UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2001
OR
[ ] 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
Maryland 36-4150422
------------------------- ---------------------------------
(State or other jurisdic- (IRS Employer Identification No.)
tion of incorporation or
organization)
200 East Randolph Drive, Chicago, IL 60601
--------------------------------------- ----------
(Address of principal executive office) (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 [ ]
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Outstanding at
Class May 11, 2001
----- --------------
Common Stock ($0.01 par value) 29,774,135
|
TABLE OF CONTENTS
PART I FINANCIAL INFORMATION
Item 1. Financial Statements. . . . . . . . . . . . . . . . . 3
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations . . . . . . . . . 27
Item 3. Quantitative and Qualitative Disclosures about
Market Risk . . . . . . . . . . . . . . . . . . . . . 34
PART II OTHER INFORMATION
Item 1. Legal Proceedings . . . . . . . . . . . . . . . . . . 35
Item 5. Other Matters . . . . . . . . . . . . . . . . . . . . 35
Item 6. Exhibits and Reports on Form 8-K. . . . . . . . . . . 35
|
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
JONES LANG LASALLE INCORPORATED
CONSOLIDATED BALANCE SHEETS
MARCH 31, 2001 AND DECEMBER 31, 2000
(in thousands, except share data)
(UNAUDITED)
MARCH 31, DECEMBER 31,
2001 2000
--------- -----------
ASSETS
------
Current assets:
Cash and cash equivalents. . . . . . . . . $ 12,904 18,843
Trade receivables, net of allowances
of $11,759 and $9,261 in 2001
and 2000, respectively . . . . . . . . . 205,268 244,201
Notes receivable and advances to
real estate ventures . . . . . . . . . . 3,222 4,286
Other receivables. . . . . . . . . . . . . 5,649 6,655
Income tax refund receivable . . . . . . . 976 976
Prepaid expenses . . . . . . . . . . . . . 10,145 10,811
Deferred tax assets. . . . . . . . . . . . 23,501 23,959
Other assets . . . . . . . . . . . . . . . 17,334 11,330
---------- ---------
Total current assets . . . . . . . 278,999 321,061
Property and equipment, at cost, less
accumulated depreciation of $80,865
and $76,427 in 2001 and 2000,
respectively . . . . . . . . . . . . . . . 87,250 90,306
Intangibles resulting from business
acquisitions and JLW merger, net of
accumulated amortization of $46,109
and $43,028 in 2001 and 2000,
respectively . . . . . . . . . . . . . . . 338,374 350,129
Investments in real estate ventures. . . . . 56,143 74,565
Other investments. . . . . . . . . . . . . . 11,910 12,884
Long-term receivables, net . . . . . . . . . 21,300 23,136
Prepaid pension asset. . . . . . . . . . . . 16,956 18,730
Deferred tax assets. . . . . . . . . . . . . 9,138 12,317
Debt issuance costs. . . . . . . . . . . . . 4,480 4,848
Other assets, net. . . . . . . . . . . . . . 6,173 6,069
--------- ----------
$ 830,723 914,045
========= ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
Current liabilities:
Accounts payable and accrued liabilities . $ 94,412 111,738
Accrued compensation . . . . . . . . . . . 66,853 170,323
Short-term borrowings. . . . . . . . . . . 15,119 8,836
Deferred tax liabilities . . . . . . . . . 199 226
Other liabilities. . . . . . . . . . . . . 19,066 16,583
--------- ----------
Total current liabilities. . . . . 195,649 307,706
Long-term liabilities:
Credit facilities. . . . . . . . . . . . . 146,773 85,565
Notes. . . . . . . . . . . . . . . . . . . 144,656 155,546
Deferred tax liabilities . . . . . . . . . 5,627 9,547
Other. . . . . . . . . . . . . . . . . . . 21,799 22,776
--------- ----------
Total liabilities. . . . . . . . . 514,504 581,140
Commitments and contingencies
|
JONES LANG LASALLE INCORPORATED
CONSOLIDATED BALANCE SHEETS - CONTINUED
MARCH 31, 2001 AND DECEMBER 31, 2000
(in thousands, except share data)
(UNAUDITED)
MARCH 31, DECEMBER 31,
2001 2000
--------- -----------
Minority interest in consolidated
subsidiaries . . . . . . . . . . . . . . . 538 567
Stockholders' equity:
Common stock, $.01 par value per share,
100,000,000 shares authorized;
29,774,135 and 30,700,150 shares
issued and outstanding as of March 31,
2001 and December 31, 2000,
respectively . . . . . . . . . . . . . . 298 307
Additional paid-in capital . . . . . . . . 454,660 461,272
Deferred stock compensation. . . . . . . . (3,925) (4,322)
Retained deficit . . . . . . . . . . . . . (110,656) (107,110)
Stock held in trust. . . . . . . . . . . . (1,397) (397)
Accumulated other comprehensive loss . . . (23,299) (17,412)
--------- ----------
Total stockholders' equity . . . . 315,681 332,338
--------- ----------
$ 830,723 914,045
========= ==========
|
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
THREE MONTHS ENDED MARCH 31, 2001 AND 2000
(in thousands, except share data)
(UNAUDITED)
2001 2000
---------- ----------
Revenue:
Fee based services . . . . . . . . . . . . $ 193,748 183,030
Equity in earnings from unconsolidated
ventures . . . . . . . . . . . . . . . . 2,516 5,940
Other income . . . . . . . . . . . . . . . 845 617
---------- ----------
Total revenue. . . . . . . . . . . . 197,109 189,587
Operating expenses:
Compensation and benefits. . . . . . . . . 134,477 130,237
Operating, administrative and other. . . . 52,230 50,812
Depreciation and amortization. . . . . . . 11,331 10,694
Merger related non-recurring stock
compensation expense . . . . . . . . . . -- 18,326
---------- ----------
Total operating expenses . . . . . . 198,038 210,069
Operating loss . . . . . . . . . . . (929) (20,482)
Interest expense, net of interest income . . 4,846 6,675
---------- ----------
Loss before benefit for
income taxes and minority
interest . . . . . . . . . . . . . (5,775) (27,157)
Net benefit for income taxes . . . . . . . . (2,195) (4,208)
Minority interest in losses
of subsidiaries. . . . . . . . . . . . . . (34) (27)
---------- ----------
Net loss before cumulative
effect of change in
accounting principle . . . . . . . $ (3,546) (22,922)
========== ==========
Cumulative effect of change in
accounting principle . . . . . . . . . . . -- (14,249)
---------- ----------
Net loss . . . . . . . . . . . . . . $ (3,546) (37,171)
========== ==========
|
JONES LANG LASALLE INCORPORATED
CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
THREE MONTHS ENDED MARCH 31, 2001 AND 2000 - CONTINUED
2001 2000
---------- ----------
Other comprehensive loss, net of tax:
Foreign currency translation
adjustments. . . . . . . . . . . . . . . $ (5,887) (5,110)
---------- ----------
Comprehensive loss . . . . . . . . . . . . . $ (9,433) (42,281)
========== ==========
Basic loss per common share before
cumulative effect of change in
accounting principle . . . . . . . . . . . $ (0.12) (0.94)
Cumulative effect of change in
accounting principle . . . . . . . . . . . -- (0.58)
---------- ----------
Basic loss per common share. . . . . . . . . $ (0.12) (1.52)
========== ==========
Basic weighted average shares outstanding. . 30,120,466 24,395,021
========== ==========
Diluted loss per common share before
cumulative effect of change
in accounting principle. . . . . . . . . . $ (0.12) (0.94)
Cumulative effect of change in
accounting principle . . . . . . . . . . . -- (0.58)
---------- ----------
Diluted loss per common share. . . . . . . . $ (0.12) (1.52)
========== ==========
Diluted weighted average shares
outstanding. . . . . . . . . . . . . . . . 30,120,466 24,395,021
========== ==========
|
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
PERIOD ENDED MARCH 31, 2001
(in thousands, except share data)
(UNAUDITED)
Accumu-
lated
Other
Additi- Unallo- Deferred Compre-
Common Stock tional cated Stock Retained Shares hensive
------------------- Paid-In ESOT Compen- Earnings Held in Income
Shares Amount Capital Shares sation (Deficit) Trust (Loss) Total
---------- ------ -------- ------- -------- --------- -------- ------- -------
Balances at
December 31,
2000. . . . . . . 30,700,150 $307 461,272 -- (4,322) (107,110) (397) (17,412) 332,338
Net loss . . . . . -- -- -- -- -- (3,546) -- -- (3,546)
Shares issued in
connection with:
Stock option
plan. . . . . . 1,667 -- 20 -- -- -- -- -- 20
Other stock
option plan
adjustments . . (461,249) (5) 5 -- -- -- -- -- --
Amortization of
shares issued
in connection
with stock
option plan . . -- -- -- -- 397 -- -- -- 397
Stock purchase
programs. . . . 7,529 -- 301 -- -- -- -- -- 301
Shares held
in trust. . . . . -- -- -- -- -- -- (1,000) -- (1,000)
|
JONES LANG LASALLE INCORPORATED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - CONTINUED
Accumu-
lated
Other
Additi- Unallo- Deferred Compre-
Common Stock tional cated Stock Retained Shares hensive
------------------- Paid-In ESOT Compen- Earnings Held in Income
Shares Amount Capital Shares sation (Deficit) Trust (Loss) Total
---------- ------ -------- ------- -------- --------- -------- ------- -------
Shares repurchased
under share
repurchase
program . . . . . (473,962) (4) (6,938) -- -- -- -- -- (6,942)
Cumulative effect
of foreign
currency
translation
adjustments . . . -- -- -- -- -- -- -- (5,887) (5,887)
---------- ---- ------- -------- -------- -------- -------- -------- -------
Balances at
March 31, 2001 . 29,774,135 $298 454,660 -- (3,925) (110,656) (1,397) (23,299) 315,681
========== ==== ======= ======== ======== ======== ======== ======== =======
See accompanying notes to consolidated financial statements.
