JLL-2014.6.30-10Q Q2
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 June 30, 2014
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 August 4, 2014 was 44,812,401.
|
| | |
Table of Contents | |
| | |
Part I | | |
| | |
Item 1. | | |
| | |
| Consolidated Balance Sheets June 30, 2014 (unaudited) and December 31, 2013 | |
| | |
| Consolidated Statements of Comprehensive Income For the Three and Six Months Ended June 30, 2014 and 2013 (unaudited) | |
| | |
| Consolidated Statement of Changes in Equity For the Six Months Ended June 30, 2014 (unaudited) | |
| | |
| Consolidated Statements of Cash Flows For the Six Months Ended June 30, 2014 and 2013 (unaudited) | |
| | |
| | |
| | |
Item 2. | | |
| | |
Item 3. | | |
| | |
Item 4. | | |
| | |
Part II | | |
| | |
Item 1. | | |
| | |
Item 1A. | | |
| | |
Item 5. | | |
| | |
Item 6. | | |
| | |
| |
| | |
| |
Part I. Financial Information
Item 1. Financial Statements
JONES LANG LASALLE INCORPORATED
Consolidated Balance Sheets June 30, 2014 (unaudited) and December 31, 2013
(in thousands, except share data) |
| | | | | | |
| June 30, |
| | December 31, |
|
Assets | 2014 (unaudited) |
| | 2013 |
|
Current assets: | | | |
Cash and cash equivalents | $ | 150,708 |
| | 152,726 |
|
Trade receivables, net of allowances of $24,245 and $18,783 | 1,195,172 |
| | 1,237,514 |
|
Notes and other receivables | 172,700 |
| | 94,519 |
|
Warehouse receivables | 100,922 |
| | — |
|
Prepaid expenses | 75,859 |
| | 56,491 |
|
Deferred tax assets, net | 128,901 |
| | 130,822 |
|
Other | 9,676 |
| | 52,156 |
|
Total current assets | 1,833,938 |
| | 1,724,228 |
|
Property and equipment, net of accumulated depreciation of $418,695 and $374,030 | 331,850 |
| | 295,547 |
|
Goodwill, with indefinite useful lives | 1,946,414 |
| | 1,900,080 |
|
Identified intangibles, net of accumulated amortization of $122,237 and $116,393 | 44,146 |
| | 45,579 |
|
Investments in real estate ventures, including $88,564 and $78,941 at fair value | 295,618 |
| | 287,200 |
|
Long-term receivables | 62,412 |
| | 65,353 |
|
Deferred tax assets, net | 69,148 |
| | 104,654 |
|
Other | 192,730 |
| | 174,712 |
|
Total assets | $ | 4,776,256 |
| | 4,597,353 |
|
Liabilities and Equity | |
| | |
|
Current liabilities: | |
| | |
|
Accounts payable and accrued liabilities | $ | 491,598 |
| | 528,505 |
|
Accrued compensation | 549,234 |
| | 810,425 |
|
Short-term borrowings | 24,738 |
| | 24,522 |
|
Deferred tax liabilities, net | 11,631 |
| | 11,274 |
|
Deferred income | 111,187 |
| | 104,410 |
|
Deferred business acquisition obligations | 43,595 |
| | 36,040 |
|
Warehouse facility | 100,922 |
| | — |
|
Other | 116,610 |
| | 143,248 |
|
Total current liabilities | 1,449,515 |
| | 1,658,424 |
|
Credit facility | 410,000 |
| | 155,000 |
|
Long-term senior notes | 275,000 |
| | 275,000 |
|
Deferred tax liabilities, net | 18,029 |
| | 18,029 |
|
Deferred compensation | 105,743 |
| | 103,199 |
|
Deferred business acquisition obligations | 69,161 |
| | 99,196 |
|
Minority shareholder redemption liability | 10,657 |
| | 20,667 |
|
Other | 97,474 |
| | 77,029 |
|
Total liabilities | 2,435,579 |
| | 2,406,544 |
|
Redeemable noncontrolling interest | 13,725 |
| | — |
|
Company shareholders' equity: | |
| | |
|
Common stock, $.01 par value per share, 100,000,000 shares authorized; 44,621,117 and 44,447,958 shares issued and outstanding | 446 |
| | 444 |
|
Additional paid-in capital | 957,763 |
| | 945,512 |
|
Retained earnings | 1,344,318 |
| | 1,266,967 |
|
Shares held in trust | (6,250 | ) | | (8,052 | ) |
Accumulated other comprehensive income (loss) | 13,750 |
| | (25,202 | ) |
Total Company shareholders’ equity | 2,310,027 |
| | 2,179,669 |
|
Noncontrolling interest | 16,925 |
| | 11,140 |
|
Total equity | 2,326,952 |
| | 2,190,809 |
|
Total liabilities and equity | $ | 4,776,256 |
| | 4,597,353 |
|
See accompanying Notes to Consolidated Financial Statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Comprehensive Income
For the Three and Six Months Ended June 30, 2014 and 2013
(in thousands, except share data) (unaudited)
|
| | | | | | | | | | | | |
| Three Months Ended |
| | Three Months Ended |
| | Six Months Ended |
| | Six Months Ended |
|
| June 30, 2014 |
| | June 30, 2013 |
| | June 30, 2014 |
| | June 30, 2013 |
|
Revenue | $ | 1,277,204 |
| | 989,383 |
| | 2,314,646 |
| | 1,845,371 |
|
| | | | | | | |
Operating expenses: | |
| | |
| | |
| | |
|
Compensation and benefits | 761,224 |
| | 634,600 |
| | 1,398,563 |
| | 1,198,320 |
|
Operating, administrative and other | 396,086 |
| | 262,185 |
| | 753,086 |
| | 512,106 |
|
Depreciation and amortization | 22,780 |
| | 20,174 |
| | 45,191 |
| | 39,254 |
|
Restructuring and acquisition charges | 5,458 |
| | 6,602 |
| | 41,416 |
| | 9,770 |
|
Total operating expenses | 1,185,548 |
| | 923,561 |
| | 2,238,256 |
| | 1,759,450 |
|
| | | | | | | |
Operating income | 91,656 |
| | 65,822 |
| | 76,390 |
| | 85,921 |
|
| | | | | | | |
Interest expense, net of interest income | (7,664 | ) | | (9,049 | ) | | (14,300 | ) | | (16,972 | ) |
Equity earnings from real estate ventures | 12,491 |
| | 9,076 |
| | 21,393 |
| | 14,558 |
|
| | | | | | | |
Income before income taxes and noncontrolling interest | 96,483 |
| | 65,849 |
| | 83,483 |
| | 83,507 |
|
| | | | | | | |
Provision (benefit) for income taxes | 24,121 |
| | 16,397 |
| | (5,024 | ) | | 20,794 |
|
Net income | 72,362 |
| | 49,452 |
| | 88,507 |
| | 62,713 |
|
| | | | | | | |
Net income attributable to noncontrolling interest | 420 |
| | 2,921 |
| | 663 |
| | 3,027 |
|
Net income attributable to the Company | 71,942 |
| | 46,531 |
| | 87,844 |
| | 59,686 |
|
| | | | | | | |
Dividends on unvested common stock, net of tax benefit | 176 |
| | 241 |
| | 176 |
| | 241 |
|
Net income attributable to common shareholders | $ | 71,766 |
| | 46,290 |
| | 87,668 |
| | 59,445 |
|
| | | | | | | |
Basic earnings per common share | $ | 1.61 |
| | 1.05 |
| | 1.97 |
| | 1.35 |
|
Basic weighted average shares outstanding | 44,586,095 |
| | 44,101,006 |
| | 44,550,154 |
| | 44,090,942 |
|
| | | | | | | |
Diluted earnings per common share | $ | 1.58 |
| | 1.03 |
| | 1.94 |
| | 1.32 |
|
Diluted weighted average shares outstanding | 45,278,494 |
| | 45,141,341 |
| | 45,220,082 |
| | 45,091,245 |
|
| | | | | | | |
Other comprehensive income (loss): | |
| | |
| | |
| | |
|
Net income attributable to the Company | $ | 71,942 |
| | 46,531 |
| | 87,844 |
| | 59,686 |
|
Foreign currency translation adjustments | 25,134 |
| | (39,128 | ) | | 38,952 |
| | (87,753 | ) |
Comprehensive income (loss) attributable to the Company | $ | 97,076 |
| | 7,403 |
| | 126,796 |
| | (28,067 | ) |
See accompanying Notes to Consolidated Financial Statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statement of Changes in Equity
For the Six Months Ended June 30, 2014
(in thousands, except share data) (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Company Shareholders' Equity | | | | |
| | | | | | | | | | | Accumulated |
| | | | |
| | | | | 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, 2013 | 44,447,958 |
| | $ | 444 |
| | 945,512 |
| | 1,266,967 |
| | (8,052 | ) | | (25,202 | ) | | 11,140 |
| | $ | 2,190,809 |
|
Net income | — |
| | — |
| | — |
| | 87,844 |
| | — |
| | — |
| | 663 |
| | 88,507 |
|
Shares issued under stock compensation programs | 212,332 |
| | 2 |
| | 1,846 |
| | — |
| | — |
| | — |
| | — |
| | 1,848 |
|
Shares repurchased for payment of taxes on stock awards | (39,173 | ) | | — |
| | (4,329 | ) | | — |
| | — |
| | — |
| | — |
| | (4,329 | ) |
Tax adjustments due to vestings and exercises | — |
| | — |
| | 3,559 |
| | — |
| | — |
| | — |
| | — |
| | 3,559 |
|
Amortization of stock compensation | — |
| | — |
| | 11,175 |
| | — |
| | — |
| | — |
| | — |
| | 11,175 |
|
Dividends paid, $0.23 per share | — |
| | — |
| | — |
| | (10,493 | ) | | — |
| | — |
| | — |
| | (10,493 | ) |
Shares held in trust | — |
| | — |
| | — |
| | — |
| | 1,802 |
| | — |
| | — |
| | 1,802 |
|
Foreign currency translation adjustments | — |
| | — |
| | — |
| | — |
| | — |
| | 38,952 |
| | — |
| | 38,952 |
|
Increase in amount attributable to noncontrolling interest | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 5,122 |
| | 5,122 |
|
Balances at June 30, 2014 | 44,621,117 |
| | $ | 446 |
| | 957,763 |
| | 1,344,318 |
| | (6,250 | ) | | 13,750 |
| | 16,925 |
| | $ | 2,326,952 |
|
See accompanying Notes to Consolidated Financial Statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Cash Flows
For the Six Months Ended June 30, 2014 and 2013
(in thousands) (unaudited)
|
| | | | | | |
| Six Months Ended |
| | Six Months Ended |
|
| June 30, 2014 |
| | June 30, 2013 |
|
Cash flows used in operating activities: | | | |
Net income | $ | 88,507 |
| | 62,713 |
|
Reconciliation of net income to net cash used in operating activities: | |
| | |
|
Depreciation and amortization | 45,191 |
| | 39,254 |
|
Equity earnings from real estate ventures | (21,393 | ) | | (14,558 | ) |
Gain on the sale of assets | — |
| | (3,013 | ) |
Distributions of earnings from real estate ventures | 9,627 |
| | 6,212 |
|
Provision for loss on receivables and other assets | 6,379 |
| | 10,845 |
|
Amortization of deferred compensation | 11,175 |
| | 13,075 |
|
Accretion of interest on deferred business acquisition obligations | 2,695 |
| | 3,831 |
|
Amortization of debt issuance costs | 1,827 |
| | 2,353 |
|
Change in: | |
| | |
|
Receivables | 29,984 |
| | 27,123 |
|
Prepaid expenses and other assets | (31,226 | ) | | (24,637 | ) |
Deferred tax assets, net | 37,784 |
| | 7,655 |
|
Excess tax benefit from share-based payment arrangements | (3,559 | ) | | (548 | ) |
Accounts payable, accrued liabilities and accrued compensation | (323,396 | ) | | (374,863 | ) |
Net cash used in operating activities | (146,405 | ) | | (244,558 | ) |
| | | |
Cash flows used in investing activities: | |
| | |
|
Net capital additions – property and equipment | (67,644 | ) | | (30,212 | ) |
Proceeds from the sale of assets | — |
| | 9,201 |
|
Business acquisitions | (20,164 | ) | | (45,313 | ) |
Capital contributions to real estate ventures | (18,585 | ) | | (13,862 | ) |
Distributions of capital from real estate ventures | 22,528 |
| | 17,425 |
|
Net cash used in investing activities | (83,865 | ) | | (62,761 | ) |
| | | |
Cash flows provided by financing activities: | |
| | |
|
Proceeds from borrowings under credit facility | 1,007,000 |
| | 1,181,991 |
|
Repayments of borrowings under credit facility | (754,954 | ) | | (853,500 | ) |
Payments of deferred business acquisition obligations | (36,432 | ) | | (32,248 | ) |
Debt issuance costs | — |
| | (495 | ) |
Shares repurchased for payment of employee taxes on stock awards | (4,329 | ) | | (1,129 | ) |
Excess tax adjustment from share-based payment arrangements | 3,559 |
| | 548 |
|
Common stock issued under option and stock purchase programs | 1,848 |
| | 926 |
|
Payment of dividends | (10,493 | ) | | (10,020 | ) |
Capital lease payments | (2,175 | ) | | — |
|
Other loan proceeds (payments) | 18,277 |
| | (5,060 | ) |
Noncontrolling interest contributions (distributions), net | 5,951 |
| | (4,002 | ) |
Net cash provided by financing activities | 228,252 |
| | 277,011 |
|
| | | |
Net decrease in cash and cash equivalents | (2,018 | ) | | (30,308 | ) |
Cash and cash equivalents, beginning of the period | 152,726 |
| | 152,159 |
|
Cash and cash equivalents, end of the period | $ | 150,708 |
| | 121,851 |
|
| | | |
Supplemental disclosure of cash flow information: | |
| | |
|
Cash paid during the period for: | |
| | |
|
Interest | $ | 9,780 |
| | 10,430 |
|
Income taxes, net of refunds | 48,471 |
| | 42,378 |
|
Non-cash investing activities: | |
| | |
|
Business acquisitions, contingent consideration | $ | 1,184 |
| | 1,602 |
|
Capital leases | 18,244 |
| | — |
|
Non-cash financing activities: | | | |
Deferred business acquisition obligations | $ | 8,912 |
| | 1,000 |
|
Redeemable noncontrolling interest | 13,725 |
| | — |
|
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 ("JLL," which may also be referred to as "the Company" or as "the firm," "we," "us" or "our") for the year ended December 31, 2013, which are included in our 2013 Annual Report on Form 10-K, filed with the United States Securities and Exchange Commission ("SEC") and also available on our website (www.jll.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 2013 Annual Report on Form 10-K for further discussion of our significant accounting policies and estimates.
