JLL Reports Second-Quarter 2020 Results
Jones Lang LaSalle (NYSE: JLL) reported a significant financial impact from the COVID-19 pandemic in Q2 2020, with consolidated revenue at $3.7 billion, down 13% year-over-year. Diluted EPS dropped to $0.29 from $2.40, and adjusted diluted EPS fell to $0.71. Fee revenue decreased by 24%, largely due to declines in transaction-based services. Despite challenges, the company achieved a $450 million reduction in net debt, highlighting financial resilience. Cash flows improved, with operating cash inflows at $501.4 million. JLL's diversified platform supported business continuity and client service during the ongoing crisis.
- Achieved a $450 million reduction in net debt, enhancing financial strength.
- Operating cash inflows of $501.4 million indicative of improved cash collection efforts.
- Consolidated revenue decreased by 13% year-over-year to $3.7 billion.
- Diluted EPS declined to $0.29 from $2.40, an 88% drop.
- Fee revenue saw a 24% decrease, adversely affecting revenue streams.
CHICAGO, August 6, 2020 /PRNewswire/ -- Jones Lang LaSalle Incorporated (NYSE: JLL) today reported operating performance for the second quarter of 2020 with diluted earnings per share of
- Consolidated revenue was
$3.7 billion and fee revenue1 was$1.2 billion , decreases of13% and22% , respectively - Transaction-based service lines heavily impacted by pandemic
- Resilience of Property & Facility Management, led by Corporate Solutions, demonstrated the strength of globally-diversified platform
- LaSalle delivered stable advisory fees
- Significant debt reduction continued to underscore strong balance sheet and liquidity
- Receivables collection efforts in all segments drove impressive quarterly operating cash inflows
"Our second quarter top-line performance demonstrated the benefit of a globally diversified and integrated platform amidst unprecedented operating conditions. Next to the safety of our employees, we have focused our complete attention toward serving our clients during these challenging times, and maximizing the generation and preservation of cash," said Christian Ulbrich, JLL CEO. "Driving a
Summary Financial Results
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||||||||
2020 | 2019 | % Change | % Change | 2020 | 2019 | % Change | % Change | ||||||||||||||||
Revenue | $ | 3,670.4 | $ | 4,266.5 | (14) | % | (13) | % | $ | 7,766.4 | $ | 8,087.1 | (4) | % | (3) | % | |||||||
Revenue before reimbursements | 1,828.5 | 2,348.2 | (22) | (21) | 4,061.5 | 4,309.8 | (6) | (4) | |||||||||||||||
Fee revenue1 | 1,244.9 | 1,630.0 | (24) | (22) | 2,750.1 | 2,949.1 | (7) | (5) | |||||||||||||||
Net income attributable to common shareholders | $ | 15.2 | $ | 110.5 | (86) | % | (93) | % | $ | 20.5 | $ | 131.8 | (84) | % | (88) | % | |||||||
Adjusted net income attributable to common shareholders1 | 36.8 | 135.5 | (73) | (74) | 62.6 | 176.6 | (65) | (64) | |||||||||||||||
Diluted earnings per share | $ | 0.29 | $ | 2.40 | (88) | % | (89) | % | $ | 0.39 | $ | 2.86 | (86) | % | (89) | % | |||||||
Adjusted diluted earnings per share1 | 0.71 | 2.94 | (76) | (77) | 1.20 | 3.84 | (69) | (68) | |||||||||||||||
Adjusted EBITDA1 | $ | 103.3 | $ | 226.7 | (54) | % | (55) | % | $ | 198.9 | $ | 322.1 | (38) | % | (38) | % | |||||||
Adjusted EBITDA, Real Estate Services | 76.4 | 185.3 | (59) | (59) | 196.5 | 262.4 | (25) | (25) | |||||||||||||||
Adjusted EBITDA, LaSalle | 26.8 | 41.6 | (36) | (36) | 2.4 | 59.9 | (96) | (96) | |||||||||||||||
Operating cash flows | $ | 501.4 | $ | 68.4 | n.m. | n.m. | $ | (44.7) | $ | (483.1) | n.m. | n.m. |
(1) | For discussion of non-GAAP financial measures, see Note 1 following the Financial Statements in this news release. |
Consolidated | Three Months Ended June 30, | % Change in USD | % Change in LC | Six Months Ended June 30, | % Change in USD | % Change in LC | |||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||
Leasing | $ | 358.6 | $ | 623.9 | (43) | % | (42) | % | $ | 851.0 | $ | 1,101.8 | (23) | % | (22) | % | |||||||||||
Capital Markets | 214.8 | 256.5 | (16) | (15) | 557.1 | 450.0 | 24 | 25 | |||||||||||||||||||
Property & Facility Management | 2,275.2 | 2,304.9 | (1) | — | 4,641.0 | 4,574.0 | 1 | 3 | |||||||||||||||||||
Project & Development Services | 536.8 | 733.3 | (27) | (25) | 1,141.2 | 1,333.4 | (14) | (13) | |||||||||||||||||||
Advisory, Consulting and Other | 185.1 | 218.5 | (15) | (13) | 371.3 | 400.1 | (7) | (5) | |||||||||||||||||||
Real Estate Services ("RES") revenue | $ | 3,570.5 | $ | 4,137.1 | (14) | % | (12) | % | $ | 7,561.6 | $ | 7,859.3 | (4) | % | (2) | % | |||||||||||
LaSalle | 99.9 | 129.4 | (23) | (22) | 204.8 | 227.8 | (10) | (9) | |||||||||||||||||||
Total revenue | $ | 3,670.4 | $ | 4,266.5 | (14) | % | (13) | % | $ | 7,766.4 | $ | 8,087.1 | (4) | % | (3) | % | |||||||||||
Reimbursements | (1,841.9) | (1,918.3) | (4) | (3) | (3,704.9) | (3,777.3) | (2) | (1) | |||||||||||||||||||
Revenue before reimbursements | $ | 1,828.5 | $ | 2,348.2 | (22) | % | (21) | % | $ | 4,061.5 | $ | 4,309.8 | (6) | % | (4) | % | |||||||||||
Gross contract costs1 | (575.0) | (713.4) | (19) | (17) | (1,304.4) | (1,356.0) | (4) | (2) | |||||||||||||||||||
Net non-cash MSR and mortgage banking | (8.6) | (4.8) | 79 | 79 | (7.0) | (4.7) | 49 | 49 | |||||||||||||||||||
Total fee revenue1 | $ | 1,244.9 | $ | 1,630.0 | (24) | % | (22) | % | $ | 2,750.1 | $ | 2,949.1 | (7) | % | (5) | % | |||||||||||
Leasing | 343.8 | 605.8 | (43) | (43) | 819.0 | 1,067.2 | (23) | (23) | |||||||||||||||||||
Capital Markets | 199.4 | 241.3 | (17) | (16) | 533.5 | 426.1 | 25 | 26 | |||||||||||||||||||
Property & Facility Management | 287.9 | 290.8 | (1) | 1 | 567.8 | 571.5 | (1) | 1 | |||||||||||||||||||
Project & Development Services | 178.6 | 210.0 | (15) | (13) | 366.9 | 383.4 | (4) | (3) | |||||||||||||||||||
Advisory, Consulting and Other | 140.2 | 158.8 | (12) | (9) | 269.3 | 283.9 | (5) | (3) | |||||||||||||||||||
RES fee revenue | 1,149.9 | 1,506.7 | (24) | (22) | 2,556.5 | 2,732.1 | (6) | (5) | |||||||||||||||||||
LaSalle | 95.0 | 123.3 | (23) | (22) | 193.6 | 217.0 | (11) | (10) | |||||||||||||||||||
Operating income | $ | 10.8 | $ | 150.1 | (93) | % | (94) | % | $ | 75.4 | $ | 175.5 | (57) | % | (57) | % | |||||||||||
Equity earnings (losses) | $ | 14.7 | $ | 10.2 | 44 | % | 44 | % | $ | (13.6) | $ | 15.2 | n.m. | n.m. | |||||||||||||
Adjusted EBITDA1 | $ | 103.3 | $ | 226.7 | (54) | % | (55) | % | $ | 198.9 | $ | 322.1 | (38) | % | (38) | % | |||||||||||
(1) For discussion of non-GAAP financial measures, see Note 1 following the Financial Statements in this news release. Percentage variances in the Consolidated Performance Highlights below are calculated and presented on a local currency basis, unless otherwise noted. |
Consolidated Second-Quarter 2020 Performance Highlights:
The COVID-19 pandemic (the "pandemic") continued to disrupt JLL's operations this quarter as lock-downs and building closures remained in place across the globe. Transaction-based service lines were most impacted as a result of delays to leasing and capital markets transactions. At the same time, professionals across the globe, notably in Corporate Solutions and other annuity businesses, have expanded work with clients to ensure continuity of critical operations, facilitate the rapid deployment of temporary medical facilities, and develop and implement safe return-to-work measures. In response to the pandemic's ongoing disruptions to revenue and business operations, the company expanded cost mitigation efforts initiated in the first quarter across most operating expense categories. In addition, various government relief programs around the world provided both grants/subsidies (approximately
RES revenue and fee revenue declined across all three geographic segments and in all service lines except Property & Facility Management, which was driven by Corporate Solutions. Capital Markets included
LaSalle delivered another quarter of solid advisory fees, with an overall decline in revenue primarily due to expected lower incentive fees.
