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 September 30, 2011
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 $0.01) as of the close of business on November 01, 2011 was 43,469,622
Part I Financial Information
Item 1. Financial Statements
JONES LANG LASALLE INCORPORATED
Consolidated Balance Sheets
September 30, 2011 and December 31, 2010
($ in thousands, except share data)
September 30, 2011 | December 31, | |||||||
Assets | (unaudited) | 2010 | ||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 85,671 | 251,897 | |||||
Trade receivables, net of allowances of $23,689 and $20,352 | 739,469 | 721,486 | ||||||
Notes and other receivables | 104,667 | 76,374 | ||||||
Warehouse receivables | 119,450 | - | ||||||
Prepaid expenses | 56,772 | 41,195 | ||||||
Deferred tax assets | 74,871 | 82,740 | ||||||
Other | 11,073 | 21,149 | ||||||
Total current assets | 1,191,973 | 1,194,841 | ||||||
Property and equipment, net of accumulated depreciation of $358,292 and $333,371 | 225,149 | 198,685 | ||||||
Goodwill, with indefinite useful lives | 1,752,094 | 1,444,708 | ||||||
Identified intangibles, net of accumulated amortization of $95,135 and $81,674 | 58,428 | 29,025 | ||||||
Investments in real estate ventures | 222,194 | 174,578 | ||||||
Long-term receivables, net | 54,261 | 42,735 | ||||||
Deferred tax assets, net | 135,001 | 149,020 | ||||||
Other | 120,338 | 116,269 | ||||||
Total assets | $ | 3,759,438 | 3,349,861 | |||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 316,972 | 400,681 | |||||
Accrued compensation | 444,846 | 554,841 | ||||||
Short-term borrowings | 53,853 | 28,700 | ||||||
Deferred tax liabilities | 4,215 | 3,942 | ||||||
Deferred income | 58,674 | 45,146 | ||||||
Deferred business acquisition obligations | 30,562 | 163,656 | ||||||
Warehouse facility | 119,450 | - | ||||||
Other | 113,619 | 99,346 | ||||||
Total current liabilities | 1,142,191 | 1,296,312 | ||||||
Noncurrent liabilities: | ||||||||
Credit facility | 567,000 | 197,500 | ||||||
Deferred tax liabilities | 22,694 | 15,450 | ||||||
Deferred compensation | 11,720 | 15,130 | ||||||
Pension liabilities | 1,217 | 5,031 | ||||||
Deferred business acquisition obligations | 261,039 | 134,889 | ||||||
Minority shareholder redemption liability | 17,734 | 34,118 | ||||||
Other | 94,089 | 79,496 | ||||||
Total liabilities | 2,117,684 | 1,777,926 | ||||||
Commitments and contingencies | - | - | ||||||
Company shareholders' equity: | ||||||||
Common stock, $.01 par value per share, 100,000,000 shares authorized;43,468,229 and 42,659,999 shares issued and outstanding | 435 | 427 | ||||||
Additional paid-in capital | 894,524 | 883,046 | ||||||
Retained earnings | 749,110 | 676,397 | ||||||
Shares held in trust | (7,833 | ) | (6,263 | ) | ||||
Accumulated other comprehensive income | 2,116 | 15,324 | ||||||
Total Company shareholders’ equity | 1,638,352 | 1,568,931 | ||||||
Noncontrolling interest | 3,402 | 3,004 | ||||||
Total equity | 1,641,754 | 1,571,935 | ||||||
Total liabilities and equity | $ | 3,759,438 | 3,349,861 |
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Operations
For the Three and Nine Months Ended September 30, 2011 and 2010
($ in thousands, except share data) (unaudited)
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Revenue | $ | 903,210 | 708,379 | $ | 2,436,368 | 1,969,361 | ||||||||||
Operating expenses: | ||||||||||||||||
Compensation and benefits | 602,473 | 463,065 | 1,608,051 | 1,288,854 | ||||||||||||
Operating, administrative and other | 207,517 | 165,336 | 613,687 | 484,830 | ||||||||||||
Depreciation and amortization | 22,835 | 17,743 | 60,500 | 52,989 | ||||||||||||
Restructuring and acquisition charges | 16,031 | 385 | 22,144 | 5,501 | ||||||||||||
Total operating expenses | 848,856 | 646,529 | 2,304,382 | 1,832,174 | ||||||||||||
Operating income | 54,354 | 61,850 | 131,986 | 137,187 | ||||||||||||
Interest expense, net of interest income | 9,667 | 11,490 | 27,218 | 35,738 | ||||||||||||
Equity in earnings (losses) from unconsolidated ventures | 514 | (2,014 | ) | 2,682 | (10,937 | ) | ||||||||||
Income before income taxes and noncontrolling interest | 45,201 | 48,346 | 107,450 | 90,512 | ||||||||||||
Provision for income taxes | 11,300 | 11,120 | 26,863 | 20,817 | ||||||||||||
Net income | 33,901 | 37,226 | 80,587 | 69,695 | ||||||||||||
Net income attributable to noncontrolling interest | 21 | 101 | 1,121 | 347 | ||||||||||||
Net income attributable to the Company | 33,880 | 37,125 | 79,466 | 69,348 | ||||||||||||
Net income attributable to common shareholders | $ | 33,880 | 37,125 | $ | 79,230 | 69,130 | ||||||||||
Basic earnings per common share | $ | 0.78 | $ | 0.87 | $ | 1.84 | $ | 1.64 | ||||||||
Basic weighted average shares outstanding | 43,421,666 | 42,568,764 | 43,069,567 | 42,175,393 | ||||||||||||
Diluted earnings per common share | $ | 0.76 | $ | 0.84 | $ | 1.79 | $ | 1.57 | ||||||||
Diluted weighted average shares outstanding | 44,355,453 | 44,088,989 | 44,376,796 | 44,064,294 |
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statement of Changes in Equity
For the Nine Months Ended September 30, 2011
($ in thousands, except share data) (unaudited)
Company Shareholders' Equity | ||||||||||||||||||||||||||||||||
Additional | Shares | Other | ||||||||||||||||||||||||||||||
Common Stock | Paid-In | Retained | Held in | Comprehensive | Noncontrolling | Total | ||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Trust | Income | Interest | Equity | |||||||||||||||||||||||||
Balances at December 31, 2010 | 42,659,999 | $ | 427 | 883,046 | 676,397 | (6,263 | ) | 15,324 | 3,004 | $ | 1,571,935 | |||||||||||||||||||||
Net income | — | — | — | 79,466 | — | — | 1,121 | 80,587 | ||||||||||||||||||||||||
Shares issued under stock compensation programs | 1,133,104 | 11 | 1,140 | — | — | — | — | 1,151 | ||||||||||||||||||||||||
Shares repurchased for payment of taxes on stock awards | (324,874 | ) | (3 | ) | (30,191 | ) | — | — | — | — | (30,194 | ) | ||||||||||||||||||||
Tax adjustments due to vestings and exercises | — | — | 17,524 | — | — | — | — | 17,524 | ||||||||||||||||||||||||
Amortization of stock compensation | — | — | 23,005 | — | — | — | — | 23,005 | ||||||||||||||||||||||||
Dividends declared, $0.15 per share | — | — | — | (6,753 | ) | — | — | — | (6,753 | ) | ||||||||||||||||||||||
Shares held in trust | — | — | — | — | (1,570 | ) | — | — | (1,570 | ) | ||||||||||||||||||||||
Increase in amounts due to noncontrolling interest | — | — | — | — | — | — | (723 | ) | (723 | ) | ||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | (13,208 | ) | — | (13,208 | ) | ||||||||||||||||||||||
Balances at September 30, 2011 | 43,468,229 | $ | 435 | 894,524 | 749,110 | (7,833 | ) | 2,116 | 3,402 | $ | 1,641,754 |
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Cash Flows
For the Nine Months Ended September 30, 2011 and 2010
($ in thousands) (unaudited)
Nine Months EndedSeptember 30, 2011 | Nine Months EndedSeptember 30, 2010 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 80,587 | 69,695 | |||||
Reconciliation of net income to net cash from operating activities: | ||||||||
Depreciation and amortization | 60,500 | 52,989 | ||||||
Equity in (earnings) losses from real estate ventures | (2,682 | ) | 10,937 | |||||
Operating distributions from real estate ventures | 555 | 188 | ||||||
Gain on investments | - | (394 | ) | |||||
Provision for loss on receivables and other assets | 9,457 | 9,021 | ||||||
Amortization of deferred compensation | 24,149 | 27,115 | ||||||
Accretion of interest on deferred business acquisition obligations | 15,214 | 17,953 | ||||||
Amortization of debt issuance costs | 3,307 | 4,632 | ||||||
Change in: | ||||||||
Receivables | (16,328 | ) | 24,100 | |||||
Prepaid expenses and other assets | (5,754 | ) | (21,799 | ) | ||||
Deferred tax assets, net | 29,406 | 16,475 | ||||||
Excess tax benefit from share-based payment arrangements | (17,524 | ) | (5,580 | ) | ||||
Accounts payable, accrued liabilities and accrued compensation | (222,062 | ) | (97,260 | ) | ||||
Net cash (used in) provided by operating activities | (41,175 | ) | 108,072 | |||||
Cash flows from investing activities: | ||||||||
Net capital additions – property and equipment | (55,902 | ) | (22,797 | ) | ||||
Business acquisitions | (234,001 | ) | (11,846 | ) | ||||
Capital contributions and advances to real estate ventures | (65,684 | ) | (28,688 | ) | ||||
Distributions, repayments of advances and sale of investments | 19,424 | 3,994 | ||||||
Net cash used in investing activities | (336,163 | ) | (59,337 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from borrowings under credit facilities | 1,264,753 | 962,787 | ||||||
Repayments of borrowings under credit facilities | (870,100 | ) | (879,000 | ) | ||||
Payments of deferred business acquisition obligations | (162,639 | ) | (101,445 | ) | ||||
Debt issuance costs | (2,630 | ) | (11,455 | ) | ||||
Shares repurchased for payment of employee taxes on stock awards | (30,194 | ) | (19,337 | ) | ||||
Excess tax adjustment from share-based payment arrangements | 17,524 | 5,580 | ||||||
Common stock issued under option and stock purchase programs | 1,151 | 1,079 | ||||||
Payment of dividends | (6,753 | ) | (4,490 | ) | ||||
Net cash provided by (used in) financing activities | 211,112 | (46,281 | ) | |||||
Net (decrease) increase in cash and cash equivalents | (166,226 | ) | 2,454 | |||||
Cash and cash equivalents, January 1 | 251,897 | 69,263 | ||||||
Cash and cash equivalents, September 30 | $ | 85,671 | 71,717 | |||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 8,730 | 14,240 | |||||
Income taxes, net of refunds | 53,834 | 20,817 | ||||||
Non-cash financing activities: | ||||||||
Deferred business acquisition obligations | $ | 143,526 | - | |||||
Provision recorded for potential earn-out obligations | 14,722 | - |
JONES LANG LASALLE INCORPORATED
Notes to Consolidated Financial Statements (Unaudited)
Readers of this quarterly report should refer to the audited financial statements of Jones Lang LaSalle Incorporated (“Jones Lang LaSalle,” which may also be referred to as “the Company” or as “the firm,” “we,” “us” or “our”) for the year ended December 31, 2010, which are included in our 2010 Annual Report, filed with the United States Securities and Exchange Commission (“SEC”) and also available on our website (www.joneslanglasalle.com), since we have omitted from this report certain footnote disclosures which would substantially duplicate those contained in such audited financial statements. You should also refer to the “Summary of Critical Accounting Policies and Estimates” section within Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations, contained in this quarterly report and in our 2010 Annual Report for further discussion of our accounting policies and estimates.
(1) Interim Information
Our consolidated financial statements as of September 30, 2011 and for the three and nine months ended September 30, 2011 and 2010 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.
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 or documenting transactions by calendar-year-end while we recognize certain expenses evenly throughout the year. Our Investment Management segment generally earns investment-generated performance fees on clients’ real estate investment returns and co-investment equity gains when assets are sold, the timing of which is geared toward the benefit of our clients. Within our Real Estate Services (“RES”) segments, revenue for capital markets activities relates to the size and timing of our clients’ transactions and can fluctuate significantly from period to period. Non-variable operating expenses, which we treat as expenses when they are incurred during the year, are relatively constant on a quarterly basis. As such, the results for the periods ended September 30, 2011 and 2010 are not indicative of what our results will be for the full fiscal year.
(2) Significant Accounting Policies
Warehouse Receivables and Facility
In the first quarter of 2011, we acquired certain assets of Atlanta-based Primary Capital™ Advisors. This acquisition expands our capital market service offerings and allows us to better meet our clients’ needs through the origination, sale and servicing of commercial mortgages as a Federal Home Loan Mortgage Corporation (Freddie Mac) Program Plus® Seller/Servicer. We originate mortgages based on contractual purchase commitments which are received from Freddie Mac prior to originating mortgages. Loans are generally funded at prevailing market rates.