Our Consolidated Financial Statements as of June 30, 2014, and for the three months and six months ended June 30, 2014 and 2013, 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 LaSalle Investment Management ("LaSalle") 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 benefits expense is from incentive compensation plans, which we generally accrue throughout the year based on progress toward annual performance targets. This process 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 greatly impact our estimated effective tax rate.
As a result of the items mentioned above, the results for the periods ended June 30, 2014 and 2013, are not indicative of what our results will be for the full fiscal year.
| |
(2) | New Accounting Standards |
In July 2013, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2013-11, "Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward or a Tax Credit Carryforward Exists," which provides guidance for the financial statement presentation of such unrecognized tax benefits. ASU 2013-11 became effective for us on January 1, 2014, and resulted in the reclassification of $11.1 million of unrecognized tax benefits to reduce our deferred tax assets. These unrecognized tax benefits were previously classified as current taxes payable within Accounts payable and are now classified as a reduction to net operating loss carryforwards.
On May 28, 2014, the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers," which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. The new standard is effective for the Company on January 1, 2017. Early application is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
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. Advisory and management fees related to property and facility management services, valuation services, corporate property services, consulting services and investment management are recognized in the period in which we perform the related services. We recognize incentive fees in the period earned, based on the performance of funds' investments, contractual benchmarks and other contractual formulas. If future contingencies exist, we defer recognition of the related revenue until the respective contingencies have been satisfied.
We recognize project and development management and construction management fees by applying the percentage of completion method of accounting. The efforts expended method is used to determine the extent of progress towards completion for project and development management fees, and the costs incurred to total estimated costs method is used for construction management fees.
Certain construction management fees, which are gross construction services revenue reported net of subcontract costs, were $1.2 million and $1.3 million for the three months ended June 30, 2014 and 2013, respectively, and $2.4 million and $3.0 million for the six months ended June 30, 2014 and 2013, respectively. Gross construction services revenue totaled $23.7 million and $36.7 million for the three months ended June 30, 2014 and 2013, respectively, and $51.2 million and $77.9 million for the six months ended June 30, 2014 and 2013, respectively. Subcontract costs totaled $22.5 million and $35.4 million for the three months ended June 30, 2014 and 2013, respectively, and $48.8 million and $74.9 million for the six months ended June 30, 2014 and 2013, respectively.
We include costs in excess of billings on uncompleted construction contracts of $6.4 million and $4.4 million in Trade receivables, and billings in excess of costs on uncompleted construction contracts of $3.2 million and $7.4 million, in Deferred income, as of June 30, 2014 and December 31, 2013, 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 for fixed fees, fully inclusive of all personnel and other recoverable expenses 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 our facility management services, tend to have characteristics that result in accounting on a gross basis. In Note 4, Business Segments, for client assignments in property and facility management and in project and development services that are accounted for on a gross basis, we identify the gross contract costs, including vendor and subcontract costs ("gross contract costs"), and present separately their impact on both revenue and operating expense in our Real Estate Services ("RES") segments. We exclude these gross contract 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 JLL is generally completed simultaneously with payment of payroll or soon thereafter; |
| |
• | 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, JLL bears little or no credit risk; and |
| |
• | JLL generally earns no margin in the reimbursement aspect of the arrangement, obtaining reimbursement only for actual costs incurred. |
We account for the majority of our service contracts on a net basis. These net costs aggregated approximately $425.6 million and $384.7 million for the three months ended June 30, 2014 and 2013, respectively, and $904.5 million and $808.3 million for the six months ended June 30, 2014 and 2013, respectively. The presentation of expenses pursuant to these arrangements under either a gross or net basis has no impact on operating income, net income or cash flows.
Contracts accounted for on a gross basis resulted in certain costs reflected in revenue and operating expenses (gross contract costs) of $191.2 million and $81.1 million for the three months ended June 30, 2014, and 2013, respectively, and $350.9 million and $156.6 million for the six months ended June 30, 2014 and 2013, respectively.
We manage and report our operations as four business segments:
The three geographic regions of RES including:
(1) Americas,
(2) Europe, Middle East and Africa ("EMEA"), and
(3) Asia Pacific;
and
(4) LaSalle, 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. We consider "property management" to be services provided to non-occupying property investors and "facilities management" to be services provided to owner-occupiers. LaSalle provides investment management services to institutional investors and high-net-worth individuals.
Operating income represents total revenue less direct and allocated indirect expenses. We allocate all indirect 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 policies. For segment reporting we also show Equity earnings from real estate ventures within total segment revenue, since the related activity is an integral part of LaSalle. Finally, our measure of segment results also excludes Restructuring and acquisition costs. These amounts relate to the presentation of revenue and associated expense and have an insignificant impact on previously reported operating income.
The Chief Operating Decision Maker of JLL measures the segment results net of gross contract costs, with Equity earnings from real estate ventures, and without Restructuring and acquisition charges. We define the Chief Operating Decision Maker collectively as our Global Executive Board, 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 and six months ended June 30, 2014 and 2013 is as follows ($ in thousands):
|
| | | | | | | | | | | | |
| Three Months Ended |
| | Three Months Ended |
| | Six Months Ended |
| | Six Months Ended |
|
| June 30, 2014 |
| | June 30, 2013 |
| | June 30, 2014 |
| | June 30, 2013 |
|
Real Estate Services | | | | | | | |
Americas | | | | | | | |
Revenue | $ | 544,082 |
| | 431,492 |
| | 991,164 |
| | 792,959 |
|
Equity earnings | 967 |
| | 73 |
| | 1,202 |
| | 291 |
|
Total segment revenue | 545,049 |
| | 431,565 |
| | 992,366 |
| | 793,250 |
|
Gross contract costs | (51,479 | ) | | (24,190 | ) | | (92,262 | ) | | (43,468 | ) |
Total segment fee revenue | 493,570 |
| | 407,375 |
| | 900,104 |
| | 749,782 |
|
Operating expenses: | |
| | |
| | |
| | |
|
Compensation, operating and administrative expenses | 484,750 |
| | 384,659 |
| | 901,759 |
| | 721,218 |
|
Depreciation and amortization | 13,531 |
| | 11,547 |
| | 26,842 |
| | 22,000 |
|
Total segment operating expenses | 498,281 |
| | 396,206 |
| | 928,601 |
| | 743,218 |
|
Gross contract costs | (51,479 | ) | | (24,190 | ) | | (92,262 | ) | | (43,468 | ) |
Total fee-based segment operating expenses | 446,802 |
| | 372,016 |
| | 836,339 |
| | 699,750 |
|
Operating income | $ | 46,768 |
| | 35,359 |
| | 63,765 |
| | 50,032 |
|
| | | | | | | |
EMEA | | | | | | | |
Revenue | $ | 395,643 |
| | 268,146 |
| | 707,525 |
| | 513,051 |
|
Equity losses | — |
| | (536 | ) | | — |
| | (536 | ) |
Total segment revenue | 395,643 |
| | 267,610 |
| | 707,525 |
| | 512,515 |
|
Gross contract costs | (86,673 | ) | | (33,519 | ) | | (164,525 | ) | | (67,725 | ) |
Total segment fee revenue | 308,970 |
| | 234,091 |
| | 543,000 |
| | 444,790 |
|
Operating expenses: | |
| | |
| | |
| | |
|
Compensation, operating and administrative expenses | 365,360 |
| | 249,497 |
| | 676,706 |
| | 491,022 |
|
Depreciation and amortization | 5,504 |
| | 5,027 |
| | 10,948 |
| | 10,010 |
|
Total segment operating expenses | 370,864 |
| | 254,524 |
| | 687,654 |
| | 501,032 |
|
Gross contract costs | (86,673 | ) | | (33,519 | ) | | (164,525 | ) | | (67,725 | ) |
Total fee-based segment operating expenses | 284,191 |
| | 221,005 |
| | 523,129 |
| | 433,307 |
|
Operating income | $ | 24,779 |
| | 13,086 |
| | 19,871 |
| | 11,483 |
|
Continued: Summarized unaudited financial information by business segment for the three and six months ended June 30, 2014 and 2013 is as follows ($ in thousands):
|
| | | | | | | | | | | | |
| Three Months Ended |
| | Three Months Ended |
| | Six Months Ended |
| | Six Months Ended |
|
| June 30, 2014 |
| | June 30, 2013 |
| | June 30, 2014 |
| | June 30, 2013 |
|
Real Estate Services | | | | | | | |
Asia Pacific | |
| | |
| | |
| | |
|
Revenue | $ | 267,477 |
| | 228,443 |
| | 482,182 |
| | 418,343 |
|
Equity earnings (losses) | 4 |
| | (124 | ) | | (79 | ) | | (9 | ) |
Total segment revenue | 267,481 |
| | 228,319 |
| | 482,103 |
| | 418,334 |
|
Gross contract costs | (53,096 | ) | | (23,378 | ) | | (94,063 | ) | | (45,375 | ) |
Total segment fee revenue | 214,385 |
| | 204,941 |
| | 388,040 |
| | 372,959 |
|
Operating expenses: | |
| | |
| | |
| | |
|
Compensation, operating and administrative expenses | 248,454 |
| | 211,848 |
| | 458,759 |
| | 396,297 |
|
Depreciation and amortization | 3,257 |
| | 3,124 |
| | 6,425 |
| | 6,252 |
|
Total segment operating expenses | 251,711 |
| | 214,972 |
| | 465,184 |
| | 402,549 |
|
Gross contract costs | (53,096 | ) | | (23,378 | ) | | (94,063 | ) | | (45,375 | ) |
Total fee-based segment operating expenses | 198,615 |
| | 191,594 |
| | 371,121 |
| | 357,174 |
|
Operating income | $ | 15,770 |
| | 13,347 |
| | 16,919 |
| | 15,785 |
|
| | | | | | | |
LaSalle | |
| | |
| | |
| | |
|
Revenue | $ | 70,002 |
| | 61,302 |
| | 133,775 |
| | 121,018 |
|
Equity earnings | 11,520 |
| | 9,663 |
| | 20,270 |
| | 14,812 |
|
Total segment revenue | 81,522 |
| | 70,965 |
| | 154,045 |
| | 135,830 |
|
Operating expenses: | |
| | |
| |
|
| |
|
|
Compensation, operating and administrative expenses | 58,746 |
| | 50,781 |
| | 114,425 |
| | 101,889 |