Net income attributable to common shareholders was
Adjusted EBITDA margin for the quarter, calculated on a fee-revenue basis, was
Cash Flows and Balance Sheet:
Cash used by operating activities was
Total net debt was
Americas Second-Quarter 2020 Performance Highlights:
Americas Real Estate Services | Three Months Ended June 30, | % | % | Six Months Ended June 30, | % | % | |||||||||||||||||||
($ in millions, "LC" = local currency) | 2020 | 2019 | Change in USD | Change in LC | 2020 | 2019 | Change in USD | Change in LC | |||||||||||||||||
Revenue | $ | 2,229.0 | $ | 2,463.6 | (10) | % | (9) | % | $ | 4,752.1 | $ | 4,713.7 | 1 | % | 1 | % | |||||||||
Reimbursements | (1,345.0) | (1,403.1) | (4) | (4) | (2,738.5) | (2,754.5) | (1) | — | |||||||||||||||||
Revenue before reimbursements | $ | 884.0 | $ | 1,060.5 | (17) | % | (16) | % | $ | 2,013.6 | $ | 1,959.2 | 3 | % | 4 | % | |||||||||
Gross contract costs1 | (192.3) | (191.8) | — | 2 | (405.1) | (379.5) | 7 | 9 | |||||||||||||||||
Net non-cash MSR and mortgage banking | (8.6) | (4.8) | 79 | 80 | (7.0) | (4.7) | 49 | 49 | |||||||||||||||||
Fee revenue1 | $ | 683.1 | $ | 863.9 | (21) | % | (20) | % | $ | 1,601.5 | $ | 1,575.0 | 2 | % | 2 | % | |||||||||
Leasing | 267.0 | 479.5 | (44) | (44) | 672.6 | 857.1 | (22) | (21) | |||||||||||||||||
Capital Markets | 131.5 | 124.5 | 6 | 6 | 378.1 | 224.2 | 69 | 69 | |||||||||||||||||
Property & Facility Management | 147.3 | 115.8 | 27 | 29 | 276.0 | 227.2 | 21 | 23 | |||||||||||||||||
Project & Development Services | 91.1 | 99.7 | (9) | (7) | 184.5 | 180.4 | 2 | 3 | |||||||||||||||||
Advisory, Consulting and Other | 46.2 | 44.4 | 4 | 5 | 90.3 | 86.1 | 5 | 6 | |||||||||||||||||
Segment operating income | $ | 39.6 | $ | 120.5 | (67) | % | (67) | % | $ | 121.5 | $ | 181.1 | (33) | % | (33) | % | |||||||||
Equity earnings | $ | 2.9 | $ | 0.4 | n.m. | n.m. | $ | 15.6 | $ | 0.1 | n.m. | n.m. | |||||||||||||
Adjusted EBITDA1 | $ | 74.0 | $ | 142.1 | (48) | % | (48) | % | $ | 195.3 | $ | 230.1 | (15) | % | (15) | % |
(1) For discussion of non-GAAP financial measures, see Note 1 following the Financial Statements in this news release. Percentage variances in the Americas Performance Highlights below are calculated and presented on a local currency basis, unless otherwise noted. |
The pandemic acutely affected the Americas transaction-based service lines. U.S. Leasing revenue reflected substantial declines in office, however; JLL outperformed market declines in gross absorption. Strong growth in industrial partially offset the lower office leasing activity. Notably reduced investment sales and debt placement activity impacted Capital Markets revenue, which included
Adjusted EBITDA margin for the quarter, calculated on a fee-revenue basis, was
EMEA Second-Quarter 2020 Performance Highlights:
EMEA Real Estate Services | Three Months Ended June 30, | % Change in USD | % Change in LC | Six Months Ended June 30, | % Change in USD | % Change in LC | |||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||
Revenue | $ | 626.2 | $ | 818.3 | (23) | % | (21) | % | $ | 1,382.1 | $ | 1,541.7 | (10) | % | (8) | % | |||||||||||
Reimbursements | (168.8) | (153.7) | 10 | 13 | (351.6) | (318.3) | 10 | 13 | |||||||||||||||||||
Revenue before reimbursements | $ | 457.4 | $ | 664.6 | (31) | % | (29) | % | $ | 1,030.5 | $ | 1,223.4 | (16) | % | (14) | % | |||||||||||
Gross contract costs1 | (189.4) | (284.7) | (33) | (31) | (452.0) | (527.4) | (14) | (12) | |||||||||||||||||||
Fee revenue1 | $ | 268.0 | $ | 379.9 | (29) | (27) | % | $ | 578.5 | $ | 696.0 | (17) | % | (15) | % | ||||||||||||
Leasing | 45.5 | 64.0 | (29) | (27) | 92.5 | 114.5 | (19) | (17) | |||||||||||||||||||
Capital Markets | 46.3 | 73.4 | (37) | (35) | 115.1 | 133.0 | (13) | (11) | |||||||||||||||||||
Property & Facility Management | 66.2 | 101.3 | (35) | (33) | 144.1 | 196.3 | (27) | (25) | |||||||||||||||||||
Project & Development Services | 58.8 | 73.4 | (20) | (18) | 124.9 | 132.9 | (6) | (4) | |||||||||||||||||||
Advisory, Consulting and Other | 51.2 | 67.8 | (24) | (22) | 101.9 | 119.3 | (15) | (12) | |||||||||||||||||||
Segment operating loss | $ | (33.4) | $ | (1.3) | n.m. | n.m. | $ | (53.9) | $ | (30.7) | (76) | % | (76) | % | |||||||||||||
Equity losses | $ | — | $ | (1.1) | n.m. | n.m. | $ | — | $ | (1.0) | n.m. | n.m. | |||||||||||||||
Adjusted EBITDA1 | $ | (23.7) | $ | 9.6 | n.m. | n.m. | $ | (34.3) | $ | (8.6) | n.m. | n.m. | |||||||||||||||
(1) For discussion of non-GAAP financial measures, see Note 1 following the Financial Statements in this news release. Percentage variances in the EMEA Performance Highlights below are calculated and presented on a local currency basis, unless otherwise noted. |
EMEA's revenue and fee revenue for the quarter were meaningfully impacted by pandemic-related mandatory country shut-downs. Transaction-based revenues were significantly lower, especially in the UK and France. The decline in Property & Facility Management fee revenue was primarily due to (i) approximately
Adjusted EBITDA margin for the quarter, calculated on a fee-revenue basis, was negative
Asia Pacific Second-Quarter 2020 Performance Highlights:
Asia Pacific Real Estate Services | Three Months Ended June 30, | % Change in USD | % Change in LC | Six Months Ended June 30, | % Change in USD | % Change in LC | |||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||
Revenue | $ | 715.3 | $ | 855.2 | (16) | % | (13) | % | $ | 1,427.4 | $ | 1,603.9 | (11) | % | (8) | % | |||||||||||
Reimbursements | (327.0) | (359.6) | (9) | (6) | (611.9) | (700.7) | (13) | (9) | |||||||||||||||||||
Revenue before reimbursements | $ | 388.3 | $ | 495.6 | (22) | % | (19) | % | $ | 815.5 | $ | 903.2 | (10) | % | (7) | % | |||||||||||
Gross contract costs1 | (189.5) | (232.7) | (19) | (16) | (439.0) | (442.1) | (1) | 2 | |||||||||||||||||||
Fee revenue1 | $ | 198.8 | $ | 262.9 | (24) | % | (22) | % | $ | 376.5 | $ | 461.1 | (18) | % | (16) | % | |||||||||||
Leasing | 31.3 | 62.3 | (50) | (49) | 53.9 | 95.6 | (44) | (42) | |||||||||||||||||||
Capital Markets | 21.6 | 43.4 | (50) | (50) | 40.3 | 68.9 | (42) | (40) | |||||||||||||||||||
Property & Facility Management | 74.4 | 73.7 | 1 | 5 | 147.7 | 148.0 | — | 3 | |||||||||||||||||||
Project & Development Services | 28.7 | 36.9 | (22) | (19) | 57.5 | 70.1 | (18) | (15) | |||||||||||||||||||
Advisory, Consulting and Other | 42.8 | 46.6 | (8) | (4) | 77.1 | 78.5 | (2) | 2 | |||||||||||||||||||
Segment operating income | $ | 18.7 | $ | 26.6 | (30) | % | (31) | % | $ | 21.8 | $ | 27.3 | (20) | % | (22) | % | |||||||||||