|
JONES LANG LASALLE INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2001 AND 2000
(in thousands, unless otherwise noted)
(UNAUDITED)
2001 2000
---------- ----------
Cash flows used in operating activities:
Cash flows from earnings:
Net loss . . . . . . . . . . . . . . . . . $ (3,546) (37,171)
Reconciliation of net loss to net cash
provided by earnings:
Cumulative effect of change in
accounting principle . . . . . . . . . -- 14,249
Depreciation and amortization. . . . . . 11,331 10,694
Equity in earnings from unconsolidated
ventures . . . . . . . . . . . . . . . (2,516) (5,940)
Operating distributions from real
estate ventures. . . . . . . . . . . . 2,816 2,003
Provision for loss on receivables and
other assets . . . . . . . . . . . . . 5,051 1,455
Stock compensation expense . . . . . . . -- 18,326
Amortization of deferred compensation. . 1,563 691
Amortization of debt issuance costs. . . 301 --
---------- ----------
Net cash provided by earnings. . . . . 15,000 4,307
Cash flows from changes in working capital:
Receivables. . . . . . . . . . . . . . . . 37,564 30,332
Prepaid expenses and other assets. . . . . (4,834) (1,552)
Deferred tax assets and income tax
refund receivable. . . . . . . . . . . . (310) (8,169)
Accounts payable, accrued liabilities
and accrued compensation . . . . . . . . (120,184) (76,948)
---------- ----------
Net cash flows from changes
in working capital . . . . . . . . . (87,764) (56,337)
---------- ----------
Net cash used in operating
activities . . . . . . . . . . . . . (72,764) (52,030)
Cash flows provided by (used in)
investing activities:
Net capital additions - property and
equipment. . . . . . . . . . . . . . . . . (7,930) (10,266)
Other acquisitions and investments,
net of cash balances assumed . . . . . . . -- (1,250)
Investments in real estate ventures:
Capital contributions and advances to
real estate ventures . . . . . . . . . . (827) (2,363)
Distributions, repayments of advances
and sale of investments. . . . . . . . . 17,606 2,472
---------- ----------
Net cash provided by (used in)
investing activities . . . . . . . . 8,849 (11,407)
|
JONES LANG LASALLE INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
THREE MONTHS ENDED MARCH 31, 2001 AND 2000
(in thousands, unless otherwise noted)
(UNAUDITED)
2001 2000
---------- ----------
Cash flows provided by financing activities:
Proceeds from borrowings under credit
facilities . . . . . . . . . . . . . . . . 152,762 117,356
Repayments of borrowings under credit
facilities . . . . . . . . . . . . . . . . (85,271) (63,882)
Shares repurchased for payment of
taxes on ESOT distribution . . . . . . . . (2,894) --
Shares repurchased under share repurchase
program. . . . . . . . . . . . . . . . . . (6,942) --
Common stock issued under stock option
plan and stock purchase programs . . . . . 321 2,426
---------- ----------
Net cash provided by
financing activities . . . . . . . . 57,976 55,900
---------- ----------
Net decrease in cash and
cash equivalents . . . . . . . . . . (5,939) (7,537)
Cash and cash equivalents,
beginning of period. . . . . . . . . . . . . 18,843 23,308
---------- ----------
Cash and cash equivalents, end of period . . . $ 12,904 15,771
========== ==========
Supplemental disclosure of cash flow
information:
Cash paid during the period for:
Interest . . . . . . . . . . . . . . . . . $ 1,692 5,665
Taxes, net of refunds. . . . . . . . . . . 6,090 2,609
Non-cash investing and financing
activities:
Acquisitions, merger and investments:
Fair value of assets acquired. . . . . . $ -- 174
Fair value of liabilities assumed. . . . -- 3,797
Goodwill . . . . . . . . . . . . . . . . -- (3,971)
---------- --------
Cash paid, net of cash
balances assumed . . . . . . . . . $ -- --
========== ========
|
See accompanying notes to consolidated financial statements.
JONES LANG LASALLE INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except where otherwise noted)
(UNAUDITED)
Readers of this quarterly report should refer to our audited financial statements for the year ended December 31, 2000, which are included in Jones Lang LaSalle's 2000 Form 10-K, filed with the Securities and Exchange Commission, as certain footnote disclosures which would substantially duplicate those contained in such audited financial statements have been omitted from this report.
(1) ACCOUNTING POLICIES
INTERIM INFORMATION
The consolidated financial statements as of March 31, 2001 and for the three month period ended March 31, 2001 and 2000 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. The results for the periods ended March 31, 2001 and 2000 are not necessarily indicative of the results to be obtained for the full fiscal year.
Certain prior year amounts have been reclassified to conform with the current presentation.
EARNINGS PER SHARE
The basic and diluted losses per common share were calculated based on basic weighted average shares outstanding of 30,120,466 and 24,395,021 for the three month periods ended March 31, 2001 and 2000, respectively. As a result of the net losses incurred for these periods, diluted weighted average shares outstanding do not give effect to common stock equivalents, as to do so would be anti-dilutive. For the three months ending March 31, 2000, these common stock equivalents consist principally of consideration shares issued in connection with the JLW merger that were subject to vesting provisions or were contingently returnable. For both periods, to a lesser extent, common stock equivalents also include outstanding stock options whose exercise price was less than the average market price of Jones Lang LaSalle's stock for the period and shares to be issued under employee stock compensation programs.
STATEMENT OF CASH FLOWS
The effects of foreign currency translation on cash balances are reflected in cash flows from operating activities on the Consolidated Statements of Cash Flows.
(2) JONES LANG WOOTTON MERGER
On March 11, 1999, LaSalle Partners Incorporated merged its businesses with those of the Jones Lang Wootton companies ("JLW") and changed its name to Jones Lang LaSalle Incorporated. In accordance with the purchase and sale agreements, Jones Lang LaSalle issued 14.3 million shares of common stock and paid cash consideration of $6.2 million. This transaction, which was principally structured as a share exchange, has been treated as an acquisition and was accounted for using both APB Opinion No. 16, "Business Combinations" and APB Opinion No. 25, "Accounting for Stock Issued to Employees." See Jones Lang LaSalle's Annual Report on Form 10-K for the fiscal year ended December 31, 2000 for a full discussion of this transaction and the related accounting treatment.
In relation to the transaction, 4.6 million of the shares issued were subject to forfeiture or vesting provisions and therefore, pursuant to APB Opinion No. 25, were accounted for as deferred compensation with compensation expense recognized over the forfeiture or vesting period. In addition, 1.3 million shares were deemed to be contingently returnable and therefore, were accounted for as a variable stock award plan. Under a variable stock award plan, the amount of compensation expense and value of merger related non-recurring deferred compensation was adjusted at the end of each quarter based on the change in stock price from the previous quarter until the final number of shares was known. As of December 31, 2000, all compensation expense related to the issuance of shares to former employees of JLW has been recognized. Therefore there will be no such expense after December 31, 2000.
Compensation expense incurred for the three months ended March 31, 2000 related to the amortization of merger related non-recurring deferred compensation totaled $18.3 million, net of the quarterly adjustment for the change in stock price.
(3) BUSINESS SEGMENTS
Jones Lang LaSalle manages its business along a combination of functional and geographic lines. The comparative segment operating results for the three months ended March 31, 2000 have been restated to reflect the impact of the adoption of SAB 101 (see Note 6) as of January 1, 2000 and the consolidation of the Hotel Services segment from a separate segment into its respective Owner and Occupier Services segments. Operations are now classified into four business segments: the three geographic regions of Owner and Occupier Services, (i) Americas, (ii) Europe and (iii) Asia Pacific; and (iv) the global business of Investment Management. The Owner and Occupier Services business is operated on a geographic basis and consists primarily of tenant representation and agency leasing, capital markets and valuation services (collectively, "implementation services") and property management, corporate property services, development services and project management services (collectively, "management services"). The Investment Management segment provides real estate investment management services to institutional investors, corporations, and high net worth individuals.
Total revenue by industry segment includes revenue derived from services provided to other segments. Operating income represents total revenue less direct and indirect allocable expenses. Jones Lang LaSalle allocates all expenses, other than interest and income taxes, as nearly all expenses incurred benefit one or more of the segments. Merger related non- recurring deferred compensation was not allocated to the segments.
Summarized unaudited financial information by business segment for the three month periods ended March 31, 2001 and 2000 is as follows ($ in thousands):
2001 2000
---------- ----------
OWNER AND OCCUPIER SERVICES -
AMERICAS
Revenue:
Implementation services. . . . . . . $ 24,699 24,370
Management services. . . . . . . . . 35,017 29,229
Equity losses. . . . . . . . . . . . -- (360)
Other services . . . . . . . . . . . 286 188
Intersegment revenue . . . . . . . . 160 395
---------- ----------
60,162 53,822
Operating expenses:
Compensation, operating and
administrative expenses. . . . . . 65,242 60,231
Depreciation and amortization. . . . 5,690 5,382
---------- ----------
Operating loss . . . . . . . . $ (10,770) (11,791)
========== ==========
EUROPE
Revenue:
Implementation services. . . . . . . $ 64,495 61,660
Management services. . . . . . . . . 22,387 20,198
Other services . . . . . . . . . . . 187 237
---------- ----------
87,069 82,095
Operating expenses:
Compensation, operating and
administrative expenses. . . . . . 76,231 73,682
Depreciation and amortization. . . . 3,057 2,766
---------- ----------
Operating income . . . . . . . $ 7,781 5,647
========== ==========
ASIA PACIFIC
Revenue:
Implementation services. . . . . . . $ 15,251 19,635
Management services. . . . . . . . . 12,089 11,036
Other services . . . . . . . . . . . 343 167
---------- ----------
27,683 30,838
Operating expenses:
Compensation, operating and
administrative expenses. . . . . . 28,802 28,682
Depreciation and amortization. . . . 1,594 1,561
---------- ----------
Operating income (loss). . . . $ (2,713) 595
========== ==========
|
2001 2000
---------- ----------
INVESTMENT MANAGEMENT -
Revenue:
Implementation services. . . . . . . $ 795 2,969
Advisory fees. . . . . . . . . . . . 18,984 13,933
Equity earnings. . . . . . . . . . . 2,516 6,300
Other services . . . . . . . . . . . 60 25
---------- ----------
22,355 23,227
Operating expenses:
Compensation, operating and
administrative expenses. . . . . . 16,592 18,849
Depreciation and amortization. . . . 990 985
---------- ----------
Operating income . . . . . . . $ 4,773 3,393
========== ==========
Total segment revenue. . . . . . . . . . $ 197,269 189,982
Intersegment revenue eliminations. . . . (160) (395)
---------- ----------
Total revenue. . . . . . . . . $ 197,109 189,587
========== ==========
Total segment operating expenses . . . . $ 198,198 192,138
Intersegment operating expense
eliminations . . . . . . . . . . . . . (160) (395)
---------- ----------
Total operating expenses
before merger related
non-recurring charges. . . . $ 198,038 191,743
========== ==========
Operating loss before merger
related non-recurring
charges. . . . . . . . . . . $ (929) (2,156)
========== ==========
|
(4) SHARE REPURCHASE
On February 6, 2001, Jones Lang LaSalle announced that its Board of Directors approved a share repurchase program. On March 8, 2001, Jones Lang LaSalle repurchased and cancelled 473,962 shares of its own common stock at a price of $14.65 per share, totaling $6.9 million.
(5) HIH INSURANCE
On March 16, 2001, Jones Lang LaSalle became aware that HIH Insurance Ltd. ("HIH") and its subsidiaries, an Australian insurance group, had entered provisional liquidation on the previous evening and thus had ceased writing new business and was to be placed in run-off mode. HIH had provided public liability coverage to the Australian operations of JLW for the years from 1994 to 1997, which coverage would typically provide protection against, among other things, personal injury claims arising out of accidents occurring in properties for which Jones Lang LaSalle had property management responsibilities. Under the terms of the policies, Jones Lang LaSalle's deductible on these claims was $0, and therefore HIH had responsibility for "day-to-day" management of claims and potential claims once they had been notified of such claims. Given the nature of these claims, there are a large number that have yet to be resolved, and it is possible that further claims will be made.
It is likely that a "Scheme of Arrangement" will be put in place to deal with outstanding claim payments, and it is unclear at this stage the extent to which claims will be paid. In addition, given the difficult nature of estimating liabilities for this type of insurance company, it is unlikely that there will be sufficient certainty as to allow any claim payments to be paid by HIH for at least twelve months. Jones Lang LaSalle is currently working with its professional advisors to better understand and quantify (1) the claims which remain open and may be made, (2) the ongoing exposures related to these claims, (3) the likelihood that HIH will be able to fund these exposures, and (4) the potential for these claims to be covered by other insurance policies with other insurance companies.
