Jones Lang LaSalle Reports Record Full-Year Revenue Driven by Strong Fourth Quarter
Adjusted annual net income of $166 million; adjusted EPS of $3.77
CHICAGO, Feb. 1, 2011 /PRNewswire/ -- Jones Lang LaSalle Incorporated (NYSE: JLL) today reported net income of $154 million on a U.S. GAAP basis, or $3.48 per share, for the year ended December 31, 2010, compared with a net loss of $4 million, or $0.11 per share, for the year ended December 31, 2009. Adjusting for Restructuring and co-investment charges, full-year 2010 net income would have been $166 million, or $3.77 per share, compared with $70 million, or $1.75 per share, in 2009. Full-year revenue was a record high $2.9 billion, an increase of 18 percent in U.S. dollars, 17 percent in local currency, compared with 2009. The firm's adjusted earnings before interest, taxes, depreciation and amortization ("adjusted EBITDA") were $337 million for the year.
For the quarter ended December 31, 2010, net income was $84 million on a U.S. GAAP basis, or $1.91 per share, compared with $52 million, or $1.19 per share, for the fourth quarter ended December 31, 2009. Adjusting for Restructuring and certain non-cash co-investment charges, fourth-quarter 2010 net income would have been $86 million, or $1.94 per share, compared with fourth-quarter 2009 net income of $63 million, or $1.44 per share, on an adjusted basis. Revenue for the fourth quarter of 2010 was $956 million, a 17 percent increase from $815 million in 2009, 18 percent in local currency. Adjusted EBITDA in the fourth quarter of 2010 was $143 million.
2010 Full-Year Highlights:
- Record high revenue of $2.9 billion, up 18 percent for the year
- Continued transactional revenue improvement; Leasing revenue of $1.0 billion
- Adjusted operating income margin improves to 9.1 percent from 6.6 percent in 2009; adjusted EBITDA margin improves to 11.5 percent
- $5.0 billion of net capital raised by LaSalle Investment Management
Results for full-year 2010 included $6 million of Restructuring charges as well as $10 million of non-cash co-investment charges, compared with $47 million and $51 million in 2009, respectively. Results for the fourth quarter of 2010 included $1 million of Restructuring charges and $1 million of non-cash co-investment charges. Restructuring charges are excluded from segment operating results although they are included for consolidated reporting. The non-cash charges relate primarily to impairments of the firm's investments in real estate ventures and are included in Equity losses at the consolidated and segment reporting levels.
"Our strong fourth-quarter and full-year results were achieved with activity from all our regions as well as LaSalle Investment Management," said Colin Dyer, CEO of Jones Lang LaSalle. "As markets continue to recover, we are working to take additional market share and maintain good growth momentum into 2011," Dyer added.
Business Line Revenue Comparison for the periods ending December 31, 2010 and 2009:
(in millions, "LC" = local currency)
Three Months |
% |
Twelve Months |
% |
|||||
2010 |
2009 |
In LC |
2010 |
2009 |
In LC |
|||
Real Estate Services |
||||||||
Leasing |
$ 360.0 |
$ 290.0 |
25% |
$999.9 |
$ 783.0 |
27% |
||
Capital Markets |
115.6 |
81.0 |
50% |
305.7 |
203.8 |
51% |
||
Property & Facility Management |
216.2 |
198.0 |
7% |
716.0 |
627.4 |
11% |
||
Project & Development Services |
99.1 |
90.7 |
11% |
337.4 |
311.0 |
9% |
||
Advisory, Consulting & Other |
98.1 |
91.0 |
7% |
309.5 |
295.3 |
5% |
||
Total RES Revenue |
$ 889.0 |
$ 750.7 |
18% |
$2,668.5 |
$2,220.5 |
18% |
||
LaSalle Investment Management |
||||||||
Advisory fees |
$ 61.4 |
$ 62.1 |
(1%) |
$ 237.5 |
$ 242.2 |
(3%) |
||
Transaction and Incentive fees |
5.9 |
2.3 |
126% |
19.6 |
18.0 |
2% |
||
Total Investment Management |
$ 67.3 |
$ 64.4 |
3% |
$ 257.1 |
$ 260.2 |
(3%) |
||
Total Firm Revenue |
$ 956.3 |
$ 815.1 |
18% |
$2,925.6 |
$2,480.7 |
17% |
||
Year-to-date operating expenses excluding Restructuring charges were $2.7 billion, an increase of 14 percent in local currency compared with 2009. On a full-year basis, total compensation as a percentage of firm revenue improved to 64.9 percent, from 65.5 percent in 2009, driven by better productivity across the firm. Full-year adjusted operating income margin, which excludes Restructuring charges, was 9.1 percent, up from 6.6 percent in 2009. Full-year adjusted EBITDA margin was 11.5 percent, up from 9.6 percent in 2009.