We carry Warehouse receivables at the lower of cost or fair value based on the commitment price, in accordance with Accounting Standards Codification (“ASC”) 948, Financial Services—Mortgage Banking. At September 30, 2011, all Warehouse receivables included in the accompanying consolidated balance sheet were under commitment to be purchased. The commitment price is equal to our cost.
We maintain an open-end Warehouse facility with Kemps Landing Capital Company, LLC to fund Warehouse receivables. The Warehouse receivables and facility on our consolidated balance sheet represent non-cash transactions for the Company, and do not impact our reported interest expense.
Mortgage Servicing Rights
We retain certain servicing rights in connection with the origination and sale of mortgage loans. We record mortgage servicing rights based on the fair value of these rights on the date the loans are sold. The recording of mortgage servicing rights at their fair value results in net gains, which we record as revenue in our consolidated statements of operations. At September 30, 2011, we had $1.5 million of mortgage servicing rights carried at the lower of amortized cost or fair value in Identifiable intangible assets on our consolidated balance sheet. We amortize servicing rights in proportion to and over the estimated period that net servicing income is projected to be received.
We evaluate the mortgage servicing assets for impairment on an annual basis, or more often if circumstances or events indicate a change in fair value. Mortgage servicing rights do not actively trade in an open market with readily available observable prices; therefore we determine the fair value of these rights based on certain assumptions and judgments, including the estimation of the present value of future cash flows to be realized from servicing the underlying mortgages.
New Accounting Standards
In May 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”).” ASU 2011-04 changes certain fair value measurement principles and enhances related disclosure requirements, particularly for Level 3 fair value measurements. ASU 2011-04 will become effective for us starting in 2012 and is not expected to have a significant impact on our consolidated financial position or results of operations.
In June 2011, the FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income.” ASU 2011-05 eliminates the option to report other comprehensive income and its components in the statement of changes in stockholders’ equity and requires an entity to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement or in two separate but consecutive statements. ASU 2011-05 will become effective for us starting in 2012 and will not have a significant impact on our consolidated financial position or results of operations.
In September 2011, the FASB issued ASU No. 2011-08, “Testing Goodwill for Impairment.” ASU 2011-08 simplifies how entities test goodwill for impairment by permitting an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. We early adopted the provisions of ASU No 2011-08 in the third quarter of 2011 in the performance of our annual impairment test of goodwill and determined that no indicators of impairment exist.
(3) Revenue Recognition
We earn revenue from the following principal sources:
· | Transaction commissions; |
· | Advisory and management fees; |
· | Incentive fees; |
· | Project and development management fees; and |
· | Construction management fees. |
We recognize transaction commissions related to agency leasing services, capital markets services and tenant representation services as revenue when we provide the related service unless future contingencies exist. If future contingencies exist, we defer recognition of this revenue until the respective contingencies have been satisfied.
We recognize advisory and management fees related to property management services, valuation services, corporate property services, consulting services and investment management as income in the period in which we perform the related services.
We recognize incentive fees based on the performance of underlying funds’ investments, contractual benchmarks and other contractual formulas.
We recognize project and development management and construction management fees by applying the percentage of completion method of accounting. We use the efforts expended method to determine the extent of progress towards completion for project and development management fees and costs incurred to total estimated costs for construction management fees.
Construction management fees, which are gross construction services revenue net of subcontract costs, were $2.0 million and $2.1 million for the three months ended September 30, 2011 and 2010, respectively, and $6.6 million and $5.7 million for the nine months ended September 30, 2011 and 2010, respectively. Gross construction services revenue totaled $29.4 million and $36.3 million for the three months ended September 30, 2011 and 2010, respectively, and $104.0 million and $110.3 million for the nine months ended September 30, 2011 and 2010, respectively. Subcontract costs totaled $27.4 million and $34.2 million for the three months ended September 30, 2011 and 2010, respectively, and $97.4 million and $104.6 million for the nine months ended September 30, 2011 and 2010, respectively.
We include costs in excess of billings on uncompleted construction contracts of $7.4 million and $17.3 million in Trade receivables, and billings in excess of costs on uncompleted construction contracts of $2.6 million and $3.1 million in Deferred income, respectively, in our September 30, 2011 and December 31, 2010 consolidated balance sheets.
Certain contractual arrangements for services provide for the delivery of multiple services. We evaluate revenue recognition for each service to be rendered under these arrangements using criteria set forth in ASC 605-25, “Multiple Element Arrangements.”
Gross and Net Accounting: We follow the guidance of ASC 605-45, “Principal and Agent Considerations,” when accounting for reimbursements received from clients. In certain of our businesses, primarily those involving management services, our clients reimburse us for expenses incurred on their behalf. We base the treatment of reimbursable expenses for financial reporting purposes upon the fee structure of the underlying contract.
Accordingly, we report a contract that provides a fixed fee billing, fully inclusive of all personnel and other recoverable expenses incurred but not separately scheduled, on a gross basis. When accounting on a gross basis, our reported revenue includes the full billing to our client and our reported expenses include all costs associated with the client. Certain contractual arrangements in our project and development services, including fit-out business activities, and in facility management, tend to have characteristics that result in accounting on a gross basis.
We account for a contract on a net basis when the fee structure is comprised of at least two distinct elements, namely (1) a fixed management fee and (2) a separate component that allows for scheduled reimbursable personnel costs or other expenses to be billed directly to the client. When accounting on a net basis, we include the fixed management fee in reported revenue and net the reimbursement against expenses. We base this accounting on the following factors, which define us as an agent rather than a principal:
· | The property owner or client, with ultimate approval rights relating to the employment and compensation of on-site personnel, and bearing all of the economic costs of such personnel, is determined to be the primary obligor in the arrangement; |
· | Reimbursement to Jones Lang LaSalle is generally completed simultaneously with payment of payroll or soon thereafter; |
· | Because the property owner is contractually obligated to fund all operating costs of the property from existing cash flow or direct funding from its building operating account, Jones Lang LaSalle bears little or no credit risk; and |
· | Jones Lang LaSalle generally earns no margin in the reimbursement aspect of the arrangement, obtaining reimbursement only for actual costs incurred. |
Most of our service contracts use the latter structure and we account for them on a net basis. We have always presented reimbursable contract costs on a net basis in accordance with U.S. GAAP. Such costs aggregated approximately $354.2 million and $288.7 million for the three months ended September 30, 2011 and 2010, respectively, and approximately $1,072.4 million and $904.1 million for the nine months ended September 30, 2011 and 2010, respectively. This treatment has no impact on operating income, net income or cash flows.
(4) Business Segments
We manage and report our operations as four business segments:
The three geographic regions of Real Estate Services (“RES”):
(i) | Americas, |
(ii) | Europe, Middle East and Africa (“EMEA”), |
(iii) | Asia Pacific; and |
(iv) | Investment Management, which offers investment management services on a global basis. |
Each geographic region offers our full range of Real Estate Services, including agency leasing and tenant representation, capital markets and hotels, property management, facilities management, project and development management, energy management and sustainability, construction management, and advisory, consulting and valuation services.
The Investment Management segment provides investment management services to institutional investors and high-net-worth individuals.
Operating income (loss) represents total revenue less direct and indirect allocable expenses. We allocate all expenses, 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 equity earnings (losses) from real estate ventures within our revenue line, since it is an integral part of our Investment Management segment. Our measure of segment reporting results also excludes restructuring charges and certain acquisition related costs. The Chief Operating Decision Maker of Jones Lang LaSalle measures the segment results with equity in earnings (losses) from real estate ventures, and without restructuring charges. We define the Chief Operating Decision Maker collectively as our Global Executive Committee, which is comprised of our Global Chief Executive Officer, Global Chief Operating and Financial Officer and the Chief Executive Officers of each of our reporting segments.
Summarized unaudited financial information by business segment for the three and nine months ended September 30, 2011 and 2010 is as follows ($ in thousands):
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Real Estate Services | ||||||||||||||||
Americas | ||||||||||||||||
Segment revenue: | ||||||||||||||||
Revenue | $ | 379,273 | 309,063 | 1,013,128 | 832,748 | |||||||||||
Equity income | 34 | 40 | 2,666 | 280 | ||||||||||||
379,307 | 309,103 | 1,015,794 | 833,028 | |||||||||||||
Operating expenses: | ||||||||||||||||
Compensation, operating and administrative expenses | 332,831 | 263,140 | 908,736 | 727,806 | ||||||||||||
Depreciation and amortization | 9,325 | 8,697 | 28,793 | 26,415 | ||||||||||||
Operating income | $ | 37,151 | 37,266 | 78,265 | 78,807 | |||||||||||
EMEA | ||||||||||||||||
Segment revenue: | ||||||||||||||||
Revenue | $ | 247,298 | 169,275 | 633,720 | 491,442 | |||||||||||
Equity income (losses) | 4 | (12 | ) | (306 | ) | (45 | ) | |||||||||
247,302 | 169,263 | 633,414 | 491,397 | |||||||||||||
Operating expenses: | ||||||||||||||||
Compensation, operating and administrative expenses | 236,855 | 161,858 | 619,136 | 478,672 | ||||||||||||
Depreciation and amortization | 9,824 | 4,222 | 20,326 | 13,249 | ||||||||||||
Operating income (loss) | $ | 623 | 3,183 | (6,048 | ) | (524 | ) | |||||||||
Asia Pacific | ||||||||||||||||
Segment revenue: | ||||||||||||||||
Revenue | $ | 200,536 | 164,968 | 580,362 | 455,317 | |||||||||||
Equity income | 56 | - | 151 | - | ||||||||||||
200,592 | 164,968 | 580,513 | 455,317 | |||||||||||||
Operating expenses: | ||||||||||||||||
Compensation, operating and administrative expenses | 183,563 | 153,981 | 530,311 | 421,573 | ||||||||||||
Depreciation and amortization | 3,128 | 3,616 | 9,202 | 9,948 | ||||||||||||
Operating income | $ | 13,901 | 7,371 | 41,000 | 23,796 | |||||||||||
Investment Management | ||||||||||||||||
Segment revenue: | ||||||||||||||||
Revenue | $ | 76,103 | 65,073 | 209,158 | 189,854 | |||||||||||
Equity income (losses) | 420 | (2,042 | ) | 171 | (11,172 | ) | ||||||||||
76,523 | 63,031 | 209,329 | 178,682 | |||||||||||||
Operating expenses: | ||||||||||||||||
Compensation, operating and administrative expenses | 56,741 | 49,422 | 163,555 | 145,633 | ||||||||||||
Depreciation and amortization | 558 | 1,208 | 2,179 | 3,377 | ||||||||||||
Operating income | $ | 19,224 | 12,401 | 43,595 | 29,672 | |||||||||||
Segment Reconciling Items: | ||||||||||||||||
Total segment revenue | $ | 903,724 | 706,365 | 2,439,050 | 1,958,424 | |||||||||||
Reclassification of equity income (losses) | 514 | (2,014 | ) | 2,682 | (10,937 | ) | ||||||||||
Total revenue | 903,210 | 708,379 | 2,436,368 | 1,969,361 | ||||||||||||
Total segment operating expenses | $ | 832,825 | 646,144 | 2,282,238 | 1,826,673 | |||||||||||
Restructuring and acquisition charges | 16,031 | 385 | 22,144 | 5,501 | ||||||||||||
Operating income | $ | 54,354 | 61,850 | 131,986 | 137,187 |
(5) Business Combinations, Goodwill and Other Intangible Assets
2011 Business Combinations Activity
In the first nine months of 2011, we paid $234.0 million in total for (1) new acquisitions, (2) contingent earn-out consideration for acquisitions completed in prior years, and (3) an increase in ownership in our Indian operation from 80% to 90%. We also paid $162.6 million to satisfy deferred business acquisition obligations, including $150.0 million related to the 2008 Staubach acquisition.
In the first quarter of 2011, we completed two acquisitions in the Americas and one acquisition in EMEA. In the United States, we acquired Keystone Partners, a North Carolina-based integrated real estate services firm whose services include agency leasing, investment sales, project management, tenant representation, consulting and property management. We also acquired certain assets of Atlanta-based Primary Capital™ Advisors. This acquisition gives us the ability to operate as a Freddie Mac Program Plus® Seller/Servicer and allows us to originate, sell and service commercial mortgages. In Switzerland, we acquired a Zurich-based business that focuses on capital market transactions and valuations and serves many of our existing clients.