In the opinion of management, the ultimate resolution of the HIH situation is not expected to have a material adverse effect on the financial condition or liquidity of Jones Lang LaSalle.
(6) IMPLEMENTATION OF SAB 101
Effective January 1, 2000, as a result of the implementation of Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"), Jones Lang LaSalle recorded a one-time, non-cash, after-tax cumulative effect of change in accounting principle of $14.2 million, net of taxes of $8.7 million. This adjustment represents revenues of $22.9 million that had been recognized prior to January 1, 2000 that would not have been recognized if the new accounting policy had been in effect in the years prior to 2000. These revenues have been recognized as the underlying contingencies are satisfied. Jones Lang LaSalle recognized $3.5 million of these revenues in the three months ended March 31, 2001 and $16.2 million of these revenues in the twelve months ended December 31, 2000. The balance of $3.2 million will be recognized over the remainder of 2001 and 2002.
The statement of earnings and comprehensive income for the three months ended March 31, 2000 have been restated to include the impact of implementing SAB 101 as of January 1, 2000. Excluding the one-time, $14.2 million cumulative effect of change in accounting principle mentioned above, the net impact of this restatement on first quarter 2000 net earnings was an increase in net earnings of $2.1 million. This increase in net earnings of $2.1 million consisted of a net deferral of 2000 revenue of ($2.4) million, recognition of revenues of $5.8 million which were deferred as part of the one-time cumulative effect of change in accounting principle, and a net tax effect of ($1.3) million.
(7) DERIVATIVES AND HEDGING ACTIVITIES
On January 1, 2001, Jones Lang LaSalle adopted SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," as amended by SFAS No. 138, "Accounting for Certain Derivative Instruments and Certain Hedging Activities." SFAS No. 133, as amended, establishes accounting and reporting standards for derivative instruments. Specifically, SFAS No. 133 requires an entity to recognize all derivatives as either assets or liabilities in the consolidated balance sheet and to measure those instruments at fair value. Additionally, the fair value adjustments will affect either stockholders' equity or net income depending on whether the derivative instrument qualifies as a hedge for accounting purposes and, if so, the nature of the hedging activity.
In the normal course of business, Jones Lang LaSalle uses derivative financial instruments to manage foreign currency risk. Jones Lang LaSalle has used interest rate swap agreements to limit the impact of changes in interest rates on earnings and cash flows. Jones Lang LaSalle did not enter into any interest rate swap agreements during the first quarter of 2001, and there were no such agreements outstanding as of March 31, 2001.
Jones Lang LaSalle requires that hedging derivative instruments be effective in reducing the exposure that they are designated to hedge. This effectiveness is essential to qualify for hedge accounting treatment. Any derivative instrument used for risk management that does not meet the hedging criteria is marked-to-market each period.
To determine the fair values of derivative instruments, Jones Lang LaSalle uses a variety of methods and assumptions that are based on market conditions and risks existing at each balance sheet date. For the majority of financial instruments, including most derivatives, long-term investments and long-term debt, standard market conventions and techniques such as discounted cash flow analysis, option pricing models, replacement cost, and termination costs are used to determine fair value. All methods of assessing fair value result in a general approximation of value, and such value may or may not actually be realized.
Jones Lang LaSalle uses foreign currency forward contracts as a means of hedging exposure to foreign currency transactions. SFAS 133 requires that unrealized gains and losses on these derivatives be recognized currently in earnings. The gain or loss on the re-measurement of the foreign currency transactions being hedged is also recognized in earnings. The net impact on earnings of Jones Lang LaSalle during the three months ended March 31, 2001 of the unrealized loss on foreign currency contracts, offset by the gain resulting from re-measurement of foreign currency transactions, was not significant.
The effect of implementing SFAS 133 did not have a material impact on the consolidated financial statements.
(8) SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
On July 26, 2000, Jones Lang LaSalle Finance B.V. ("JLL Finance"), a
wholly-owned subsidiary of Jones Lang LaSalle, issued 9% Senior Notes with
an aggregate principal amount of Euro 165 million, due 2007 (the "Euro
Notes"). The payment obligations under the Euro Notes are fully and
unconditionally guaranteed by Jones Lang LaSalle Incorporated and certain
of its wholly-owned subsidiaries: Jones Lang LaSalle Americas, Inc.;
LaSalle Investment Management, Inc.; Jones Lang LaSalle International,
Inc.; Jones Lang LaSalle Co-Investment, Inc.; LaSalle Hotel Advisors, Inc.;
and Jones Lang LaSalle Ltd. (the "Guarantor Subsidiaries"). All of Jones
Lang LaSalle Incorporated's remaining subsidiaries (the "Non-Guarantor
Subsidiaries") are owned by the Guarantor Subsidiaries. The following
supplemental Condensed Consolidating Balance Sheets as of March 31, 2001
and December 31, 2000, Condensed Consolidating Statement of Earnings for
the three months ended March 31, 2001 and March 31, 2000, and Condensed
Consolidating Statement of Cash Flows for the three months ended March 31,
2001 and March 31, 2000 present financial information for (i) Jones Lang
LaSalle Incorporated (carrying any investment in subsidiaries under the
equity method), (ii) Jones Lang LaSalle Finance B.V. (the issuer of the
Euro Notes), (iii) on a combined basis the Guarantor Subsidiaries (carrying
any investment in Non-Guarantor subsidiaries under the equity method) and
(iv) on a combined basis the Non-Guarantor Subsidiaries (carrying their
investment in JLL Finance under the equity method). Separate financial
statements of the Guarantor Subsidiaries are not presented
because the guarantors are jointly, severally, and unconditionally liable under the guarantees, and Jones Lang LaSalle Incorporated believes that separate financial statements and other disclosures regarding the Guarantor Subsidiaries are not material to investors. In general Jones Lang LaSalle Incorporated has historically entered into third party borrowings, financing its subsidiaries via intercompany accounts that are then converted into equity on a periodic basis. Certain Guarantor and Non- Guarantor Subsidiaries also enter into third party borrowings on a limited basis. All intercompany activity has been included as subsidiary activity in investing activities in the Condensed Consolidating Statements of Cash Flows. Cash is managed on a consolidated basis and there is a right of offset between bank accounts in the different groupings of legal entities in the condensed consolidating financial information. Therefore, in certain cases, negative cash balances have not been reallocated to payables as they legally offset positive cash balances elsewhere in Jones Lang LaSalle Incorporated. In certain cases, taxes have been calculated on the basis of a group position that includes both Guarantor and Non-Guarantor Subsidiaries. In such cases, the taxes have been allocated to individual legal entities on the basis of that legal entity's pre tax income.
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING BALANCE SHEET
As of March 31, 2001
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ----------- ------------ ------------- ------------ ------------
ASSETS
------
Cash and
cash equivalents . . $ 567 47 221 12,069 -- 12,904
Trade receivables,
net of allowances. . 86 -- 83,553 121,629 -- 205,268
Other current assets . 6,867 -- 29,640 24,320 -- 60,827
---------- ---------- ---------- ---------- ---------- ----------
Total current
assets . . . . . 7,520 47 113,414 158,018 -- 278,999
Property and equipment,
at cost, less accumu-
lated depreciation. . 3,259 -- 49,474 34,517 -- 87,250
Intangibles resulting
from business acquisi-
tions and JLW merger,
net of accumulated
amortization. . . . . -- -- 243,905 94,469 -- 338,374
Other assets, net. . . 8,406 -- 69,534 48,160 -- 126,100
Investments in
subsidiaries. . . . . 274,050 -- 232,128 370 (506,548) --
---------- ---------- ---------- ---------- ---------- ----------
$ 293,235 47 708,455 335,534 (506,548) 830,723
========== ========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING BALANCE SHEET - CONTINUED
As of March 31, 2001
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ----------- ------------ ------------- ------------ ------------
LIABILITIES AND
STOCKHOLDERS' EQUITY
--------------------
Accounts payable and
accrued liabilities. $ 18,450 4,343 19,667 51,952 -- 94,412
Short-term borrowings. -- -- 7,862 7,257 -- 15,119
Other current
liabilities. . . . . (41,953) (295,987) 395,583 28,475 -- 86,118
---------- ---------- ---------- ---------- ---------- ----------
Total current
liabilities. . . (23,503) (291,644) 423,112 87,684 -- 195,649
Long-term liabilities:
Credit facilities. . -- 146,665 -- 108 -- 146,773
Notes. . . . . . . . -- 144,656 -- -- -- 144,656
Other. . . . . . . . 1,057 -- 11,293 15,076 -- 27,426
---------- ---------- ---------- ---------- ---------- ----------
Total liabilities. (22,446) (323) 434,405 102,868 -- 514,504
Commitments and
contingencies
Minority interest in
consolidated
subsidiaries. . . . . -- -- -- 538 -- 538
Stockholders' equity . 315,681 370 274,050 232,128 (506,548) 315,681
---------- ---------- ---------- ---------- ---------- ----------
$ 293,235 47 708,455 335,534 (506,548) 830,723
========== ========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2000
($ in thousands)
Jones Lang Consoli-
LaSalle Jones Lang dated
Incorporated LaSalle Jones Lang
(Parent and Finance Guarantor Non-Guarantor LaSalle
Guarantor) B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ---------- ------------ ------------- ------------ ------------
ASSETS
------
Cash and cash
equivalents. . . . . . $ 3,689 152 (3,665) 18,667 -- 18,843
Trade receivables,
net of allowances. . . 124 -- 98,120 145,957 -- 244,201
Other current assets . . 9,285 -- 26,881 21,851 -- 58,017
---------- ---------- ---------- ---------- ---------- ----------
Total current
assets . . . . . . 13,098 152 121,336 186,475 -- 321,061
Property and equipment,
at cost, less accumu-
lated depreciation . . 3,093 -- 51,566 35,647 -- 90,306
Intangibles resulting
from business acquisi-
tions and JLW merger,
net of accumulated
amortization . . . . . -- -- 249,586 100,543 -- 350,129
Other assets, net. . . . 12,270 -- 74,254 66,025 -- 152,549
Investment in
subsidiaries . . . . . 278,523 -- 262,888 213 (541,624) --
---------- ---------- ---------- ---------- ---------- ----------
$ 306,984 152 759,630 388,903 (541,624) 914,045
========== ========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
CONDENSED CONSOLIDATING BALANCE SHEET - CONTINUED
As of December 31, 2000
($ in thousands)
Jones Lang Consoli-
LaSalle Jones Lang dated
Incorporated LaSalle Jones Lang
(Parent and Finance Guarantor Non-Guarantor LaSalle
Guarantor) B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ---------- ------------ ------------- ------------ ------------
LIABILITIES AND
STOCKHOLDERS' EQUITY
--------------------
Accounts payable and
accrued liabilities. . $ 19,553 954 29,351 61,880 -- 111,738
Short-term borrowings. . -- -- 5,174 3,662 -- 8,836
Other current
liabilities. . . . . . (49,618) (242,126) 434,720 44,156 -- 187,132
---------- ---------- ---------- ---------- ---------- ----------
Total current
liabilities. . . . (30,065) (241,172) 469,245 109,698 -- 307,706
Long-term liabilities:
Credit facilities. . . -- 85,565 -- -- -- 85,565
Notes. . . . . . . . . -- 155,546 -- -- -- 155,546