Operating expenses excluding Restructuring charges were $832 million for the fourth quarter, compared with $722 million in 2009. On a local currency basis, operating expenses excluding Restructuring charges increased 15 percent over 2009, with increases the result of business growth and performance compensation. Adjusted operating income margin improved to 13.0 percent in the fourth quarter, compared with an 11.4 percent margin in the same period of 2009.
Balance Sheet
In 2010, the firm reduced its net debt position by $250 million, including a reduction in net bank debt of $155 million and a reduction in deferred acquisition obligations of $95 million. The firm's total net debt position at December 31, 2010, was $273 million. The net debt reduction during the year was driven by strong cash flows generated from operations and modest cash outflows due to disciplined capital expenditures, effective tax management and low cash interest expense associated with reduced borrowing levels on the firm's investment-grade balance sheet.
Business Segment Full-Year and Fourth-Quarter Performance Highlights
Americas Real Estate Services
Full-year revenue in the Americas region was nearly $1.3 billion, an increase of 22 percent over the prior year, driven by increased transactional activities both in Leasing, which increased 28 percent to $638 million, and Capital Markets and Hotels, which more than doubled to $84 million.
Three Months |
% |
Twelve Months |
% |
|||||
Americas (in millions) |
2010 |
2009 |
In LC |
2010 |
2009 |
In LC |
||
Leasing |
$ 228.3 |
$ 176.2 |
30% |
$ 637.9 |
$ 498.2 |
28% |
||
Capital Markets & Hotels |
35.1 |
13.7 |
156% |
84.1 |
38.3 |
120% |
||
Property & Facility Management |
86.1 |
79.7 |
8% |
269.4 |
226.2 |
19% |
||
Project & Development Services |
48.1 |
43.5 |
11% |
158.9 |
158.0 |
1% |
||
Advisory, Consulting and Other |
30.9 |
31.6 |
(2%) |
110.9 |
112.0 |
(1%) |
||
Operating revenue |
$ 428.5 |
$ 344.7 |
24% |
$1,261.2 |
$1,032.7 |
22% |
||
Equity earnings (losses) |
0.0 |
0.0 |
n/m |
0.3 |
(1.1) |
n/m |
||
Total segment revenue |
$ 428.5 |
$ 344.7 |
24% |
$1,261.5 |
$1,031.6 |
22% |
||
n/m – not meaningful |
||||||||
Year-to-date operating expenses were $1.1 billion, compared with $945 million for the same period in 2009, an 18 percent increase. Americas operating income margin improved to 11.8 percent, from 8.4 percent in 2009 on a full-year basis. Full-year EBITDA for 2010 was $184 million, a margin of 14.6 percent, compared with $134 million for 2009, a margin of 13.0 percent.
Operating expenses were $359 million in the fourth quarter, 19 percent higher than a year ago, but operating income margin improved to 16.2 percent, from 12.4 percent in the fourth quarter last year. EBITDA for the fourth quarter of 2010 was $79 million, compared with $52 million for the fourth quarter of 2009.
EMEA Real Estate Services
EMEA's full-year revenue was $729 million in 2010 compared with $644 million in 2009, an increase of 13 percent, 17 percent in local currency, with the most significant contribution from Capital Markets and Hotels. Transactional activity improved in the firm's largest European markets. Capital Markets and Hotels momentum picked up in the fourth quarter, driving revenue up 41 percent in local currency compared with the fourth quarter of 2009.