|
Depreciation and amortization | 488 |
| | 476 |
| | 976 |
| | 992 |
|
Total segment operating expenses | 59,234 |
| | 51,257 |
| | 115,401 |
| | 102,881 |
|
Operating income | $ | 22,288 |
| | 19,708 |
| | 38,644 |
| | 32,949 |
|
| | | | | | | |
Segment Reconciling Items: | |
| | |
| | |
| | |
|
Total segment revenue | $ | 1,289,695 |
| | 998,459 |
| | 2,336,039 |
| | 1,859,929 |
|
Reclassification of equity earnings | 12,491 |
| | 9,076 |
| | 21,393 |
| | 14,558 |
|
Total revenue | 1,277,204 |
| | 989,383 |
| | 2,314,646 |
| | 1,845,371 |
|
Total segment operating expenses before restructuring and acquisition charges | 1,180,090 |
| | 916,959 |
| | 2,196,840 |
| | 1,749,680 |
|
Operating income before restructuring and acquisition charges | 97,114 |
| | 72,424 |
| | 117,806 |
| | 95,691 |
|
| | | | | | | |
Restructuring and acquisition charges | 5,458 |
| | 6,602 |
| | 41,416 |
| | 9,770 |
|
Operating income | $ | 91,656 |
| | 65,822 |
| | 76,390 |
| | 85,921 |
|
(5) Business Combinations, Goodwill and Other Intangible Assets
2014 Business Combinations Activity
During the six months ended June 30, 2014, we completed three new acquisitions located in France, Malaysia and Sweden as well as purchased a portion of the minority ownership in our Indian operations, for which we had previously recorded a minority shareholder redemption liability on the balance sheet, increasing our ownership from 90% to 95% . Terms of these acquisitions included: (1) cash paid at closing of $20.2 million, (2) consideration subject only to the passage of time of $8.9 million, (3) consideration subject to provisions that will be paid upon certain conditions being met which are recorded at their acquisition date fair value of $1.2 million and (4) a redeemable noncontrolling interest of $13.7 million. The acquisition we completed in Sweden includes a redeemable noncontrolling interest in the form of an option agreement that allows the Company to purchase, and the noncontrolling shareholder to put to the Company, the remaining noncontrolling interest in the acquired company in annual increments over the next four years based on price determined by the profit generated by this company. The fair value of this redeemable noncontrolling interest at the balance sheet date was determined based on the estimated redemption price and will be carried at the higher of its redemption price or book value.
During the six months ended June 30, 2014, we also paid $36.4 million for deferred acquisition and earn-out obligations for acquisitions completed in prior years.
Earn-Out Payments
At June 30, 2014, we had the potential to make earn-out payments on 14 acquisitions that are subject to the achievement of certain performance conditions. The maximum amount of the potential earn-out payments for these acquisitions was $32.2 million at June 30, 2014. Assuming the achievement of the applicable performance conditions, we anticipate that the majority of these earn-out payments will be paid over the next four years.
Goodwill and Other Intangible Assets
We have $2.0 billion of unamortized intangibles and goodwill at June 30, 2014. A significant portion of these unamortized intangibles and goodwill are denominated in currencies other than the U.S. dollar, 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 $2.0 billion of unamortized intangibles and goodwill consists of: (1) goodwill of $1.9 billion with indefinite useful lives that is not amortized, (2) identifiable intangibles of $36.1 million that will be amortized over their remaining finite useful lives, and (3) $8.1 million of identifiable intangibles with indefinite useful lives that is not amortized.
The following table details, by reporting segment, the current year movements in goodwill with indefinite useful lives ($ in thousands):
|
| | | | | | | | | | | | | | | |
| Real Estate Services | | | | |
| Americas | | EMEA | | Asia Pacific | | LaSalle | | Consolidated |
Balance as of January 1, 2014 | $ | 995,182 |
| | 647,593 |
| | 237,900 |
| | 19,405 |
| | 1,900,080 |
|
Additions, net of adjustments | — |
| | 32,617 |
| | (1,392 | ) | | — |
| | 31,225 |
|
Impact of exchange rate movements | 134 |
| | 10,451 |
| | 3,972 |
| | 552 |
| | 15,109 |
|
Balance as of June 30, 2014 | $ | 995,316 |
| | 690,661 |
| | 240,480 |
| | 19,957 |
| | 1,946,414 |
|
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 | | LaSalle | | Consolidated |
Gross Book Value | | | | | | | | | |
Balance as of January 1, 2014 | $ | 101,357 |
| | 43,107 |
| | 9,749 |
| | 7,759 |
| | $ | 161,972 |
|
Additions | 142 |
| | 2,429 |
| | — |
| | — |
| | 2,571 |
|
Impact of exchange rate movements | 8 |
| | 1,233 |
| | 164 |
| | 435 |
| | 1,840 |
|
Balance as of June 30, 2014 | $ | 101,507 |
| | 46,769 |
| | 9,913 |
| | 8,194 |
| | 166,383 |
|
| | | | | | | | | |
Accumulated Amortization | |
| | |
| | |
| | |
| | |
|
Balance as of January 1, 2014 | $ | (78,244 | ) | | (29,379 | ) | | (8,660 | ) | | (110 | ) | | (116,393 | ) |
Amortization expense | (3,388 | ) | | (1,247 | ) | | (257 | ) | | — |
| | (4,892 | ) |
Impact of exchange rate movements | (8 | ) | | (796 | ) | | (146 | ) | | (2 | ) | | (952 | ) |
Balance as of June 30, 2014 | $ | (81,640 | ) | | (31,422 | ) | | (9,063 | ) | | (112 | ) | | (122,237 | ) |
| | | | | | | | | |
Net book value as of June 30, 2014 | $ | 19,867 |
| | 15,347 |
| | 850 |
| | 8,082 |
| | $ | 44,146 |
|
We amortize our identifiable intangible assets with finite lives on a straight-line basis over their useful lives. The remaining estimated future amortization expense by year for our identifiable intangible assets with finite useful lives at June 30, 2014, is as follows ($ in thousands):
|
| | | |
2014 (6 months) | $ | 6,221 |
|
2015 | 9,378 |
|
2016 | 5,284 |
|
2017 | 4,590 |
|
2018 | 3,661 |
|
2019 | 3,077 |
|
Thereafter | 3,855 |
|
Total | $ | 36,066 |
|
| |
(6) | Investments in Real Estate Ventures |
As of June 30, 2014 and December 31, 2013, we had Investments in real estate ventures of $295.6 million and $287.2 million, respectively. We account for the majority of our investments in real estate ventures under the equity method of accounting. 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 investment ownership percentages in these funds generally range from less than 1% to 15%.
We utilize two investment vehicles, LaSalle Investment Company I ("LIC I") and LaSalle Investment Company II ("LIC II"), to facilitate the majority of our co-investment activity when we do not invest directly into a real estate venture. 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.
At June 30, 2014, LIC II has unfunded capital commitments to the underlying funds of $193.4 million and a $30.0 million revolving credit facility (the "LIC II Facility"), principally for working capital needs. At June 30, 2014, our maximum potential unfunded commitments to LIC I and LIC II combined were $121.1 million which include our share of commitments to underlying funds and our exposure to funding our proportionate share of the then outstanding balance on the LIC II Facility. LIC I's and LIC II's exposures to liabilities and losses of the ventures are limited to their existing capital contributions and remaining capital commitments. Our unfunded commitment to LIC I will remain in effect until December 31, 2014. We expect that LIC II will draw down on our commitment over the next three to five years to satisfy its existing commitments to underlying funds.
The following table summarizes the discussion above relative to LIC I and LIC II at June 30, 2014 ($ in millions):
|
| | | | | | |
| LIC I |
| LIC II |
|
Our effective ownership interest in co-investment vehicle | 47.85 | % | 48.78 | % |
Our maximum potential unfunded commitments | $ | 5.1 |
| $ | 116.0 |
|
Our share of unfunded capital commitments to underlying funds | 0.4 |
| 94.3 |
|
Our maximum exposure assuming facility is fully drawn | N/A |
| 14.6 |
|
Our share of exposure on outstanding borrowings | N/A |
| 3.2 |
|
Exclusive of our LIC I and LIC II commitment structures, we have other potential unfunded commitment obligations, the maximum of which is $90.0 million as of June 30, 2014.
Our investments in real estate ventures include investments in entities classified as variable interest entities ("VIEs") that we analyze for potential consolidation. We had equity method investments, either directly or indirectly, of $5.0 million and $2.6 million at June 30, 2014 and December 31, 2013, respectively, in entities classified as VIEs. We evaluate each of these VIEs to determine whether we might have the power to direct the activities that most significantly impact the entity's economic performance. In certain circumstances, we have determined that we either did not have the power to direct the key activities, or shared power with investors, lenders, or other actively-involved third parties. Additionally, our exposure to loss is limited to our investment in the VIEs. Therefore, we concluded that we would not be deemed to have a controlling financial interest in or be the primary beneficiary of these VIEs and therefore do not consolidate them in our Consolidated Financial Statements. In other circumstances, we have determined we are the primary beneficiary of certain other VIEs and accordingly, consolidate such entities. The assets of the consolidated VIEs are available only for the settlement of the obligations of the respective entities. The mortgage loans of the consolidated VIEs are non-recourse to JLL.
Summarized balance sheets for our consolidated VIEs as of June 30, 2014 and December 31, 2013 are as follows ($ in thousands):
|
| | | | | | |
| June 30, 2014 |
| | December 31, 2013 |
|
Property and equipment, net | $ | 37,758 |
| | 14,389 |
|
Investment in real estate venture | 2,094 |
| | — |
|
Other assets | 1,948 |
| | 1,594 |
|
Total assets | $ | 41,800 |
| | 15,983 |
|
| | | |
Mortgage loans payable, included in other long-term liabilities | $ | 28,895 |
| | 10,647 |
|
Due to related party | 2,094 |
| | — |
|
Total liabilities | 30,989 |
| | 10,647 |
|
| | | |
Members' equity | 10,811 |
| | 5,336 |
|
Total liabilities and members' equity | $ | 41,800 |
| | 15,983 |
|
Summarized statements of operations for our consolidated VIEs for the three months and six months ended June 30, 2014 and 2013 are as follows ($ in thousands): |
| | | | | | | | | | | | |
| Three Months Ended |
| | Three Months Ended |
| | Six Months Ended |
| | Six Months Ended |
|
| June 30, 2014 |
| | June 30, 2013 |
| | June 30, 2014 |
| | June 30, 2013 |
|
Revenue | $ | 1,043 |
| | 232 |
| | 1,545 |
| | 519 |
|
Gain on Sale of Investment | — |
| | 2,875 |
| | — |
| | 2,875 |
|
| | | | | | | |
Operating and other expenses | (947 | ) | | (60 | ) | | (1,364 | ) | | (120 | ) |
Net income | $ | 96 |
| | 3,047 |
| | 181 |
| | 3,274 |
|
The members' equity and net income of the consolidated VIEs are allocated in total to the noncontrolling interest holders as Noncontrolling interest on our Consolidated Balance Sheets and as Net income attributable to noncontrolling interest in our Consolidated Statements of Comprehensive Income, respectively.