Other. . . . . . . . . 4,711 -- 11,862 15,750 -- 32,323
---------- ---------- ---------- ---------- ---------- ----------
Total liabilities. . (25,354) (61) 481,107 125,448 -- 581,140
Commitments and
contingencies
Minority interest in
consolidated
subsidiaries . . . . . -- -- -- 567 -- 567
Stockholders' equity . . 332,338 213 278,523 262,888 (541,624) 332,338
---------- ---------- ---------- ---------- ---------- ----------
$ 306,984 152 759,630 388,903 (541,624) 914,045
========== ========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
For the Three Months Ended March 31, 2001
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ----------- ------------ ------------- ------------ ------------
Revenue. . . . . . . . $ -- -- 95,503 101,606 -- 197,109
Equity earnings (loss)
from subsidiaries . . (1,571) -- (689) 180 2,080 --
---------- ---------- ---------- ---------- ---------- ----------
Total revenue. . . (1,571) -- 94,814 101,786 2,080 197,109
Operating expenses
before merger related
non-recurring charges 4,398 -- 93,570 100,070 -- 198,038
Merger related non-
recurring charges . . -- -- -- -- -- --
---------- ---------- ---------- ---------- ---------- ----------
Operating income
(loss) . . . . . (5,969) -- 1,244 1,716 2,080 (929)
Interest expense,
net of interest
income. . . . . . . . (907) (243) 3,862 2,134 -- 4,846
---------- ---------- ---------- ---------- ---------- ----------
Earnings (loss)
before provision
(benefit) for
income taxes
and minority
interest . . . . (5,062) 243 (2,618) (418) 2,080 (5,775)
Net provision (benefit)
for income taxes. . . (1,516) 63 (1,047) 305 -- (2,195)
Minority interests
in losses of
subsidiaries. . . . . -- -- -- (34) -- (34)
---------- ---------- ---------- ---------- ---------- ----------
Net earnings (loss). . $ (3,546) 180 (1,571) (689) 2,080 (3,546)
========== ========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING STATEMENT OF EARNINGS
For the Three Months Ended March 31, 2000
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ----------- ------------ ------------- ------------ ------------
Revenue. . . . . . . . $ -- -- 81,942 107,645 -- 189,587
Equity earnings (loss)
from subsidiaries . . (19,781) -- 2,169 -- 17,612 --
---------- ---------- ---------- ---------- ---------- ----------
Total revenue. . . (19,781) -- 84,111 107,645 17,612 189,587
Operating expenses
before merger related
non-recurring charges 3,115 -- 91,490 97,138 -- 191,743
Merger related non-
recurring charges . . 18,326 -- -- -- -- 18,326
---------- ---------- ---------- ---------- ---------- ----------
Operating income
(loss) . . . . . (41,222) -- (7,379) 10,507 17,612 (20,482)
Interest expense,
net of interest
income. . . . . . . . 2,373 -- 4,199 103 -- 6,675
---------- ---------- ---------- ---------- ---------- ----------
Earnings (loss)
before provision
(benefit) for
income taxes
and minority
interest . . . . (43,595) -- (11,578) 10,404 17,612 (27,157)
Net provision (benefit)
for income taxes. . . (6,424) -- (1,608) 3,824 -- (4,208)
Minority interests in
losses of sub-
sidiaries . . . . . . -- -- -- (27) -- (27)
---------- ---------- ---------- ---------- ---------- ----------
|
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING STATEMENT OF EARNINGS - CONTINUED
For the Three Months Ended March 31, 2000
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Eliminations Incorporated
------------ ----------- ------------ ------------- ------------ ------------
Net earnings (loss)
before cumulative
effect of change
in accounting
principle. . . . . . (37,171) -- (9,970) 6,607 17,612 (22,922)
Cumulative effect
of change in
accounting
principle. . . . . . -- -- (9,811) (4,438) -- (14,249)
---------- ---------- ---------- ---------- ---------- ----------
Net earnings (loss). . $ (37,171) -- (19,781) 2,169 17,612 (37,171)
========== ========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Three Months Ended March 31, 2001
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Incorporated
------------ ------------ ------------ ------------- ------------
Cash flows provided by (used in)
operating activities . . . . . $ 4,172 3,569 (53,510) (26,995) (72,764)
Cash flows provided by (used in)
investing activities:
Net capital additions -
property and equipment . . . (266) -- (3,354) (4,310) (7,930)
Subsidiary activity. . . . . . 2,487 (64,774) 57,997 4,290 --
Investments in real estate
ventures . . . . . . . . . . -- -- 65 16,714 16,779
---------- ---------- ---------- ---------- ----------
Net cash provided by
(used in) investing
activities . . . . . . . 2,221 (64,774) 54,708 16,694 8,849
Cash flows provided by
(used in) financing
activities:
Net borrowings under
credit facility. . . . . . . -- 61,100 2,688 3,703 67,491
Shares repurchased . . . . . . (9,836) -- -- -- (9,836)
Common stock issued under
stock option plan. . . . . . 321 -- -- -- 321
---------- ---------- ---------- ---------- ----------
Net cash provided by
(used in) financing
activities . . . . . . . (9,515) 61,100 2,688 3,703 57,976
---------- ---------- ---------- ---------- ----------
Net increase (decrease) in
cash and cash equivalents. . . (3,122) (105) 3,886 (6,598) (5,939)
Cash and cash equivalents,
January 1. . . . . . . . . . . 3,689 152 (3,665) 18,667 18,843
---------- ---------- ---------- ---------- ----------
Cash and cash equivalents,
March 31,. . . . . . . . . . . $ 567 47 221 12,069 12,904
========== ========== ========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Three Months Ended March 31, 2000
($ in thousands)
Jones Lang
LaSalle Consolidated
Incorporated Jones Lang Jones Lang
(Parent and LaSalle Guarantor Non-Guarantor LaSalle
Guarantor) Finance B.V. Subsidiaries Subsidiaries Incorporated
------------ ------------ ------------ ------------- ------------
Cash flows provided by (used in)
operating activities . . . . . . . . $ 5,399 -- (31,113) (26,316) (52,030)
Cash flows provided by (used in)
investing activities:
Net capital additions -
property and equipment . . . . . . (7) -- (5,756) (4,503) (10,266)
Other acquisitions and investments,
net of cash acquired and
transaction costs. . . . . . . . . -- -- (1,250) -- (1,250)
Subsidiary activity. . . . . . . . . (50,185) -- 28,974 21,211 --
Investments in real estate ventures. -- -- 3,750 (3,641) 109
---------- ---------- ---------- ---------- ----------
Net cash provided by (used in)
investing activities . . . . . (50,192) -- 25,718 13,067 (11,407)
Cash flows provided by financing
activities:
Net borrowings under credit
facility. . . . . . . . . . . . . . 45,017 -- 2,261 6,196 53,474
Common stock issued under stock
option plan. . . . . . . . . . . . 2,426 -- -- -- 2,426
---------- ---------- ---------- ---------- ----------
Net cash provided by
financing activities . . . . . 47,443 -- 2,261 6,196 55,900
---------- ---------- ---------- ---------- ----------
Net increase (decrease) in cash
and cash equivalents . . . . . . . . 2,650 -- (3,134) (7,053) (7,537)
Cash and cash equivalents,
January 1. . . . . . . . . . . . . . (615) -- 1,027 22,896 23,308
---------- ---------- ---------- ---------- ----------
Cash and cash equivalents,
March 31,. . . . . . . . . . . . . . $ 2,035 -- (2,107) 15,843 15,771
========== ========== ========== ========== ==========
|
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with the consolidated financial statements and notes thereto for the three months ended March 31, 2001, included herein, and Jones Lang LaSalle's audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2000 which have been filed with the Securities and Exchange Commission as part of Jones Lang LaSalle's Annual Report on Form 10-K.
RESULTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2001 COMPARED TO THREE MONTHS ENDED
MARCH 31, 2000
REVENUE
Total revenue, after elimination of intersegment revenue, increased $7.5 million, or 4.0%, to $197.1 million for the three months ended March 31, 2001 from $189.6 million for the three months ended March 31, 2000. The primary drivers of the increase in revenues were the Owner and Occupier Services regions of Americas and Europe. The increase in revenue was offset by a strong US dollar versus the key currencies in which Jones Lang LaSalle operates--the euro, pound sterling and Australian dollar--which negatively impacted revenues by approximately $9 million.
The increase in Americas was the result of strong performance in the Project and Development Management unit, as well as the Agency Leasing unit. Increased activity in the Americas' Hotels business also contributed to the revenue growth. The increase in Europe was the result of continued portfolio disposition activity, as well as the strong leasing businesses in the UK, France and Germany.
OPERATING EXPENSES
Total operating expenses, after elimination of intersegment expenses and excluding the effect of merger related non-recurring charges, increased $6.3 million, or 3.3%, to $198.0 million for the three months ended March 31, 2001 compared with $191.7 million for the three months ended March 31, 2000. The primary driver of the increase in expenses was the Americas region, expenses for which included a $3.5 million charge for an unrecoverable receivable from a telecom client and a $1.0 million charge to provide against a broadband investment. The strengthening US dollar versus the key currencies in which Jones Lang LaSalle operates--the euro, pound sterling and Australian dollar--reduced US dollar reported expenses by approximately $9 million.
OPERATING LOSS
Due to the seasonal nature of Jones Lang LaSalle's business it typically reports a loss in the first quarter (see Seasonality section for further discussion). Consistent with this pattern of seasonality, Jones Lang LaSalle reported an operating loss for the three months ended March 31, 2001 of $0.9 million. For the three months ended March 31, 2000, Jones Lang LaSalle reported an operating loss of $2.2 million. The reduction of $1.3 million in Jones Lang LaSalle's operating loss is attributable to the overall continued revenue growth combined with continued focus on expense management.
MERGER RELATED NON-RECURRING CHARGES
There were no merger related non-recurring charges for the three months ended March 31, 2001. Merger related non-recurring charges for the three months ended March 31, 2000 totaled $18.3 million, consisting of non- cash compensation expense associated with the issuance of shares to former employees of Jones Lang Wootton ("JLW"). The expenses related to the issuance of shares to former employees of JLW were fully expensed by December 31, 2000; therefore there will be no such expense after December 31, 2000.
INTEREST EXPENSE
Interest expense, net of interest income, decreased by $1.9 million, from $6.7 million for the three months ended March 31, 2000 to $4.8 million for the three months ended March 31, 2001. The decrease in interest expense was primarily due to a significantly lower average level of borrowings. The impact of lower borrowings on interest expense was partially offset by an overall higher weighted average interest rate resulting from the combination of a higher interest rate on the euro 165 million notes outstanding and lower interest rates on revolving debt.
BENEFIT FOR INCOME TAXES
The benefit for income taxes decreased by $2.0 million, to $2.2 million for the three months ended March 31, 2001 from $4.2 million for the three months ended March 31, 2000. The decrease in benefit for income taxes is attributable to the generally lower level of losses before benefit for income taxes, exclusive of merger related non-recurring compensation expense associated with the issuance of shares to former JLW employees. The decrease in benefit for income taxes is also due to a benefit provided for merger related non-recurring compensation expense in the three months ended March 31, 2000, whereas no such expense, or related tax benefit, existed in the three months ended March 31, 2001. The effective tax rate for the three months ended March 31, 2001 was 38%, consistent with that achieved on an operational basis (excluding merger related non-recurring expenses) in 2000.