Three Months |
% |
Twelve Months |
% |
|||||
EMEA (in millions) |
2010 |
2009 |
In LC |
2010 |
2009 |
In LC |
||
Leasing |
$ 69.3 |
$ 70.3 |
4% |
$ 202.6 |
$ 172.5 |
22% |
||
Capital Markets & Hotels |
52.0 |
38.8 |
41% |
141.2 |
107.3 |
37% |
||
Property & Facility Management |
40.7 |
43.9 |
(3%) |
142.9 |
135.5 |
8% |
||
Project & Development Services |
32.2 |
34.5 |
0% |
115.0 |
108.8 |
11% |
||
Advisory, Consulting and Other |
43.2 |
40.2 |
13% |
127.2 |
122.4 |
7% |
||
Operating revenue |
$237.4 |
$227.7 |
10% |
$728.9 |
$646.5 |
17% |
||
Equity losses |
0.0 |
(1.8) |
n/m |
(0.1) |
(2.8) |
n/m |
||
Total segment revenue |
$237.4 |
$225.9 |
11% |
$728.8 |
$643.7 |
17% |
||
n/m – not meaningful |
||||||||
Year-to-date operating expenses were $709 million, an increase of 9 percent, 12 percent in local currency. On a full-year basis, operating income margin was 2.7 percent, compared with an operating loss of 1.5 percent in the prior year. Full-year EBITDA for 2010 was $38 million, a margin of 5.3 percent, compared with $11 million in 2009, a margin of 1.8 percent.
Operating expenses were $217 million in the fourth quarter, an increase of 4 percent from the prior year, 9 percent in local currency, primarily due to increased variable compensation expense related to improved year-over-year performance. Operating income margin in EMEA improved to 8.5 percent in the fourth quarter, from 7.2 percent in 2009. The region's EBITDA for the fourth quarter of 2010 was $26 million, compared with $22 million for the same period last year.
Asia Pacific Real Estate Services
Revenue in the Asia Pacific region was $679 million in 2010, an increase of 26 percent compared with 2009, 17 percent in local currency. The year-over-year increase was principally driven by transactional revenue improvement across most countries in the region compared with a year ago. Fourth-quarter revenue was $223 million, compared with $178 million for the same period in 2009, an increase of 25 percent, 18 percent in local currency.
Three Months |
% |
Twelve Months |
% |
|||||
Asia Pacific (in millions) |
2010 |
2009 |
In LC |
2010 |
2009 |
In LC |
||
Leasing |
$ 62.4 |
$ 43.5 |
36% |
$ 159.4 |
$ 112.3 |
34% |
||
Capital Markets & Hotels |
28.5 |
28.5 |
(7%) |
80.4 |
58.2 |
25% |
||
Property & Facility Management |
89.4 |
74.4 |
13% |
303.7 |
265.7 |
6% |
||
Project & Development Services |
18.8 |
12.7 |
41% |
63.5 |
44.2 |
35% |
||
Advisory, Consulting and Other |
24.0 |
19.2 |
20% |
71.4 |
60.9 |
11% |
||
Operating revenue |
$223.1 |
$178.3 |
18% |
$678.4 |
$541.3 |
17% |
||
Equity earnings (losses) |
0.1 |
0.0 |
n/m |
0.1 |
(2.4) |
n/m |
||
Total segment revenue |
$223.2 |
$178.3 |
18% |
$678.5 |
$538.9 |
17% |
||
n/m – not meaningful |
||||||||
Operating expenses for the region were $629 million for full-year 2010, compared with $507 million in 2009, an increase of 16 percent in local currency. Full-year operating income margin was 7.3 percent, compared with 5.9 percent in 2009. EBITDA for 2010 was $62 million, a margin of 9.2 percent, compared with $44 million in 2009, a margin of 8.2 percent.
Fourth-quarter operating expenses were $198 million, compared with $153 million in 2009, an increase of 22 percent year over year in local currency. The region's EBITDA for the fourth quarter of 2010 was $29 million, consistent with very strong EBITDA in the fourth quarter of 2009.
LaSalle Investment Management
LaSalle Investment Management's full-year Advisory fees were $238 million, compared with $242 million in 2009, a decrease of 3 percent in local currency. Fourth-quarter Advisory fees were $61 million, down 1 percent compared with last year in both U.S. dollars and local currency. Transaction and incentive fees increased to $5.9 million in the fourth quarter versus $2.3 million in the prior year due to increased acquisition levels, bringing the year-to-date fees to $19.6 million.
LaSalle Investment Management |
Three Months |
% |
Twelve Months |
% |
||||
(in millions) |
2010 |
2009 |
In LC |
2010 |
2009 |
In LC |
||
Advisory fees |
$ 61.4 |
$ 62.1 |
(1%) |
$ 237.5 |
$ 242.2 |
(3%) |
||
Transaction and Incentive fees |
5.9 |
2.3 |
126% |
19.6 |
18.0 |
2% |
||
Operating revenue |
$ 67.3 |
$ 64.4 |
3% |
$ 257.1 |
$ 260.2 |
(3%) |
||
Equity losses |
(0.5) |
(0.9) |
n/m |
(11.7) |
(52.6) |
n/m |
||
Total segment revenue |
$ 66.8 |
$ 63.5 |
4% |
$ 245.4 |
$ 207.6 |
16% |
||
n/m – not meaningful |
||||||||
Full-year adjusted operating income margin, which excludes non-cash co-investment impairment charges, was 19.1 percent compared with 17.6 percent in 2009.