Impairment
We review investments in real estate 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 investments are other than temporarily impaired. Our judgments regarding the existence of impairment indicators are based on evaluations of regular updates to future cash flow models, and on factors such as operational performance, market conditions, major tenancy matters, legal and environmental concerns, and our ability and intent to hold, with regard to each underlying asset and investment. Future events could occur which would cause us to conclude that impairment indicators exist and an impairment loss is warranted. When events or changes in circumstances indicate that the carrying amount of the 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 potential impairment. There were no impairment charges included in Equity earnings from real estate ventures during the three months ended June 30, 2014. Equity earnings from real estate ventures included impairment charges of $0.5 million for the three months ended June 30, 2013 and $0.8 million and $2.2 million for the six months ended June 30, 2014 and 2013, respectively, representing our share of the impairment charges against individual assets held by our real estate ventures. We did not recognize any impairment charges related to our equity investments during any of the three or six months ended June 30, 2014 and 2013.
Fair Value
We elected the fair value option for certain investments in real estate ventures, in the ordinary course of business at the time of the initial direct investment, because we believe the fair value accounting method more accurately represents the value and performance of these investments. At June 30, 2014 and December 31, 2013, we had $88.6 million and $78.9 million, respectively, of investments that were accounted for under the fair value method. For investments in real estate ventures for which the fair value option has been elected, we increase or decrease our investment each reporting period by the change in the fair value of these investments. We reflect these fair value adjustments as gains or losses in our Consolidated Statements of Comprehensive Income within Equity earnings from real estate ventures. The fair value of these investments is based on discounted cash flow models and other assumptions that reflect our outlook for the commercial real estate market relative to these real estate assets and is primarily based on inputs that are Level 3 inputs in the fair value hierarchy.
The following table shows the movements in our investments in real estate ventures that are accounted for under the fair value accounting method ($ in thousands):
|
| | | | | |
| 2014 |
| 2013 |
|
Balances as of January 1, | $ | 78,941 |
| 63,579 |
|
Investments | 7,014 |
| 71 |
|
Distributions | (517 | ) | (1,462 | ) |
Net fair value gain (loss) | 2,678 |
| (672 | ) |
Foreign currency translation adjustments, net | 448 |
| (2,523 | ) |
Balances as of June 30, | $ | 88,564 |
| 58,993 |
|
| |
(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 crucial element of our compensation program.
Restricted stock unit activity for the three months ended June 30, 2014 and 2013, is as follows:
|
| | | | | | | | |
| Shares (thousands) |
| | Weighted Average Grant Date Fair Value |
| | Weighted Average Remaining Contractual Life |
Unvested at April 1, 2014 | 1,030.8 |
| | $ | 80.92 |
| | |
Granted | 13.1 |
| | 121.12 |
| | |
Vested | (10.7 | ) | | 34.13 |
| | |
Forfeited | (6.2 | ) | | 79.28 |
| | |
Unvested at June 30, 2014 | 1,027.0 |
| | $ | 81.93 |
| | 2.15 |
Unvested shares expected to vest | 993.6 |
| | $ | 82.10 |
| | 2.16 |
| | | | | |
Unvested at April 1, 2013 | 1,455.0 |
| | $ | 70.99 |
| | |
Granted | 14.6 |
| | 92.77 |
| | |
Vested | (20.9 | ) | | 64.85 |
| | |
Forfeited | (3.5 | ) | | 80.49 |
| | |
Unvested at June 30, 2013 | 1,445.2 |
| | $ | 71.27 |
| | 1.87 |
Unvested shares expected to vest | 1,402.9 |
| | $ | 71.31 |
| | 1.87 |
Restricted stock unit activity for the six months ended June 30, 2014 and 2013, is as follows:
|
| | | | | | | | |
| Shares (thousands) |
| | Weighted Average Grant Date Fair Value |
| | Weighted Average Remaining Contractual Life |
Unvested at January 1, 2014 | 1,025.0 |
| | $ | 73.10 |
| |
|
Granted | 148.4 |
| | 118.66 |
| |
|
Vested | (140.2 | ) | | 56.36 |
| |
|
Forfeited | (6.2 | ) | | 79.28 |
| |
|
Unvested at June 30, 2014 | 1,027.0 |
| | $ | 81.93 |
| | 2.15 |
Unvested shares expected to vest | 993.6 |
| | $ | 82.10 |
| | 2.16 |
| | | | | |
Unvested at January 1, 2013 | 1,347.0 |
| | $ | 68.50 |
| |
|
Granted | 175.2 |
| | 91.15 |
| |
|
Vested | (59.6 | ) | | 68.62 |
| |
|
Forfeited | (17.4 | ) | | 65.99 |
| |
|
Unvested at June 30, 2013 | 1,445.2 |
| | $ | 71.27 |
| | 1.87 |
Unvested shares expected to vest | 1,402.9 |
| | $ | 71.31 |
| | 1.87 |
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 June 30, 2014, we had $34.2 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 June 30, 2014 over varying periods into 2019.
Shares vested during the three months ended June 30, 2014 and 2013, had grant date fair values of $0.4 million and $1.4 million, respectively, and $7.9 million and $4.1 million, for the six months ended June 30, 2014 and 2013, respectively. Shares granted during the three months ended June 30, 2014 and 2013, had grant date fair values of $1.6 million and $1.4 million, respectively, and $17.6 million and $16.0 million for the six months ended June 30, 2014 and 2013, respectively.
Other Stock Compensation Programs
We also have a stock-based compensation plan for our United Kingdom and Ireland based employees, the Jones Lang LaSalle Savings Related Share Option Plan ("Save as You Earn" or "SAYE"). Under this plan, employees make an annual election to contribute to the plan to purchase stock at a 15% discount from the market price at the beginning of the plan's three and five year vesting periods. No options were issued during the six months ended June 30, 2014 and 2013. The fair value of options granted under the SAYE plan are amortized over their respective vesting periods. There were approximately 144,300 and 227,800 options outstanding under the SAYE plan at June 30, 2014 and December 31, 2013, respectively.
We maintain five contributory defined benefit pension plans in the United Kingdom, Ireland and Holland to provide retirement benefits to eligible employees. It is our policy to fund the minimum annual contributions required by applicable regulations. We use a December 31 measurement date for our plans.
Net periodic pension (income) cost consisted of the following ($ in thousands):
|
| | | | | | | | | | | | |
| Three Months Ended |
| | Three Months Ended |
| | Six Months Ended |
| | Six Months Ended |
|
| June 30, 2014 |
| | June 30, 2013 |
| | June 30, 2014 |
| | June 30, 2013 |
|
Employer service cost - benefits earned during the period | $ | 958 |
| | 947 |
| | 1,915 |
| | 1,901 |
|
Interest cost on projected benefit obligation | 4,089 |
| | 3,513 |
| | 8,179 |
| | 7,056 |
|
Expected return on plan assets | (6,200 | ) | | (4,885 | ) | | (12,400 | ) | | (9,811 | ) |
Net amortization of deferrals | 273 |
| | 523 |
| | 546 |
| | 1,051 |
|
Recognized actuarial loss | 41 |
| | 38 |
| | 83 |
| | 76 |
|
Net periodic pension (income) cost | $ | (839 | ) | | 136 |
| | (1,677 | ) | | 273 |
|
The expected return on plan assets, included in net periodic pension (income) cost, is based on forecasted long-term rates of return on plan assets of each individual plan; expected returns range from 4.1% to 7.0%.
For the three months ended June 30, 2014 and 2013, we made payments of $3.0 million and $2.6 million, respectively, to these plans. For the six months ended June 30, 2014 and 2013, we made payments of $6.6 million and $6.1 million, respectively, to these plans. We expect to contribute an additional $7.0 million to these plans in the last six months of 2014, for a total of $13.6 million in 2014. We made $13.2 million of contributions to these plans during the year ended December 31, 2013.
| |
(9) | Fair Value Measurements |
ASC 820, "Fair Value Measurements and Disclosures," establishes a framework for measuring fair value 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 among levels of valuations during either of the three or six months ended June 30, 2014 or 2013.
Financial Instruments
Our financial instruments include Cash and cash equivalents, Trade receivables, Notes and other receivables, Warehouse receivables, Accounts payable, 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, Warehouse 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 and market spreads.
We estimate that the fair value of our Long-term senior notes was $279.2 million and $262.6 million at June 30, 2014 and December 31, 2013, respectively, using dealer quotes that are Level 2 inputs in the fair value hierarchy. The carrying value of our Long-term senior notes was $275.0 million at June 30, 2014 and December 31, 2013.
We record Warehouse receivables at the lower of cost or fair value based on the commitment price, in accordance with ASC 948, "Financial Services-Mortgage Banking." The fair values of our Warehouse receivables are based on the committed purchase price. When applicable, we determine the fair value of Warehouse receivables based on readily observable Level 2 inputs.
Recurring Fair Value Measurements
The following table categorizes by level in the fair value hierarchy our assets and liabilities that are measured at fair value on a recurring basis at June 30, 2014 and December 31, 2013 ($ in thousands):
|
| | | | | | | | | | | | | | | |
| | | June 30, 2014 | | December 31, 2013 |
| | | Level 2 | | Level 3 | | Level 2 | | Level 3 |
Assets | | | | | | | | |
| Foreign currency forward contracts receivable | | $ | 5,730 |
| | — |
| | $ | 12,966 |
| | — |
|
| Deferred compensation plan assets | | 96,625 |
| | — |
| | 85,050 |
| | — |
|
| Investments in real estate ventures - fair value | | — |
| | 88,564 |
| | — |
| | 78,941 |
|
Total assets at fair value | | $ | 102,355 |
| | 88,564 |
| | $ | 98,016 |
| | 78,941 |
|
| | | | | | | | | |
Liabilities | | | | | | | | |
| Foreign currency forward contracts payable | | $ | 2,197 |
| | — |
| | $ | 13,094 |
| | — |
|
| Deferred compensation plan liabilities | | 96,729 |
| | — |
| | 85,853 |
| | — |
|
Total liabilities at fair value | | $ | 98,926 |
| | — |
| | $ | 98,947 |
| | — |
|
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 these valuations are Level 2 inputs in the fair value hierarchy. At June 30, 2014, these forward exchange contracts had a gross notional value of $1.9 billion ($899.5 million on a net basis) and were recorded on our Consolidated Balance Sheet as a current asset of $5.7 million and a current liability of $2.2 million. At December 31, 2013, these forward exchange contracts had a gross notional value of $1.96 billion ($1.01 billion on a net basis) and were recorded on our Consolidated Balance Sheet as a current asset of $13.0 million and a current liability of $13.1 million.
The revaluations of our foreign currency forward contracts resulted in a net gain of $3.5 million and a net loss of $7.9 million for the three months ended June 30, 2014 and 2013, respectively. 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 impact to net income was not significant for either of the three or six months ended June 30, 2014 or 2013.