NET LOSS
Jones Lang LaSalle's reported net loss was $3.5 million for the three months ended March 31, 2001 as compared to $5.5 million, excluding the effect of merger related non-recurring changes, for the three months ended March 31, 2000, a decrease in net loss of $2.0 million, or 36.4%.
Including the effect of merger related non-recurring charges, the net loss for the three months ended March 31, 2001 was $3.5 million as compared to $37.2 million for the three months ended March 31, 2000, an improvement of $33.7 million. The results for the three months ended March 31, 2000 include a one-time, non-cash, after-tax charge of $14.2 million representing the cumulative effect of a change in accounting principle effective January 1, 2000 associated with the adoption of the Securities and Exchange Commission's Staff Accounting Bulletin No. 101 "Revenue Recognition in Financial Statements" ("SAB 101"). The results for the three months ended March 31, 2000 also include $18.3 million of merger related non-recurring stock compensation expense.
SEGMENT OPERATING RESULTS
See Note 3 in Notes to Consolidated Financial Statements, included herein, for a discussion of Jones Lang LaSalle's segment reporting.
OWNER AND OCCUPIER SERVICES
AMERICAS
Revenue for the Americas region increased $6.4 million, or 11.9%, to $60.2 million for the three months ended March 31, 2001, as compared to $53.8 million for the three months ended March 31, 2000. This increase in revenues was the result of strong performance in the Project and Development Management unit as well as in the Agency Leasing unit of Leasing and Management. Increased activity in the Americas' Hotels business also contributed to the revenue growth. These revenue increases were partially offset by reduced revenues in the balance of the Leasing and Management unit.
Operating expenses for the Americas region increased by $5.3 million, or 8.1%, to $70.9 million for the three months ended March 31, 2001 from $65.6 million for the three months ended March 31, 2000. The 2001 results include a $3.5 million charge for an unrecoverable receivable from a telecom client and a $1.0 million charge to provide against a broadband investment. Excluding these charges, the remaining minimal increase to operating expenses reflects the continued focus on expense management.
EUROPE
Revenue for the Europe region increased $5.0 million, or 6.1%, to $87.1 million for the three months ended March 31, 2001, as compared to $82.1 million for the three months ended March 31, 2000. This increase in revenue is due primarily to continued strong portfolio disposition activity, as well as the leasing businesses in the UK, France and Germany. Revenue for the Europe region for the three months ended March 31, 2001 was adversely impacted by approximately $7 million due to a weakening of the euro and the pound sterling against the US dollar in the three months ended March 31, 2001 as compared to the same period in 2000.
Operating expenses for the region increased by $2.8 million, or 3.7%, to $79.3 million for the three months ended March 31, 2001 from $76.5 million for the three months ended March 31, 2000. The increase in operating expenses is due to increased investments in infrastructure and headcount necessary to service increased business levels. The weakening of the euro and the pound sterling against the US dollar in the three months ended March 31, 2001 as compared to the same period in 2000 has reduced US dollar reported expenses by approximately $7 million.
ASIA PACIFIC
Revenue for the Asia Pacific region decreased $3.1 million, or 10.1%, to $27.7 million for the three months ended March 31, 2001 compared to $30.8 million for the three months ended March 31, 2000. The decrease in revenue in the Asia Pacific region reflects a lower volume of transaction activity, particularly in Hong Kong, driven by the economic uncertainty in this region. Revenues in the Asia Pacific region were also negatively impacted by approximately $2 million due to the weakness of the Australian dollar against the US dollar. Countering the decrease in revenues are the benefits which are beginning to be delivered in the management services business on the investments made during 2000 in Asia Pacific regional infrastructure.
Operating expenses for the region totaled $30.4 million for the three months ended March 31, 2001, as compared to $30.3 million for the three months ended March 31, 2000. The overall expense base for the Asia Pacific region has increased, but this increase has been offset by: 1) lower incentive compensation recorded as a result of reduced transaction activity, and 2) the reduced US dollar reported expenses as a result of the
weakening of the Australian dollar against the US dollar. The impact of the weakening Australian dollar against the US dollar has caused US dollar reported expenses to be reduced by approximately $2 million.
INVESTMENT MANAGEMENT
Investment Management revenue totaled $22.4 million for the three months ended March 31, 2001 compared to $23.2 million for the three months ended March 31, 2000. The relatively flat performance was anticipated in light of the strong three months ended March 31, 2000. Contributing to the overall strong performance for the three months ended March 31, 2000, were gains and performance related fees (recorded as equity earnings) of $6.0 million on sales of investments in which Jones Lang LaSalle co- invested equity with its clients. Revenues for the three months ended March 31, 2001 included $2.6 million, of which $1.0 million was recorded as Advisory Fees and $1.6 million was recorded as Equity Earnings, related to Jones Lang LaSalle's sale of its investment in LaSalle Hotel Properties.
Operating expenses for Investment Management decreased by $2.2 million, or 11.1%, to $17.6 million for the three months ended March 31, 2001 from $19.8 million for the three months ended March 31, 2000. The reduction in operating expenses was due to lower incentive compensation recorded as a result of reduced transaction activity and a one-time cost reduction of $0.6 million due to the disposition of Jones Lang LaSalle's investment in LaSalle Hotel Properties.
PERFORMANCE OUTLOOK
The Management Plan prepared by Jones Lang LaSalle for the year 2001 anticipated 15 percent growth in adjusted net earnings per share before non-recurring charges, with an earnings per share target of $1.63. In developing this plan, certain assumptions were made about the prevailing economic conditions and their impact on the global real estate markets. In spite of economic conditions that were more difficult than expected, particularly in the high technology and telecom sectors, Jones Lang LaSalle's first quarter performance exceeded the Management Plan for the period. This performance was in part due to the timing of the disposition of the LaSalle Hotel Properties co-investment as well as continued strong performance in the Europe region and reduced interest expense. Currently, concerns about the economies in the Americas and Asia Pacific are counter- balanced by continuing strength in the Europe region and the continued trend in outsourcing real estate operations by multinational companies, on which trend Jones Lang LaSalle is particularly well suited to capitalize. Therefore, at this point, Jones Lang LaSalle does not see sufficient reasons to alter its full year target. In line with historical, seasonal patterns, Jones Lang LaSalle expects the second quarter results to fall in a range surrounding break-even, followed by increasing levels of profitability in the third and fourth quarters of 2001.
There are certain one-time, non-operational issues that may impact the reported GAAP results in future quarters. These issues include the impact of the current difficult conditions in the capital markets on the future sustainability of the e-commerce investments made by Jones Lang LaSalle. The Balance Sheet value of these investments at March 31, 2001 was $11.9 million. In addition, and as more fully discussed in Note 5 of the Notes to the Financial Statements, HIH Insurance Limited ("HIH") filed for bankruptcy in March of 2001. HIH had provided public liability coverage for the former JLW partnerships in Australia for the years 1994 to 1997. Certain exposures relating to these years remain open, and expenses associated with these claims remain the primary responsibility of Jones Lang LaSalle, which may not be able to recover these costs from HIH. Finally, reflecting the difficult performance environment in Asia Pacific, Jones Lang LaSalle is currently developing a restructuring plan that would reorganize the region to a business line/client focus from the current geographic focus.
CONSOLIDATED CASH FLOWS
CASH FLOWS FROM OPERATING ACTIVITIES
During the three months ended March 31, 2001, cash flows used in operating activities totaled $72.8 million compared to cash flows used in operating activities for the three months ended March 31, 2000 of $52.0 million, an increase in cash used of $20.8 million. The cash flows used in operating activities during the first quarter of 2001 can be further divided into cash generated from operations of $15.0 million (compared to $4.3 million in the first quarter of 2000) and cash used in balance sheet movements (primarily working capital management) of $87.8 million (compared to a use of $56.3 million in the first quarter of 2000). The improvement of cash generated from operating earnings of $10.7 million reflects the improved business performance. The increase in cash used in working capital primarily represents higher incentive compensation accrued in December of 2000 and paid in the first three months of 2001 as compared to amounts accrued in December of 1999 and paid in the first three months of 2000. The higher level of incentive compensation was a result of the strong performance during 2000.
CASH FLOWS USED IN / PROVIDED BY INVESTING ACTIVITIES
Jones Lang LaSalle generated $8.8 million from investing activities in the three months ended March 31, 2001, compared to a use of cash of $11.4 million for the three months ended March 31, 2000. This increase in cash flows from investing activities is primarily the result of Jones Lang LaSalle's sale of its investment in LaSalle Hotel Properties, which generated $18.5 million, of which $1.6 million was a distribution of previously recorded equity earnings, and therefore, is shown in the operating activities section of the Statement of Cash Flows. The increase in cash flows from investing activities was offset by continued spending on capital additions, primarily technology related.
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES
Cash flows provided by financing activities increased $2.1 million to $58.0 million for the three months ended March 31, 2001 from $55.9 million for the three months ended March 31, 2000. Borrowings increased to fund higher levels of incentive compensation and to repurchase shares.
LIQUIDITY AND CAPITAL RESOURCES
Historically, Jones Lang LaSalle has financed its operations, acquisitions and co-investment activities with internally generated funds, the common stock of Jones Lang LaSalle and borrowings under its credit facilities. During the first half of 2000, Jones Lang LaSalle increased its unsecured credit agreement from $380.0 million to $425.0 million through the addition of five banks to its credit group. This credit agreement was comprised of a $250.0 million revolving facility maturing in October 2002 and a $175.0 million term facility that was scheduled to mature on October 15, 2000. On July 26, 2000, Jones Lang LaSalle closed its offering of the Euro Notes, receiving net proceeds of $148.6 million, which were used to pay-down the term facility. On August 29, 2000, the remaining borrowings under the term facility were fully repaid using proceeds from the revolving credit facility, and the term facility was terminated.
As of March 31, 2001, Jones Lang LaSalle has a $250.0 million revolving credit facility for working capital needs, investments and acquisitions. Jones Lang LaSalle also had the Euro Notes of euro 165 million and, under the terms of the revolving credit facility, the authorization to borrow up to $50.0 million under local overdraft facilities. As of March 31, 2001, there was $146.8 million outstanding under the revolving credit facility, euro 165.0 million ($144.7 million) of borrowings under the Euro Notes and short-term borrowings of $15.1 million.
Certain of Jones Lang LaSalle's subsidiaries guarantee the revolving credit facility and the Euro Notes (the "Facilities"). With respect to the revolving credit facility, Jones Lang LaSalle must maintain a certain level of consolidated net worth and a ratio of funded debt to EBITDA. Jones Lang LaSalle must also meet a minimum interest coverage ratio and minimum liquidity ratio. Additionally, Jones Lang LaSalle is restricted from, among other things, incurring certain levels of indebtedness to lenders outside of the Facilities and disposing of a significant portion of its assets. Lender approval is required for certain levels of co-investment. The revolving credit facility bears variable rates of interest based on market rates. Jones Lang LaSalle sometimes uses interest rate swaps to convert a portion of the floating rate indebtedness to a fixed rate. The effective interest rate on the Facilities was 8.6% for the three months ended March 31, 2001 (versus 8.2% during the same period of 2000), including the effect of interest rate swap agreements. There were no interest rate swap agreements outstanding at March 31, 2001.
Jones Lang LaSalle has additional access to liquidity via various interest-bearing overdraft facilities and short-term credit facilities of subsidiaries in Europe and Asia Pacific. Of the $50.0 million authorized under the revolving credit facility for local overdraft borrowings, Jones Lang LaSalle has facilities totaling $34.1 million, of which $6.2 million was outstanding as of March 31, 2001.