LaSalle Investment Management raised net capital of $5.0 billion during the year, making 2010 the second-best year of capital raise in LaSalle history. Investments totaled $3.2 billion for the year. At the end of the fourth quarter assets under management were $41.3 billion.
Summary
The firm had a record-setting year of revenue and a strong recovery in profit performance. It finished the year with a strong foundation for future growth and performance. The Americas expanded its market positions, EMEA returned to positive operating income, and Asia Pacific demonstrated continued annuity and transaction revenue growth. LaSalle Investment Management generated healthy margins on its advisory fees and raised significant levels of capital. Profitability improved in all operating segments. The firm is well positioned to take advantage of a consolidating industry and global economic recovery.
About Jones Lang LaSalle
Jones Lang LaSalle (NYSE: JLL) is a financial and professional services firm specializing in real estate. The firm offers integrated services delivered by expert teams worldwide to clients seeking increased value by owning, occupying or investing in real estate. With 2010 global revenue of more than $2.9 billion, Jones Lang LaSalle serves clients in 60 countries from 750 locations worldwide, including 180 corporate offices. The firm is an industry leader in property and corporate facility management services, with a portfolio of approximately 1.7 billion square feet worldwide. LaSalle Investment Management, the company's investment management business, is one of the world's largest and most diverse in real estate with more than $41 billion of assets under management. For further information, please visit the company's website, www.joneslanglasalle.com.
200 East Randolph Drive Chicago Illinois 60601 | 22 Hanover Square London W1A 2BN | 9 Raffles Place #39–00 Republic Plaza Singapore 048619
Statements in this press release regarding, among other things, future financial results and performance, achievement, and plans and objectives may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors which may cause actual results, performance, achievements, plans and objectives of Jones Lang LaSalle to be materially different from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include those discussed under "Business," "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Quantitative and Qualitative Disclosures about Market Risk," and elsewhere in Jones Lang LaSalle's Annual Report on Form 10-K for the year ended December 31, 2009, and in the Quarterly Reports on Form 10-Q for the quarters ended March 31, 2010, June 30, 2010, and September 30, 2010, and in other reports filed with the Securities and Exchange Commission. Statements speak only as of the date of this release. Jones Lang LaSalle expressly disclaims any obligation or undertaking to update or revise any forward-looking statements contained herein to reflect any change in Jones Lang LaSalle's expectations or results, or any change in events.
Conference Call
The firm will conduct a conference call for shareholders, analysts and investment professionals on Wednesday, February 2 at 9:00 a.m. EST.
To participate in the teleconference, please dial into one of the following phone numbers five to 10 minutes before the start time:
- U.S. callers: +1 877 800 0896
- International callers: +1 706 679 7364
- Pass code: 37984267
Webcast
Follow these steps to listen to the webcast:
1. You must have a minimum 14.4 Kbps Internet connection
2. Log on to http://www.videonewswire.com/event.asp?id=75940 and follow instructions
3. Download free Windows Media Player software: (link located under registration form)
4. If you experience problems listening, send an e-mail to [email protected]
Supplemental Information
Supplemental information regarding the fourth quarter 2010 earnings call has been posted to the Investor Relations section of the company's website: www.joneslanglasalle.com.
Conference Call Replay
Available: 12:00 p.m. EST Wednesday, February 2 through 11:59 p.m. EST Wednesday, February 9 at the following numbers:
- U.S. callers: +1 800 642 1687
- International callers: +1 706 645 9291
- Pass code: 37984267
Web Audio Replay
Audio replay will be available for download or stream within 24 hours of the conference call. This information and link is also available on the company's website: www.joneslanglasalle.com.
If you have any questions, call Yvonne Peterson of Jones Lang LaSalle's Investor Relations department at +1 312 228 2919.