In the second quarter of 2011, we completed two acquisitions in EMEA and we increased the ownership of our Indian operation from 80% to 90%. In April, we completed the acquisition of Bradford McCormack & Associates, one of South Africa’s leading corporate property service providers, increasing our capabilities across service lines in South Africa and neighboring countries. Effective May 31, 2011, we completed the acquisition of United Kingdom-based international property consultancy King Sturge. The King Sturge acquisition greatly enhances the strength and depth of our service capabilities in the United Kingdom and in continental Europe, adding approximately 1,400 employees and 43 offices across Europe, including 24 in the United Kingdom.
In the third quarter of 2011, we completed two acquisitions. In August 2011, our Investment Management segment acquired Trinity Funds Management, an Australian property fund management business based in Brisbane, Australia, with approximately $690 million of assets under management. Also in August, we acquired Procon, an Indonesian real estate services firm. The combination of Procon’s operations with our Indonesian operations creates the largest real estate services company in Indonesia, with over 300 employees and offices in Jakarta, Bali and Surabaya.
Terms for the acquisitions completed in the first nine months of 2011 included (1) cash paid at closing of approximately $221.9 million, (2) consideration subject only to the passage of time, which we recorded as deferred business acquisition obligations on our consolidated balance sheet at a current fair value of $143.5 million, and (3) additional consideration subject to earn-out provisions that will be paid only if certain conditions are achieved, which we recorded in other short-term and long-term liabilities at their current estimated fair value of $14.7 million. These acquisitions resulted in goodwill of $305.7 million and identifiable intangible assets of $44.9 million.
The initial purchase price allocation for the King Sturge acquisition is not yet complete. Terms of the acquisition agreement include a provision to make adjustments to the cash paid at closing for working capital and other assets based on a final agreed-upon set of accounts, which is still in process. We determined the fair value of deferred payments in the King Sturge acquisition based on a discount rate of 3.75%, an estimate of our borrowing rate over the five year deferred payment period. Also, a current estimate of $32 million for identifiable intangible assets is based on a preliminary valuation, the details of which primarily include trade name, customer relationships and acquired backlog. We anticipate that we will amortize these intangibles over periods ranging from seven months to ten years, with a weighted average life of six years. We anticipate that we will finalize our valuation of assets acquired and liabilities assumed by the end of 2011.
Earn-out payments
At September 30, 2011, we had the potential to make earn-out payments on 14 acquisitions that are subject to the achievement of certain future financial performance conditions. The maximum amount of the potential earn-out payments for these acquisitions was $165.2 million at September 30, 2011. These amounts could come due at various times over the next four years assuming the achievement of the applicable performance conditions.
Approximately $145.5 million of these potential earn-out payments are the result of acquisitions completed prior to the adoption of the fair value requirements for contingent consideration under ASC 805, “Business Combinations,” and thus will be recorded as additional purchase consideration if and when paid. Changes in the estimated fair value of the remaining $19.7 million of potential earn-out payments will result in increases or decreases in Operating, administration and other expenses in our results of operations.
Goodwill and Other Intangible Assets
We have $1.8 billion of unamortized intangibles and goodwill as of September 30, 2011. A significant portion of these unamortized intangibles and goodwill are denominated in currencies other than U.S. dollars, which means that a portion of the movements in the reported book value of these balances are attributable to movements in foreign currency exchange rates. The tables below detail the foreign exchange impact on intangible and goodwill balances. Of the $1.8 billion of unamortized intangibles and goodwill, we will amortize $50.1 million of identifiable intangibles over their remaining finite useful lives, and the remaining balance represents goodwill and identifiable intangibles with indefinite useful lives, which we do not amortize.
The following table sets forth, by reporting segment, the current year movements in goodwill with indefinite useful lives ($ in thousands):
Real Estate Services | ||||||||||||||||||||
Asia | Investment | |||||||||||||||||||
Americas | EMEA | Pacific | Management | Consolidated | ||||||||||||||||
Gross Carrying Amount | ||||||||||||||||||||
Balance as of January 1, 2011 | $ | 897,299 | 336,099 | 193,142 | 18,168 | 1,444,708 | ||||||||||||||
Additions, net of adjustments | 13,134 | 279,353 | 22,319 | 661 | 315,467 | |||||||||||||||
Impact of exchange rate movements | (332 | ) | (5,250 | ) | (2,643 | ) | 144 | (8,081 | ) | |||||||||||
Balance as of September 30, 2011 | $ | 910,101 | 610,202 | 212,818 | 18,973 | 1,752,094 |
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 | ||||||||||||||||||||
Asia | Investment | |||||||||||||||||||
Americas | EMEA | Pacific | Management | Consolidated | ||||||||||||||||
Gross Carrying Amount | ||||||||||||||||||||
Balance as of January 1, 2011 | $ | 83,478 | 15,340 | 11,739 | 142 | 110,699 | ||||||||||||||
Additions | 2,516 | 32,373 | 591 | 9,429 | 44,909 | |||||||||||||||
Impact of exchange rate movements | (11 | ) | (867 | ) | (118 | ) | (1,049 | ) | (2,045 | ) | ||||||||||
Balance as of September 30, 2011 | $ | 85,983 | 46,846 | 12,212 | 8,522 | 153,563 | ||||||||||||||
- | ||||||||||||||||||||
Accumulated Amortization | ||||||||||||||||||||
Balance as of January 1, 2011 | $ | (57,200 | ) | (14,948 | ) | (9,384 | ) | (142 | ) | (81,674 | ) | |||||||||
Amortization expense | (5,622 | ) | (6,995 | ) | (1,130 | ) | - | (13,747 | ) | |||||||||||
Impact of exchange rate movements | 33 | 144 | 119 | (10 | ) | 286 | ||||||||||||||
Balance as of September 30, 2011 | $ | (62,789 | ) | (21,799 | ) | (10,395 | ) | (152 | ) | (95,135 | ) | |||||||||
Net book value as of September 30, 2011 | $ | 23,194 | 25,047 | 1,817 | 8,370 | 58,428 |
Remaining estimated future amortization expense for our identifiable intangibles with finite useful lives ($ in millions):
2011 | $ | 7.6 | ||
2012 | 10.9 | |||
2013 | 7.9 | |||
2014 | 6.9 | |||
2015 | 5.8 | |||
2016 | 2.5 | |||
Thereafter | 8.5 | |||
Total | $ | 50.1 |
(6) Investments in Real Estate Ventures
As of September 30, 2011, we had total investments in real estate ventures of $222.2 million that we account for under the equity method of accounting. These equity investments are primarily investments in approximately 40 separate property or fund co-investments for which we also have an advisory agreement. Our ownership percentages in these co-investments range from less than 1% to approximately 10%.
We utilize two investment vehicles to facilitate the majority of our co-investment activity. LaSalle Investment Company I (“LIC I”) is a series of four parallel limited partnerships which serve as our investment vehicle for substantially all co-investment commitments made through December 31, 2005. LIC I is fully committed to underlying real estate ventures. At September 30, 2011, our maximum potential unfunded commitment to LIC I is euro 7.5 million ($10.1 million). LaSalle Investment Company II (“LIC II”), formed in January 2006, is comprised of two parallel limited partnerships which serve as our investment vehicle for most new co-investments. At September 30, 2011, LIC II has unfunded capital commitments to the underlying funds for future funding of co-investments of $209.7 million, of which our 48.78% share is $102.3 million. The $102.3 million commitment is part of our maximum potential unfunded total commitment to LIC II at September 30, 2011 of $271.0 million.
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. We account for our investments in LIC I and LIC II under the equity method of accounting in the accompanying consolidated financial statements. Additionally, a non-executive Director of Jones Lang LaSalle is an investor in LIC I on equivalent terms to other investors.
LIC I’s and LIC II’s exposures to liabilities and losses of the ventures are limited to their existing capital contributions and remaining capital commitments. We expect that LIC I will draw down on our commitment over the next one to two years to satisfy its existing commitments to underlying funds, and we expect that LIC II will draw down on our commitment over the next four to eight years as it enters into new commitments. Our Board of Directors has endorsed the use of our co-investment capital in particular situations to control existing real estate assets or portfolios to seed future investments within LIC II. The purpose is to accelerate capital raising and growth in assets under management. Approvals for such activity are handled consistently with those of the firm’s co-investment capital.
As of September 30, 2011, LIC II maintains a $60.0 million revolving credit facility (the “LIC II Facility”), principally for working capital needs. The LIC II Facility contains a credit rating trigger and a material adverse condition clause. If either of the credit rating trigger or the material adverse condition clauses becomes triggered, the facility would be in default and outstanding borrowings would need to be repaid. Such a condition would require us to fund our pro-rata share of the then outstanding balance on LIC II, which is the limit of our liability. The maximum exposure to Jones Lang LaSalle, assuming that the LIC II Facility was fully drawn, would be $29.3 million. The exposure is included within and cannot exceed our maximum potential unfunded commitment to LIC II of $271.0 million. As of September 30, 2011, LIC II had $34.0 million of outstanding borrowings on the facility.
Exclusive of our LIC I and LIC II commitment structures, we have potential obligations related to unfunded commitments to other real estate ventures, the maximum of which is $8.6 million as of September 30, 2011.
As of September 30, 2011, $22.5 million of our $222.2 million of investments in real estate ventures were in entities classified as variable interest entities (“VIEs”) that we analyzed for potential consolidation under ASU 2009-17. We evaluated 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. We determined that the key activities for each of these VIEs include purchasing, leasing, approving annual operating budgets, directing day-to-day operating activities, and selling of real estate properties. In each case, we determined that we either (a) did not have the power to direct the key activities or (b) shared power with investors, lenders, or other actively-involved third parties in directing such activities. Additionally, our exposure to loss in these VIEs is limited to the amount of our investment in the entities. Therefore, we concluded that we would not be deemed to (i) have a controlling financial interest in or (ii) be the primary beneficiary of these VIEs. Accordingly, we do not consolidate these VIEs in our consolidated financial statements.
Impairment
We review our investments in real estate ventures on a quarterly basis for indications of (i) whether the carrying value of the real estate assets underlying our investments in real estate ventures may not be recoverable or (ii) whether our investment in these co-investments is other than temporarily impaired. When events or changes in circumstances indicate that the carrying amount of a real estate asset underlying one of our investments in real estate ventures may be impaired, we review the recoverability of the carrying amount of the real estate asset in comparison to an estimate of the future undiscounted cash flows expected to be generated by the underlying asset. When the carrying amount of the real estate asset is in excess of the future undiscounted cash flows, we use a discounted cash flow approach to determine the fair value of the asset in computing the amount of the impairment. Additionally, we consider a number of factors, including our share of co-investment cash flows and the fair value of our co-investments, in determining whether or not our investment is other than temporarily impaired.
Equity earnings (losses) included impairment charges of $5.2 million in the first nine months of 2011 and $12.6 million in the first nine months of 2010, representing our equity share of the impairment charges against individual assets held by our real estate ventures. Over time, declines in real estate markets have adversely impacted our rental income assumptions and forecasted exit capitalization rates, resulting in our determination that certain real estate investments had become impaired. It is reasonably possible that if real estate values decline we may incur impairment charges on our investments in real estate ventures in future periods.
(7) Stock-based Compensation
Restricted Stock Unit Awards
Along with cash base salaries and performance-based annual cash incentive awards, restricted stock unit awards represent a primary element of our compensation program for Company officers, managers and professionals.
Restricted stock unit activity for the three months ended September 30, 2011 is as follows:
Shares (thousands) | Weighted Average Grant Date | Weighted Average Remaining | Aggregate Intrinsic Value | ||||||||||
Unvested at July 1, 2011 | 2,076.3 | $ | 58.04 | ||||||||||
Granted | - | - | |||||||||||
Vested | (730.3 | ) | 42.94 | ||||||||||
Forfeited | (4.3 | ) | 51.16 | ||||||||||
Unvested at September 30, 2011 | 1,341.7 | $ | 66.28 | 2.07 years | $ | 128.7 | |||||||
Unvested shares expected to vest | 1,303.0 | $ | 66.15 | 2.07 years | $ | 125.0 |
Restricted stock unit activity for the nine months ended September 30, 2011 is as follows:
Shares (thousands) | Weighted Average Grant Date | Weighted Average Remaining | Aggregate Intrinsic Value | ||||||||||
Unvested at January 1, 2011 | 2,085.6 | $ | 50.47 | ||||||||||
Granted | 397.8 | 89.46 | |||||||||||
Vested | (1,100.8 | ) | 45.04 | ||||||||||
Forfeited | (40.9 | ) | 57.40 | ||||||||||
Unvested at September 30, 2011 | 1,341.7 | $ | 66.28 | 2.07 years | $ | 128.7 | |||||||
Unvested shares expected to vest | 1,303.0 | $ | 66.15 | 2.07 years | $ | 125.0 |
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 September 30, 2011, we had $33.7 million of remaining unamortized deferred compensation related to unvested restricted stock units. We will recognize the remaining cost of unvested restricted stock units granted through September 30, 2011 over varying periods into 2016.