Management believes that the revolving credit facility, together with the Euro Notes, local borrowing facilities and cash flow generated from operations, will provide adequate liquidity and financial flexibility to meet working capital requirements.
Jones Lang LaSalle expects to continue to pursue co-investment opportunities with investment management clients in the Americas and Europe with expansion into Asia Pacific via an investment fund product that is currently being developed. Co-investment remains very important to the continued growth of Investment Management, which would likely be negatively impacted if a substantial decrease in co-investment activity were to occur.
However, the future commitment to co-investment is completely discretionary (other than with respect to the $14.7 million discussed below) and can be increased or decreased based on the availability of capital and other factors. As of March 31, 2001, there were total investments of $56.1 million in 25 separate property or fund co-investments, with additional capital commitments of $14.7 million for future fundings of co-investments.
The net co-investment funding for 2001 is anticipated to be $11.0 million (planned co-investments less return of capital from liquidated co- investments).
Capital expenditures are anticipated to be $47.0 million for 2001, primarily for ongoing improvements to computer hardware and information systems, office renewals and expansions and the scheduled replacement of fleet cars in Europe.
Jones Lang LaSalle had originally allocated up to $10.0 million for investments in e-commerce opportunities in 2001. This allocation is currently being re-evaluated given ongoing developments in the high technology and e-commerce markets. During the three months ended March 31, 2001, Jones Lang LaSalle provided a charge of $1 million against a broadband investment. The balance sheet at March 31, 2001 includes $11.9 million of e-commerce related investments.
SEASONALITY
Historically, Jones Lang LaSalle's revenue, operating income and net earnings in the first three calendar quarters are substantially lower than in the fourth quarter. Other than for Investment Management, this seasonality is due to a calendar-year-end focus, primarily in the U.S., on the completion of real estate transactions, which is consistent with the real estate industry generally. The Investment Management segment earns performance fees on clients' returns on their real estate investments. Such performance fees are generally earned when the asset is sold, the timing of which Jones Lang LaSalle does not have complete discretion over. Non-variable operating expenses, which are treated as expenses when they are incurred during the year, are relatively constant on a quarterly basis.
INFLATION
Jones Lang LaSalle's operations are directly affected by various national and local economic conditions, including interest rates, inflation, the availability of credit to finance real estate transactions and the impact of tax laws. To date, Jones Lang LaSalle does not believe that general inflation has had a material impact on operations, as revenue, bonuses and other variable costs related to revenue are primarily impacted by real estate supply and demand rather than general inflation.
OTHER MATTERS
NEW ACCOUNTING STANDARDS
In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities ("SFAS 133"). SFAS 133, as amended by SFAS 137 and SFAS 138, is effective for Jones Lang LaSalle in the fiscal year beginning January 1, 2001. See Note 6 of the Notes to the Financial Statements for further discussion. The effect of implementing SFAS 133 did not have a material impact on the consolidated financial statements.
On February 14, 2001, the Financial Accounting Standards Board ("FASB") issued for public comment its tentative decisions on the accounting for goodwill in a limited Exposure Draft, "Business Combinations and Intangible Assets - Accounting for Goodwill." Among the tentative decisions of this Exposure Draft are that goodwill should not be amortized, but instead should be tested for impairment when events or circumstances occur indicating that an impairment might exist. The FASB plans to issue a final Statement on the accounting for goodwill in June 2001, but there is uncertainty as to the expected effective date, which may be delayed.
EURO CONVERSION ISSUES
On January 1, 1999, certain countries of the European Monetary Union ("EMU") adopted a common currency, the euro. For a three-and-one-half-year transition period, non-cash transactions may be denominated in either the euro or in the old national currencies. After July 1, 2002, the euro will be the sole legal tender for the EMU countries. The adoption of the euro affected a multitude of financial systems and business applications, as the commerce of these nations is now transacted in the euro and the existing national currency.
Although the impact of the January 1, 1999 euro conversion was minimal, Jones Lang LaSalle continues to evaluate the potential impact relating to the EMU countries yet to convert. Management does not expect the impact of euro conversion issues to be material to Jones Lang LaSalle, however there can be no assurance that external factors will not have a material adverse effect on operations.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
MARKET AND OTHER RISK FACTORS
MARKET RISK
The principal market risks (i.e., the risk of loss arising from adverse changes in market rates and prices) to which Jones Lang LaSalle is exposed are:
. Interest rates on the multi-currency debt facility
. Foreign exchange risks.
In the normal course of business, Jones Lang LaSalle manages these risks through a variety of strategies, including the use of hedging transactions using various derivative financial instruments such as interest rate swap agreements. Jones Lang LaSalle does not enter into derivative or interest rate transactions for trading or speculative purposes.
INTEREST RATES
Jones Lang LaSalle centrally manages its debt, considering investment opportunities and risks, tax consequences and overall financing strategies. Jones Lang LaSalle is primarily exposed to interest rate risk on the $250 million three-year revolving multi-currency credit facility that is available for working capital, co-investments, capital expenditures and acquisitions. This 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 the overall borrowing costs. To achieve this objective, Jones Lang LaSalle will enter into derivative financial instruments such as interest rate swap agreements when appropriate.
As of March 31, 2001, Jones Lang LaSalle had no interest rate swap agreements outstanding.
Including the effect of interest rate swap agreements, the effective interest rate on Jones Lang LaSalle's debt for the three months ended March 31, 2001 was 8.6% compared to 8.2% for the same period of 2000. The increase in the effective interest rate is due to the higher fixed interest rate of 9.0% associated with the Euro Notes, as well as reduced revolver borrowings at declining market interest rates.
FOREIGN EXCHANGE
Revenues outside of the United States were 62.9% of the total revenues of Jones Lang LaSalle in the first quarter of 2001. Operating in international markets means that Jones Lang LaSalle is exposed to movements in these foreign exchange rates, primarily the British pound (23.1% of revenues) and the euro (21.9% of 2000 revenues). Changes in these foreign exchange rates would have the largest impact on translating the operating profit of Jones Lang LaSalle's international operations into U.S. dollars.
The British pound expenses incurred as a result of both the worldwide operational headquarters and the Europe regional headquarters being located in London act as a partial operational hedge against Jones Lang LaSalle's translation exposure to the British pound.
The interest on the euro 165 million of notes issued by Jones Lang LaSalle during 2000 acts as a partial hedge against the translation exposure on the euro denominated earnings. Jones Lang LaSalle enters into forward foreign currency exchange contracts to manage currency risks. At March 31, 2001, Jones Lang LaSalle had forward exchange contracts in effect with a notional value of $60.6 million and a market and carrying loss of $1.3 million.
DISCLOSURE OF LIMITATIONS
As the information presented above includes only those exposures that exist as of March 31, 2001, it does not consider those exposures or positions which could arise after that date. The information represented herein 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.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
Jones Lang LaSalle is a defendant in various litigation matters arising in the ordinary course of business, some of which involve claims for damages that are substantial in amount. Many of these matters are covered by insurance. In the opinion of management, the ultimate resolution of such litigation is not expected to have a material adverse effect on the financial condition, results of operations and liquidity of Jones Lang LaSalle.
ITEM 5. OTHER MATTERS
INFORMATION REGARDING FORWARD-LOOKING STATEMENTS
Certain statements in this filing and elsewhere (such as in reports, other filings with the Securities and Exchange Commission, press releases, presentations and communications by Jones Lang LaSalle or its management and written and oral statements) 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 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. Such factors are discussed in our Annual Report on Form 10-K for the year ended December 31, 2000 in Item 1. "Business," Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations," Item 7A. "Quantitative and Qualitative Disclosures About Market Risk," and elsewhere, 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 Disclosure about Market Risk" and elsewhere, and in other reports filed with the Securities and Exchange Commission. 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.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) A list of exhibits is set forth in the Exhibit Index which immediately precedes the exhibits and which is incorporated by reference herein.
(b) Reports on Form 8-K
None.
SIGNATURES
Pursuant to the requirements 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.
JONES LANG LASALLE INCORPORATED
Dated: May 15, 2001 BY: /S/ PETER C. ROBERTS
------------------------------
Peter C. Roberts
Executive Vice President and
Chief Financial Officer
(Authorized Officer and
Principal Financial Officer)
|
EXHIBIT INDEX
Exhibit
Number Description
------- -----------
4.1 Form of certificate representing shares
of Jones Lang LaSalle Incorporated
Common Stock
10.1 First Amendment to the Jones Lang LaSalle
Incorporated Amended and Restated Stock
Compensation Program.
12.1 Computation of Ratio of Earnings to Fixed
Charges.
99 Press release issued by Jones Lang LaSalle
on May 2, 2001.
|
2158:
JONES LANG LASALLE INCORPORATED
Jones Lang LaSalle Incorporated (the "Corporation") shall furnish on request and without charge a full statement of any designations, preferences, conversion and other rights, voting powers, restrictions, limitations as to dividends, qualifications, terms and conditions of redemption of the stock of each class which the Corporation is authorized to issue, and, in the case of preferred stock or a special class in a series, the differences in the relative rights and preferences between the shares of each series to the extent that they have been set and the authority of the Board of Directors to set the relative rights and preferences of a subsequent series.
The following abbreviations, when used in the inscription on the face of this Certificate, shall be construed as though we've written out in full according to applicable laws or regulations:
TENCOM - as tenants in common
TENANT - as tenants by their entireties
JT TEN - as joint tenants with right of survivorship and
not in tenants in common
|
UNIFGIFTMINACT - ______________ Custodian______________
(Cust) (Minor)
under Uniform Gifts to Minors Act__________________
(State)
Additional abbreviations may also be used through not in the above list.
For Value received, ____________________hereby sell, assign and
transfer unto
Please insert social security or other
identifying number of assignee
---------------------------------------- |
|
---------------------------------------- |______________________________
-------------------------------------------------------------------------
|
/Continued
Dated ______________________________
X ________________________________
X ________________________________ Notice: The signature to this assignment must correspond with the name as written upon the face of the certificate in every particular, without alteration or enlargement or any change whatever.
Signature(s) Guaranteed:
COMMON COMMON JLL - INCORPORATED UNDER THE LAWS See reverse for OF THE STATE OF MARYLAND Certain definitions |
JONES LANG LASALLE
This certificate is transferable CUSIP 48020Q 10 7 in Chicago, Illinois, or New York, New York
THIS CERTIFIES THAT
IS THE OWNER OF
FULLY PAID AND NON-ASSESSABLE SHARES OF COMMON STOCK,
PAR VALUE $0.01 PER SHARE, OF
JONES LANG LASALLE INCORPORATED
transferable only on the books of the Corporation by the holder hereof in person or by duly authorized attorney upon surrender of this Certificate properly endorsed.
This Certificate is not valid unless countersigned and registered by the Transfer Agent and Registrar.
Witness the facsimile seal and the signatures of its duly authorized officers.
[ official seal ]
Dated
/s/ Fritz E. Freidinger /s/ Stuart L. Scott
----------------------- ---------------------------
Secretary Chairman of the Board
and Chief Executive Officer
|
157:
FIRST AMENDMENT TO THE
JONES LANG LASALLE INCORPORATED
AMENDED AND RESTATED STOCK COMPENSATION PROGRAM
WHEREAS, Jones Lang LaSalle Incorporated (the "Company") maintains the Amended and Restated Stock Compensation Program (the "Plan").