Equity earnings (losses) | $ | 0.5 | $ | 0.4 | 25 | % | 31 | % | $ | (0.2) | $ | 0.7 | n.m. | n.m. | |||||||||||||
Adjusted EBITDA1 | $ | 26.1 | $ | 33.6 | (22) | % | (23) | % | $ | 35.5 | $ | 40.9 | (13) | % | (13) | % | |||||||||||
(1) For discussion of non-GAAP financial measures, see Note 1 following the Financial Statements in this news release. Percentage variances in the Asia Pacific Performance Highlights below are calculated and presented on a local currency basis, unless otherwise noted. |
Asia Pacific's transaction-based revenue was substantially impacted by the pandemic. In particular, office leasing revenue was significantly lower, most notably in India, Australia and Greater China. Capital Markets revenue declines were primarily realized in Australia and Singapore, reflecting the pause on deal activity, especially large transactions. Resiliency in Property & Facility Management fee revenue was driven by new client wins and expansion of existing mandates for Corporate Solutions as the business continued to deliver services to clients. Delays in project activity within Project & Development Services continued from the first quarter as a result of pandemic-driven office closures and work stoppages.
Adjusted EBITDA margin for the quarter, calculated on a fee-revenue basis, was
LaSalle Second-Quarter 2020 Performance Highlights:
LaSalle
| Three Months Ended June 30, | % Change in USD | % Change in LC | Six Months Ended June 30, | % Change in USD | % Change in LC | |||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||
Revenue | $ | 99.9 | $ | 129.4 | (23) | % | (22) | % | $ | 204.8 | $ | 227.8 | (10) | % | (9) | % | |||||||||||
Reimbursements(a) | (1.1) | (1.9) | (42) | (43) | (2.9) | (3.8) | (24) | (21) | |||||||||||||||||||
Revenue before reimbursements | $ | 98.8 | $ | 127.5 | (23) | % | (22) | % | $ | 201.9 | $ | 224.0 | (10) | % | (9) | % | |||||||||||
Gross contract costs(a) | (3.8) | (4.2) | (10) | (10) | (8.3) | (7.0) | 19 | 18 | |||||||||||||||||||
Fee revenue1 | $ | 95.0 | $ | 123.3 | (23) | % | (22) | % | $ | 193.6 | $ | 217.0 | (11) | % | (10) | % | |||||||||||
Advisory fees(a) | 76.5 | 76.8 | — | 1 | 158.5 | 150.6 | 5 | 6 | |||||||||||||||||||
Transaction fees & other(a) | 4.3 | 12.8 | (66) | (66) | 15.2 | 25.2 | (40) | (39) | |||||||||||||||||||
Incentive fees | 14.2 | 33.7 | (58) | (58) | 19.9 | 41.2 | (52) | (52) | |||||||||||||||||||
Segment operating income | $ | 14.1 | $ | 30.0 | (53) | % | (54) | % | $ | 28.3 | $ | 42.1 | (33) | % | (33) | % | |||||||||||
Equity earnings (losses) | $ | 11.3 | $ | 10.5 | 8 | % | 6 | % | $ | (29.0) | $ | 15.4 | n.m. | n.m. | |||||||||||||
Adjusted EBITDA1 | $ | 26.8 | $ | 41.6 | (36) | % | (36) | % | $ | 2.4 | $ | 59.9 | (96) | % | (96) | % | |||||||||||
(a) Gross contract costs are primarily within Advisory fees and Reimbursements are primarily within Other. | |||||||||||||||||||||||||||
(1) For discussion of non-GAAP financial measures, see Note 1 following the Financial Statements in this news release. Percentage variances in the LaSalle Performance Highlights below are calculated and presented on a local currency basis, unless otherwise noted. |
LaSalle's solid advisory fees reflected strong private equity capital raising over the trailing twelve months offset by recent valuation declines in assets under management. An outsized 2019 performance drove the expected decline in incentive fees.
Equity earnings in the current quarter were substantially attributable to an increased share price of a co-investment in a LaSalle-managed publicly traded REIT in Japan.
Adjusted EBITDA margin for the quarter, calculated on a fee-revenue basis, was
About JLL
JLL (NYSE: JLL) is a leading professional services firm that specializes in real estate and investment management. JLL shapes the future of real estate for a better world by using the most advanced technology to create rewarding opportunities, amazing spaces and sustainable real estate solutions for our clients, our people and our communities. JLL is a Fortune 500 company with annual revenue of
Connect with us
https://www.linkedin.com/company/jll/
https://www.facebook.com/jll
https://twitter.com/jll
Live Webcast | Conference Call | |||
Management will offer a live webcast for shareholders, analysts and investment professionals on Thursday, August 6, 2020, at 9:00 a.m. Eastern. Following the live broadcast, an audio replay will be available for download or stream. The link to the live webcast and audio replay can be accessed at the Investor Relations website: ir.jll.com. | Refer to ir.jll.com for a registration link to receive unique credentials to access the presentation of earnings via phone. Conference ID: 9493909 | |||
Supplemental Information | Contact | |||
Supplemental information regarding the second quarter 2020 earnings call has been posted to the Investor Relations section of JLL's website: ir.jll.com. | If you have any questions, please contact Chris Stent, Executive Managing Director of Investor Relations and Corporate Finance: | |||
Phone: | +1 312 252 8943 | |||
E-mail: | ||||
Cautionary Note Regarding Forward-Looking Statements
Statements in this news release regarding, among other things, future financial results and performance, achievements, plans, objectives and dividend payments may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties, and other factors, including but not limited to, the material adverse effect that the pandemic is having on our business, which may cause the company's actual results, performance, achievements, plans, objectives and dividend payments to be materially different from those expressed or implied by such forward-looking statements. For additional information concerning risks, uncertainties, and other factors that could cause actual results to differ materially from those anticipated in forward-looking statements, and risks to the company's business in general, please refer to those factors discussed under "Business," "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Quantitative and Qualitative Disclosures about Market Risk," and elsewhere in the company's Annual Report on Form 10-K for the year ended December 31, 2019, our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, and other reports filed with the Securities and Exchange Commission. Any forward-looking statements speak only as of the date of this release, and except to the extent required by applicable securities laws, management expressly disclaims any obligation or undertaking to publicly update or revise any forward-looking statements contained herein to reflect any change in expectations or results, or any change in events.