JONES LANG LASALLE INCORPORATED |
|||||||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||||||
For the Three and Twelve Months Ended December 31, 2010 and 2009 |
|||||||||||||||||||
(in thousands, except share data) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||||
2010 |
2009 |
2010 |
2009 |
||||||||||||||||
Revenue |
$ 956,253 |
$ 815,085 |
$ 2,925,613 |
$ 2,480,736 |
|||||||||||||||
Operating expenses: |
|||||||||||||||||||
Compensation and benefits |
610,327 |
519,834 |
1,899,181 |
1,623,795 |
|||||||||||||||
Operating, administrative and other |
202,986 |
183,759 |
687,815 |
609,779 |
|||||||||||||||
Depreciation and amortization |
18,584 |
18,728 |
71,573 |
83,335 |
|||||||||||||||
Restructuring charges |
885 |
10,815 |
6,386 |
47,423 |
|||||||||||||||
Total operating expenses |
832,782 |
733,136 |
2,664,955 |
2,364,332 |
|||||||||||||||
Operating income |
123,471 |
81,949 |
260,658 |
116,404 |
|||||||||||||||
Interest expense, net of interest income |
10,063 |
11,428 |
45,802 |
55,018 |
|||||||||||||||
Equity losses from unconsolidated ventures |
(442) |
(2,637) |
(11,380) |
(58,867) |
|||||||||||||||
Income before income taxes and noncontrolling interest |
112,966 |
67,884 |
203,476 |
2,519 |
|||||||||||||||
Provision for income taxes |
28,220 |
15,483 |
49,038 |
5,677 |
|||||||||||||||
Net income (loss) |
84,746 |
52,401 |
154,438 |
(3,158) |
|||||||||||||||
Net income attributable to noncontrolling interest |
190 |
147 |
537 |
437 |
|||||||||||||||
Net income (loss) attributable to the Company |
$ 84,556 |
$ 52,254 |
$ 153,901 |
$ (3,595) |
|||||||||||||||
Net income (loss) attributable to common shareholders |
$ 84,397 |
$ 52,026 |
$ 153,524 |
$ (4,109) |
|||||||||||||||
Basic earnings (loss) per common share |
$ 1.98 |
$ 1.24 |
$ 3.63 |
$ (0.11) |
|||||||||||||||
Basic weighted average shares outstanding |
42,652,006 |
41,839,401 |
42,295,526 |
38,543,087 |
|||||||||||||||
Diluted earnings (loss) per common share |
$ 1.91 |
$ 1.19 |
$ 3.48 |
$ (0.11) |
|||||||||||||||
Diluted weighted average shares outstanding |
44,235,319 |
43,670,994 |
44,084,154 |
38,543,087 |
|||||||||||||||
EBITDA |
$ 141,264 |
$ 97,665 |
$ 319,937 |
$ 139,921 |
|||||||||||||||
Please reference attached financial statement notes. |
|||||||||||||||||||
JONES LANG LASALLE INCORPORATED |
||||||||||||||||||||||||
Segment Operating Results |
||||||||||||||||||||||||
For the Three and Twelve Months Ended December 31, 2010 and 2009 |
||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||||||||||
2010 |
2009 |
2010 |
2009 |
|||||||||||||||||||||
REAL ESTATE SERVICES |
||||||||||||||||||||||||
AMERICAS |
||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||
Operating revenue |
$ 428,431 |
$ 344,662 |
$ 1,261,178 |
$ 1,032,784 |
||||||||||||||||||||
Equity earnings (losses) |
30 |
40 |
310 |
(1,141) |
||||||||||||||||||||
428,461 |
344,702 |
1,261,488 |
1,031,643 |
|||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Compensation, operating and administrative expenses |
349,751 |
292,502 |
1,077,556 |
897,891 |
||||||||||||||||||||
Depreciation and amortization |
9,179 |
9,414 |
35,594 |
47,526 |
||||||||||||||||||||
358,930 |
301,916 |
1,113,150 |
945,417 |
|||||||||||||||||||||
Operating income |
$ 69,531 |
$ 42,786 |
$ 148,338 |
$ 86,226 |
||||||||||||||||||||
EBITDA |
$ 78,710 |
$ 52,200 |
$ 183,932 |
$ 133,752 |
||||||||||||||||||||
EMEA |
||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||
Operating revenue |
$ 237,397 |
$ 227,692 |
$ 728,838 |
$ 646,505 |
||||||||||||||||||||
Equity losses |
(21) |
(1,807) |
(66) |
(2,747) |
||||||||||||||||||||
237,376 |
225,885 |
728,772 |
643,758 |
|||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Compensation, operating and administrative expenses |