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 $5.7 million asset at June 30, 2014 was comprised of gross contracts with receivable positions of $7.8 million and payable positions of $2.1 million. The $2.2 million liability position at June 30, 2014 was comprised of gross contracts with receivable positions of $1.0 million and payable positions of $3.2 million. At December 31, 2013, the $13.0 million asset was comprised of gross contracts with
receivable positions of $13.8 million and payable positions of $0.8 million. The $13.1 million liability position at December 31, 2013, was comprised of gross contracts with receivable positions of $1.3 million and payable positions of $14.4 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 June 30, 2014, as Other long-term assets of $96.6 million, long-term Deferred compensation liabilities of $96.7 million, and as a reduction of equity, Shares held in trust, of $6.3 million. This plan is recorded on our Consolidated Balance Sheet at December 31, 2013 as Other long-term assets of $85.1 million, long-term Deferred compensation liabilities of $85.9 million, and as a reduction of equity, Shares held in trust, of $8.1 million.
We have elected the fair value option for certain investments in real estate ventures. We had $88.6 million and $78.9 million at June 30, 2014 and December 31, 2013, respectively, of direct 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 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, for additional information regarding our investments accounted for under the fair value method.
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 and whether our investments are other than temporarily impaired. When the carrying amount of the underlying 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, for additional information regarding our investments accounted for under the equity method.
Credit Facility
We have a $1.2 billion unsecured revolving credit facility (the "Facility") that matures in 2018. We had $410.0 million and $155.0 million outstanding under the Facility at June 30, 2014 and December 31, 2013, respectively. Under our Facility, at June 30, 2014, we had the capacity to borrow up to an additional $767.6 million. The average outstanding borrowings under the Facility were $491.8 million and $542.3 million during the three months ended June 30, 2014 and 2013, respectively, and $383.3 million and $423.6 million during the six months ended June 30, 2014 and 2013, respectively.
The pricing on the Facility ranges from LIBOR plus 1.00% to 1.75%. As of June 30, 2014, pricing on the Facility was LIBOR plus 1.13%. The effective interest rate on our credit facility was 1.0% and 1.3% for the three months ended June 30, 2014 and 2013, respectively, and 1.1% and 1.4% during the six months ended June 30, 2014 and 2013, respectively.
We remain in compliance with all covenants under our Facility as of June 30, 2014. The Facility requires us to maintain a leverage ratio that does not exceed 3.50 to 1 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.
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 business acquisitions.
Short-Term Borrowings
In addition to our Facility, we have the capacity to borrow up to an additional $51.1 million under local overdraft facilities. We had short-term borrowings (including capital lease obligations and local overdraft facilities) of $24.7 million and $24.5 million at June 30, 2014 and December 31, 2013, respectively, of which $18.4 million and $22.8 million at June 30, 2014 and December 31, 2013, 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.
| |
(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), but 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 $8.5 million and $6.2 million as of June 30, 2014 and December 31, 2013, respectively.
| |
(12) | Restructuring and Acquisition Charges |
For the three and six months ended June 30, 2014, we recognized $5.5 million and $41.4 million, respectively, of Restructuring and acquisition charges, of which $34.5 million were related to the write-off of an indemnification asset that arose from prior period acquisition activity; this write-off was offset by the recognition of a related previously unrecognized tax benefit of an equal amount in the provision for income taxes, and therefore had no impact on net income. The remaining $6.9 million of expense consisted of (1) severance, (2) lease exit charges and fair value reserve adjustments, and (3) other acquisition and information technology integration costs. For the three and six months ended June 30, 2013, we recognized $6.6 million and $9.8 million, respectively, of expense consisting of (1) severance, (2) King Sturge employee retention bonuses, (3) lease exit charges and fair value changes, and (4) other acquisition and information technology integration costs.
The following table shows the restructuring and acquisition accrual activity, exclusive of the $34.5 million indemnification asset write-off, and the related payments made during the six months ended June 30, 2014 and 2013 ($ in thousands):
|
| | | | | | | | | | | | | | | | |
| Severance |
| | Retention Bonuses |
| | Lease Exit |
| | Other Acquisition Costs |
| | Total |
|
January 1, 2014 | $ | 3,798 |
| | 397 |
| | 5,891 |
| | 373 |
| | $ | 10,459 |
|
Accruals | 2,362 |
| | — |
| | 3,204 |
| | 1,324 |
| | 6,890 |
|
Payments made | (2,396 | ) | | 13 |
| | (2,397 | ) | | (1,562 | ) | | (6,342 | ) |
June 30, 2014 | $ | 3,764 |
| | 410 |
| | 6,698 |
| | 135 |
| | $ | 11,007 |
|
|
| | | | | | | | | | | | | | | | |
January 1, 2013 | $ | 9,991 |
| | 5,188 |
| | 11,963 |
| | 4,235 |
| | $ | 31,377 |
|
Accruals | 5,736 |
| | 896 |
| | (1,351 | ) | | 4,489 |
| | 9,770 |
|
Payments made | (9,050 | ) | | (4,952 | ) | | (2,715 | ) | | (3,975 | ) | | (20,692 | ) |
June 30, 2013 | $ | 6,677 |
| | 1,132 |
| | 7,897 |
| | 4,749 |
| | $ | 20,455 |
|
We expect that the majority of accrued severance, accrued retention bonuses, and other accrued acquisition costs will be paid during 2014. Lease exit payments are dependent on the terms of various leases, which extend into 2017.
(13) Subsequent Event
On July 31, 2014, we acquired CLEO Construction Management (CLEO), a prominent California-based construction project management services firm that specializes in medical facilities. The transaction will enable JLL, already a leading provider of comprehensive facility management, advisory and project development services for medical properties, to provide a broader range of services to healthcare organizations and meet the growing needs of this real estate sector.
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 and six months ended June 30, 2014, and Jones Lang LaSalle's ("JLL") audited Consolidated Financial Statements and notes thereto for the fiscal year ended December 31, 2013, which are included in our 2013 Annual Report on Form 10-K, filed with the United States Securities and Exchange Commission ("SEC") and also available on our website (www.jll.com).You should also refer to Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations contained in our 2013 Annual Report on Form 10-K.
The following discussion and analysis contains certain forward-looking statements generally identified 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 that may cause JLL'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 included within this section for further 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, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements in our 2013 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 and judgments that impact (1) the stated amount of assets and liabilities, (2) disclosure of contingent assets and liabilities at the date of the financial statements, and (3) the reported amount of revenue and expenses during the reporting periods. These accounting estimates are based on management's judgment. We consider them 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 reasonableness. 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, 2013. There have been no material changes to these critical accounting policies and estimates during the six months ended June 30, 2014.
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; |
| |
• | Self-Insurance Programs. |
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. For the six months ended June 30, 2014, our pre-tax income included restructuring and acquisition charges of $34.5 million related to the write-off of an indemnification asset that arose from prior period acquisition activity. The effect of this on net income was offset by the recognition of a related previously unrecognized tax benefit of an equal amount as previously disclosed in our 2013 Annual Report on Form 10-K. Excluding the offset of this write-off on our provision (benefit) for income taxes, our effective tax rate for the three and six months ended June 30, 2014, and our forecasted tax rate for 2014, is approximately 25.0%. 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 effective in the quarter in which the legislation is enacted, and (3) the impact of tax planning.
The geographic mix of our income can significantly impact our effective tax rate. Tax rate jurisdictions with effective national and local combined tax rates of 25% or lower with the most significant impact on our effective tax rate include: Hong Kong (16.5%), Singapore (17%), the United Kingdom (21.5%), and the Netherlands (25%). Other tax rate jurisdictions with effective rates of 25% or lower making meaningful contributions to our global effective tax rate include: Macau (12%), Cyprus (12.5%), Ireland (12.5%), Poland (19%), Turkey (20%), Korea (24.2%) and The People's Republic of China (25%).
Items Affecting Comparability
Macroeconomic Conditions
Our results of operations and the variability of these results are significantly influenced by macroeconomic trends, the geopolitical environment, the global and regional real estate markets as well as the financial and credit markets. These macroeconomic conditions have had, and we expect will 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 earnings 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) realized gains (losses) on asset dispositions, or (3) incentive fees recorded as Equity earnings from real estate ventures. 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 fees for real estate investment banking, capital markets activities and other services within our Real Estate Services ("RES") businesses increase the variability of the revenue we receive that relates to the size and timing of our clients' transactions. The timing and the magnitude of these fees can vary significantly from year to year and quarter to quarter, and from region to region.
Foreign Currency
We conduct business using a variety of currencies but report our results in U.S. dollars. As a result, 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 such results may indicate a growth or decline rate that might not have been consistent with the real underlying growth or decline rates in the local operations. Consequently, 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 our financial condition in the Results of Operations section below.
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 or documenting transactions by fiscal year-end and the fact that certain expenses are constant through the year. Historically, we have reported a relatively smaller profit in the first quarter and then increasingly
larger profits during each of the following three quarters, excluding the recognition of investment-generated performance fees and co-investment equity gains and losses (each of which can be unpredictable). Such performance fees and co-investment equity gains or losses are generally recognized when assets are sold, the timing of which is geared toward the benefit of our clients. Non-variable operating expenses, which are treated as expenses when they are incurred during the year, are relatively constant on a quarterly basis.
A significant portion of our Compensation and benefits expense is from incentive compensation plans, which we generally accrue throughout the year based on progress toward annual performance targets. This quarterly estimation can result in significant fluctuations in quarterly Compensation and benefit expense from period to period. Consequently, the results for the periods ended June 30, 2014 and 2013, are not indicative of the results to be obtained for the full fiscal year.
Results of Operations
Reclassifications
We report Equity earnings from real estate ventures in our Consolidated Statements of Comprehensive Income after Operating income. However, for segment reporting we reflect Equity earnings from real estate ventures within Total revenue. See Note 4, Business Segments, of the Notes to Consolidated Financial Statements for Equity earnings 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 earnings included in segment revenue.
Three and Six Months Ended June 30, 2014 Compared to Three and Six Months Ended June 30, 2013
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 Comprehensive Income.