JONES LANG LASALLE INCORPORATED | |||||||||||||||
Consolidated Statements of Operations (Unaudited) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in millions, except share and per share data) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenue before reimbursements | $ | 1,828.5 | $ | 2,348.2 | $ | 4,061.5 | $ | 4,309.8 | |||||||
Reimbursements | 1,841.9 | 1,918.3 | 3,704.9 | 3,777.3 | |||||||||||
Total Revenue | $ | 3,670.4 | $ | 4,266.5 | $ | 7,766.4 | $ | 8,087.1 | |||||||
Operating expenses: | |||||||||||||||
Compensation and benefits | $ | 1,175.3 | $ | 1,354.8 | $ | 2,499.8 | $ | 2,518.6 | |||||||
Operating, administrative and other | 557.3 | 772.1 | 1,332.1 | 1,479.4 | |||||||||||
Reimbursed expenses | 1,841.9 | 1,918.3 | 3,704.9 | 3,777.3 | |||||||||||
Depreciation and amortization | 56.9 | 45.5 | 111.9 | 92.0 | |||||||||||
Restructuring and acquisition charges4 | 28.2 | 25.7 | 42.3 | 44.3 | |||||||||||
Total operating expenses | 3,659.6 | 4,116.4 | 7,691.0 | 7,911.6 | |||||||||||
Operating income | 10.8 | 150.1 | 75.4 | 175.5 | |||||||||||
Interest expense, net of interest income | 14.9 | 13.6 | 29.5 | 23.2 | |||||||||||
Equity earnings (losses) | 14.7 | 10.2 | (13.6) | 15.2 | |||||||||||
Other income | 5.2 | 0.8 | 6.1 | 0.5 | |||||||||||
Income before income taxes and noncontrolling interest | 15.8 | 147.5 | 38.4 | 168.0 | |||||||||||
Income tax provision | 1.5 | 36.2 | 6.5 | 35.5 | |||||||||||
Net income | 14.3 | 111.3 | 31.9 | 132.5 | |||||||||||
Net (losses) income attributable to noncontrolling interest | (0.9) | 0.6 | 11.4 | 0.5 | |||||||||||
Net income attributable to the company | $ | 15.2 | $ | 110.7 | $ | 20.5 | $ | 132.0 | |||||||
Dividends on unvested common stock, net of tax benefit | — | 0.2 | — | 0.2 | |||||||||||
Net income attributable to common shareholders | $ | 15.2 | $ | 110.5 | $ | 20.5 | $ | 131.8 | |||||||
Basic earnings per common share | $ | 0.29 | $ | 2.42 | $ | 0.40 | $ | 2.88 | |||||||
Basic weighted average shares outstanding (in 000's) | 51,635 | 45,749 | 51,623 | 45,712 | |||||||||||
Diluted earnings per common share | $ | 0.29 | $ | 2.40 | $ | 0.39 | $ | 2.86 | |||||||
Diluted weighted average shares outstanding (in 000's) | 52,173 | 46,040 | 52,305 | 46,029 | |||||||||||
Please reference accompanying financial statement notes. |
JONES LANG LASALLE INCORPORATED | |||||||||||||||
Segment Operating Results (Unaudited) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
AMERICAS - REAL ESTATE SERVICES | |||||||||||||||
Revenue | $ | 2,229.0 | $ | 2,463.6 | $ | 4,752.1 | $ | 4,713.7 | |||||||
Reimbursements | (1,345.0) | (1,403.1) | (2,738.5) | (2,754.5) | |||||||||||
Revenue before reimbursements | 884.0 | 1,060.5 | 2,013.6 | 1,959.2 | |||||||||||
Gross contract costs1 | (192.3) | (191.8) | (405.1) | (379.5) | |||||||||||
Net non-cash MSR and mortgage banking derivative activity1 | (8.6) | (4.8) | (7.0) | (4.7) | |||||||||||
Fee revenue1 | 683.1 | 863.9 | 1,601.5 | 1,575.0 | |||||||||||
Compensation, operating and administrative expenses | 805.3 | 913.7 | 1,815.6 | 1,724.5 | |||||||||||
Depreciation and amortization | 39.1 | 26.3 | 76.5 | 53.6 | |||||||||||
Total segment operating expenses, excluding reimbursed | 844.4 | 940.0 | 1,892.1 | 1,778.1 | |||||||||||
Gross contract costs1 | (192.3) | (191.8) | (405.1) | (379.5) | |||||||||||
Total fee-based segment operating expenses | 652.1 | 748.2 | 1,487.0 | 1,398.6 | |||||||||||
Segment operating income | $ | 39.6 | $ | 120.5 | $ | 121.5 | $ | 181.1 | |||||||
Equity earnings | 2.9 | 0.4 | 15.6 | 0.1 | |||||||||||
Total segment income | $ | 42.5 | $ | 120.9 | $ | 137.1 | $ | 181.2 | |||||||
Adjusted EBITDA1 | $ | 74.0 | $ | 142.1 | $ | 195.3 | $ | 230.1 | |||||||
EMEA - REAL ESTATE SERVICES | |||||||||||||||
Revenue | $ | 626.2 | $ | 818.3 | $ | 1,382.1 | $ | 1,541.7 | |||||||
Reimbursements | (168.8) | (153.7) | (351.6) | (318.3) | |||||||||||
Revenue before reimbursements | 457.4 | 664.6 | 1,030.5 | 1,223.4 | |||||||||||
Gross contract costs1 | (189.4) | (284.7) | (452.0) | (527.4) | |||||||||||
Fee revenue1 | 268.0 | 379.9 | 578.5 | 696.0 | |||||||||||
Compensation, operating and administrative expenses | 481.8 | 654.6 | 1,066.2 | 1,231.5 | |||||||||||
Depreciation and amortization | 9.0 | 11.3 | 18.2 | 22.6 | |||||||||||
Total segment operating expenses, excluding reimbursed | 490.8 | 665.9 | 1,084.4 | 1,254.1 | |||||||||||
Gross contract costs1 | (189.4) | (284.7) | (452.0) | (527.4) | |||||||||||
Total fee-based segment operating expenses | 301.4 | 381.2 | 632.4 | 726.7 | |||||||||||
Segment operating loss | $ | (33.4) | $ | (1.3) | $ | (53.9) | $ | (30.7) | |||||||
Equity losses | — | (1.1) | — | (1.0) | |||||||||||
Total segment loss | $ | (33.4) | $ | (2.4) | $ | (53.9) | $ | (31.7) | |||||||
Adjusted EBITDA1 | $ | (23.7) | $ | 9.6 | $ | (34.3) | $ | (8.6) |
JONES LANG LASALLE INCORPORATED | |||||||||||||||
Segment Operating Results (Unaudited) Continued | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
ASIA PACIFIC - REAL ESTATE SERVICES | |||||||||||||||
Revenue | $ | 715.3 | $ | 855.2 | $ | 1,427.4 | $ | 1,603.9 | |||||||
Reimbursements | (327.0) | (359.6) | (611.9) | (700.7) | |||||||||||
Revenue before reimbursements | 388.3 | 495.6 | 815.5 | 903.2 | |||||||||||
Gross contract costs1 | (189.5) | (232.7) | (439.0) | (442.1) | |||||||||||
Fee revenue1 | 198.8 | 262.9 | 376.5 | 461.1 | |||||||||||
Compensation, operating and administrative expenses | 362.6 | 462.6 | 780.1 | 863.1 | |||||||||||
Depreciation and amortization | 7.0 | 6.4 | 13.6 | 12.8 | |||||||||||
Total segment operating expenses, excluding reimbursed | 369.6 | 469.0 | 793.7 | 875.9 | |||||||||||
Gross contract costs1 | (189.5) | (232.7) | (439.0) | (442.1) | |||||||||||
Total fee-based segment operating expenses | 180.1 | 236.3 | 354.7 | 433.8 | |||||||||||
Segment operating income | $ | 18.7 | $ | 26.6 | $ | 21.8 | $ | 27.3 | |||||||
Equity earnings (losses) | 0.5 | 0.4 | (0.2) | 0.7 | |||||||||||
Total segment income | $ | 19.2 | $ | 27.0 | $ | 21.6 | $ | 28.0 | |||||||
Adjusted EBITDA1 | $ | 26.1 | $ | 33.6 | $ | 35.5 | $ | 40.9 | |||||||
LASALLE | |||||||||||||||
Revenue | $ | 99.9 | $ | 129.4 | $ | 204.8 | $ | 227.8 | |||||||
Reimbursements | (1.1) | (1.9) | (2.9) | (3.8) | |||||||||||
Revenue before reimbursements | 98.8 | 127.5 | 201.9 | 224.0 | |||||||||||
Gross contract costs1 | (3.8) | (4.2) | (8.3) | (7.0) | |||||||||||
Fee revenue1 | 95.0 | 123.3 | 193.6 | 217.0 | |||||||||||
Segment operating expenses, excluding reimbursed expenses | 84.7 | 97.5 | 173.6 | 181.9 | |||||||||||
Gross contract costs1 | (3.8) | (4.2) | (8.3) | (7.0) | |||||||||||
Total fee-based segment operating expenses | 80.9 | 93.3 | 165.3 | 174.9 | |||||||||||