211,755 |
204,161 |
690,427 |
632,387 |
||||||||||||||||||||
Depreciation and amortization |
5,529 |
5,400 |
18,778 |
21,041 |
||||||||||||||||||||
217,284 |
209,561 |
709,205 |
653,428 |
|||||||||||||||||||||
Operating income (loss) |
$ 20,092 |
$ 16,324 |
$ 19,567 |
$ (9,670) |
||||||||||||||||||||
EBITDA |
$ 25,621 |
$ 21,724 |
$ 38,345 |
$ 11,371 |
||||||||||||||||||||
ASIA PACIFIC |
||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||
Operating revenue |
$ 223,135 |
$ 178,329 |
$ 678,452 |
$ 541,233 |
||||||||||||||||||||
Equity earnings (losses) |
55 |
- |
55 |
(2,371) |
||||||||||||||||||||
223,190 |
178,329 |
678,507 |
538,862 |
|||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Compensation, operating and administrative expenses |
194,528 |
149,443 |
616,101 |
494,574 |
||||||||||||||||||||
Depreciation and amortization |
3,062 |
3,287 |
13,010 |
12,485 |
||||||||||||||||||||
197,590 |
152,730 |
629,111 |
507,059 |
|||||||||||||||||||||
Operating income |
$ 25,600 |
$ 25,599 |
$ 49,396 |
$ 31,803 |
||||||||||||||||||||
EBITDA |
$ 28,662 |
$ 28,886 |
$ 62,406 |
$ 44,288 |
||||||||||||||||||||
LASALLE INVESTMENT MANAGEMENT |
||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||
Operating revenue |
$ 67,290 |
$ 64,402 |
$ 257,145 |
$ 260,214 |
||||||||||||||||||||
Equity losses |
(506) |
(870) |
(11,679) |
(52,608) |
||||||||||||||||||||
66,784 |
63,532 |
245,466 |
207,606 |
|||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Compensation, operating and administrative expenses |
57,279 |
57,488 |
202,912 |
208,722 |
||||||||||||||||||||
Depreciation and amortization |
814 |
626 |
4,191 |
2,283 |
||||||||||||||||||||
58,093 |
58,114 |
207,103 |
211,005 |
|||||||||||||||||||||
Operating income (loss) |
$ 8,691 |
$ 5,418 |
$ 38,363 |
$ (3,399) |
||||||||||||||||||||
EBITDA |
$ 9,505 |
$ 6,044 |
$ 42,554 |
$ (1,116) |
||||||||||||||||||||
Total segment revenue |
955,811 |
812,448 |
2,914,233 |
2,421,869 |
||||||||||||||||||||
Reclassification of equity losses |
(442) |
(2,637) |
(11,380) |
(58,867) |
||||||||||||||||||||
Total revenue |
$ 956,253 |
$ 815,085 |
$ 2,925,613 |
$ 2,480,736 |
||||||||||||||||||||
Total operating expenses before restructuring charges |
831,897 |
722,321 |
2,658,569 |
2,316,909 |
||||||||||||||||||||
Operating income before restructuring charges |
$ 124,356 |
$ 92,764 |
$ 267,044 |
$ 163,827 |
||||||||||||||||||||
Please reference attached financial statement notes. |
||||||||||||||||||||||||
JONES LANG LASALLE INCORPORATED |
||||||||
Consolidated Balance Sheets |
||||||||
December 31, 2010 and December 31, 2009 |
||||||||
(in thousands) |
||||||||
December 31, |
||||||||
2010 |
December 31, |
|||||||
(Unaudited) |
2009 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ 251,897 |
$ 69,263 |
||||||
Trade receivables, net of allowances |
721,486 |
669,993 |
||||||
Notes and other receivables |
76,374 |
73,984 |
||||||
Prepaid expenses |
41,195 |
35,689 |
||||||
Deferred tax assets |
82,740 |
82,793 |
||||||
Other |
21,149 |
8,196 |
||||||
Total current assets |
1,194,841 |
939,918 |
||||||
Property and equipment, net of accumulated depreciation |
198,685 |
213,708 |
||||||
Goodwill, with indefinite useful lives |
1,444,708 |
1,441,951 |
||||||
Identified intangibles, with finite useful lives, net of accumulated amortization |
29,025 |
36,791 |
||||||
Investments in real estate ventures |
174,578 |
167,310 |
||||||
Long-term receivables |
42,735 |
52,941 |
||||||
Deferred tax assets |
149,020 |
139,406 |
||||||
Other |
116,269 |
104,908 |
||||||
Total assets |
$ 3,349,861 |
$ 3,096,933 |
||||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ 400,681 |