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Revenue | | | | | | | | | |
|
Real Estate Services: | | | | | | | | | |
|
Leasing | $ | 365.2 |
| | 297.2 |
| | 68.0 |
| | 23 | % | | 23 | % |
Capital Markets & Hotels | 183.1 |
| | 159.0 |
| | 24.1 |
| | 15 | % | | 12 | % |
Property & Facility Management (1) | 257.2 |
| | 210.6 |
| | 46.6 |
| | 22 | % | | 22 | % |
Project & Development Services (1) | 102.9 |
| | 86.1 |
| | 16.8 |
| | 20 | % | | 19 | % |
Advisory, Consulting and Other | 107.6 |
| | 94.1 |
| | 13.5 |
| | 14 | % | | 12 | % |
LaSalle Investment Management | 70.0 |
| | 61.3 |
| | 8.7 |
| | 14 | % | | 12 | % |
Fee revenue | $ | 1,086.0 |
| | 908.3 |
| | 177.7 |
| | 20 | % | | 18 | % |
Gross contract costs | 191.2 |
| | 81.1 |
| | 110.1 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 1,277.2 |
| | 989.4 |
| | 287.8 |
| | 29 | % | | 28 | % |
Operating expenses, excluding gross contract costs | 988.8 |
| | 835.9 |
| | 152.9 |
| | 18 | % | | 17 | % |
Gross contract costs | 191.2 |
| | 81.1 |
| | 110.1 |
| | n.m. |
| | n.m. |
|
Restructuring and acquisition charges | 5.5 |
| | 6.6 |
| | (1.1 | ) | | (17 | %) | | (28 | %) |
Total operating expenses | $ | 1,185.5 |
| | 923.6 |
| | 261.9 |
| | 28 | % | | 27 | % |
Operating income | $ | 91.7 |
| | 65.8 |
| | 25.9 |
| | 39 | % | | 41 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | | | | | |
n.m. - not meaningful | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
| Six Months |
| | Six Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Revenue | | | | | | | | | |
|
Real Estate Services: | | | | | | | | | |
|
Leasing | $ | 634.9 |
| | 524.7 |
| | 110.2 |
| | 21 | % | | 21 | % |
Capital Markets & Hotels | 299.4 |
| | 281.2 |
| | 18.2 |
| | 6 | % | | 4 | % |
Property & Facility Management (1) | 504.7 |
| | 422.9 |
| | 81.8 |
| | 19 | % | | 21 | % |
Project & Development Services (1) | 190.2 |
| | 163.3 |
| | 26.9 |
| | 16 | % | | 16 | % |
Advisory, Consulting and Other | 200.8 |
| | 175.7 |
| | 25.1 |
| | 14 | % | | 12 | % |
LaSalle Investment Management | 133.7 |
| | 121.0 |
| | 12.7 |
| | 10 | % | | 9 | % |
Fee revenue | $ | 1,963.7 |
| | 1,688.8 |
| | 274.9 |
| | 16 | % | | 16 | % |
Gross contract costs | 350.9 |
| | 156.6 |
| | 194.3 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 2,314.6 |
| | 1,845.4 |
| | 469.2 |
| | 25 | % | | 25 | % |
Operating expenses, excluding gross contract costs | 1,845.9 |
| | 1,593.1 |
| | 252.8 |
| | 16 | % | | 15 | % |
Gross contract costs | 350.9 |
| | 156.6 |
| | 194.3 |
| | n.m. |
| | n.m. |
|
Restructuring and acquisition charges | 41.4 |
| | 9.8 |
| | 31.6 |
| | n.m. |
| | n.m. |
|
Total operating expenses | $ | 2,238.2 |
| | 1,759.5 |
| | 478.7 |
| | 27 | % | | 27 | % |
Operating income | $ | 76.4 |
| | 85.9 |
| | (9.5 | ) | | (11 | %) | | (11 | %) |
(1) Amounts have been adjusted to remove gross contract costs. | | | | | | |
In the second quarter of 2014, fee revenue was $1.1 billion, an 18% increase in local currency from 2013, driven by a 23% increase to $365.2 million in Leasing, a 22% increase to $257.2 million in Property & Facility Management, and a 19% increase to $102.9 million in Project & Development Services. Operating expenses, excluding gross contract costs ("fee-based operating expenses") and restructuring and acquisition charges, were $988.8 million in the second quarter of 2014, a year-over-year increase of 17% in local currency. Operating income margin, calculated on fee revenue and fee-based operating expenses, was 9.0% for the second quarter compared with 8.0% a year ago.
For the six months ended June 30, 2014, fee revenue was $2.0 billion, a 16% increase in local currency from 2013, driven by a 21% increase to $634.9 million in Leasing, a 21% increase to $504.7 million in Property & Facility Management, and a 16% increase to $190.2 million in Project & Development Services. Fee-based operating expenses were $1.8 billion for the six-month period of 2014, a year-over-year increase of 15% in local currency. Operating income margin, calculated on fee revenue and fee-based operating expenses, was 6.0% for the six months ended June 30, 2014 compared with 5.7% in the prior year.
Total operating expenses included $5.5 million and $41.4 million of restructuring and acquisition charges for the three and six-month periods ended June 30, 2014, respectively. The year-to-date period included $34.5 million related to the write-off of an indemnification asset that arose from prior period acquisition activity; this write-off was offset by the recognition of a related previously unrecognized tax benefit of an equal amount in the provision for income taxes, and therefore had no impact on net income. The remaining restructuring and acquisition charges for both periods included severance-related expenses for position eliminations, lease exit charges and fair value reserve adjustments, and other acquisition integration costs.
Net interest expense for the three months ended June 30, 2014 was $7.7 million, compared with $9.0 million for the second quarter of 2013. Net interest expense for the six months ended June 30, 2014 was $14.3 million, compared with $17.0 million for the prior period. The decrease in interest expense was due to a reduction in interest accretion on lower deferred business acquisition obligations balances and lower pricing and average borrowings under our credit facility.
In the second quarter of 2014, we recognized equity earnings of $12.5 million from our investments in real estate ventures, compared with $9.1 million in 2013. Equity earnings for the six months ended June 30, 2014 was $21.4 million, compared with $14.6 million in 2013. This increase in equity earnings was due primarily to fair value increases and gains generated from assets sales.
The effective tax rate for the three and six months ended June 30, 2014, excluding the impact of the tax benefit related to the indemnification asset write-off during the first quarter of 2014, was 25.0%, which represents our estimated effective tax rate for full-year 2014 and was generally consistent with our effective tax rate for the year ended December 31, 2013.
Segment Operating Results
We manage and report our operations as four business segments:
The three geographic regions of RES including:
| |
(ii) | Europe, Middle East and Africa ("EMEA"), and |
and
| |
(iv) | LaSalle Investment Management ("LaSalle"), which offers investment management services on a global basis. |
Each geographic region offers our full range of Real Estate Services including tenant representation and agency leasing, capital markets and hotels, property management, facilities management, project and development services, 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. LaSalle 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 earnings from real estate ventures within our revenue line, since the related activity is an integral part of LaSalle. Finally, our measure of segment results also excludes Restructuring and acquisition charges.
Americas - Real Estate Services
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 249.6 |
| | 197.8 |
| | 51.8 |
| | 26 | % | | 26 | % |
Capital Markets & Hotels | 60.1 |
| | 53.4 |
| | 6.7 |
| | 13 | % | | 13 | % |
Property & Facility Management (1) | 103.6 |
| | 86.3 |
| | 17.3 |
| | 20 | % | | 21 | % |
Project & Development Services (1) | 51.3 |
| | 42.3 |
| | 9.0 |
| | 21 | % | | 23 | % |
Advisory, Consulting and Other | 28.0 |
| | 27.5 |
| | 0.5 |
| | 2 | % | | 3 | % |
Equity earnings | 1.0 |
| | 0.1 |
| | 0.9 |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 493.6 |
| | 407.4 |
| | 86.2 |
| | 21 | % | | 22 | % |
Gross contract costs | 51.5 |
| | 24.2 |
| | 27.3 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 545.1 |
| | 431.6 |
| | 113.5 |
| | 26 | % | | 27 | % |
Operating expenses, excluding gross contract costs | $ | 446.8 |
| | 372.0 |
| | 74.8 |
| | 20 | % | | 21 | % |
Gross contract costs | 51.5 |
| | 24.2 |
| | 27.3 |
| | n.m. |
| | n.m. |
|
Operating income | $ | 46.8 |
| | 35.4 |
| | 11.4 |
| | 32 | % | | 32 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
|
n.m. - not meaningful | | | | |
|
| | | | | | | | | | | | | | | |
| Six Months |
| | Six Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 438.2 |
| | 350.1 |
| | 88.1 |
| | 25 | % | | 25 | % |
Capital Markets & Hotels | 100.3 |
| | 92.1 |
| | 8.2 |
| | 9 | % | | 9 | % |
Property & Facility Management (1) | 209.6 |
| | 175.7 |
| | 33.9 |
| | 19 | % | | 21 | % |
Project & Development Services (1) | 96.0 |
| | 80.1 |
| | 15.9 |
| | 20 | % | | 21 | % |
Advisory, Consulting and Other | 54.8 |
| | 51.5 |
| | 3.3 |
| | 6 | % | | 7 | % |
Equity earnings | 1.2 |
| | 0.3 |
| | 0.9 |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 900.1 |
| | 749.8 |
| | 150.3 |
| | 20 | % | | 21 | % |
Gross contract costs | 92.3 |
| | 43.5 |
| | 48.8 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 992.4 |
| | 793.3 |
| | 199.1 |
| | 25 | % | | 26 | % |
Operating expenses, excluding gross contract costs | $ | 836.3 |
| | 699.8 |
| | 136.5 |
| | 20 | % | | 20 | % |
Gross contract costs | 92.3 |
| | 43.5 |
| | 48.8 |
| | n.m. |
| | n.m. |
|
Operating income | $ | 63.8 |
| | 50.0 |
| | 13.8 |
| | 28 | % | | 26 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
|
(n.m. - not meaningful) | | | | |
Fee revenue for the Americas for the three months ended June 30, 2014 was $493.6 million, an increase of 22% in local currency compared with the second quarter of 2013. Double-digit growth was achieved in Leasing, up $51.8 million or 26%, Property & Facility Management, up $17.3 million or 21%, Project & Development Services, up $9.0 million or 23%, and in Capital Markets & Hotels, up $6.7 million or 13%. Growth in our U.S. Leasing revenue significantly outpaced flat to single-digit percentage increases in gross absorption in the U.S. market, driven in part by continued investment in the business through hiring of additional broker teams. Property & Facility Management revenue increases were driven by new real estate outsourcing client wins and expansions of relationships with long-standing clients across the entire geographic region that came through during the 12 months since the comparable prior period results.
Fee-based operating expenses were $446.8 million for the quarter, an increase of 21% in local currency compared with the second quarter of 2013, largely supporting higher revenue activity, including increasing contributions from annuity-like revenue streams and ongoing platform investments. Operating income was $46.8 million in the quarter, an increase of 32% compared with $35.4 million of operating income in the second quarter of 2013. Operating income margin calculated on a fee revenue basis was 9.5% in the second quarter, compared with 8.7% a year ago.
Fee revenue for the Americas for the six months ended June 30, 2014 was $900.1 million, an increase of 21% in local currency compared with 2013. Double-digit growth was achieved in Leasing, up $88.1 million or 25%, as well as in Property & Facility Management, up $33.9 million or 21%, and in Project & Development Services, up $15.9 million or 21%. Fee revenue growth for the six-month period was largely due to the same factors as the three-month period as we continued to build on the results of the first quarter.
Fee-based operating expenses were $836.3 million for the six-month period, an increase of 20% in local currency. Operating income was $63.8 million for the first half of 2014, and increase of 26% compared with $50.0 million of operating income during the six months ended June 30, 2013. Operating income margin calculated on a fee revenue basis was 7.1% in the period compared with 6.7% a year ago.