Shares vesting during the nine months ended September 30, 2011 and 2010 had fair values of $49.6 million and $53.5 million, respectively.
Stock Option Awards
We have granted stock options at the market value of our common stock on the date of grant. Our options vested at such times and conditions as the Compensation Committee of our Board of Directors determined and set forth in the related award agreements; the most recent options, granted in 2003, vested over periods of up to five years. As a result of a change in compensation strategy, we do not currently use stock option grants as part of our employee compensation program.
As of September 30, 2011, we have approximately 10,000 options outstanding with a weighted average price of $18.73, all of which vested prior to 2009. Accordingly, we recognized no compensation expense related to unvested options for the first nine months of 2011.
Approximately 17,000 options were exercised during the first nine months of 2011, having an intrinsic value of $1.3 million. As a result of these exercises, we received cash of $0.3 million. For the same period in 2010, approximately 15,000 options were exercised, having an intrinsic value of $1.0 million. As a result of these exercises, we received cash of $0.3 million.
Other Stock Compensation Programs
U.S. Employee Stock Purchase Plan - Since 1998, we have provided an Employee Stock Purchase Plan ("ESPP") for eligible U.S.-based employees. Since April 1, 2009, program periods are one month in length, and purchases are broker-assisted on the open market at no discount to market prices. We do not record any compensation expense with respect to this program.
SAYE – The Jones Lang LaSalle Savings Related Share Option Plan (“Save As You Earn” or “SAYE”) is for eligible employees of our United Kingdom and Ireland based operations. Under this plan, employees make an election to contribute to the plan in order that their savings might be used to purchase stock at a 15% discount provided by the Company. The options to purchase stock with such savings vest over a period of three or five years. In the first quarter of 2011, the Company issued approximately 17,000 options at an exercise price of $83.72 under the SAYE plan. No options were issued in the second or third quarter of 2011. The fair values of the options granted under this plan are amortized over their respective vesting periods. At September 30, 2011, there were approximately 316,000 options outstanding under the SAYE plan.
(8) Retirement Plans
We maintain contributory defined benefit pension plans in the United Kingdom, Ireland and Holland to provide retirement benefits to eligible employees. With the second quarter King Sturge acquisition we acquired another defined benefit plan in the United Kingdom. It is our policy to fund the minimum annual contributions required by applicable regulations. We use a December 31st measurement date for our plans.
Net periodic pension cost consisted of the following for the nine months ended September 30, 2011 and 2010 ($ in thousands):
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Employer service cost - benefits earned during the period | $ | 1,302 | 699 | 2,947 | 1,972 | |||||||||||
Interest cost on projected benefit obligation | 4,700 | 2,611 | 10,256 | 7,582 | ||||||||||||
Expected return on plan assets | (5,952 | ) | (3,027 | ) | (12,709 | ) | (8,728 | ) | ||||||||
Net amortization/deferrals | 317 | 340 | 953 | 992 | ||||||||||||
Recognized actual losses | 56 | 55 | 168 | 169 | ||||||||||||
Net periodic pension cost | $ | 423 | 678 | 1,615 | 1,987 |
The expected return on plan assets, included in net periodic pension cost, is based on forecasted long-term rates of return on plan assets of each individual plan; across our plans, expected returns range from 3.30% to 7.00%.
For the nine months ended September 30, 2011, we have made $16.3 million in payments to our defined benefit pension plans, including $11.1 million contributed to the defined benefit plan that was acquired with the King Sturge acquisition. We expect to contribute $3.3 million to our defined benefit pension plans in the fourth quarter of 2011. We made $7.0 million of contributions to these plans in the twelve months ended December 31, 2010.
(9) Fair Value Measurements
ASC Topic 820, “Fair Value Measurements and Disclosures,” establishes a framework for measuring fair value in generally accepted accounting principles. ASC Topic 820 applies to accounting pronouncements that require or permit fair value measurements, except for share-based payment transactions under ASC Topic 718. ASC Topic 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:
· | Level 1. Observable inputs such as quoted prices 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. |
We regularly use foreign currency forward contracts to manage our currency exchange rate risk related to intercompany lending and cash management practices. We determine the fair value of these contracts based on widely accepted valuation techniques. The inputs for these valuation techniques are primarily Level 2 inputs. In the third quarter of 2011, we recognized a net loss of $14.5 million from the revaluation of these forward contracts, as well as a net gain associated with the revaluation of intercompany loans hedged by these forward contracts such that the net impact to earnings was not significant. At September 30, 2011, these forward exchange contracts had a gross notional value of $1.5 billion ($532 million on a net basis). The net liability of these forward contracts, $14.5 million, was recorded on our consolidated balance sheet as a current asset of $3.2 million and a current liability of $17.7 million at September 30, 2011.
We maintain a deferred compensation plan for certain of our U.S. employees that allows them to defer portions of their compensation. The values of the assets and liabilities of this plan are determined based on the returns of certain mutual funds and other securities. The inputs for this valuation are primarily Level 2 inputs in the fair value hierarchy. This plan is recorded on our consolidated balance sheet at September 30, 2011 as Other long-term assets of $37.8 million, Other long-term liabilities of $46.4 million, and as a reduction of equity, Shares held in trust of $7.8 million.
See Note 6, Investments in Real Estate Ventures, for discussion of our processes for evaluating investments in real estate ventures for impairment on a quarterly basis. The inputs to this quarterly impairment analysis are Level 3 inputs in the fair value hierarchy.
Fair Value of Financial Instruments
Our financial instruments include cash and cash equivalents, receivables, accounts payable, short-term borrowings, borrowings under our credit facility and foreign currency forward contracts. The carrying values of cash and cash equivalents, receivables, accounts payable, short-term borrowings and warehouse facility approximate their estimated fair values due to the short maturity of these instruments. We record warehousing receivables at fair value based on the commitment price, in accordance with ASC 948, Financial Services—Mortgage Banking.
The estimated fair value of our borrowings under our credit facility approximates their carrying value due to their variable interest rate terms. The fair value of our foreign currency forward contracts is disclosed above. At September 30, 2011, we have no recurring fair value measurements for financial assets and liabilities that are based on unobservable inputs or Level 3 inputs.
(10) Earnings Per Share and Net Income Attributable to Common Shareholders
We calculate earnings per share by dividing net income available to common shareholders by weighted average shares outstanding. To calculate net income attributable to common shareholders, we subtract dividend-equivalents (net of tax) paid on outstanding but unvested shares of restricted stock units from net income in the period the dividend is declared. Included in the calculations of net income attributable to common shareholders are dividend-equivalents of $0.2 million net of tax, declared and paid in the second quarter of 2011, and $0.2 million net of tax, declared and paid in the second quarter of 2010.
The difference between basic weighted average shares outstanding and diluted weighted average shares outstanding is the dilutive impact of common stock equivalents. Common stock equivalents consist primarily of shares to be issued under employee stock compensation programs and outstanding stock options whose exercise price was less than the average market price of our stock during these periods.
The following table details the calculations of basic and diluted earnings per common share for the three and nine months ended September 30, 2011 and 2010 ($ in thousands):
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Net income attributable to the Company | $ | 33,880 | 37,125 | $ | 79,466 | 69,348 | ||||||||||
Dividends on unvested common stock, net of tax benefit | - | - | 236 | 218 | ||||||||||||
Net income attributable to common shareholders | $ | 33,880 | 37,125 | $ | 79,230 | 69,130 | ||||||||||
Basic weighted average shares outstanding | 43,421,666 | 42,568,764 | 43,069,567 | 42,175,393 | ||||||||||||
Basic income per common share before dividends on unvested common stock | $ | 0.78 | $ | 0.87 | $ | 1.85 | $ | 1.64 | ||||||||
Dividends on unvested common stock, net of tax benefit | - | - | (0.01 | ) | - | |||||||||||
Basic earnings per common share | $ | 0.78 | 0.87 | $ | 1.84 | 1.64 | ||||||||||
Diluted weighted average shares outstanding | 44,355,453 | 44,088,989 | 44,376,796 | 44,064,294 | ||||||||||||
Diluted income per common share before dividends on unvested common stock | $ | 0.76 | 0.84 | $ | 1.80 | 1.57 | ||||||||||
Dividends on unvested common stock, net of tax benefit | - | - | (0.01 | ) | - | |||||||||||
Diluted earnings per common share | $ | 0.76 | 0.84 | $ | 1.79 | 1.57 |
(11) Comprehensive Income (Loss)
For the three and nine months ended September 30, 2011 and 2010, our comprehensive income (loss) was as follows ($ in thousands):
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Net income | $ | 33,901 | $ | 37,226 | 80,587 | 69,695 | ||||||||||
Other comprehensive income (loss): | ||||||||||||||||
Foreign currency translation adjustments | (63,332 | ) | 68,601 | (13,208 | ) | 19,045 | ||||||||||
Comprehensive (loss) income | (29,431 | ) | 105,827 | 67,379 | 88,740 | |||||||||||
Comprehensive income attributable to noncontrolling interest | 21 | 101 | 1,121 | 347 | ||||||||||||
Comprehensive (loss) income attributabl to the Company | $ | (29,452 | ) | $ | 105,726 | 66,258 | 88,393 |
(12) Debt
In June 2011, we amended our credit facility (the “Facility”) to, among other things: (1) reset pricing, (2) terminate the $195 million term loan portion of the Facility, (3) increase the $900 million revolving loan to $1.1 billion, (4) extend the maturity to June 2016 and (5) permit the add-back of certain integration and retention costs associated with King Sturge and other acquisitions to the adjusted EBITDA and EBIT that are used in certain credit facility calculations. Currently, there are 18 banks participating in the Facility and the Facility remains unsecured. As of September 30, 2011, we had $567.0 million outstanding on the Facility. The average outstanding borrowings under the Facility were $421.5 million during the nine months ended September 30, 2011.
In addition to our Facility, we have the capacity to borrow up to an additional $48.2 million under local overdraft facilities. At September 30, 2011 we had short-term borrowings (including capital lease obligations and local overdraft facilities) of $53.9 million outstanding, of which $39.7 million was attributable to local overdraft facilities.
Pricing on the Facility ranges from LIBOR plus 112.5 basis points to LIBOR plus 225.0 basis points. As of September 30, 2011, pricing on the Facility was LIBOR plus 162.5 basis points. The effective interest rate on our debt was 1.6% in the third quarter of 2011, compared with 3.9% in the third quarter of 2010.
Under the Facility, we must maintain a leverage ratio not exceeding 3.50 to 1 through September 2013 and 3.25 to 1 thereafter, and a minimum cash interest coverage ratio of 3.00 to 1.
Included in debt for the calculation of the leverage ratio is the present value of deferred business acquisition obligations and included in Adjusted EBITDA (as defined in the Facility) are, among other things, (1) an add-back for stock compensation expense, (2) the addition of the EBITDA of acquired companies earned prior to acquisition, as well as (3) add-backs for certain impairment and non-recurring charges. In addition, we are restricted from, among other things, incurring certain levels of indebtedness to lenders outside of the Facility and disposing of a significant portion of our assets. Lender approval or waiver is required for certain levels of cash acquisitions and co-investment. The deferred business acquisition obligation provisions of the Staubach Merger Agreement also contain certain conditions which are considerably less restrictive than those we have under our Facility. We remain in compliance with all covenants as of September 30, 2011.
We will continue to use the Facility for working capital needs (including payment of accrued incentive compensation), co-investment activities, dividend payments, share repurchases, capital expenditures and acquisitions.
(13) Commitments and Contingencies
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 or retentions 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 by the use of a wholly-owned captive insurance company to provide professional indemnity and employment practices liability insurance coverage on a “claims made” basis. The level of risk retained by our captive is up to $2.5 million per claim (depending upon the location of the claim) and up to $12.5 million in the aggregate.
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 relate to multiple years, were $1.8 million and $3.0 million, and the related receivables from third party insurers were $0.6 million and $0.9 million, as of September 30, 2011 and December 31, 2010, respectively.
(14) Restructuring and acquisition charges
In the first nine months of 2011, we recognized $22.1 million of restructuring and acquisition costs associated with the King Sturge acquisition. These costs consisted of (1) employee retention bonuses of $11.4 million, (2) lease termination charges of $5.3 million, and (3) $5.4 million of transaction and other acquisition related costs. As of September 30, 2011 we had $5.5 million of employee retention bonuses and $5.3 million of lease termination liabilities reported as components of current liabilities on our consolidated balance sheet.