WHEREAS, the Company has determined that amending the Plan in certain respects is in the best interest of the Company.
WHEREAS, Section 10 of the Plan provides that the Company may at any time and from time-to-time alter, amend, suspend or terminate the Plan in whole or in part, and the Board of Directors have approved the amendment to the Plan set forth herein.
NOW THEREFORE, the Plan has been amended effective January 1, 2001 as follows:
1. Section 7.3. of the Plan is hereby deleted and replaced in its entirety with the following new Section 7.3:
7.3 COMPANY MATCH. That portion of the bonus award that is in the form of deferred shares pursuant to the program will be matched by the company by 20% for bonus awards granted with respect to the year 1999 and in an amount to be determined by the administrator, in its sole discretion, for bonus awards granted with respect to the years (or other periods) thereafter.
2. Capitalized terms used but not defined in this Amendment shall have the respective meanings assigned to them in the Plan. Except as herein modified, all the terms, conditions and provisions of the Plan are hereby ratified, confirmed and carried forward.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Three Months Ended
March 31,
--------------------------------------
2000
Adjusted
2001 2000 Actual
-------- -------- --------
Earnings:
Net loss . . . . . . . . $ (3,546) (37,171) (5,459)
Taxes. . . . . . . . . . (2,195) (4,208) (3,345)
Fixed Charges. . . . . . 8,848 11,030 11,030
Less: Capitalized
Interest . . . . . . . -- -- --
-------- -------- --------
Total earnings. . . 3,107 (30,349) 2,226
-------- -------- --------
Fixed Charges:
Interest expense . . . . 5,190 7,262 7,262
Guarantees of other
party obligations . . -- -- --
Applicable portion of
rent expense. . . . . 3,658 3,768 3,768
-------- -------- --------
Total fixed charges. 8,848 11,030 11,030
-------- -------- --------
RATIO OF EARNINGS TO
FIXED CHARGES . . . . . 0.35 -- 0.20
======== ======== ========
|
43:
FOR IMMEDIATE RELEASE
200 East Randolph Drive Chicago Illinois 60601
22 Hanover Square London W1A 2BN
Contact: Peter Roberts
Chief Financial Officer
Phone: +1 312 228 2017
|
JONES LANG LASALLE REPORTS
STRONGER FIRST QUARTER RESULTS
CHICAGO AND LONDON, MAY 2, 2001 -- Jones Lang LaSalle Incorporated (NYSE: JLL), the leading global real estate services and investment management firm, today reported a 22 percent increase in EBITDA for the first quarter ended March 31, 2001, to $10.4 million versus an adjusted EBITDA of $8.6 million a year ago. The Company also improved its operating performance by six cents per share year over year. Consistent with historical seasonal trends in the real estate industry, the Company reported a net loss of $3.5 million, or $0.12 per share, compared with an adjusted net loss of $5.5 million, or $0.18 cents per adjusted share, in 2000. For the first quarter of 2001, revenues increased to $197.1 million compared with $189.6 million in the comparable period a year ago.
RESULTS HIGHLIGHTS
. First quarter results match First Call consensus estimate
. EBITDA improves 22 percent over 2000
. EPS increases six cents per diluted share over prior year
"We are extremely pleased with our first quarter results, particularly in light of the recent slowdown in the U.S. economy. Underscoring the strength of our global platform and diversified business lines, our management services business was strong worldwide, while European implementation services outweighed some softness in transaction activities in the Americas and Asia Pacific regions," said Stuart L. Scott, Chairman and Chief Executive Officer of Jones Lang LaSalle. "In spite of our concerns about the economies in certain key regions and their impact on our business, we do not at this point see sufficient reasons to alter our full year EPS target of $1.63."
The comparable adjusted results for the first quarter of 2000 exclude non- cash compensation expense of $18.3 million associated with the Jones Lang Wootton merger and a one-time catch-up, post tax charge of $14.2 million associated with the implementation of SAB 101.
Jones Lang LaSalle reported a GAAP net loss for the first quarter 2001 of $3.5 million, or $0.12 per share, compared with a GAAP net loss of $37.2 million, or $1.52 per share, in the comparable prior year period.
-- more --
JONES LANG LASALLE REPORTS STRONGER FIRST QUARTER RESULTS -- ADD ONE
BUSINESS SEGMENT PERFORMANCE HIGHLIGHTS
Chris Peacock, President and Chief Operating Officer of Jones Lang LaSalle, said: "Overall, we are very encouraged by our first quarter performance, but we remain focused on the challenges we face in our Asia Pacific region.
In addition, we continue to monitor shifts in the global economic situation and how they could impact real estate markets."
The following summary of business segment results compares the first quarter of 2001 to the same period of the previous year. The segment results have been restated to reflect both the consolidation of the former Hotel Services segment into the regional Owner and Occupier Services segments and the implementation of SAB 101 for the year 2000.
OWNER & OCCUPIER SERVICES
. The Americas region had a strong first quarter, with revenues up nearly 12 percent to $60.2 million in the current year versus $53.8 million in the first quarter of 2000 due to increased management services business, strong agency leasing fees and improved hotels performance. The revenue strength did not fully flow through to the operating income line due to a $3.5 million charge for an unrecoverable receivable from a telecom client and a $1.0 million charge provided against a broadband investment. In spite of these charges, the Americas narrowed its operating loss to $10.8 million, $1.0 million better than last year.
. In Europe, the strong performance of 2000 continued with solid growth in implementation services in the UK, France and Germany during the quarter. The region delivered an increase in first quarter operating income of 38 percent, to $7.8 million, on a six percent increase in revenues, to $87.1 million versus $82.1 million in 2000.
. The weakness that the Asia Pacific region experienced at the end of 2000 continued into the first quarter, with an operating loss of $2.7 million compared with operating income of $0.6 million last year. Revenues declined to $27.7 million this quarter versus $30.8 million in the first quarter of 2000. Transaction activity continued its sluggish pace, particularly in Hong Kong, although the management services business showed signs of strength.
INVESTMENT MANAGEMENT
. LaSalle Investment Management reported first quarter operating income of $4.8 million, an increase of more than 40 percent over the previous year. Revenues declined slightly to $22.4 million compared with $23.2 million in 2000. The increase in operating income was driven by gains from the firm's disposition of its investment in LaSalle Hotel Properties and lower incentive compensation accruals.
OUTLOOK FOR REMAINDER OF 2001
"In uncertain times, corporations increase their focus on controlling their costs through outsourcing non-core functions and better utilizing their real estate," said Mr. Scott. "We continue to secure a number of such assignments, and we remain one of the few providers who can satisfy all client requirements with respect to real estate. As a result, while we are cautious about our outlook, we are not at this point altering our full year EPS target of $1.63."
-- more --
JONES LANG LASALLE REPORTS STRONGER FIRST QUARTER RESULTS -- ADD TWO
Commenting on the remainder of the year, Mr. Scott said, "Our first quarter performance exceeded our management plan for the period. Our goal is to capitalize on that performance in achieving our year-end target." In line with the Company's historical pattern, management expects second quarter results to fall in a range surrounding break-even, followed by increasing levels of profitability in the third and fourth quarters.
In addition, the Company noted that certain one-time, non-operational issues may impact GAAP results in future quarters, including:
. The previously disclosed, undetermined exposure due to the liquidation of a large Australian insurance company that provided public liability coverage for the Company's Australian operations from 1994 through 1997;
. The expected restructuring of the Asia Pacific region to a business line/client focus from a geographical focus; and
. The impact of the current market turbulence on the future sustainability of the Company's e-commerce investments.
Jones Lang LaSalle is the world's leading real estate services and investment management firm, operating across more than 100 markets on five continents. The company provides comprehensive integrated expertise, including management services, implementation services and investment management services on a local, regional and global level to owners, occupiers and investors. Jones Lang LaSalle is also the industry leader in property and corporate facility management services, with a portfolio of approximately 700 million square feet (65 million square meters) under management worldwide. LaSalle Investment Management, the company's investment management business, is one of the world's largest and most diverse real estate investment management firms, with $22.5 billion of assets under management.
Statements in this press release regarding, among other things, future financial results and performance, achievements, plans and objectives may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors which may cause actual results, performance, achievements, plans and objectives of Jones Lang LaSalle to be materially different from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include those discussed under "Business," "Management's Discussion and Analysis of Financial Condition and Results of Operations," "Quantitative and Qualitative Disclosures about Market Risk," and elsewhere in Jones Lang LaSalle's Annual Report on Form 10-K for the year ended December 31, 2000, in Jones Lang LaSalle's Proxy Statement dated April 6, 2001, and in other reports filed with the Securities and Exchange Commission. Statements speak only as of the date of this release. Jones Lang LaSalle expressly disclaims any obligation or undertaking to update or revise any forward-looking statements contained herein to reflect any change in Jones Lang LaSalle's expectations or results, or any change in events.
-- more --
JONES LANG LASALLE REPORTS STRONGER FIRST QUARTER RESULTS -- ADD THREE
# # #
NOTE TO EDITORS:
. Media contacts may listen only to the Jones Lang LaSalle first quarter results discussion at 9 a.m. EDT on May 3 with investors and market analysts by dialing +1 719 457 2634.
. A web cast of the conference call is available at http://www.videonewswire.com/JONES/050301
. A replay of the call may be accessed by dialing +1 719 457 0820 outside the United States and +1 888 203 1112 in the United States from noon EDT on May 3, 2001, through 5 p.m. on May 11, 2001. The replay passcode is 488187.
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Earnings and Comprehensive Income For the Three Months Ended March 31, 2001 and 2000
(in thousands, except share data)
(Unaudited)
March 31, March 31,
2001 2000 (1)(2)
----------- -----------
Revenue:
Fee based services. . . . . . . . . $ 193,748 183,030
Equity in earnings from unconsolidated
ventures. . . . . . . . . . . . . 2,516 5,940
Other income. . . . . . . . . . . . 845 617
---------- ----------
Total revenue . . . . . . . . 197,109 189,587
Operating expenses:
Compensation and benefits . . . . . 134,477 130,237
Operating, administrative and other 52,230 50,812
Depreciation and amortization . . . 11,331 10,694
---------- ----------
Total operating expenses
before merger related
non-recurring charges . . . 198,038 191,743
---------- ----------
Operating loss before merger related
non-recurring charges . . . . . . (929) (2,156)
Merger related non-recurring charges:
Stock compensation expense. . . . . -- 18,326
Integration and transition expense. -- --
---------- ----------
Total merger related
non-recurring charges . . . -- 18,326
---------- ----------
Total operating expenses. . . 198,038 210,069
---------- ----------
Operating loss. . . . . . . . (929) (20,482)
Interest expense. . . . . . . . . . . 4,846 6,675
---------- ----------
Loss before benefit for
income taxes and
minority interest . . . . . (5,775) (27,157)
Net benefit for income taxes. . . . . (2,195) (4,208)
Minority interests in losses
of subsidiaries . . . . . . . . . . (34) (27)
---------- ----------
Net loss before cumulative
effect of change in
accounting principle. . . . (3,546) (22,922)
Cumulative effect of change in
accounting principle. . . . . . . . -- (14,249)
---------- ----------
Net loss. . . . . . . . . . . $ (3,546) (37,171)
========== ==========
|
JONES LANG LASALLE INCORPORATED
Consolidated Statements of Earnings and Comprehensive Income
- CONTINUED
March 31, March 31,
2001 2000 (1)(2)
----------- -----------
Other comprehensive income (loss),
net of tax:
Foreign currency translation
adjustments . . . . . . . . . . . (5,887) (5,110)
---------- ----------
Comprehensive loss. . . . . . $ (9,433) (42,281)
========== ==========
Basic loss per common share before
cumulative effect of change in
accounting principle. . . . . . . . $ (0.12) (0.94)
Cumulative effect of change in
accounting principle. . . . . . . . -- (0.58)
---------- ----------
Basic loss per common share . . . . . $ (0.12) (1.52)
========== ==========
Basic weighted average shares
outstanding . . . . . . . . . . . . 30,120,466 24,395,021
========== ==========
Diluted loss per common share before
cumulative effect of change in
accounting principle. . . . . . . . $ (0.12) (0.94)
Cumulative effect of change in
accounting principle. . . . . . . . -- (0.58)
---------- ----------
Diluted loss per common share . . . . $ (0.12) (1.52)
========== ==========
Diluted weighted average shares
outstanding . . . . . . . . . . . . 30,120,466 24,395,021
========== ==========
|
Please reference attached financial statement notes.
