed as of the balance sheet date and for which the only remaining condition on those payments is the passage of time. At March 31, 2013, we had the potential to make earn-out payments on nine acquisitions that are subject to the achievement of certain performance conditions. The maximum amount of the potential earn-out payments for these acquisitions was $26.3 million at March 31, 2013. Assuming the achievement of the applicable performance conditions, we anticipate that the majority of these earn-out payments will come due in the next three years.
Our 2007 acquisition of an Indian real estate services company and its subsequent merger into the Company’s India operations includes provisions for a payment to be made in 2014 for the repurchase of the remaining shares exchanged in the merger. This payment will be based on future performance of these operations and accordingly is not quantifiable at this time. An estimate of this obligation based on the original value of shares exchanged is reflected on our consolidated balance sheet within the Minority shareholder redemption liability.
Repatriation of Foreign Earnings
Based on our historical experience and future business plans, we do not expect to repatriate our foreign source earnings to the United States. We believe that our policy of permanently investing earnings of foreign subsidiaries does not significantly impact our liquidity. As of March 31, 2013, of our total cash and cash equivalents of $133 million, approximately $106 million was held by foreign subsidiaries.
Restricted Net Assets
We face regulatory restrictions in certain countries that limit or prevent the transfer of funds to other countries or the exchange of the local currency to other currencies. The net assets of these countries in aggregate totaled 3% of the firm’s total net assets at both March 31, 2013 and December 31, 2012, respectively.
Off-Balance Sheet Arrangements
We have unfunded capital commitments (1) to LIC I and LIC II, which are unconsolidated joint ventures that serve as vehicles for our co-investment activity, and (2) directly to funds for future fundings of co-investments in underlying funds totaling a maximum of $197.2 million as of March 31, 2013. See our discussion of unfunded commitments in Note 6, Investments in Real Estate Ventures, of the Notes to Consolidated Financial Statements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Market and Other Risk Factors
Market Risk
The principal market risks (namely, the risk of loss arising from adverse changes in market rates and prices) we face are:
|
| |
● | Interest rates on our credit Facility; and |
● | Foreign exchange risks. |
In the normal course of business, we manage these risks through a variety of strategies, including hedging transactions using various derivative financial instruments such as foreign currency forward contracts. We enter into derivative instruments with high credit-quality counterparties and diversify our positions across such counterparties in order to reduce our exposure to credit losses. We do not enter into derivative transactions for trading or speculative purposes.
Interest Rates
We centrally manage our debt, considering investment opportunities and risks, tax consequences and overall financing strategies. We are primarily exposed to interest rate risk on our credit facility, consisting of $1.1 billion of revolving credit that
is available for working capital, investments, capital expenditures and acquisitions. Our average outstanding borrowings under our Facility were $304.9 million during the three months ended March 31, 2013, and the effective interest rate was 1.4%. As of March 31, 2013, we had $470.0 million outstanding under the Facility. Our Facility bears a variable rate of interest based on market rates.
In November 2012, in an underwritten public offering, we issued $275.0 million of Long-term senior notes due November 2022 (the “Notes”). The Notes bear interest at an annual rate of 4.4%, subject to adjustment if a credit rating assigned to the Notes is downgraded below an investment grade rating (or subsequently upgraded). The issuance of these Notes at a fixed interest rate has helped to limit the Company's exposure to future movements in interest rates.
Our overall interest rate risk management objective is to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. To achieve this objective, in the past we have entered into derivative financial instruments such as interest rate swap agreements when appropriate and we may do so in the future. We did not enter into any such agreements in 2012 or the first three months of 2013, and we had no such agreements outstanding at March 31, 2013.
Foreign Exchange
Foreign exchange risk is the risk that we will incur economic losses due to adverse changes in foreign currency exchange rates. Our revenue from outside of the United States totaled 55% and 57% of our total revenue for the three months ended March 31, 2013 and 2012, respectively. Operating in international markets means that we are exposed to movements in foreign exchange rates, most significantly by the euro (13% of revenue for both of the three months ended March 31, 2013 and 2012) and the British pound (14% and 13% of revenue for the three months ended March 31, 2013 and 2012, respectively).
We mitigate our foreign currency exchange risk principally by (1) establishing local operations in the markets we serve and (2) invoicing customers in the same currency as the source of the costs. The impact of translating expenses incurred in foreign currencies back into U.S. dollars offsets the impact of translating revenue earned in foreign currencies back into U.S. dollars. In addition, British pound and Singapore dollar expenses incurred as a result of our regional headquarters being located in London and Singapore, respectively, act as a partial operational hedge against our translation exposures to British pounds and Singapore dollars.
We enter into forward foreign currency exchange contracts to manage currency risks associated with intercompany loan balances. At March 31, 2013, we had forward exchange contracts in effect with a gross notional value of $1.78 billion ($790.7 million on a net basis) and a net fair value gain of $1.5 million. This net carrying gain is offset by a carrying loss in associated intercompany loans such that the net impact to earnings is not significant.
Disclosure of Limitations
As the information presented above includes only those exposures that exist as of March 31, 2013, it does not consider those exposures or positions which could arise after that date. The information we present has limited predictive value. As a result, the ultimate realized gain or loss with respect to interest rate and foreign currency fluctuations will depend on the exposures that arise during the applicable period, the hedging strategies at the time and interest and foreign currency rates.
For other risk factors inherent in our business, see Item 1A. Risk Factors in our 2012 Annual Report on Form 10-K.
Item 4. Controls and Procedures
The Company has established disclosure controls and procedures to ensure that material information relating to the Company, including its consolidated subsidiaries, is made known to the officers who certify the Company’s financial reports and to the other members of senior management and the Board of Directors.