Segment operating income | $ | 14.1 | $ | 30.0 | $ | 28.3 | $ | 42.1 | |||||||
Equity earnings (losses) | 11.3 | 10.5 | (29.0) | 15.4 | |||||||||||
Total segment income (loss) | $ | 25.4 | $ | 40.5 | $ | (0.7) | $ | 57.5 | |||||||
Adjusted EBITDA1 | $ | 26.8 | $ | 41.6 | $ | 2.4 | $ | 59.9 | |||||||
JONES LANG LASALLE INCORPORATED | |||||||||||||||
Segment Operating Results (Unaudited) Continued | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
SEGMENT RECONCILING ITEMS | |||||||||||||||
Fee revenue | $ | 1,244.9 | $ | 1,630.0 | $ | 2,750.1 | $ | 2,949.1 | |||||||
Gross contracts costs1 | 575.0 | 713.4 | 1,304.4 | 1,356.0 | |||||||||||
Net non-cash MSR and mortgage banking derivative activity1 | 8.6 | 4.8 | 7.0 | 4.7 | |||||||||||
Revenue before reimbursements | $ | 1,828.5 | $ | 2,348.2 | $ | 4,061.5 | $ | 4,309.8 | |||||||
Reimbursements | 1,841.9 | 1,918.3 | 3,704.9 | 3,777.3 | |||||||||||
Revenue | $ | 3,670.4 | $ | 4,266.5 | $ | 7,766.4 | $ | 8,087.1 | |||||||
Segment operating expenses excluding restructuring and acquisition charges | 3,631.4 | 4,090.7 | 7,648.7 | 7,867.3 | |||||||||||
Segment operating income | $ | 39.0 | $ | 175.8 | $ | 117.7 | $ | 219.8 | |||||||
Restructuring and acquisition charges4 | 28.2 | 25.7 | 42.3 | 44.3 | |||||||||||
Operating income | $ | 10.8 | $ | 150.1 | $ | 75.4 | $ | 175.5 | |||||||
Please reference accompanying financial statement notes. |
JONES LANG LASALLE INCORPORATED | |||||||||||||||
Segment Operating Results (Unaudited) Continued | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
SEGMENT RECONCILING ITEMS | |||||||||||||||
Fee revenue | $ | 1,244.9 | $ | 1,630.0 | $ | 2,750.1 | $ | 2,949.1 | |||||||
Gross contracts costs1 | 575.0 | 713.4 | 1,304.4 | 1,356.0 | |||||||||||
Net non-cash MSR and mortgage banking derivative activity1 | 8.6 | 4.8 | 7.0 | 4.7 | |||||||||||
Revenue before reimbursements | $ | 1,828.5 | $ | 2,348.2 | $ | 4,061.5 | $ | 4,309.8 | |||||||
Reimbursements | 1,841.9 | 1,918.3 | 3,704.9 | 3,777.3 | |||||||||||
Revenue | $ | 3,670.4 | $ | 4,266.5 | $ | 7,766.4 | $ | 8,087.1 | |||||||
Segment operating expenses excluding restructuring and acquisition charges | 3,631.4 | 4,090.7 | 7,648.7 | 7,867.3 | |||||||||||
Segment operating income | $ | 39.0 | $ | 175.8 | $ | 117.7 | $ | 219.8 | |||||||
Restructuring and acquisition charges4 | 28.2 | 25.7 | 42.3 | 44.3 | |||||||||||
Operating income | $ | 10.8 | $ | 150.1 | $ | 75.4 | $ | 175.5 | |||||||
Please reference accompanying financial statement notes. |
JONES LANG LASALLE INCORPORATED | |||||||||||||
Summarized Consolidated Statements of Cash Flows (Unaudited) | |||||||||||||
Six Months Ended June 30, | |||||||||||||
(in millions) | 2020 | 2019 | |||||||||||
Cash used in operating activities | $ | (44.7) | $ | (483.1) | |||||||||
Cash used in investing activities | (109.4 | (141.7 | |||||||||||
Cash provided by financing activities | 114.1 | 547.5 | |||||||||||
Effect of currency exchange rate changes on cash, cash equivalents and restricted cash | (15.1 | 1.9 | |||||||||||
Net change in cash, cash equivalents and restricted cash | $ | (55.1) | $ | (75.4) | |||||||||
Cash, cash equivalents and restricted cash, beginning of year | 652.1 | 634.2 | |||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 597.0 | $ | 558.8 | |||||||||
Please reference accompanying financial statement notes. |
JONES LANG LASALLE INCORPORATED | ||||||||||||||||||||
Consolidated Balance Sheets | ||||||||||||||||||||
June 30, | December 31, | June 30, | December 31, | |||||||||||||||||
(in millions, except share and per share data) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||
ASSETS | (Unaudited) | LIABILITIES AND EQUITY | (Unaudited) | |||||||||||||||||
Current assets: | Current liabilities: | |||||||||||||||||||
Cash and cash equivalents | $ | 413.5 | $ | 451.9 | Accounts payable and accrued liabilities | $ | 1,044.8 | $ | 1,289.4 | |||||||||||
Trade receivables, net of allowance | 1,367.1 | 2,034.3 | Reimbursable payables | 967.9 | 1,245.8 | |||||||||||||||
Notes and other receivables | 430.5 | 472.8 | Accrued compensation & benefits | 977.3 | 1,729.2 | |||||||||||||||
Reimbursable receivables | 1,340.9 | 1,671.2 | Short-term borrowings | 115.1 | 120.1 | |||||||||||||||
Warehouse receivables | 819.2 | 527.1 | Short-term contract liability and deferred income | 155.8 | 158.8 | |||||||||||||||
Short-term contract assets, net of allowance | 315.2 | 333.4 | Short-term acquisition-related obligations | 97.8 | 74.4 | |||||||||||||||
Prepaid and other | 422.5 | 377.9 | Warehouse facilities | 789.1 | 515.9 | |||||||||||||||
Total current assets | 5,108.9 | 5,868.6 | Short-term operating lease liability | 159.9 | 153.4 | |||||||||||||||
Property and equipment, net of accumulated depreciation | 675.7 | 701.9 | Other | 298.8 | 203.2 | |||||||||||||||
Operating lease right-of-use asset | 800.2 | 804.4 | Total current liabilities | 4,606.5 | 5,490.2 | |||||||||||||||
Goodwill | 4,120.9 | 4,168.2 | Noncurrent liabilities: | |||||||||||||||||
Identified intangibles, net of accumulated amortization | 652.9 | 682.6 | Credit facility, net of debt issuance costs | 689.5 | 512.7 | |||||||||||||||
Investments in real estate ventures | 393.6 | 404.2 | Long-term debt, net of debt issuance costs | 665.4 | 664.6 | |||||||||||||||
Long-term receivables | 250.6 | 250.2 | Long-term deferred tax liabilities, net | 71.5 | 106.0 | |||||||||||||||
Deferred tax assets, net | 229.2 | 245.4 | Deferred compensation | 367.5 | 374.3 | |||||||||||||||
Deferred compensation plans | 372.4 | 349.9 | Long-term acquisition-related obligations | 44.7 | 124.1 | |||||||||||||||
Other | 206.1 | 197.2 | Long-term operating lease liability | 734.2 | 751.2 | |||||||||||||||
Total assets | $ | 12,810.5 | $ | 13,672.6 | Other | 513.7 | 436.2 | |||||||||||||
Total liabilities | $ | 7,693.0 | $ | 8,459.3 | ||||||||||||||||
Redeemable noncontrolling interest | $ | 8.1 | $ | 8.6 | ||||||||||||||||
Company shareholders' equity: | ||||||||||||||||||||
Common stock | 0.5 | 0.5 | ||||||||||||||||||
Additional paid-in capital | 1,999.3 | 1,962.8 | ||||||||||||||||||
Retained earnings | 3,593.9 | 3,588.3 | ||||||||||||||||||
Treasury stock | (24.4) | — | ||||||||||||||||||
Shares held in trust | (5.7) | (5.7) | ||||||||||||||||||
Accumulated other comprehensive loss | (537.4) | (427.8) | ||||||||||||||||||
Total company shareholders' equity | 5,026.2 | 5,118.1 | ||||||||||||||||||
Noncontrolling interest | 83.2 | 86.6 | ||||||||||||||||||
Total equity | 5,109.4 | 5,204.7 | ||||||||||||||||||
Total liabilities and equity | $ | 12,810.5 | $ | 13,672.6 | ||||||||||||||||
Please reference accompanying financial statement notes.