$ 347,650 |
||||||
Accrued compensation |
554,841 |
479,628 |
||||||
Short-term borrowings |
28,700 |
23,399 |
||||||
Deferred tax liabilities |
3,942 |
1,164 |
||||||
Deferred income |
45,146 |
38,575 |
||||||
Deferred business acquisition obligations |
163,656 |
106,330 |
||||||
Other |
99,346 |
98,349 |
||||||
Total current liabilities |
1,296,312 |
1,095,095 |
||||||
Noncurrent liabilities: |
||||||||
Credit facilities |
197,500 |
175,000 |
||||||
Deferred tax liabilities |
15,450 |
3,210 |
||||||
Deferred compensation |
15,130 |
27,039 |
||||||
Pension liabilities |
5,031 |
8,210 |
||||||
Deferred business acquisition obligations |
134,889 |
287,259 |
||||||
Minority shareholder redemption liability |
34,118 |
32,475 |
||||||
Other |
79,496 |
86,031 |
||||||
Total liabilities |
1,777,926 |
1,714,319 |
||||||
Company shareholders' equity: |
||||||||
Common stock, $.01 par value per share, 100,000,000 shares authorized; |
||||||||
42,659,999 and 41,843,947 shares issued and outstanding as of |
||||||||
December 31, 2010, and December 31, 2009, respectively |
427 |
418 |
||||||
Additional paid-in capital |
883,046 |
854,227 |
||||||
Retained earnings |
676,397 |
531,456 |
||||||
Shares held in trust |
(6,263) |
(5,196) |
||||||
Accumulated other comprehensive income (loss) |
15,324 |
(1,976) |
||||||
Total Company shareholders' equity |
1,568,931 |
1,378,929 |
||||||
Noncontrolling interest |
3,004 |
3,685 |
||||||
Total equity |
1,571,935 |
1,382,614 |
||||||
Total liabilities and equity |
$ 3,349,861 |
$ 3,096,933 |
||||||
Please reference attached financial statement notes. |
||||||||
JONES LANG LASALLE INCORPORATED Summarized Consolidated Statements of Cash Flows For the Twelve Months Ended December 31, 2010 and 2009 (in thousands) (Unaudited) |
||||
Twelve Months Ended December 31, |
||||
2010 |
2009 |
|||
Cash provided by operating activities |
$ 384,270 |
$ 250,554 |
||
Cash used in investing activities |
(196,674) |
(109,932) |
||
Cash used in financing activities |
(4,962) |
(117,252) |
||
Net increase in cash and cash equivalents |
182,634 |
23,370 |
||
Cash and cash equivalents, beginning of period |
69,263 |
45,893 |
||
Cash and cash equivalents, end of period |
$ 251,897 |
$ 69,263 |
||
Please reference attached financial statement notes. |
||||
JONES LANG LASALLE INCORPORATED |
|
Financial Statement Notes |
|
1. Charges excluded from GAAP net income (loss) to arrive at adjusted net income for the quarters and years ended December 31, 2010, and December 31, 2009, respectively, are primarily severance costs and non-cash charges related to co-investments. Below are reconciliations of GAAP net income (loss) to adjusted net income and calculations of earnings (loss) per share ("EPS") for each net income (loss) total (in millions after tax, except per share):
Three Months Ended |
Twelve Months Ended |
|||||||
December 31, |
December 31, |
|||||||
2010 |
2009 |
2010 |
2009 |
|||||
GAAP net income (loss) |
$ 84.4 |
$ 52.0 |
$ 153.5 |
$ (4.1) |
||||
Shares (in 000's) |
44,235 |
43,671 |
44,084 |
38,543 |
||||
GAAP earnings (loss) per share |
$ 1.91 |
$ 1.19 |
$ 3.48 |
$ (0.11) |
||||
GAAP net income (loss) |
$ 84.4 |
$ 52.0 |
$ 153.5 |
$ (4.1) |
||||
Restructuring, net of tax |
0.7 |
8.1 |
4.9 |
35.6 |
||||
Non-cash co-investment charges, net of tax |
0.7 |
2.8 |
7.9 |
38.5 |
||||
Adjusted net income |
85.8 |
62.9 |
166.3 |
70.0 |
||||
Shares (in 000's) |
44,235 |
43,671 |
44,084 |
40,106 |
||||
Adjusted earnings per share |
$ 1.94 |
$ 1.44 |
$ 3.77 |
$ 1.75 |
||||
Basic shares outstanding are used in the calculation of full-year 2009 GAAP EPS as the use of dilutive shares outstanding would cause that EPS calculation to be anti-dilutive.