EMEA - Real Estate Services
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 67.6 |
| | 60.2 |
| | 7.4 |
| | 12 | % | | 7 | % |
Capital Markets & Hotels | 93.4 |
| | 63.2 |
| | 30.2 |
| | 48 | % | | 38 | % |
Property & Facility Management (1) | 60.3 |
| | 42.0 |
| | 18.3 |
| | 44 | % | | 35 | % |
Project & Development Services (1) | 34.1 |
| | 27.6 |
| | 6.5 |
| | 24 | % | | 16 | % |
Advisory, Consulting and Other | 53.6 |
| | 41.6 |
| | 12.0 |
| | 29 | % | | 21 | % |
Equity losses | — |
| | (0.5 | ) | | 0.5 |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 309.0 |
| | 234.1 |
| | 74.9 |
| | 32 | % | | 24 | % |
Gross contract costs | 86.6 |
| | 33.5 |
| | 53.1 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 395.6 |
| | 267.6 |
| | 128.0 |
| | 48 | % | | 39 | % |
Operating expenses, excluding gross contract costs | $ | 284.2 |
| | 221.0 |
| | 63.2 |
| | 29 | % | | 21 | % |
Gross contract costs | 86.6 |
| | 33.5 |
| | 53.1 |
| | n.m. |
| | n.m. |
|
Operating income | $ | 24.8 |
| | 13.1 |
| | 11.7 |
| | 89 | % | | 85 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
| | |
|
n.m. - not meaningful | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
| Six Months |
| | Six Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 121.7 |
| | 109.1 |
| | 12.6 |
| | 12 | % | | 7 | % |
Capital Markets & Hotels | 147.8 |
| | 121.5 |
| | 26.3 |
| | 22 | % | | 14 | % |
Property & Facility Management (1) | 112.4 |
| | 82.5 |
| | 29.9 |
| | 36 | % | | 30 | % |
Project & Development Services (1) | 62.7 |
| | 51.6 |
| | 11.1 |
| | 22 | % | | 15 | % |
Advisory, Consulting and Other | 98.4 |
| | 80.6 |
| | 17.8 |
| | 22 | % | | 15 | % |
Equity losses | — |
| | (0.5 | ) | | 0.5 |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 543.0 |
| | 444.8 |
| | 98.2 |
| | 22 | % | | 16 | % |
Gross contract costs | 164.5 |
| | 67.7 |
| | 96.8 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 707.5 |
| | 512.5 |
| | 195.0 |
| | 38 | % | | 31 | % |
Operating expenses, excluding gross contract costs | $ | 523.1 |
| | 433.3 |
| | 89.8 |
| | 21 | % | | 14 | % |
Gross contract costs | 164.5 |
| | 67.7 |
| | 96.8 |
| | n.m. |
| | n.m. |
|
Operating income | $ | 19.9 |
| | 11.5 |
| | 8.4 |
| | 73 | % | | 66 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
| | |
|
(n.m. - not meaningful) | | | | | | | | | |
EMEA's fee revenue for the three months ended June 30, 2014 increased 32% in U.S. dollars, 24% in local currency, to $309.0 million. The increase in fee revenue was broad-based and driven by Capital Markets & Hotels, up $30.2 million or 38% in local currency in conjunction with continuing momentum across investment markets, Property & Facility Management, up $18.3 million or 35% in local currency, and Advisory, Consulting and Other, up $12.0 million or 21% in local currency. Leasing revenue also increased in local currency by 7% in the quarter. Geographically, revenue growth for the second quarter of 2014 was broad-based, led by the UK, Germany, MENA, France, the Netherlands and Belgium. Differences between U.S. dollar and local currency results in the quarter were driven by the strengthening in the British pound, increasing 10% on average over the comparative second quarters, and the euro, increasing 5%.
Fee-based operating expenses were $284.2 million for the three months ended June 30, 2014, an increase of 29% in U.S. dollars, 21% in local currency, largely supporting higher revenue activity, including increasing contributions from annuity-like revenue
streams and ongoing platform investments. Operating income was $24.8 million for the quarter compared with $13.1 million in 2013. Operating income margin calculated on a fee revenue basis was 8.0% for the quarter compared with 5.6% a year ago.
EMEA fee revenue for the six months ended June 30, 2014 was $543.0 million, up 22% in U.S. dollars, 16% in local currency, driven by broad-based increases across service offerings. Fee-based operating expenses were $523.1 million for the six months ended June 30, 2014, an increase of 21% in U.S. dollars, 14% in local currency. Operating income was $19.9 million for the six-month period compared with $11.5 million in 2013, and operating income margin calculated on a fee revenue basis over the first six months of 2014 was 3.7% compared with 2.6% a year ago.
Asia Pacific - Real Estate Services
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 48.0 |
| | 39.2 |
| | 8.8 |
| | 22 | % | | 27 | % |
Capital Markets & Hotels | 29.6 |
| | 42.4 |
| | (12.8 | ) | | (30 | %) | | (29 | %) |
Property & Facility Management (1) | 93.3 |
| | 82.3 |
| | 11.0 |
| | 13 | % | | 17 | % |
Project & Development Services (1) | 17.5 |
| | 16.2 |
| | 1.3 |
| | 8 | % | | 12 | % |
Advisory, Consulting and Other | 26.0 |
| | 24.9 |
| | 1.1 |
| | 4 | % | | 6 | % |
Equity losses | — |
| | (0.1 | ) | | 0.1 |
| | n.m. |
| | n.m. |
|
Fee revenue | $ | 214.4 |
| | 204.9 |
| | 9.5 |
| | 5 | % | | 8 | % |
Gross contract costs | 53.1 |
| | 23.4 |
| | 29.7 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 267.5 |
| | 228.3 |
| | 39.2 |
| | 17 | % | | 21 | % |
Operating expenses, excluding gross contract costs | $ | 198.6 |
| | 191.6 |
| | 7.0 |
| | 4 | % | | 7 | % |
Gross contract costs | 53.1 |
| | 23.4 |
| | 29.7 |
| | n.m. |
| | n.m. |
|
Operating income | $ | 15.8 |
| | 13.3 |
| | 2.5 |
| | 19 | % | | 25 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
| | |
|
n.m. - not meaningful | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
| Six Months |
| | Six Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Leasing | $ | 75.0 |
| | 65.5 |
| | 9.5 |
| | 15 | % | | 19 | % |
Capital Markets & Hotels | 51.3 |
| | 67.6 |
| | (16.3 | ) | | (24 | %) | | (21 | %) |
Property & Facility Management (1) | 182.7 |
| | 164.7 |
| | 18.0 |
| | 11 | % | | 17 | % |
Project & Development Services (1) | 31.5 |
| | 31.6 |
| | (0.1 | ) | | — | % | | 6 | % |
Advisory, Consulting and Other | 47.6 |
| | 43.5 |
| | 4.1 |
| | 9 | % | | 13 | % |
Equity losses | (0.1 | ) | | — |
| | (0.1 | ) | | n.m. |
| | n.m. |
|
Fee revenue | $ | 388.0 |
| | 372.9 |
| | 15.1 |
| | 4 | % | | 9 | % |
Gross contract costs | 94.1 |
| | 45.4 |
| | 48.7 |
| | n.m. |
| | n.m. |
|
Total revenue | $ | 482.1 |
| | 418.3 |
| | 63.8 |
| | 15 | % | | 21 | % |
Operating expenses, excluding gross contract costs | $ | 371.1 |
| | 357.2 |
| | 13.9 |
| | 4 | % | | 9 | % |
Gross contract costs | 94.1 |
| | 45.4 |
| | 48.7 |
| | n.m. |
| | n.m. |
|
Operating income | $ | 16.9 |
| | 15.7 |
| | 1.2 |
| | 8 | % | | 17 | % |
(1) Amounts have been adjusted to remove gross contract costs. | | |
| | |
| | |
|
(n.m. - not meaningful) | | | | | | | | | |
Asia Pacific fee revenue for the three months ended June 30, 2014 was $214.4 million, an increase of 8% in local currency. Fee revenue growth was driven by Leasing, up 27% in local currency, broadly reflective of demand in the region, and Property & Facility Management, up 17% in local currency. Growth was led by Greater China geographically, but also was broad-based across the region’s Property & Facility Management platform. Capital Markets & Hotels revenue for the quarter was down 29% in local currency, after being up 74% in second quarter 2013 versus 2012. Differences between U.S. dollar and local currency results in the quarter were driven by weakening in the Australian dollar, decreasing 6% on average over the comparative second quarters, as well as the Indian rupee, decreasing 7%, and the Japanese yen, decreasing 3%.
Fee-based operating expenses were $198.6 million for the quarter, up 7% in local currency, largely supporting higher revenue activity, including increasing contributions from annuity-like revenue streams and ongoing platform investments. Operating income was $15.8 million for the quarter, an increase of 25% in local currency compared with $13.3 million in 2013. Operating income margin calculated on a fee revenue basis was 7.4% for the quarter compared with 6.5% a year ago, despite challenging results in Capital Markets & Hotels in the region, demonstrating the benefits of the firm’s diverse platform of services.
Fee revenue for the six months ended June 30, 2014 was $388.0 million, an increase of 9% in local currency, driven by Leasing, up 19% in local currency, and Property & Facility Management, up 17% in local currency. Fee-based operating expenses were $371.1 million for the six-month period, up 9% in local currency. Operating income was $16.9 million for the six-month period, compared with $15.7 million in 2013, and operating income margin calculated on a fee revenue basis over the first six months of 2014 was 4.4%, compared with 4.2% a year ago.
LaSalle Investment Management
|
| | | | | | | | | | | | | | | |
| Three Months |
| | Three Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Advisory fees | $ | 60.0 |
| | 55.1 |
| | 4.9 |
| | 9 | % | | 6 | % |
Transaction fees & other | 4.4 |
| | 5.2 |
| | (0.8 | ) | | (15 | %) | | (15 | %) |
Incentive fees | 5.6 |
| | 1.0 |
| | 4.6 |
| | n.m. |
| | n.m. |
|
Equity earnings | 11.5 |
| | 9.7 |
| | 1.8 |
| | 19 | % | | 19 | % |
Total segment revenue | $ | 81.5 |
| | 71.0 |
| | 10.5 |
| | 15 | % | | 13 | % |
Operating expenses | 59.2 |
| | 51.3 |
| | 7.9 |
| | 15 | % | | 13 | % |
Operating income | $ | 22.3 |
| | 19.7 |
| | 2.6 |
| | 13 | % | | 11 | % |
n.m. - not meaningful | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
| Six Months |
| | Six Months |
| | | | | | % Change |
|
| Ended |
| | Ended |
| | Change in | | in Local |
|
($ in millions) | June 30, 2014 |
| | June 30, 2013 |
| | U.S. dollars | | Currency |
|
Advisory fees | $ | 115.8 |
| | 111.5 |
| | 4.3 |
| | 4 | % | | 2 | % |
Transaction fees & other | 9.0 |
| | 8.3 |
| | 0.7 |
| | 8 | % | | 11 | % |
Incentive fees | 8.9 |
| | 1.2 |
| | 7.7 |
| | n.m. |
| | n.m. |
|
Equity earnings | 20.3 |
| | 14.8 |
| | 5.5 |
| | 37 | % | | 36 | % |
Total segment revenue | $ | 154.0 |
| | 135.8 |
| | 18.2 |
| | 13 | % | | 12 | % |
Operating expenses | 115.4 |
| | 102.9 |
| | 12.5 |
| | 12 | % | | 11 | % |
Operating income | $ | 38.6 |
| | 32.9 |
| | 5.7 |
| | 17 | % | | 15 | % |
LaSalle's total segment revenue for the three months ended June 30, 2014 was $81.5 million, compared with $71.0 million last year, up 13% in local currency. Total segment revenue for the six months ended June 30, 2014 was $154.0 million, compared with $135.8 million last year, up 12% in local currency. Incentive fees for both the quarter and year-to-date in 2014 were well in excess of the comparable amounts in the prior period, and Equity earnings were $11.5 million and $20.3 million in the three- and six-month periods ended June 30, 2014, respectively. Across segment revenue categories, LaSalle’s results were reflective of investment performance on the part of the firm, positive market conditions for executing property dispositions at gains, and increases in asset values within funds accounted for under the fair value method.
Operating expenses were $59.2 million for the quarter, compared with $51.3 million last year, an increase of 13% in local currency from the second quarter of 2013, and $115.4 million for the six-month period, compared with $102.9 million last year, an increase of 11% in local currency from 2013. LaSalle's operating income was $22.3 million for the quarter, compared with $19.7 million in 2013, an increase of 11% in local currency, and $38.6 million for the six-month period, compared with $32.9 million in 2013, an increase of 15% in local currency. Operating income margins, calculated on total segment revenue, were 27.4% for the quarter compared with 27.8% in the prior year, and 25.1% for the six-month period, compared with 24.2% in 2013.
LaSalle's capital raising momentum continued with $1.4 billion of equity commitments raised during the second quarter of 2014. Assets under management were $50.0 billion as of June 30, 2014, compared with $48.0 billion at March 31, 2014 and $47.6 billion at December 31, 2013. The net increase in assets under management in the quarter resulted from $1.7 billion of acquisitions and takeovers, $1.1 billion of dispositions and withdrawals, $1.2 billion of net value increase and $0.2 billion of net increase due to foreign currency movements.
Consolidated Cash Flows
Cash Flows from Operating Activities
During the six months ended June 30, 2014, we used $146.4 million of cash for operating activities, compared to $244.6 million in the first six months of 2013. The majority of annual incentive compensation accrued at year end is paid in the first quarter of the following year, and was the primary driver of the cash used for operating activities in both the six months ended June 30, 2014 and 2013. The year-over-year decrease in cash used for operating activities was primarily due to improved earnings and improved working capital management.