(15) Subsequent Events
In October 2011, we completed the acquisitions of Pacific Real Estate Partners (“PREP”) and DST International Property Services (“DST”). The PREP acquisition increases significantly our market presence in the U.S. Pacific Northwest, particularly in capital markets, agency leasing and tenant representation. DST is the leading agency in Singapore specializing in the sale of properties in London, and with extensive experience in selling international properties in the U.S., Australia and UK.
The Company announced on November 2, 2011 that its Board of Directors has declared a semi-annual cash dividend of $0.15 per share of its common stock. The dividend payment will be made on December 15, 2011, to holders of record at the close of business on November 15, 2011. A dividend-equivalent in the same per share amount will also be paid simultaneously on outstanding but unvested shares of restricted stock units granted under the Company’s Stock Award and Incentive Plan.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements, including the notes thereto, for the three and nine months ended September 30, 2011, and Jones Lang LaSalle’s audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2010, which are included in our 2010 Annual Report on Form 10-K, filed with the United States Securities and Exchange Commission (“SEC”) and also available on our website (www.joneslanglasalle.com). You should also refer to Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations, contained in our 2010 Annual Report on Form 10-K.
The following discussion and analysis contains certain forward-looking statements which we generally identify by the words anticipates, believes, estimates, expects, plans, intends and other similar expressions. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause Jones Lang LaSalle’s actual results, performance, achievements, plans and objectives to be materially different from any future results, performance, achievements, plans and objectives expressed or implied by such forward-looking statements. See the Cautionary Note Regarding Forward-Looking Statements in Part II, Item 5. Other Information.
We present our quarterly Management’s Discussion and Analysis in five sections, as follows:
(1) A summary of our critical accounting policies and estimates,
(2) Certain items affecting the comparability of results and certain market and other risks that we face,
(3) The results of our operations, first on a consolidated basis and then for each of our business segments,
(4) Consolidated cash flows, and
(5) Liquidity and capital resources.
Summary of Critical Accounting Policies and Estimates
An understanding of our accounting policies is necessary for a complete analysis of our results, financial position, liquidity and trends. See Note 2 of notes to consolidated financial statements in our 2010 Annual Report for a summary of our significant accounting policies.
The preparation of our financial statements requires management to make certain critical accounting estimates that impact the stated amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenue and expense during the reporting periods. These accounting estimates are based on management’s judgment and are considered to be critical because of their significance to the financial statements and the possibility that future events may differ from current judgments, or that the use of different assumptions could result in materially different estimates. We review these estimates on a periodic basis to ensure reasonableness. Although actual amounts likely differ from such estimated amounts, we believe such differences are not likely to be material.
Asset Impairments
Within the balances of property and equipment used in our business, we have computer equipment and software; leasehold improvements; furniture, fixtures and equipment; and automobiles. We have recorded goodwill and other identified intangibles from a series of acquisitions. We also invest in certain real estate ventures that own and operate commercial real estate. We have investments in approximately 40 separate property or fund co-investments with which we have an advisory agreement. Our ownership percentages in these co-investments range from less than 1% to approximately 10%. We account for these interests under the equity method of accounting in the accompanying consolidated financial statements due to the nature of our non-controlling ownership.
Property and Equipment— We review property and equipment owned or under capital lease for impairment whenever events or changes in circumstances indicate that the carrying value of an asset group may not be recoverable. If impairment exists due to the inability to recover the carrying value of an asset group, we record an impairment loss to the extent that the carrying value exceeds the estimated fair value. We did not recognize an impairment loss related to property and equipment in the first nine months of 2011 or for the entire year of 2010.
Goodwill — We do not amortize goodwill; instead, we evaluate goodwill for impairment at least annually. In September 2011, the FASB issued ASU 2011-08, “Testing Goodwill for Impairment.” ASU 2011-08 intends to simplify how entities test goodwill for impairment by permitting an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. We define reporting units as Americas RES, EMEA RES, Asia Pacific RES and Investment Management. We early adopted the provisions of ASU 2011-08 in the third quarter of 2011 in the performance of our annual impairment test of goodwill and determined that no indicators of impairment exist primarily because (1) our market capitalization has consistently exceeded our book value by a significant margin, (2) our overall financial performance has been solid in the face of mixed economic environments, and (3) forecasts of operating income and cash flows generated by our reporting units appear sufficient to support the book values of net assets of the reporting units.
In addition to our annual impairment evaluation, we evaluate whether events or circumstances have occurred in theperiod subsequent to our annual impairment testing which indicate that it is more likely than not an impairment losshas occurred.
It is possible our determination that goodwill for a reporting unit is not impaired could change in the future if both economic conditions and our operating performance deteriorate. We will continue to monitor the relationship between the Company’s market capitalization and book value, as well as the ability of our reporting units to deliver current and projected EBITDA and cash flows sufficient to support the book values of the net assets of their respective businesses.
Investments in Real Estate Ventures— We review investments in real estate ventures on a quarterly basis for (1) 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 (2) whether our investment in these co-investments is other than temporarily impaired. When events or changes in circumstances indicate that the carrying amount of a real estate asset underlying one of our investments in real estate ventures may be impaired, we review the recoverability of the carrying amount of the real estate asset in comparison to an estimate of the future undiscounted cash flows expected to be generated by the underlying asset. When the carrying amount of the real estate asset is in excess of the future undiscounted cash flows, we use a discounted cash flow approach to determine the fair value of the asset in computing the amount of the impairment. We then record the portion of the impairment loss related to our investment in the reporting period. Additionally, we consider a number of factors, including our share of co-investment cash flows and the fair value of our co-investments, in determining whether or not our investment is other than temporarily impaired.
Equity earnings (losses) included impairment charges of $5.2 million in the first nine months of 2011 and $12.6 million in the first nine months of 2010, representing our equity share of the impairment charges against individual assets held by our real estate ventures. Over time, declines in real estate markets have adversely impacted our rental income assumptions and forecasted exit capitalization rates, resulting in our determination that certain real estate investments had become impaired. It is reasonably possible that if real estate values decline we may incur impairment charges on our investments in real estate ventures in future periods.
Interim Period Accounting for Incentive Compensation
An important part of our overall compensation package is incentive compensation, which we typically pay to our employees in the first or second quarter of the year after it is earned. In our interim consolidated financial statements, we accrue for most incentive compensation based on (1) a percentage of compensation costs and (2) adjusted operating income recorded to date, relative to forecasted compensation costs and adjusted operating income for the full year, as substantially all incentive compensation pools are based upon full year results. As noted in “Interim Information” of Note 1 of the notes to consolidated financial statements, quarterly revenue and profits have historically tended to be higher in the third and fourth quarters of each year than in the first two quarters. The impact of this incentive compensation accrual methodology is that we accrue smaller percentages of incentive compensation in the first half of the year compared to the percentage of our incentive compensation we accrue in the third and fourth quarters. We exclude incentive compensation pools that are not subject to the normal performance criteria from the standard accrual methodology and accrue for them on a straight-line basis.
Certain employees receive a portion of their incentive compensation in the form of restricted stock units of our common stock. We recognize this compensation over the vesting period of these restricted stock units, which has the effect of deferring a portion of incentive compensation to later years. We recognize the benefit of deferring certain compensation under our Stock Ownership Program in a manner consistent with the accrual of the underlying incentive compensation expense.
Given that we do not finalize individual incentive compensation awards until after year-end, we must estimate the portion of the overall incentive compensation pool that will qualify for this restricted stock program. This estimation factors in the performance of the Company and individual business units, together with the target bonuses for qualified individuals. Then, when we determine and announce compensation in the year following that to which the incentive compensation relates, we true-up the estimated stock ownership program deferral and related amortization.
The table below sets forth the deferral estimated at year end, and the adjustment made in the first quarter of the following year to true-up the deferral and related amortization ($ in millions):
December 31, 2010 | December 31, 2009 | |||||||
Deferral of compensation, net of related amortization expense | $ | 9.8 | 8.0 | |||||
Change in estimated deferred compensation in the first quarter of the following year | (1.0 | ) | (2.0 | ) |
The table below sets forth the amortization expense related to the Stock Ownership Program for the three months and nine months ended September 30, 2011 and 2010 ($ in millions):
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Current compensation expense amortization for prior year programs | $ | 2.60 | 2.9 | 11 | 14.5 | |||||||||||
Current deferral of compensation net of related amortization | (1.9 | ) | (1.9 | ) | (6.4 | ) | (6.5 | ) |
Self-Insurance Programs
In our Americas business, and in common with many other American companies, we have chosen to retain certain risks regarding health insurance and workers’ compensation rather than purchase third-party insurance. Estimating our exposure to such risks involves subjective judgments about future developments. We supplement our traditional global insurance program by the use of a captive insurance company to provide professional indemnity and employment practices insurance on a “claims made” basis. As professional indemnity claims can be complex and take a number of years to resolve, we are required to estimate the ultimate cost of claims.
• Health Insurance – We self-insure our health benefits for all U.S.-based employees, although we purchase stop loss coverage on an annual basis to limit our exposure. We self-insure because we believe that on the basis of our historic claims experience, the demographics of our workforce and trends in the health insurance industry, we incur reduced expense by self-insuring our health benefits as opposed to purchasing health insurance through a third party. We estimate our likely full-year health costs at the beginning of the year and expense this cost on a straight-line basis throughout the year. In the fourth quarter, we estimate the required reserve for unpaid health costs required at year-end.
Given the nature of medical claims, it may take up to 24 months for claims to be processed and recorded. The accrual balances for the program related to 2011 and 2010 are $19.1 million and $0.2 million, respectively, at September 30, 2011.
The table below sets out certain information related to the cost of the health insurance program for the three months and nine months ended September 30, 2011 and 2010 ($ in millions):
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | |||||||||||||
Expense to Company | $ | 9.4 | 6.4 | 25.9 | 19.6 | |||||||||||
Employee contributions | 2.8 | 1.8 | 7.9 | 5.5 | ||||||||||||
Adjustment to prior year reserve | 0 | (0.9) | 0.4 | (0.9 | ) | |||||||||||
Total program cost | $ | 12.2 | 7.3 | 34.2 | 24.2 |
• Workers’ Compensation Insurance – Given our historical experience that our workforce has had fewer injuries than is normal for our industry, we have been self-insured for workers’ compensation insurance for a number of years. We purchase stop loss coverage to limit our exposure to large, individual claims. On a periodic basis we accrue using various state rates based on job classifications. On an annual basis in the third quarter, we engage in a comprehensive analysis to develop a range of potential exposure, and considering actual experience, we reserve within that range. We accrue the estimated adjustment to income for the differences between this estimate and our reserve. The credits taken to income through the three months ended September 30, 2011 and 2010 were $2.2 million and $2.8 million, respectively. The credits taken to income through the nine months ended September 30, 2011 and 2010 were $3.7 million and $4.7 million, respectively.
The accruals, which can relate to multiple years, were $17.2 million and $15.9 million, as of September 30, 2011 and December 31, 2010, respectively.
• Captive Insurance Company – In order to better manage our global insurance program and support our risk management efforts, we supplement our traditional insurance program by the use of a wholly-owned captive insurance company to provide professional indemnity and employment practices liability insurance coverage on a “claims made” basis. The level of risk retained by our captive is up to $2.5 million per claim (depending upon the location of the claim) and up to $12.5 million in the aggregate.
Professional indemnity insurance claims can be complex and take a number of years to resolve. Within our captive insurance company, we estimate the ultimate cost of these claims by way of specific claim accruals developed through periodic reviews of the circumstances of individual claims, as well as accruals against current year exposures on the basis of our historic loss ratio. The increase in the level of risk retained by the captive means we would expect that the amount and the volatility of our estimated accruals to increase over time. With respect to the consolidated financial statements, when a potential loss event occurs, management estimates the ultimate cost of the claims and accrues the related cost when probable and estimable.
The accrual for professional indemnity insurance claims facilitated through our captive insurance company, which relate to multiple years, were $1.8 million and $3.0 million, and the related receivables from third party insurers were $0.6 million and $0.9 million, as of September 30, 2011 and December 31, 2010, respectively.
Income Taxes
We account for income taxes under the asset and liability method. We recognize deferred tax assets and liabilities for the future tax consequences attributable to (i) differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and (ii) operating loss and tax credit carryforwards. We measure deferred tax assets and liabilities using enacted tax rates expected to apply to taxable income in the years in which we expect those temporary differences to be recovered or settled. We recognize into income the effect on deferred tax assets and liabilities of a change in tax rates in the period that includes the enactment date.
Because of the global and cross border nature of our business, our corporate tax position is complex. We generally provide for taxes in each tax jurisdiction in which we operate based on local tax regulations and rules. Such taxes are provided on net earnings and include the provision of taxes on substantively all differences between financial statement amounts and amounts used in tax returns, excluding certain non-deductible items and permanent differences.