2. Adjusted EBITDA represents EBITDA adjusted for Restructuring and non-cash co-investment charges. EBITDA represents earnings before interest expense, net of interest income, income taxes, depreciation and amortization. Although adjusted EBITDA and EBITDA are non-GAAP financial measures, they are used extensively by management and are useful to investors and lenders as metrics for evaluating operating performance and liquidity. The firm believes that adjusted EBITDA and EBITDA are indicators of ability to service existing debt, to sustain potential future increases in debt and to satisfy capital requirements. EBITDA is also used in the calculations of certain covenants related to the firm's revolving credit facility. However, adjusted EBITDA and EBITDA should not be considered as alternatives either to net income (loss) or net cash provided by operating activities, both of which are determined in accordance with GAAP. Because adjusted EBITDA and EBITDA are not calculated under GAAP, the firm's adjusted EBITDA and EBITDA may not be comparable to similarly titled measures used by other companies.
Below is a reconciliation of net income (loss) to EBITDA and adjusted EBITDA (in thousands):
Three Months Ended |
Twelve Months Ended |
||||||||
December 31, |
December 31, |
||||||||
2010 |
2009 |
2010 |
2009 |
||||||
Net income (loss) |
$ 84,397 |
$ 52,026 |
$ 153,524 |
$ (4,109) |
|||||
Add: |
|||||||||
Interest expense, net of interest income |
10,063 |
11,428 |
45,802 |
55,018 |
|||||
Provision for income taxes |
28,220 |
15,483 |
49,038 |
5,677 |
|||||
Depreciation and amortization |
18,584 |
18,728 |
71,573 |
83,335 |
|||||
EBITDA |
$ 141,264 |
$ 97,665 |
$ 319,937 |
$ 139,921 |
|||||
Add: |
|||||||||
Non-cash co-investment charges |
901 |
3,650 |
10,433 |
51,225 |
|||||
Restructuring |
885 |
10,815 |
6,386 |
47,423 |
|||||
Adjusted EBITDA |
$ 143,050 |
$ 112,130 |
$ 336,756 |
$ 238,569 |
|||||
Below is a reconciliation of net cash from operating activities, the most comparable cash flow measure on the consolidated statements of cash flows, to EBITDA and adjusted EBITDA (in thousands):
Three Months Ended |
Twelve Months Ended |
|||||||
December 31, |
December 31, |
|||||||
2010 |
2009 |
2010 |
2009 |
|||||
Net cash provided by operating activities |
$ 276,198 |
$ 206,693 |
$ 384,270 |
$ 250,554 |
||||
Add (deduct): |
||||||||
Interest expense, net of interest income |
10,063 |
11,428 |
45,802 |
55,018 |
||||
Change in working capital and non-cash expenses |
(173,217) |
(135,939) |
(159,173) |
(171,328) |
||||
Provision for income taxes |
28,220 |
15,483 |
49,038 |
5,677 |
||||
EBITDA |
$ 141,264 |
$ 97,665 |
$ 319,937 |
$ 139,921 |
||||
Add: |
||||||||
Non-cash co-investment charges |
901 |
3,650 |
10,433 |
51,225 |
||||
Restructuring |
885 |
10,815 |
6,386 |
47,423 |
||||
Adjusted EBITDA |
$ 143,050 |
$ 112,130 |
$ 336,756 |
$ 238,569 |
||||
3. For purposes of segment operating results, the allocation of restructuring charges to the segments has been determined to not be meaningful to investors, so the performance of segment results has been evaluated without allocation of these charges.
4. Each geographic region offers the firm's full range of Real Estate Services businesses consisting primarily of tenant representation and agency leasing; capital markets; property management and facilities management; project and development management; and advisory, consulting and valuation services. The Investment Management segment provides investment management services to institutional investors and high-net-worth individuals.
5. The consolidated statements of cash flows are presented in summarized form. For complete consolidated statements of cash flows, please refer to the firm's Annual Report on Form 10-K for the year ended December 31, 2010, to be filed with the Securities and Exchange Commission.
6. EMEA refers to Europe, Middle East, and Africa. MENA refers to Middle East and North Africa.
7. Certain prior year amounts have been reclassified to conform to the current presentation.
SOURCE Jones Lang LaSalle
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article