|
JONES LANG LASALLE INCORPORATED
Financial Statement Notes
1. Management uses certain non-GAAP financial measures to develop budgets and forecasts, measure and reward performance against those budgets and forecasts, and enhance comparability to prior periods. These measures are believed to be useful to investors and other external stakeholders as supplemental measures of core operating performance and include the following:
(i) Fee revenue and Fee-based operating expenses,
(ii) Adjusted EBITDA attributable to common shareholders ("Adjusted EBITDA") and Adjusted EBITDA margin,
(iii) Adjusted net income attributable to common shareholders and Adjusted diluted earnings per share, and
(iv) Percentage changes against prior periods, presented on a local currency basis.
However, non-GAAP financial measures should not be considered alternatives to measures determined in accordance with U.S. generally accepted accounting principles ("GAAP"). Any measure that eliminates components of a company's capital structure, cost of operations or investments, or other results has limitations as a performance measure. In light of these limitations, management also considers GAAP financial measures and does not rely solely on non-GAAP financial measures. Because the company's non-GAAP financial measures are not calculated in accordance with GAAP, they may not be comparable to similarly titled measures used by other companies.
Adjustments to GAAP Financial Measures Used to Calculate non-GAAP Financial Measures
Gross Contract Costs represent certain costs associated with client-dedicated employees and third-party vendors and subcontractors and are indirectly reimbursed through the fees we receive. These costs are presented on a gross basis in Operating expenses with the corresponding fees in Revenue before reimbursements. However, as we generally earn little to no margin on such costs, excluding gross contract costs from both Fee revenue and Fee-based operating expenses more accurately reflects how the company manages its expense base and operating margins and also enables a more consistent performance assessment across a portfolio of contracts with varying payment terms and structures, including those with direct versus indirect reimbursement of such costs.
Net Non-Cash Mortgage Servicing Rights ("MSR") and Mortgage Banking Derivative Activity consists of the balances presented within Revenue composed of (i) derivative gains/losses resulting from mortgage banking loan commitment and warehousing activity and (ii) gains recognized from the retention of MSR upon origination and sale of mortgage loans, offset by (iii) amortization of MSR intangible assets over the period that net servicing income is projected to be received. Non-cash derivative gains/losses resulting from mortgage banking loan commitment and warehousing activity are calculated as the estimated fair value of loan commitments and subsequent changes thereof, primarily represented by the estimated net cash flows associated with future servicing rights. MSR gains and corresponding MSR intangible assets are calculated as the present value of estimated cash flows over the estimated mortgage servicing periods. The above activity is reported entirely within Revenue of the Capital Markets service line of the Americas segment. Excluding net non-cash MSR and mortgage banking derivative activity reflects how the company manages and evaluates performance because the excluded activity is non-cash in nature.
Restructuring and Acquisition Charges primarily consist of: (i) severance and employment-related charges, including those related to external service providers, incurred in conjunction with a structural business shift, which can be represented by a notable change in headcount, change in leadership or transformation of business processes; (ii) acquisition, transaction and integration-related charges, including fair value adjustments, which are generally non-cash in the periods such adjustments are made, to assets and liabilities recorded in purchase accounting such as earn-out liabilities and intangible assets; and (iii) lease exit charges. Such activity is excluded as the amounts are generally either non-cash in nature or the anticipated benefits from the expenditures would not likely be fully realized until future periods. Restructuring and acquisition charges are excluded from segment operating results and therefore not a line item in the segments' reconciliation to Adjusted EBITDA.
Amortization of Acquisition-Related Intangibles, primarily composed of the estimated fair value ascribed at closing of an acquisition to assets such as acquired management contracts, customer backlog and relationships, and trade name, is more notable following the company's increase in acquisition activity in recent years. Such non-cash activity is excluded as the change in period-over-period activity is generally the result of longer-term strategic decisions and therefore not necessarily indicative of core operating results.
Gain on Disposition reflects the net gain recognized on the sale of property management businesses in continental Europe. Given the low frequency of business disposals by the company historically, the gain directly associated with such activity is excluded as it is not considered indicative of core operating performance.
Reconciliation of Non-GAAP Financial Measures
Below are reconciliations of (i) Revenue to Fee revenue and (ii) Operating expenses to Fee-based operating expenses:
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
($ in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenue | $ | 3,670.4 | $ | 4,266.5 | $ | 7,766.4 | $ | 8,087.1 | |||||||
Reimbursements | (1,841.9) | (1,918.3) | (3,704.9) | (3,777.3) | |||||||||||
Revenue before reimbursements | 1,828.5 | 2,348.2 | 4,061.5 | 4,309.8 | |||||||||||
Gross contract costs | (575.0) | (713.4) | (1,304.4) | (1,356.0) | |||||||||||
Net non-cash MSR and mortgage banking derivative activity | (8.6) | (4.8) | (7.0) | (4.7) | |||||||||||
Fee revenue | $ | 1,244.9 | $ | 1,630.0 | $ | 2,750.1 | $ | 2,949.1 | |||||||
Operating expenses | $ | 3,659.6 | $ | 4,116.4 | $ | 7,691.0 | $ | 7,911.6 | |||||||
Reimbursed expenses | (1,841.9) | (1,918.3) | (3,704.9) | (3,777.3) | |||||||||||
Gross contract costs | (575.0) | (713.4) | (1,304.4) | (1,356.0) | |||||||||||
Fee-based operating expenses | $ | 1,242.7 | $ | 1,484.7 | $ | 2,681.7 | $ | 2,778.3 |
Below is (i) a reconciliation of Net income attributable to common shareholders to EBITDA and Adjusted EBITDA, (ii) the Net income margin attributable to common shareholders (against Revenue before reimbursements), and (iii) the Adjusted EBITDA margin (presented on a local currency and on a fee-revenue basis). Following this is the (i) reconciliation to adjusted net income and (ii) components of adjusted diluted earnings per share.