Our global effective tax rate is sensitive to the complexity of our operations as well as to changes in the mix of our geographic profitability, as local statutory tax rates range from 10% to 42% in the countries in which we have significant operations. We evaluate our estimated annual effective tax rate on a quarterly basis to reflect forecasted changes in:
(i) | Our geographic mix of income; |
(ii) | Legislative actions on statutory tax rates; |
(iii) | The impact of tax planning to reduce losses in jurisdictions where we cannot recognize the tax benefit of those losses; and |
(iv) | Tax planning for jurisdictions affected by double taxation. |
We reflect the benefit from tax planning when we believe that it is probable that it will be successful, which usually requires that certain actions have been initiated. 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.
Based on our forecasted results for the full year, we have estimated an effective tax rate of approximately 25.0% for 2011 due to the mix of our income and the impact of tax planning activities.
Items Affecting Comparability
Macroeconomic Conditions
Our results of operations and the variability of these results are significantly influenced by macroeconomic trends, the global and regional real estate markets and the financial and credit markets. These macroeconomic conditions have had, and we expect to continue to have, a significant impact on the variability of our results of operations.
LaSalle Investment Management Revenue
Our investment management business is in part compensated through the receipt of incentive fees where performance of underlying funds’ investments exceeds agreed-to benchmark levels. Depending upon performance and the contractual timing of measurement periods with clients, these fees can be significant and vary substantially from period to period.
“Equity in earnings (losses) from real estate ventures” also may vary substantially from period to period for a variety of reasons, including as a result of: (i) impairment charges, (ii) realized gains on asset dispositions, or (iii) incentive fees recorded as equity earnings. The timing of recognition of these items may impact comparability between quarters, in any one year, or compared to a prior year.
The comparability of these items can be seen in Note 4 of the notes to consolidated financial statements and is discussed further in Segment Operating Results included herein.
Transactional-Based Revenue
Transactional-based services for real estate investment banking, capital markets activities and other transactional-based services within our RES businesses increase the variability of the revenue we receive that relate to the size and timing of our clients’ transactions. For example, during 2008 and into 2009, capital market transactions decreased significantly due to deteriorating economic conditions and the global credit crisis; in 2010, capital market transactions grew as economic conditions improved, and in 2011 they have continued to grow driven by growth in the scale and capabilities of our business. The timing and the magnitude of these fees can vary significantly from year to year and quarter to quarter.
Foreign Currency
We conduct business using a variety of currencies, but report our results in U.S. dollars, as a result of which the volatility of currencies against the U.S. dollar may positively or negatively impact our reported results. This volatility can make it more difficult to perform period-to-period comparisons of the reported U.S. dollar results of operations, as such results demonstrate a rate of growth or decline that might not have been consistent with the real underlying rate of growth or decline in the local operations. As a result, we provide information about the impact of foreign currencies in the period-to-period comparisons of the reported results of operations in our discussion and analysis of financial condition in the Results of Operations section below.
Seasonality
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 or documenting transactions by calendar-year-end and the fact that certain of our expenses are constant throughout the year.
Our Investment Management segment generally earns investment-generated performance fees on clients’ real estate investment returns and co-investment equity gains when assets are sold, the timing of which is geared towards the benefit of our clients.
Within our RES segments, revenue for capital markets activities relates to the size and timing of our clients’ transactions and can fluctuate significantly from period to period. Non-variable operating expenses, which we treat as expenses when they are incurred during the year, are relatively constant on a quarterly basis. Consequently, the results for the periods ended September 30, 2011 and 2010 are not indicative of the results to be obtained for the full fiscal year.
Results of Operations
Reclassifications
We report “Equity in earnings (losses) from real estate ventures” in the consolidated statement of operations after “Operating income (loss).” However, for segment reporting we reflect “Equity in earnings (losses) from real estate ventures” within “Total revenue.” See Note 4 of the notes to consolidated financial statements for “Equity in earnings (losses) from real estate ventures” reflected within segment revenue, as well as discussion of how the Chief Operating Decision Maker (as defined in Note 4) measures segment results with “Equity in earnings (losses) from real estate ventures” included in segment revenue.
Three and Nine months Ended September 30, 2011 Compared to Three and Nine months Ended September 30, 2010
In order to provide more meaningful year-over-year comparisons of our reported results, we have included in the table below both the U.S. dollar and local currency movements in the consolidated statements of earnings.
($ in millions) | Three Months Ended | Three Months Ended | Change in U.S. dollars | % Change in Local | ||||||||||||||||
Revenue | ||||||||||||||||||||
Real Estate Services: | ||||||||||||||||||||
Leasing | $ | 288.9 | 235.6 | 53.3 | 23 | % | 20 | % | ||||||||||||
Capital Markets and Hotels | 117.0 | 74.6 | 42.4 | 57 | % | 51 | % | |||||||||||||
Property & Facilities Management | 212.7 | 170.8 | 41.9 | 25 | % | 19 | % | |||||||||||||
Project & Development Services | 114.1 | 89.1 | 25.0 | 28 | % | 23 | % | |||||||||||||
Advisory, Consulting and Other | 94.4 | 73.3 | 21.1 | 29 | % | 24 | % | |||||||||||||
LaSalle Investment Management | 76.1 | 65.0 | 11.1 | 17 | % | 12 | % | |||||||||||||
Total revenue | $ | 903.2 | 708.4 | 194.8 | 27 | % | 23 | % | ||||||||||||
Compensation and benefits | 602.5 | 463.1 | 139.4 | 30 | % | 26 | % | |||||||||||||
Operating, administrative and other | 207.5 | 165.3 | 42.2 | 26 | % | 20 | % | |||||||||||||
Depreciation and amortization | 22.8 | 17.7 | 5.1 | 29 | % | 24 | % | |||||||||||||
Restructuring and acquisition charges | 16.0 | 0.4 | 15.6 | n.m. | n.m. | |||||||||||||||
Total operating expenses | 848.8 | 646.5 | 202.3 | 31 | % | 26 | % | |||||||||||||
Operating income | $ | 54.4 | 61.9 | (7.5 | ) | (12 | %) | (11 | %) | |||||||||||
(n.m. - not meaningful) |
($ in millions) | Nine Months Ended | Nine Months Ended | Change in U.S. dollars | % Change in Local | ||||||||||||||||
Revenue | ||||||||||||||||||||
Real Estate Services: | ||||||||||||||||||||
Leasing | $ | 780.1 | 640.7 | 139.4 | 22 | % | 19 | % | ||||||||||||
Capital Markets and Hotels | 286.7 | 190.6 | 96.1 | 50 | % | 43 | % | |||||||||||||
Property & Facilities Management | 596.5 | 499.4 | 97.1 | 19 | % | 14 | % | |||||||||||||
Project & Development Services | 315.0 | 238.3 | 76.7 | 32 | % | 27 | % | |||||||||||||
Advisory, Consulting and Other | 248.9 | 210.5 | 38.4 | 18 | % | 13 | % | |||||||||||||
LaSalle Investment Management | 209.2 | 189.9 | 19.3 | 10 | % | 5 | % | |||||||||||||
Total revenue | $ | 2,436.4 | 1,969.4 | 467.0 | 24 | % | 19 | % | ||||||||||||
Compensation and benefits | 1,608.1 | 1,288.9 | 319.2 | 25 | % | 20 | % | |||||||||||||
Operating, administrative and other | 613.7 | 484.8 | 128.9 | 27 | % | 21 | % | |||||||||||||
Depreciation and amortization | 60.5 | 53.0 | 7.5 | 14 | % | 11 | % | |||||||||||||
Restructuring and acquisition charges | 22.1 | 5.5 | 16.6 | n.m. | n.m. | |||||||||||||||
Total operating expenses | 2,304.4 | 1,832.2 | 472.2 | 26 | % | 21 | % | |||||||||||||
Operating income | $ | 132.0 | 137.2 | (5.2 | ) | (4 | %) | (9 | %) | |||||||||||
(n.m. - not meaningful) |
Revenue for the third quarter of 2011 was $903 million, a year-over-year increase of 27% in U.S. dollars and 23% in local currency. Revenue for the first nine months of 2011 was $2.4 billion, a year-over-year increase of 24% in U.S. dollars and 19% in local currency. These increases were due to solid growth across all operating segments.
Total operating expenses increased year-over-year for both the third quarter and first nine months of 2011, increasing 26% in local currency in the third quarter and 21% in local currency for the first nine months of 2011. Operating expenses included restructuring and acquisition charges of $16 million in the third quarter and $22 million in the first nine months of 2011 for the King Sturge acquisition that we completed in EMEA in the second quarter of 2011. Also contributing to the increase in operating expenses were increases in variable compensation and benefits due to higher transactional revenue, and an increase in variable costs to support client wins and continue to build the firm’s pipeline.
Net interest expense decreased year-over-year due primarily to a decrease in our effective borrowing rate and a decrease in accretive interest expense recognized for deferred business acquisitions obligations. Net interest expense was $10 million in the third quarter of 2011 and $27 million for the first nine months of 2011, compared to $11 million in the third quarter of 2010 and $36 million for the first nine months of 2010.
Equity in earnings from real estate ventures was $0.5 million in the third quarter of 2011 and $3 million for the first nine months of 2011, compared to losses of $2 million in the third quarter of 2010 and $11 million for the first nine months of 2010. This year-over-year improvement was due to gains on sales of assets within the ventures combined with a decrease in impairment related charges as real estate market conditions have generally improved. We recognized impairment charges of $5 million and $13 million in the first nine months of 2011 and 2010, respectively.
The effective tax rate for the third quarter and first nine months of 2011 was 25.0% based on our forecasted results for the full year.
Segment Operating Results
We manage and report our operations as four business segments:
The three geographic regions of Real Estate Services (“RES”):
(i) | Americas, |
(ii) | Europe, Middle East and Africa (“EMEA”), |
(iii) | Asia Pacific; and |
(iv) | Investment Management, which offers investment management services on a global basis. |
Each geographic region offers our full range of Real Estate Services including agency leasing and tenant representation, capital markets and hotels, property management, facilities management, project and development management, energy management and sustainability, construction management, and advisory, consulting and valuation services.
The Investment Management segment provides investment management services to institutional investors and high-net-worth individuals.
We have not allocated “Restructuring and acquisition charges” to the business segments for segment reporting purposes; therefore, we do not include these costs in the discussions below. Also, for segment reporting we show “Equity in earnings (losses) from real estate ventures” within our revenue line since it is an integral part of our Investment Management segment.
Real Estate Services
Americas
($ in millions) | Three Months Ended | Three Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Leasing | $ | 186.9 | 152.6 | 34.3 | 22% | 22% | ||||||||||||||
Capital Markets and Hotels | 36.4 | 25.2 | 11.2 | 44% | 44% | |||||||||||||||
Property & Facility Management | 79.4 | 62.6 | 16.8 | 27% | 26% | |||||||||||||||
Project & Development Services | 46.1 | 40.7 | 5.4 | 13% | 13% | |||||||||||||||
Advisory, Consulting and Other | 30.5 | 28.0 | 2.5 | 9% | 9% | |||||||||||||||
Equity earnings | - | - | - | n.m. | n.m. | |||||||||||||||
Total segment revenue | $ | 379.3 | 309.1 | 70.2 | 23% | 22% | ||||||||||||||
Operating expenses | 342.2 | 271.8 | 70.4 | 26% | 26% | |||||||||||||||
Operating income | $ | 37.1 | 37.3 | (0.2 | ) | (1%) | (1%) | |||||||||||||
(n.m. - not meaningful) |
($ in millions) | Nine Months Ended | Nine Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Leasing | $ | 501.7 | 410.2 | 91.5 | 22% | 22% | ||||||||||||||
Capital Markets and Hotels | 87.9 | 49.0 | 38.9 | 79% | 79% | |||||||||||||||
Property & Facility Management | 220.4 | 182.7 | 37.7 | 21% | 20% | |||||||||||||||
Project & Development Services | 124.1 | 110.8 | 13.3 | 12% | 11% | |||||||||||||||
Advisory, Consulting and Other | 79.1 | 80.1 | (1.0 | ) | (1%) | (1%) | ||||||||||||||
Equity earnings | 2.6 | 0.3 | 2.3 | n.m. | n.m. | |||||||||||||||
Total segment revenue | $ | 1,015.8 | 833.1 | 182.7 | 22% | 22% | ||||||||||||||
Operating expenses | 937.5 | 754.3 | 183.2 | 24% | 24% | |||||||||||||||
Operating income | $ | 78.3 | 78.8 | (0.5 | ) | (1%) | (1%) | |||||||||||||
(n.m. - not meaningful) |
Third-quarter revenue in the Americas region was $379 million, an increase of $70 million, or 22% in local currency, over the prior year and an increase of $31 million, or 9% in local currency, over the second quarter of 2011. The growth was led by Capital Markets & Hotels, Property & Facility Management, and Leasing. Year-to-date revenue in the region was $1.0 billion in 2011, compared with $833 million in 2010, an increase of 22%.