Cash Flows from Investing Activities
We used $83.9 million of cash for investing activities in the first six months of 2014, a $21.1 million year-over-year increase from the $62.8 million used for investing activities in the first six months of 2013. The majority of the increase was the result of an increase of $37.4 million in capital expenditures, primarily due to $23.7 million of properties acquired in 2014 by certain consolidated investments designated as variable interest entities (VIEs). The realization of $9.2 million of proceeds from the sale of assets held by a consolidated VIE in the first six months of 2013, activity which was not repeated in the first six months of 2014, also contributed to the year-over-year increase in cash used. The net assets and net income of the consolidated VIEs are allocated in total to the noncontrolling interest holders as Noncontrolling interest on our Consolidated Balance Sheets and as Net income attributable to noncontrolling interest in our Consolidated Statements of Comprehensive Income. These increases in cash used for investing activities were partially offset by a $25.1 million year-over-year decrease in cash paid for business acquisitions. This year-over-year decrease was primarily due to the $36.9 million earn-out payment made in the second quarter of 2013 for the 2008 Staubach acquisition, and partially offset by the cash paid for acquisitions completed in 2014.
Cash Flows from Financing Activities
Financing activities provided $228.3 million of cash in the first six months of 2014, a $48.7 million year-over-year decrease from the $277.0 million provided by financing activities in the first six months of 2013. This decrease was primarily due to a year-over-year decrease in net borrowings under our credit facility of $76.4 million. Improved operating cash flows and working capital position have allowed us to borrow less under our credit facility to fund our operations in the first six months of 2014 compared to the first six months of 2013. During the six months ended June 30, 2014, financing activities also included net proceeds of $18.3 million resulting from the origination of real estate mortgage loans related to the acquisition of property by consolidated VIEs, compared to net repayments of mortgage loans of $5.1 million in the first six months of 2013.
Liquidity and Capital Resources
We finance our operations, co-investment activities, dividend payments, share repurchases, capital expenditures and business acquisitions with internally generated funds, borrowings from our credit facilities, and through issuance of our Long-term senior notes.
Credit Facility
We have a $1.2 billion unsecured revolving credit facility (the "Facility") that matures in 2018. We had $410.0 million and $155.0 million outstanding under the Facility at June 30, 2014 and December 31, 2013, respectively. At June 30, 2014, we had the capacity to borrow up to an additional $767.6 million under the Facility. The average outstanding borrowings under the
Facility were $491.8 million and $542.3 million during the three months ended June 30, 2014 and 2013, respectively, and $383.3 million and $423.6 million during the six months ended June 30, 2014 and 2013, 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 business acquisitions.
Short-Term Borrowings
In addition to our Facility, we have the capacity to borrow up to an additional $51.1 million under local overdraft facilities. We had short-term borrowings (including capital lease obligations and local overdraft facilities) of $24.7 million and $24.5 million at June 30, 2014 and December 31, 2013, respectively, of which $18.4 million and $22.8 million at June 30, 2014 and December 31, 2013, respectively, was attributable to local overdraft facilities.
Long-Term 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.
See Note 10, Debt, of the Notes to Consolidated Financial Statements for additional information on our credit facility, short-term borrowings and long-term senior notes.
Co-Investment Activity
As of June 30, 2014, we had total investments in real estate ventures of $295.6 million in approximately 50 separate property or fund co-investments. Returns of capital exceeded fundings of co-investments by $3.9 million and $3.6 million for the six months ended June 30, 2014 and 2013, respectively. 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 LaSalle's business.
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 June 30, 2014, we have 1,563,100 shares that we are authorized to repurchase under the current share repurchase program. We made no share repurchases in 2013 or in the first six months of 2014 under this authorization. Our current share repurchase program allows the Company to purchase our common stock in the open market and in privately negotiated transactions.
On June 13, 2014 we paid a semi-annual cash dividend of $0.23 per share of common stock to holders of record at the close of business on May 15, 2014. A dividend-equivalent in the same per share amount was also paid simultaneously on outstanding but unvested shares of restricted stock units granted under the Company's Stock Award and Incentive Plan.
Capital Expenditures
Capital expenditures for the six months ended June 30, 2014 and 2013, were $67.6 million and $30.2 million, respectively. Our capital expenditures are primarily for information systems, computer hardware and improvements to leased office space. Included in capital expenditures for six months ended June 30, 2014 are $23.7 million of capital expenditures made by certain VIEs for which we have been determined to be the primary beneficiary and thus required to consolidate (see Note 6, Investment in Real Estate Ventures, of the Notes to the Consolidated Financial statements for further information on our consolidated VIE investments). The net assets and net income of the consolidated VIEs are allocated in total to the noncontrolling interest holders as Noncontrolling interest on our Consolidated Balance Sheets and as Net income attributable to noncontrolling interest in our Consolidated Statements of Comprehensive Income. There were no such capital expenditures made by this entity during the six months ended June 30, 2013.
Business Acquisitions
During the six months ended June 30, 2014, we paid (1) $20.2 million for business acquisitions that included three new acquisitions and the purchase of a portion of the minority ownership in our Indian operations, and (2) $36.4 million for deferred acquisition obligations and contingent earn-out consideration related to acquisitions completed in prior years.
Terms for our acquisitions have typically included cash paid at closing with provisions for additional consideration and earn-out payments subject to certain contract provisions and performance. Deferred business acquisition obligations totaled $112.8
million on our Consolidated Balance Sheets at June 30, 2014. These obligations 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 June 30, 2014, we had the potential to make earn-out payments for a maximum of $32.2 million on 14 acquisitions that are subject to the achievement of certain performance conditions. We anticipate that the majority of these earn-out payments will come due at various times over the next four years assuming the achievement of the applicable performance conditions.
Our 2007 acquisition of an Indian real estate services company has provisions for a payment to be made for the repurchase of the remaining shares exchanged in the merger. This payment will be based on future performance of our combined Indian operations and accordingly is not quantifiable at this time. An estimate of these obligations based on the original value of shares exchanged is reflected on our balance sheet as of June 30, 2014 within the $10.7 million Minority shareholder redemption liability.
We are considering, and will continue to consider, acquisitions that we believe will strengthen our market position, increase our profitability and supplement our organic growth.
Repatriation of Foreign Earnings
Based on our historical experience and future business plans, we do not expect to repatriate our foreign sourced 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 June 30, 2014 and December 31, 2013, we had total cash and cash equivalents of $150.7 million and $152.7 million, respectively, of which approximately $129.1 million and $126.6 million, respectively, 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 assets of these countries in the aggregate totaled approximately 5% of the firm's total net assets at both June 30, 2014 and December 31, 2013, respectively.
Off-Balance Sheet Arrangements
We have unfunded capital commitments to LIC I and LIC II, which are unconsolidated joint ventures that serve as vehicles for our co-investment activity, and to direct investments for future fundings of co-investments in underlying funds, totaling a maximum of $211.1 million as of June 30, 2014. See our discussion of unfunded commitments in Note 6, Investments in Real Estate Ventures, of the Notes to Consolidated Financial Statements.
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 JLL 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 JLL'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, 2013 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 this section, 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. Except to the extent required by applicable securities law, JLL expressly disclaims any obligation or undertaking to publicly update or revise any forward-looking statements to reflect any changes in events or circumstances or in its expectations or results.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Market and Other Risk Factors
Market Risk
The principal market risks we face due to the risk of loss arising from adverse changes in market rates and prices are:
|
| |
● | Interest rates on our 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 $1.2 billion revolving credit facility (the "Facility"), consisting of revolving credit that is available for working capital, investments, capital expenditures and acquisitions. Our average outstanding borrowings under the facility were $491.8 million and $383.3 million for the three and six months ended June 30, 2014, respectively, with an effective interest rate on our credit facility of 1.0% and 1.1% for the three and six months ended June 30, 2014, respectively. As of June 30, 2014, we had $410.0 million outstanding under the Facility. The 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 2013 or the first six months of 2014, and we had no such agreements outstanding at June 30, 2014.
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 59% and 55% of our total revenue for the six months ended June 30, 2014 and 2013, respectively. Operating in international markets means that we are exposed to movements in foreign exchange rates, most significantly by the British pound (16% and 13% of revenue for the six months ended June 30, 2014 and 2013, respectively) and the euro (13% of revenue for both the six months ended June 30, 2014 and 2013).
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.
To show the impact that foreign currencies have on our results of operations, we present the change in local currency for revenue and operating expenses on a consolidated basis and by operating segment in Management's Discussion and Analysis of Financial Conditions and Results of Operations included herein. The change in local currency represents the change assuming no movement in foreign exchange rates from the prior year. On a quarter-over-quarter basis, for the three months ended June 30, 2014, our total revenue increased 29% in U.S. dollars and 28% in local currency and our operating income increased 39% in U.S. dollars and 41% in local currency. On a year-over-year basis, for the six months ended June 30, 2014, our total revenue increased 25% in both U.S. dollars and local currency and our operating income decreased 11% in both U.S. dollars and local currency. For additional detail of the impact of foreign exchange rates on our results of operations please see Management's Discussion and Analysis of Financial Conditions and Results of Operations included herein.
We enter into forward foreign currency exchange contracts to manage currency risks associated with intercompany loan balances. At June 30, 2014, we had forward exchange contracts in effect with a gross notional value of $1.9 billion ($899.5 million on a net basis) and a net fair value gain of $3.5 million. This net carrying gain is offset by a carrying loss in associated intercompany loans.
Disclosure of Limitations
As the information presented above includes only those exposures that exist as of June 30, 2014, 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 2013 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 June 30, 2014 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 1A. Risk Factors
There have been no material changes to our risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2013.
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 JLL 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.jll.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 Board
Colin Dyer
Chief Executive Officer and President
Christie B. Kelly
Executive Vice President and Chief Financial Officer
Alastair Hughes
Chief Executive Officer, Asia Pacific
Jeff A. Jacobson
Chief Executive Officer, LaSalle Investment Management
Gregory P. O'Brien
Chief Executive Officer, Americas
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
Formal Use of JLL as Primary Market Name
In line with our announcement during the first quarter of 2014, JLL continues to be the primary market name for our business and is now a registered trademark of Jones Lang LaSalle Incorporated. While JLL is our brand name, Jones Lang LaSalle remains our legal name.
Item 6. Exhibits
See the Exhibit Index immediately following the signature page of this Quarterly Report on Form 10-Q.
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 7th day of August, 2014.
|
| | |
| JONES LANG LASALLE INCORPORATED |
| | |
| /s/ Christie B. Kelly | |
| | |
| | |
| By: Christie B. Kelly | |
| Executive Vice President and Chief Financial Officer |
| (Authorized Officer and Principal Financial Officer) |
| | |
Exhibit Index
|
| |
Exhibit | |
Number | Description |
3.1* | Articles of Restatement of Jones Lang LaSalle Incorporated filed with the Maryland Department of Assessments and Taxation on June 24, 2014 |
| |
10.1 | Letter Agreement dated April 15, 2014 between JLL and Alastair Hughes (Incorporated by reference to Exhibit 10.1 to the Report on Form 8-K (File 001-13145) dated April 15, 2014) |
| |
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 June 30, 2014, formatted in XBRL (eXtensible Business Reporting Language): (1) Consolidated Balance Sheets at June 30, 2014 (Unaudited) and December 31, 2013 (2) Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2014 and 2013 (Unaudited), (3) Consolidated Statement of Changes in Equity for the six months ended June 30, 2014 (Unaudited), (4) Consolidated Statements of Cash Flows for the six months ended June 30, 2014 and 2013 (Unaudited), and (5) Notes to Condensed Consolidated Financial Statements (Unaudited).
|
*Filed herewith