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
($ in millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income attributable to common shareholders | $ | 15.2 | $ | 110.5 | $ | 20.5 | $ | 131.8 | |||||||
Add: | |||||||||||||||
Interest expense, net of interest income | 14.9 | 13.6 | 29.5 | 23.2 | |||||||||||
Provision for income taxes | 1.5 | 36.2 | 6.5 | 35.5 | |||||||||||
Depreciation and amortization | 56.9 | 45.5 | 111.9 | 92.0 | |||||||||||
EBITDA | $ | 88.5 | $ | 205.8 | $ | 168.4 | $ | 282.5 | |||||||
Adjustments: | |||||||||||||||
Restructuring and acquisition charges4 | 28.2 | 25.7 | 42.3 | 44.3 | |||||||||||
Gain on disposition | (4.8) | — | (4.8) | — | |||||||||||
Net non-cash MSR and mortgage banking derivative activity | (8.6) | (4.8) | (7.0) | (4.7) | |||||||||||
Adjusted EBITDA | $ | 103.3 | $ | 226.7 | $ | 198.9 | $ | 322.1 | |||||||
Net income margin attributable to common shareholders | 0.8 | % | 4.7 | % | 0.5 | % | 3.1 | % | |||||||
Adjusted EBITDA margin | 8.1 | % | 13.9 | % | 7.2 | % | 10.9 | % |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
(In millions, except share and per share data) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income attributable to common shareholders | $ | 15.2 | $ | 110.5 | $ | 20.5 | $ | 131.8 | |||||||
Diluted shares (in thousands) | 52,173 | 46,040 | 52,305 | 46,029 | |||||||||||
Diluted earnings per share | $ | 0.29 | $ | 2.40 | $ | 0.39 | $ | 2.86 | |||||||
Net income attributable to common shareholders | $ | 15.2 | $ | 110.5 | $ | 20.5 | $ | 131.8 | |||||||
Adjustments: | |||||||||||||||
Restructuring and acquisition charges4 | 28.2 | 25.7 | 42.3 | 44.3 | |||||||||||
Net non-cash MSR and mortgage banking derivative activity | (8.6) | (4.8) | (7.0) | (4.7) | |||||||||||
Amortization of acquisition-related intangibles | 14.4 | 7.4 | 28.9 | 15.0 | |||||||||||
Gain on disposition | (4.8) | — | (4.8) | — | |||||||||||
Tax impact of adjusted items(a) | (7.6) | (3.3) | (17.3) | (9.8) | |||||||||||
Adjusted net income attributable to common shareholders | $ | 36.8 | $ | 135.5 | $ | 62.6 | $ | 176.6 | |||||||
Diluted shares (in thousands) | 52,173 | 46,040 | 52,305 | 46,029 | |||||||||||
Adjusted diluted earnings per share | $ | 0.71 | $ | 2.94 | $ | 1.20 | $ | 3.84 |
(a) In the first and second quarter of 2020 and the second quarter of 2019, the tax impact of adjusted items was calculated using the applicable statutory rates by tax jurisdiction. The tax impact of adjusted items for the first quarter of 2019 was calculated using the consolidated effective tax rate as this was deemed to approximate the tax impact of adjusted items calculated using applicable statutory tax rates. |
Operating Results - Local Currency
In discussing operating results, the company reports Adjusted EBITDA margins and refers to percentage changes in local currency, unless otherwise noted. Amounts presented on a local currency basis are calculated by translating the current period results of foreign operations to U.S. dollars using the foreign currency exchange rates from the comparative period. Management believes this methodology provides a framework for assessing performance and operations excluding the effect of foreign currency fluctuations.
The following table reflects the reconciliation to local currency amounts for consolidated (i) revenue, (ii) fee revenue, (iii) operating income and (iv) Adjusted EBITDA.
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
($ in millions) | 2020 | % Change | 2020 | % Change | |||||||||
Revenue: | |||||||||||||
At current period exchange rates | $ | 3,670.4 | (14) | % | $ | 7,766.4 | (4) | % | |||||
Impact of change in exchange rates | 60.2 | n/a | 109.9 | n/a | |||||||||
At comparative period exchange rates | $ | 3,730.6 | (13) | % | $ | 7,876.3 | (3) | % | |||||
Fee revenue: | |||||||||||||
At current period exchange rates | $ | 1,244.9 | (24) | % | $ | 2,750.1 | (7) | % | |||||
Impact of change in exchange rates | 19.7 | n/a | 37.7 | n/a | |||||||||
At comparative period exchange rates | $ | 1,264.6 | (22) | % | $ | 2,787.8 | (5) | % | |||||
Operating income: | |||||||||||||
At current period exchange rates | $ | 10.8 | (93) | % | $ | 75.4 | (57) | % | |||||
Impact of change in exchange rates | (1.8) | n/a | (0.3) | n/a | |||||||||
At comparative period exchange rates | $ | 9.0 | (94) | % | $ | 75.1 | (57) | % | |||||
Adjusted EBITDA: | |||||||||||||
At current period exchange rates | $ | 103.3 | (54) | % | $ | 198.9 | (38) | % | |||||
Impact of change in exchange rates | (1.2) | n/a | 0.5 | n/a | |||||||||
At comparative period exchange rates | $ | 102.1 | (55) | % | $ | 199.4 | (38) | % |
2. The company considers "annuity revenue" to be (i)
3. Each geographic segment offers the company's full range of RES businesses consisting primarily of (i) tenant representation and agency leasing, (ii) capital markets, (iii) property management and facilities management, (iv) project and development services, and (v) advisory, consulting and valuations services. LaSalle provides investment management services to institutional investors and high-net-worth individuals.
4. Restructuring and acquisition charges are excluded from the company's measure of segment operating results, although they are included within consolidated Operating income calculated in accordance with GAAP. For purposes of segment operating results, the allocation of restructuring and acquisition charges to the segments is not a component of management's assessment of segment performance.
The table below shows restructuring and acquisition charges. Included in the following table was
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
(in millions) | 2020 | 2019 | 2020 | 2019 | |||||||
Severance and other employment-related charges | $ | 7.0 | $ | 5.4 | $ | 8.3 | $ | 10.4 | |||
Restructuring, pre-acquisition and post-acquisition charges | 20.6 | 6.0 | 41.6 | 13.9 | |||||||
Fair value adjustments that resulted in a net increase (decrease) to earn-out liabilities | 0.6 | 14.3 | (7.6 | 20.0 | |||||||
Total restructuring & acquisition charges | $ | 28.2 | $ | 25.7 | $ | 42.3 | $ | 44.3 |
5. The consolidated statements of cash flows are presented in summarized form. For complete consolidated statements of cash flows, please refer to the company's Form 10-Q for the quarter ended June 30, 2020, to be filed with the SEC in the near future.
6. As of June 30, 2020, LaSalle had
AUM decreased
Assets under management data for separate accounts and fund management amounts are reported on a one-quarter lag. In addition, LaSalle raised
7. EMEA: Europe, Middle East and Africa. MENA: Middle East and North Africa. Greater China: China, Hong Kong, Macau and Taiwan.