Operating expenses were $342 million in the third quarter and $938 million year to date, 26% and 24% higher than in the same periods a year ago, respectively. The increase was driven by higher commission expense related to the higher Leasing and Capital Markets & Hotels revenue. Operating income improved to $37 million for the third quarter from $32 million for the second quarter of 2011, which represents a sequential incremental margin of 20%, excluding the impact of equity earnings.
EMEA
($ in millions) | Three Months Ended | Three Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Leasing | $ | 57.5 | 47.8 | 9.7 | 20% | 14% | ||||||||||||||
Capital Markets and Hotels | 59.3 | 31.1 | 28.2 | 91% | 81% | |||||||||||||||
Property & Facility Management | 40.2 | 32.6 | 7.6 | 23% | 17% | |||||||||||||||
Project & Development Services | 46.3 | 29.2 | 17.1 | 59% | 47% | |||||||||||||||
Advisory, Consulting and Other | 44.0 | 28.6 | 15.4 | 54% | 46% | |||||||||||||||
Equity earnings | - | - | - | n.m. | n.m. | |||||||||||||||
Total segment revenue | $ | 247.3 | 169.3 | 78.0 | 46% | 38% | ||||||||||||||
Operating expense | 246.7 | 166.1 | 80.6 | 49% | 40% | |||||||||||||||
Operating income | $ | 0.6 | 3.2 | (2.6 | ) | (81%) | (54%) | |||||||||||||
(n.m. - not meaningful) |
($ in millions) | Nine Months Ended | Nine Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Leasing | $ | 155.1 | 133.4 | 21.7 | 16% | 9% | ||||||||||||||
Capital Markets and Hotels | 126.0 | 89.3 | 36.7 | 41% | 32% | |||||||||||||||
Property & Facility Management | 110.3 | 102.3 | 8.0 | 8% | 2% | |||||||||||||||
Project & Development Services | 130.9 | 82.8 | 48.1 | 58% | 48% | |||||||||||||||
Advisory, Consulting and Other | 111.3 | 83.6 | 27.7 | 33% | 25% | |||||||||||||||
Equity losses | (0.3 | ) | - | (0.3 | ) | n.m. | n.m. | |||||||||||||
Total segment revenue | $ | 633.3 | 491.4 | 141.9 | 29% | 21% | ||||||||||||||
Operating expense | 639.3 | 491.9 | 147.4 | 30% | 22% | |||||||||||||||
Operating loss | $ | (6.0 | ) | (0.5 | ) | (5.5 | ) | n.m | n.m. | |||||||||||
(n.m. - not meaningful) |
EMEA’s revenue in the third quarter of 2011 was $247 million, compared with $169 million in 2010, an increase of 46%, 38% in local currency. King Sturge contributed approximately $60 million of revenue for the third quarter of 2011. Year-to-date revenue in the region was $633 million in 2011, compared with $491 million in 2010, an increase of 29%, 21% in local currency.
Operating expenses, which include a full quarter of King Sturge ongoing operating expenses and $5 million of King Sturge intangibles amortization, were $247 million in the third quarter, an increase of 49% from the prior year, 40% in local currency. Gross contract vendor costs related to the PDS business line increased by more than $10 million in the quarter compared with the same period in the prior year. Year-to-date operating expenses were $639 million, an increase of 30%, 22% in local currency.
Asia Pacific
($ in millions) | Three Months Ended | Three Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Leasing | $ | 44.5 | 35.2 | 9.3 | 26% | 17% | ||||||||||||||
Capital Markets and Hotels | 21.3 | 18.3 | 3.0 | 16% | 6% | |||||||||||||||
Property & Facility Management | 93.1 | 75.6 | 17.5 | 23% | 14% | |||||||||||||||
Project & Development Services | 21.7 | 19.2 | 2.5 | 13% | 6% | |||||||||||||||
Advisory, Consulting and Other | 19.9 | 16.7 | 3.2 | 19% | 11% | |||||||||||||||
Equity earnings | 0.1 | - | 0.1 | n.m. | n.m. | |||||||||||||||
Total segment revenue | $ | 200.6 | 165.0 | 35.6 | 22% | 12% | ||||||||||||||
Operating expense | 186.7 | 157.6 | 29.1 | 18% | 10% | |||||||||||||||
Operating income | $ | 13.9 | 7.4 | 6.5 | 88% | 74% | ||||||||||||||
(n.m. - not meaningful) |
($ in millions) | Nine Months Ended | Nine Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Leasing | $ | 123.3 | 97.1 | 26.2 | 27% | 18% | ||||||||||||||
Capital Markets and Hotels | 72.8 | 52.3 | 20.5 | 39% | 26% | |||||||||||||||
Property & Facility Management | 265.8 | 214.4 | 51.4 | 24% | 14% | |||||||||||||||
Project & Development Services | 60.0 | 44.7 | 15.3 | 34% | 26% | |||||||||||||||
Advisory, Consulting and Other | 58.5 | 46.8 | 11.7 | 25% | 17% | |||||||||||||||
Equity earnings | 0.2 | - | 0.2 | n.m. | n.m | |||||||||||||||
Total segment revenue | $ | 580.6 | 455.3 | 125.3 | 28% | 18% | ||||||||||||||
Operating expense | 539.6 | 431.5 | 108.1 | 25% | 16% | |||||||||||||||
Operating income | $ | 41.0 | 23.8 | 17.2 | 72% | 58% |
Revenue in Asia Pacific was $201 million for the third quarter of 2011, compared with $165 million for the same period in 2010, an increase of 22%, 12% in local currency. The year-over-year increase was driven by continued growth in our market-leading positions in Greater China and India. Year-to-date revenue in the region was $581 million in 2011, an increase of 28% compared with the same period in 2010, 18% in local currency.
Operating expenses for the region were $187 million for the quarter, an increase of 18%, 10% in local currency on a year-over-year basis. The increase was primarily due to staff and gross contract vendor costs that related to a higher volume of PDS work, as well as other corporate client activities. Operating expenses were $540 million for the first nine months of 2011, compared with $432 million in 2010, an increase of 25%, 16% in local currency.
Investment Management
($ in millions) | Three Months Ended | Three Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Advisory fees | $ | 59.0 | 61.7 | (2.7 | ) | (4%) | (9%) | |||||||||||||
Transaction and Incentive fees | 17.1 | 3.3 | 13.8 | 418% | n.m. | |||||||||||||||
Equity earnings (losses) | 0.4 | (2.0 | ) | 2.4 | n.m. | n.m. | ||||||||||||||
Total segment revenue | $ | 76.5 | 63.0 | 13.5 | 21% | 16% | ||||||||||||||
Operating expense | 57.3 | 50.6 | 6.7 | 13% | 8% | |||||||||||||||
Operating income | $ | 19.2 | 12.4 | 6.8 | 55% | 51% | ||||||||||||||
(n.m. - not meaningful) |
($ in millions) | Nine Months Ended | Nine Months Ended | Change in U.S. dollars | Change in Local | ||||||||||||||||
Advisory fees | $ | 185.0 | 176.2 | 8.8 | 5% | 0% | ||||||||||||||
Transaction and Incentive fees | 24.3 | 13.7 | 10.6 | 77% | 69% | |||||||||||||||
Equity losses | 0.2 | (11.2 | ) | 11.4 | n.m. | n.m. | ||||||||||||||
Total segment revenue | $ | 209.5 | 178.7 | 30.8 | 17% | 11% | ||||||||||||||
Operating expense | 165.9 | 149.0 | 16.9 | 11% | 6% | |||||||||||||||
Operating income | $ | 43.6 | 29.7 | 13.9 | 47% | 38% | ||||||||||||||
(n.m. - not meaningful) |
LaSalle Investment Management’s third-quarter Advisory fees were $59 million, compared with $62 million for the third quarter of 2010. Year-to-date Advisory fees were $185 million, compared with $176 million for the first nine months of 2010. The business recognized higher incentive fees resulting from investment performance for clients.
LaSalle Investment Management raised nearly $5 billion of net equity in 2011, and assets under management were $47.9 billion at September 30, 2011.
Consolidated Cash Flows
Cash Flows from Operating Activities
During the first nine months of 2011, we used $41 million of cash for operating activities, compared to $108 million generated from operating activities in the first nine months of 2010. The year-over-year increase in cash used for operating activities was primarily driven by an increase in annual incentive compensation paid in 2011 for 2010 performance compared with amounts paid in 2010 for 2009 performance. The increase in cash used for operations was also a result of continued revenue growth and the related increase in working capital requirements to support this growth.
Cash Flows from Investing Activities
We used $336 million of cash for investing activities in the first nine months of 2011, a $277 million increase from the $59 million used in the first nine months of 2010. The $277 million increase was driven by a $222 million increase in cash used for acquisitions, a $33 million increase in capital expenditures, and a $22 million net increase in cash used for co-investment activity. In the first nine months of 2011, we paid $234 million for acquisitions, consisting of (1) $174 million net cash paid for the King Sturge acquisition, (2) $22 million to acquire a portion of the minority interest in our Indian operations, (3) $26 million for five new acquisitions and (4) $12 million for contingent earn-out consideration paid for acquisitions completed in prior years.
Cash Flows from Financing Activities
Financing activities provided $211 million of net cash in the first nine months of 2011, a $257 million increase from the $46 million used in financing activities in the first nine months of 2010. This increase was primarily due to a net $311 million increase in borrowings under our credit facility, driven by the increase in cash used for acquisitions and an increase in cash used for operating activities. This increase in borrowing was partially off-set by a $61 million increase in deferred acquisition payments made. In the first nine months of 2011, we paid $163 million for deferred acquisition obligations, including $150 million related to the 2008 Staubach acquisition; in the first nine months of 2010, we paid $101 million for deferred acquisition obligations, including $78 million related to the 2008 Staubach acquisition.
Liquidity and Capital Resources
Historically, we have financed our operations, co-investment activities, dividend payments and share repurchases, capital expenditures and acquisitions with internally generated funds, issuances of our common stock and borrowings under our credit facilities.
Credit Facilities
In June 2011, we amended our credit facility (the “Facility”) to, among other things: (1) reset pricing, (2) terminate the $195 million term loan portion of the Facility, (3) increase the $900 million revolving loan to $1.1 billion, (4) extend the maturity to June 2016 and (5) permit the add-back of certain integration and retention costs associated with King Sturge and other acquisitions to the adjusted EBITDA and EBIT that are used in certain credit facility calculations. Currently, there are 18 banks participating in the Facility and the Facility remains unsecured. As of September 30, 2011, we had $567.0 million outstanding on the Facility. The average outstanding borrowings under the Facility were $421.5 million during the nine months ended September 30, 2011.
In addition to our Facility, we have the capacity to borrow up to an additional $48.2 million under local overdraft facilities. At September 30, 2011 we had short-term borrowings (including capital lease obligations and local overdraft facilities) of $53.9 million outstanding, of which $39.7 million was attributable to local overdraft facilities.
Pricing on the Facility ranges from LIBOR plus 112.5 basis points to LIBOR plus 225.0 basis points, based on market rates. As of September 30, 2011, pricing on the Facility was LIBOR plus 162.5 basis points. The effective interest rate on our debt was 1.6% in the third quarter of 2011, compared with 3.9% in the third quarter of 2010. We are authorized to use interest rate swaps to convert a portion of the floating rate indebtedness to a fixed rate; however, none were used during 2010 or the first nine months of 2011, and none were outstanding as of September 30, 2011.
Under the Facility, we must maintain a leverage ratio not exceeding 3.50 to 1 through September 2013 and 3.25 to 1 thereafter, and a minimum cash interest coverage ratio of 3.00 to 1.
Included in debt for the calculation of the leverage ratio is the present value of deferred business acquisition obligations and included in Adjusted EBITDA (as defined in the Facility) are, among other things, (1) an add-back for stock compensation expense, (2) the addition of the EBITDA of acquired companies earned prior to acquisition, as well as (3) add-backs for certain impairment and non-recurring charges. In addition, we are restricted from, among other things, incurring certain levels of indebtedness to lenders outside of the Facility and disposing of a significant portion of our assets. Lender approval or waiver is required for certain levels of cash acquisitions and co-investment. The deferred business acquisition obligation provisions of the Staubach Merger Agreement also contain certain conditions which are considerably less restrictive than those we have under our Facility. We are in compliance with all covenants as of September 30, 2011.
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, acquisitions and general corporate purposes. We believe that the Facility, together with our local borrowing facilities and cash flow generated from operations, will provide adequate liquidity and financial flexibility to meet our current needs.