Under the supervision and with the participation of the Company’s management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934). Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report. There were no changes in the Company’s internal control over financial reporting during the quarter ended March 31, 2013 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II. Other Information
Item 1. Legal Proceedings
We are a defendant or plaintiff in various litigation matters arising in the ordinary course of business, some of which involve claims for damages that are substantial in amount. Many of these litigation matters are covered by insurance (including insurance provided through a captive insurance company), although they may nevertheless be subject to large deductibles and the amounts being claimed may exceed the available insurance. Although the ultimate liability for these matters cannot be determined, based upon information currently available, we believe the ultimate resolution of such claims and litigation will not have a material adverse effect on our financial position, results of operations or liquidity.
Item 5. Other Information
Corporate Governance
Our policies and practices reflect corporate governance initiatives that we believe comply with the listing requirements of the New York Stock Exchange, on which our common stock is traded, the corporate governance requirements of the Sarbanes-Oxley Act of 2002 as currently in effect, various regulations issued by the United States Securities and Exchange Commission and certain provisions of the General Corporation Law in the State of Maryland, where Jones Lang LaSalle is incorporated.
We maintain a corporate governance section on our public website which includes key information about our corporate governance initiatives, such as our Corporate Governance Guidelines, Charters for the three Committees of our Board of Directors, a Statement of Qualifications of Members of the Board of Directors and our Code of Business Ethics. The Board of Directors regularly reviews corporate governance developments and modifies our Guidelines and Charters as warranted. The corporate governance section can be found on our website at www.joneslanglasalle.com by clicking “Investor Relations” and then “Board of Directors and Corporate Governance.”
Corporate Officers
The names and titles of our corporate executive officers are as follows:
Global Executive Committee
Colin Dyer
Chief Executive Officer and President
Lauralee E. Martin
Chief Executive Officer, Americas and Global Chief Financial Officer
Alastair Hughes
Chief Executive Officer, Asia Pacific
Jeff A. Jacobson
Chief Executive Officer, LaSalle Investment Management
Peter C. Roberts
Chief Strategy Officer
Christian Ulbrich
Chief Executive Officer, Europe, Middle East and Africa
Additional Global Corporate Officers
Charles J. Doyle
Chief Marketing and Communications Officer
Mark K. Engel
Controller
James S. Jasionowski
Chief Tax Officer
David A. Johnson
Chief Information Officer
J. Corey Lewis
Director of Internal Audit
Patricia Maxson
Chief Human Resources Officer
Mark J. Ohringer
General Counsel and Corporate Secretary
Joseph J. Romenesko
Treasurer
Cautionary Note Regarding Forward-Looking Statements
Certain statements in this filing and elsewhere (such as in reports, other filings with the United States Securities and Exchange Commission, press releases, presentations and communications by Jones Lang LaSalle or its management and written and oral statements) regarding, among other things, future financial results and performance, achievements, plans and objectives, dividend payments and share repurchases may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Jones Lang LaSalle’s actual results, performance, achievements, plans and objectives to be materially different from any of the future results, performance, achievements, plans and objectives expressed or implied by such forward-looking statements.
We discuss those risks, uncertainties and other factors in (1) our Annual Report on Form 10-K for the year ended December 31, 2012 in Item 1A. Risk Factors; Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations; Item 7A. Quantitative and Qualitative Disclosures About Market Risk; Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements; and elsewhere, (2) this Quarterly Report on Form 10-Q in Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations; Item 3. Quantitative and Qualitative Disclosures About Market Risk; and elsewhere, and (3) the other reports we file with the United States Securities and Exchange Commission. Important factors that could cause actual results to differ from those in our forward-looking statements include (without limitation):
|
| | |
| ● | The effect of political, economic and market conditions and geopolitical events; |
| ● | The logistical and other challenges inherent in operating in numerous different countries; |
| ● | The actions and initiatives of current and potential competitors; |
| ● | The level and volatility of real estate prices, interest rates, currency values and other market indices; |
| ● | The outcome of pending litigation; and |
| ● | The impact of current, pending and future legislation and regulation. |
Moreover, 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, remain subject to final determination by the Company’s Board of Directors.
Accordingly, we caution our readers not to place undue reliance on forward-looking statements, which speak only as of the date on which they are made. Jones Lang LaSalle expressly disclaims any obligation or undertaking to update or revise any forward-looking statements to reflect any changes in events or circumstances or in its expectations or results.
Signature
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 8th day of May, 2013.
|
| | |
| JONES LANG LASALLE INCORPORATED |
| | |
| /s/ Lauralee E. Martin | |
| | |
| | |
| By: Lauralee E. Martin | |
| Global Chief Financial Officer | |
| (Authorized Officer and Principal Financial Officer) |
|
| |
Item 6. Exhibits
|
| |
Exhibit | |
Number | Description |
| |
31.1* | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
| |
31.2* | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
| |
32.1* | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
| |
101* | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, formatted in XBRL (eXtensible Business Reporting Language): (1) Consolidated Balance Sheets at March 31, 2013 (Unaudited) and December 31, 2012 (2) Consolidated Statements of Comprehensive Income (Loss) the three months ended March 31, 2013 and 2012 (Unaudited), (3) Consolidated Statement of Changes in Equity for the three months ended March 31, 2013 (Unaudited), (4) Consolidated Statements of Cash Flows for the three months ended March 31, 2013 and 2012 (Unaudited), and (5) Notes to Condensed Consolidated Financial Statements (Unaudited). |
*Filed herewith