8. n/m: not meaningful, represented by a percentage change of greater than
Appendix: Revenue, Revenue before Reimbursements and Fee Revenue by Service Line | |||||||||||||||||||||||||||||||||||||
Three months ended June 30, 2020 | Three months ended June 30, 2019 | ||||||||||||||||||||||||||||||||||||
(in millions) | Americas | EMEA | Asia Pacific | Total | Americas | EMEA | Asia Pacific | Total | |||||||||||||||||||||||||||||
Revenue | |||||||||||||||||||||||||||||||||||||
Leasing | $ | 278.1 | 46.7 | 33.8 | $ | 358.6 | $ | 491.8 | 65.9 | 66.2 | $ | 623.9 | |||||||||||||||||||||||||
Capital Markets | 140.8 | 50.0 | 24.0 | 214.8 | 129.8 | 78.5 | 48.2 | 256.5 | |||||||||||||||||||||||||||||
Property & Facility Management | 1,439.5 | 320.5 | 515.2 | 2,275.2 | 1,370.9 | 380.6 | 553.4 | 2,304.9 | |||||||||||||||||||||||||||||
Project & Development Services | 275.3 | 164.3 | 97.2 | 536.8 | 376.8 | 219.2 | 137.3 | 733.3 | |||||||||||||||||||||||||||||
Advisory, Consulting and Other | 95.3 | 44.7 | 45.1 | 185.1 | 94.3 | 74.1 | 50.1 | 218.5 | |||||||||||||||||||||||||||||
RES revenue | $ | 2,229.0 | 626.2 | 715.3 | $ | 3,570.5 | $ | 2,463.6 | 818.3 | 855.2 | $ | 4,137.1 | |||||||||||||||||||||||||
LaSalle | 99.9 | 129.4 | |||||||||||||||||||||||||||||||||||
Consolidated revenue | $ | 3,670.4 | $ | 4,266.5 | |||||||||||||||||||||||||||||||||
Revenue before reimbursements | |||||||||||||||||||||||||||||||||||||
Leasing | $ | 275.0 | 46.6 | 33.7 | $ | 355.3 | $ | 488.1 | 65.8 | 65.6 | $ | 619.5 | |||||||||||||||||||||||||
Capital Markets | 140.4 | 50.0 | 23.2 | 213.6 | 129.6 | 78.4 | 46.7 | 254.7 | |||||||||||||||||||||||||||||
Property & Facility Management | 272.9 | 154.6 | 217.8 | 645.3 | 237.6 | 228.3 | 236.6 | 702.5 | |||||||||||||||||||||||||||||
Project & Development Services | 116.4 | 150.6 | 68.9 | 335.9 | 129.4 | 218.3 | 95.5 | 443.2 | |||||||||||||||||||||||||||||
Advisory, Consulting and Other | 79.3 | 55.5 | 44.7 | 179.5 | 75.8 | 73.8 | 51.2 | 200.8 | |||||||||||||||||||||||||||||
RES revenue before reimbursements | $ | 884.0 | 457.3 | 388.3 | $ | 1,729.6 | $ | 1,060.5 | 664.6 | 495.6 | $ | 2,220.7 | |||||||||||||||||||||||||
LaSalle | 98.9 | 127.5 | |||||||||||||||||||||||||||||||||||
Consolidated revenue before reimbursements | $ | 1,828.5 | $ | 2,348.2 | |||||||||||||||||||||||||||||||||
Fee revenue | |||||||||||||||||||||||||||||||||||||
Leasing | $ | 267.0 | 45.5 | 31.3 | $ | 343.8 | $ | 479.5 | 64.0 | 62.3 | $ | 605.8 | |||||||||||||||||||||||||
Capital Markets | 131.5 | 46.3 | 21.6 | 199.4 | 124.5 | 73.4 | 43.4 | 241.3 | |||||||||||||||||||||||||||||
Property & Facility Management | 147.3 | 66.2 | 74.4 | 287.9 | 115.8 | 101.3 | 73.7 | 290.8 | |||||||||||||||||||||||||||||
Project & Development Services | 91.1 | 58.8 | 28.7 | 178.6 | 99.7 | 73.4 | 36.9 | 210.0 | |||||||||||||||||||||||||||||
Advisory, Consulting and Other | 46.2 | 51.2 | 42.8 | 140.2 | 44.4 | 67.8 | 46.6 | 158.8 | |||||||||||||||||||||||||||||
RES fee revenue | $ | 683.1 | 268.0 | 198.8 | $ | 1,149.9 | $ | 863.9 | 379.9 | 262.9 | $ | 1,506.7 | |||||||||||||||||||||||||
LaSalle | 95.0 | 123.3 | |||||||||||||||||||||||||||||||||||
Consolidated fee revenue | $ | 1,244.9 | $ | 1,630.0 |
Appendix: Revenue, Revenue before Reimbursements and Fee Revenue by Service Line (continued) | |||||||||||||||||||||||
Six months ended June 30, 2020 | Six months ended June 30, 2019 | ||||||||||||||||||||||
(in millions) | Americas | EMEA | Asia Pacific | Total | Americas | EMEA | Asia Pacific | Total | |||||||||||||||
Revenue | |||||||||||||||||||||||
Leasing | $ | 697.0 | 94.8 | 59.2 | $ | 851.0 | $ | 881.6 | 118.1 | 102.1 | $ | 1,101.8 | |||||||||||
Capital Markets | 388.2 | 123.2 | 45.7 | 557.1 | 229.9 | 142.5 | 77.6 | 450.0 | |||||||||||||||
Property & Facility Management | 2,898.3 | 695.5 | 1,047.2 | 4,641.0 | 2,732.9 | 749.9 | 1,091.2 | 4,574.0 | |||||||||||||||
Project & Development Services | 581.7 | 367.5 | 192.0 | 1,141.2 | 685.5 | 399.7 | 248.2 | 1,333.4 | |||||||||||||||
Advisory, Consulting and Other | 186.9 | 101.1 | 83.3 | 371.3 | 183.8 | 131.5 | 84.8 | 400.1 | |||||||||||||||
RES revenue | $ | 4,752.1 | 1,382.1 | 1,427.4 | $ | 7,561.6 | $ | 4,713.7 | 1,541.7 | 1,603.9 | $ | 7,859.3 | |||||||||||
LaSalle | 204.8 | 227.8 | |||||||||||||||||||||
Consolidated revenue | $ | 7,766.4 | $ | 8,087.1 | |||||||||||||||||||
Revenue before reimbursements | |||||||||||||||||||||||
Leasing | $ | 689.9 | 94.6 | 59.1 | $ | 843.6 | $ | 874.7 | 118.0 | 101.4 | $ | 1,094.1 | |||||||||||
Capital Markets | 386.4 | 123.1 | 43.7 | 553.2 | 229.2 | 142.2 | 74.6 | 446.0 | |||||||||||||||
Property & Facility Management | 540.8 | 365.2 | 483.9 | 1,389.9 | 470.2 | 449.9 | 468.3 | 1,388.4 | |||||||||||||||
Project & Development Services | 237.7 | 336.6 | 146.2 | 720.5 | 236.9 | 383.1 | 173.4 | 793.4 | |||||||||||||||
Advisory, Consulting and Other | 158.8 | 111.0 | 82.6 | 352.4 | 148.2 | 130.2 | 85.5 | 363.9 | |||||||||||||||
RES revenue before reimbursements | $ | 2,013.6 | 1,030.5 | 815.5 | $ | 3,859.6 | $ | 1,959.2 | 1,223.4 | 903.2 | $ | 4,085.8 | |||||||||||
LaSalle | 201.9 | 224.0 | |||||||||||||||||||||
Consolidated revenue before reimbursements | $ | 4,061.5 | $ | 4,309.8 | |||||||||||||||||||
Fee revenue | |||||||||||||||||||||||
Leasing | $ | 672.6 | 92.5 | 53.9 | $ | 819.0 | $ | 857.1 | 114.5 | 95.6 | $ | 1,067.2 | |||||||||||
Capital Markets | 378.1 | 115.1 | 40.3 | 533.5 | 224.2 | 133.0 | 68.9 | 426.1 | |||||||||||||||
Property & Facility Management | 276.0 | 144.1 | 147.7 | 567.8 | 227.2 | 196.3 | 148.0 | 571.5 | |||||||||||||||
Project & Development Services | 184.5 | 124.9 | 57.5 | 366.9 | 180.4 | 132.9 | 70.1 | 383.4 | |||||||||||||||
Advisory, Consulting and Other | 90.3 | 101.9 | 77.1 | 269.3 | 86.1 | 119.3 | 78.5 | 283.9 | |||||||||||||||
RES fee revenue | $ | 1,601.5 | 578.5 | 376.5 | $ | 2,556.5 | $ | 1,575.0 | 696.0 | 461.1 | $ | 2,732.1 | |||||||||||
LaSalle | 193.6 | 217.0 | |||||||||||||||||||||
Consolidated fee revenue | $ | 2,750.1 | $ | 2,949.1 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/jll-reports-second-quarter-2020-results-301107206.html
SOURCE JLL-IR
FAQ
What were the Q2 2020 financial results for JLL?
How did the pandemic impact JLL's operations in Q2 2020?
What measures did JLL take to mitigate the effects of COVID-19?
What was the adjusted diluted EPS for JLL in Q2 2020?