Co-investment Activity
As of September 30, 2011, we had total investments in real estate ventures of $222.2 million that we account for under the equity method of accounting. These equity investments are primarily investments in approximately 40 separate property or fund co-investments with which we have an advisory agreement. Our ownership percentages in these co-investments range from less than 1% to approximately 10%.
We utilize two investment vehicles to facilitate the majority of our co-investment activity. LaSalle Investment Company I (“LIC I”) is a series of four parallel limited partnerships which serve as our investment vehicle for substantially all co-investment commitments made through December 31, 2005. LIC I is fully committed to underlying real estate ventures. At September 30, 2011, our maximum potential unfunded commitment to LIC I is euro 7.5 million ($10.1 million). LaSalle Investment Company II (“LIC II”), formed in January 2006, is comprised of two parallel limited partnerships which serve as our investment vehicle for most new co-investments. At September 30, 2011, LIC II has unfunded capital commitments to the underlying funds for future fundings of co-investments of $209.7 million, of which our 48.78% share is $102.3 million. The $102.3 million commitment is part of our maximum potential unfunded total commitment to LIC II at September 30, 2011 of $271.0 million.
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. We account for our investments in LIC I and LIC II under the equity method of accounting in the accompanying consolidated financial statements. Additionally, a non-executive Director of Jones Lang LaSalle is an investor in LIC I on equivalent terms to other investors.
LIC I’s and LIC II’s exposures to liabilities and losses of the ventures are limited to their existing capital contributions and remaining capital commitments. We expect that LIC I will draw down on our commitment over the next one to two years to satisfy its existing commitments to underlying funds, and we expect that LIC II will draw down on our commitment over the next four to eight years as it enters into new commitments. Our Board of Directors has endorsed the use of our co-investment capital in particular situations to control existing real estate assets or portfolios to seed future investments within LIC II. The purpose is to accelerate capital raising and growth in assets under management. Approvals for such activity are handled consistently with those of the firm’s co-investment capital.
As of September 30, 2011, LIC II maintains a $60.0 million revolving credit facility (the “LIC II Facility”), principally for working capital needs. The LIC II Facility contains a credit rating trigger and a material adverse condition clause. If either of the credit rating trigger or the material adverse condition clauses becomes triggered, the facility would be in default and outstanding borrowings would need to be repaid. Such a condition would require us to fund our pro-rata share of the then outstanding balance on LIC II, which is the limit of our liability. The maximum exposure to Jones Lang LaSalle, assuming that the LIC II Facility was fully drawn, would be $29.3 million. The exposure is included within and cannot exceed our maximum potential unfunded commitment to LIC II of $271.0 million. As of September 30, 2011, LIC II had $34.0 million of outstanding borrowings on the facility.
Exclusive of our LIC I and LIC II commitment structures, we have potential obligations related to unfunded commitments to other real estate ventures, the maximum of which is $8.6 million as of September 30, 2011.
For the nine months ended September 30, 2011, funding of co-investments exceeded return of capital by $46 million. We expect to continue to pursue co-investment opportunities with our real estate investment management clients in the Americas, EMEA and Asia Pacific. Co-investment remains very important to the continued growth of Investment Management.
Share Repurchase and Dividend Programs
Since October 2002, our Board of Directors has approved five share repurchase programs. At September 30, 2011, we have 1,563,100 shares that we are authorized to repurchase under the current share repurchase program. We made no share repurchases in 2010 or in the first nine months of 2011. Our current share repurchase program allows the Company to purchase our common stock in the open market and in privately negotiated transactions. The repurchase of shares is primarily intended to offset dilution resulting from both stock and restricted stock unit grants made under our existing stock plans.
We paid a semi-annual cash dividend of $0.15 per share of our common stock during the second quarter of 2011. A dividend-equivalent in the same per share amount also was paid simultaneously on outstanding but unvested shares of restricted stock units granted under the Company’s Stock Award and Incentive Plan.
The Company announced on November 2, 2011 that its Board of Directors has declared a semi-annual cash dividend of $0.15 per share of its common stock. The dividend payment will be made on December 15, 2011, to holders of record at the close of business on November 15, 2011. A dividend-equivalent in the same per share amount will also be paid simultaneously on outstanding but unvested shares of restricted stock units granted under the Company’s Stock Award and Incentive Plan. There can be no assurance that future dividends will be declared since the actual declaration of future dividends and the establishment of record and payment dates remains subject to final determination by the Company's Board of Directors.
Capital Expenditures and Business Acquisitions
Capital expenditures for the first nine months of 2011 were $55.9 million, compared to $22.8 million for the first nine months of 2010. Our capital expenditures are primarily for ongoing improvements to computer hardware and information systems and improvements to leased space.
In the first nine months of 2011, we used $234.0 million in connection with acquisitions. We also paid $163 million for deferred business acquisition obligations related to acquisitions we completed in prior years. Terms for our acquisitions completed in prior years included some or all of the following: cash paid at closing, provisions for additional consideration and earn-outs subject to certain contract provisions and performance. Deferred business acquisition obligations totaling $292 million at September 30, 2011 on our consolidated balance sheet represent the current discounted values of payments to sellers of businesses for which our acquisition has closed as of the balance sheet date and for which the only remaining condition on those payments is the passage of time. At September 30, 2011, 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 $165.2 million at September 30, 2011. These amounts could 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 and its subsequent merger into the Company’s India operations includes provisions for a payment to be made in 2014 for the repurchase of the remaining shares exchanged in the merger. This payment will be based on future performance of these operations and accordingly is not quantifiable at this time. An estimate of this obligation based on the original value of shares exchanged is reflected on our consolidated balance sheet within the Minority shareholder redemption liability.
Off-Balance Sheet Arrangements
We have unfunded capital commitments to LIC I and LIC II, unconsolidated joint ventures which serve as our vehicles for substantially all co-investment activity, for future fundings of co-investments in underlying funds totaling a maximum of $281.1 million as of September 30, 2011. See our discussion of unfunded commitments in the “Co-investment Activity” discussion above, but still within this Liquidity and Capital Resources section.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Market and Other Risk Factors
Market Risk
The principal market risks (namely, the risk of loss arising from adverse changes in market rates and prices) we face are:
• | Interest rates on our credit Facility; and |
• | Foreign exchange risks |
In the normal course of business, we manage these risks through a variety of strategies, including hedging transactions using various derivative financial instruments such as foreign currency forward contracts. We enter into derivative instruments with high credit-quality counterparties and diversify our positions across such counterparties in order to reduce our exposure to credit losses. We do not enter into derivative transactions for trading or speculative purposes.
Interest Rates
We centrally manage our debt, considering investment opportunities and risks, tax consequences and overall financing strategies. We are primarily exposed to interest rate risk on our credit facility. Our average outstanding borrowings under the Facility were $421.5 million during the nine months ended September 30, 2011, and the effective interest rate was 1.6%. As of September 30, 2011, we had $567.0 million outstanding under the Facility. The Facility bears a variable rate of interest based on market rates. The interest rate risk management objective is to limit the impact of interest rate changes on earnings and cash flows and to lower 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 entered into no such agreements in 2010 or the first nine months of 2011, and we had no such agreements outstanding at September 30, 2011.
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 outside of the United States totaled 57% and 56% of our total revenue for each of the nine months ended September 30, 2011 and 2010, respectively. Operating in international markets means that we are exposed to movements in foreign exchange rates, primarily the euro (13% of revenue for the nine months ended September 30, 2011) and the British pound (12% of revenue for the nine months ended September 30, 2011).
We mitigate our foreign currency exchange risk principally by establishing local operations in the markets we serve and invoicing customers in the same currency as the source of the costs; that is, the impact of translating expenses incurred in foreign currencies back into U.S. dollars tends to offset the impact of translating revenue earned in foreign currencies back into U.S. dollars. In addition, British pound and Singapore dollar expenses incurred as a result of our regional headquarters being located in London and Singapore, respectively, act as a partial operational hedge against our translation exposures to British pounds and Singapore dollars.
We enter into forward foreign currency exchange contracts to manage currency risks associated with intercompany loan balances. In the third quarter of 2011, we recognized a net loss of $14.5 million from the revaluation of these forward contracts, as well as a net gain associated with the revaluation of intercompany loans hedged by these forward contracts such that the net impact to earnings was not significant. At September 30, 2011, these forward exchange contracts had a gross notional value of $1.5 billion ($532 million on a net basis). The net liability of these forward contracts, $14.5 million, was recorded on our balance sheet as a current asset of $3.2 million and a current liability of $17.7 million at September 30, 2011.
Disclosure of Limitations
As the information presented above includes only those exposures that exist as of September 30, 2011, 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 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 2010 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 September 30, 2011 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 or retentions and the amounts being claimed may exceed the available insurance. Although the ultimate liability for these matters cannot be determined, based upon information currently available, we believe the ultimate resolution of such claims and litigation will not have a material adverse effect on our financial position, results of operations or liquidity.
Item 5. Other Information
Corporate Governance
Our policies and practices reflect corporate governance initiatives that we believe comply with the listing requirements of the New York Stock Exchange, on which our common stock is traded, the corporate governance requirements of the Sarbanes-Oxley Act of 2002 as currently in effect, various regulations issued by the United States Securities and Exchange Commission and certain provisions of the General Corporation Law in the State of Maryland, where Jones Lang LaSalle is incorporated.
We maintain a corporate governance section on our public website which includes key information about our corporate governance initiatives, such as our Corporate Governance Guidelines, Charters for the three Committees of our Board of Directors, a Statement of Qualifications of Members of the Board of Directors and our Code of Business Ethics. The Board of Directors regularly reviews corporate governance developments and modifies our Guidelines and Charters as warranted. The corporate governance section can be found on our website at www.joneslanglasalle.com by clicking “Investor Relations” and then “Board of Directors and Corporate Governance.”
Corporate Officers
The names and titles of our corporate executive officers are as follows:
Global Executive Committee
Colin Dyer
Chief Executive Officer and President
Lauralee E. Martin
Executive Vice President, Chief Operating and Financial Officer
Alastair Hughes
Chief Executive Officer, Asia Pacific
Jeff A. Jacobson
Chief Executive Officer, LaSalle Investment Management
Peter C. Roberts
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
Mark J. Ohringer
General Counsel and Corporate Secretary
Joseph J. Romenesko
Treasurer
During the third quarter, Nazneen Razi, our Chief Human Resources Officer, left the firm to take a similar position with Health Care Services Corporation in Chicago, Illinois. We have not yet replaced Ms. Razi.
Cautionary Note Regarding Forward-Looking Statements
Certain statements in this filing and elsewhere (such as in reports, other filings with the United States Securities and Exchange Commission, press releases, presentations and communications by Jones Lang LaSalle or its management and written and oral statements) regarding, among other things, future financial results and performance, achievements, plans and objectives, dividend payments and share repurchases may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Jones Lang LaSalle’s actual results, performance, achievements, plans and objectives to be materially different from any of the future results, performance, achievements, plans and objectives expressed or implied by such forward-looking statements.
We discuss those risks, uncertainties and other factors in (i) our Annual Report on Form 10-K for the year ended December 31, 2010 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, (ii) in this Quarterly Report on Form 10-Q in Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations; Item 3. Quantitative and Qualitative Disclosures About Market Risk; and elsewhere, and (iii) the other reports we file with the United States Securities and Exchange Commission. Important factors that could cause actual results to differ from those in our forward-looking statements include (without limitation):
• The effect of political, economic and market conditions and geopolitical events;
• The logistical and other challenges inherent in operating in numerous different countries;
• The actions and initiatives of current and potential competitors;
• The level and volatility of real estate prices, interest rates, currency values and other market indices;
• The outcome of pending litigation; and
• The impact of current, pending and future legislation and regulation.
Moreover, there can be no assurance that future dividends will be declared since the actual declaration of future dividends, and the establishment of record and payment dates, remain subject to final determination by the Company’s Board of Directors.
Accordingly, we caution our readers not to place undue reliance on forward-looking statements, which speak only as of the date on which they are made. Jones Lang LaSalle expressly disclaims any obligation or undertaking to update or revise any forward-looking statements to reflect any changes in events or circumstances or in its expectations or results.
Signature
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 7th day of November, 2011.
JONES LANG LASALLE INCORPORATED | ||
/s/ Lauralee E. Martin | ||
By: Lauralee E. Martin | ||
Executive Vice President and | ||
Chief Operating and Financial Officer | ||
(Authorized Officer and Principal Financial Officer) |
Item 6. Exhibits
Exhibit Number | Description | |
31.1* | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2* | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1* | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101* | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2011, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at September 30, 2011 and December 31, 2010 (ii) Consolidated Statements of Operations for the three and nine months ended September 30, 2011 and 2010, (iii) Consolidated Statement of Changes in Equity for the nine months ended September 30, 2011, (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2011 and 2010, and (v) Notes to Condensed Consolidated Financial Statements. |
*Filed herewith
37