JONES LANG LASALLE INCORPORATED
Actual and Adjusted Actual Consolidated Statements of Earnings For the Three Months Ended March 31, 2001 and 2000
(in thousands, except share data)
(Unaudited)
March 31,
2000
March 31, Adjusted
2001 Actual
Actual (1)(2)(3)
---------- ----------
Revenue:
Fee based services. . . . . . . . . $ 193,748 183,030
Equity in earnings from unconsolidated
ventures. . . . . . . . . . . . . 2,516 5,940
Other income. . . . . . . . . . . . 845 617
---------- ----------
Total revenue . . . . . . . . 197,109 189,587
Operating expenses:
Compensation and benefits . . . . . 134,477 130,237
Operating, administrative and other . 52,230 50,812
Depreciation and amortization . . . . 11,331 10,694
---------- ----------
Total operating expenses
excluding merger related
non-recurring charges . . . 198,038 191,743
Adjusted operating loss excluding
merger related non-recurring
charges . . . . . . . . . . (929) (2,156)
Interest expense. . . . . . . . . . . 4,846 6,675
---------- ----------
Adjusted loss before benefit
for income taxes. . . . . . (5,775) (8,831)
Net benefit for income taxes. . . . . (2,195) (3,345)
Minority interests in losses of
subsidiaries. . . . . . . . . . . . (34) (27)
---------- ----------
Adjusted net loss excluding
merger related non-recurring
charges . . . . . . . . . . $ (3,546) (5,459)
========== ==========
Adjusted EBITDA (4) . . . . . . . . . $ 10,436 8,565
========== ==========
Adjusted loss per common share (5). . $ (0.12) (0.18)
========== ==========
Adjusted weighted average shares
outstanding (5) . . . . . . . . . . 30,120,466 30,333,800
========== ==========
|
Please reference attached financial statement notes.
JONES LANG LASALLE INCORPORATED
Segment Operating Results
Actual and Adjusted Actual Results for the Three Months ended March 31, 2001 and 2000
(in thousands)
(Unaudited)
March 31,
2000
March 31, Adjusted
2001 Actual
Actual (1)(2)(3)
---------- ----------
OWNER & OCCUPIER SERVICES -
AMERICAS
Revenue:
Implementation services . . . . $ 24,699 24,370
Management fees . . . . . . . . 35,017 29,229
Equity losses . . . . . . . . . -- (360)
Other services . . . . . . . . 286 188
Intersegment revenue. . . . . . 160 395
---------- ----------
60,162 53,822
Operating expenses:
Compensation, operating and
administrative . . . . . . . 65,242 60,231
Depreciation and amortization . 5,690 5,382
---------- ----------
Operating loss. . . . . . . . $ (10,770) (11,791)
========== ==========
EUROPE
Revenue:
Implementation services . . . . $ 64,495 61,660
Management fees . . . . . . . . 22,387 20,198
Other services. . . . . . . . . 187 237
---------- ----------
87,069 82,095
Operating expenses:
Compensation, operating and
administrative. . . . . . . . 76,231 73,682
Depreciation and amortization . 3,057 2,766
---------- ----------
Operating income. . . . . . . $ 7,781 5,647
========== ==========
ASIA PACIFIC
Revenue:
Implementation services . . . . $ 15,251 19,635
Management fees . . . . . . . . 12,089 11,036
Other services. . . . . . . . . 343 167
---------- ----------
27,683 30,838
Operating expenses:
Compensation, operating and
administrative. . . . . . . . 28,802 28,682
Depreciation and amortization . 1,594 1,561
---------- ----------
Operating income (loss) . . . $ (2,713) 595
========== ==========
|
JONES LANG LASALLE INCORPORATED
Segment Operating Results
- CONTINUED
March 31,
2000
March 31, Adjusted
2001 Actual
Actual (1)(2)(3)
---------- ----------
INVESTMENT MANAGEMENT -
Revenue:
Implementation services . . . . . $ 795 2,969
Advisory fees . . . . . . . . . . 18,984 13,933
Equity earnings . . . . . . . . . 2,516 6,300
Other services. . . . . . . . . . 60 25
---------- ----------
22,355 23,227
Operating expenses:
Compensation, operating and
administrative. . . . . . . . . 16,592 18,849
Depreciation and amortization . . 990 985
---------- ----------
Operating income. . . . . . . $ 4,773 3,393
========== ==========
|
Total segment revenue . . . . . . . . $ 197,269 189,982
Intersegment revenue eliminations . . (160) (395)
---------- ----------
Total revenue . . . . . . . . $ 197,109 189,587
========== ==========
Total segment operating expenses. . . $ 198,198 192,138
Intersegment operating expense
eliminations. . . . . . . . . . . . (160) (395)
---------- ----------
Total operating expenses
excluding merger related
non-recurring charges . . . $ 198,038 191,743
========== ==========
Operating loss excluding merger
related non-recurring charges $ (929) (2,156)
========== ==========
|
Please reference attached financial statement notes.
JONES LANG LASALLE INCORPORATED
Consolidated Balance Sheets
March 31, 2001, December 31, 2000 and March 31, 2000
(in thousands)
(Unaudited)
March 31, December 31, March 31,
2001 2000 2000 (1)
---------- ----------- ----------
ASSETS
------
Current assets:
Cash and cash equivalents $ 12,904 18,843 15,771
Trade receivables, net of
allowances. . . . . . . 205,268 244,201 212,348
Notes receivable and
advances to real estate
ventures. . . . . . . . 3,222 4,286 4,616
Other receivables . . . . 5,649 6,655 4,570
Income tax refund
receivable. . . . . . . 976 976 14,500
Prepaid expenses. . . . . 10,145 10,811 10,117
Deferred tax assets . . . 23,501 23,959 24,175
Other assets. . . . . . . 17,334 11,330 16,563
---------- ---------- ----------
Total current assets 278,999 321,061 302,660
Property and equipment,
at cost, less accumulated
depreciation. . . . . . . 87,250 90,306 78,505
Intangibles resulting from
business acquisitions and
JLW merger, net of
accumulated amortization. 338,374 350,129 366,767
Investments in real estate
ventures. . . . . . . . . 56,143 74,565 73,246
Other investments . . . . . 11,910 12,884 1,250
Long-term receivables, net. 21,300 23,136 27,494
Prepaid pension asset . . . 16,956 18,730 22,800
Deferred tax assets . . . . 9,138 12,317 5,188
Debt issuance costs . . . . 4,480 4,848 1,964
Other assets, net . . . . . 6,173 6,069 5,599
---------- ---------- ----------
$ 830,723 914,045 885,473
========== ========== ==========
|
JONES LANG LASALLE INCORPORATED
Consolidated Balance Sheets
-CONTINUED
March 31, December 31, March 31,
2001 2000 2000 (1)
---------- ----------- ----------
LIABILITIES AND
STOCKHOLDERS' EQUITY
---------------------
Current liabilities:
Accounts payable and
accrued liabilities . . $ 94,412 111,738 92,029
Accrued compensation. . . 66,853 170,323 70,758
Short-term borrowings . . 15,119 8,836 181,394
Deferred tax liabilities. 199 226 231
Other liabilities . . . . 19,066 16,583 21,614
---------- ---------- ----------
Total current
liabilities. . . . . 195,649 307,706 366,026
Long-term liabilities:
Credit facilities . . . . 146,773 85,565 194,466
Notes . . . . . . . . . . 144,656 155,546 --
Deferred tax liabilities. 5,627 9,547 7,225
Other . . . . . . . . . . 21,799 22,776 15,539
---------- ---------- ----------
Total liabilities . . 514,504 581,140 583,256
Commitments and contingencies
Minority interest in
consolidated subsidiaries 538 567 554
Stockholders' equity:
Common stock, $.01 par value
per share, 100,000,000
shares authorized;
29,774,135, 30,700,150
and 30,288,978 shares
issued and outstanding
as of March 31, 2001,
December 31, 2000 and
March 31, 2000,
respectively . . . . . . 298 307 303
Additional paid-in capital 454,660 461,272 449,132
Unallocated ESOT shares . -- -- (7)
Deferred stock compensa-
tion. . . . . . . . . . (3,925) (4,322) (56,531)
Retained deficit. . . . . (110,656) (107,110) (87,221)
Stock held in trust . . . (1,397) (397) --
Accumulated other
comprehensive income. . (23,299) (17,412) (4,013)
---------- ---------- ----------
Total stockholders'
equity. . . . . . . 315,681 332,338 301,663
---------- ---------- ----------
$ 830,723 914,045 885,473
========== ========== ==========
|
Please reference attached financial statement notes.
JONES LANG LASALLE INCORPORATED
CURRENCY ANALYSIS OF REVENUES AND ADJUSTED OPERATING INCOME
(in millions)
(Unaudited)
Pound Austra- US
Sterling lian Dollar
(6) Euro Dollar (6) Other Total
---------------- -------- -------- -------- --------
$ $ $ $ $ $
REVENUES (1)
Q1, 2000 48.0 39.2 12.4 63.0 27.0 189.6
Q1, 2001 45.6 43.1 11.2 73.1 24.1 197.1
|
ADJUSTED OPERATING INCOME (1)(3)(6)
Q1, 2000 4.4 7.9 -0.2 -14.3 0.0 -2.2
Q1, 2001 -0.4 8.7 -0.5 -5.2 -3.5 -0.9
Please reference attached financial statement notes.
JONES LANG LASALLE INCORPORATED
Financial Statement Notes
(1) The three months ended March 31, 2000 have been restated to include the impact of adopting SAB 101 as of January 1, 2000.
(2) Certain prior year amounts have been reclassified to conform with the current presentation.
(3) Adjusted results exclude the effect of merger related non-recurring stock compensation expense incurred associated with the issuance of shares to former employees of Jones Lang Wootton. This analysis is not intended to be a presentation in accordance with generally accepted accounting principles.
(4) Adjusted EBITDA represents earnings before interest expense, income taxes, depreciation and amortization and, for the three months ended March 31, 2000, Adjusted EBITDA also excludes merger related non-recurring charges. There will be no merger related non-recurring charges in 2001. Merger related non-recurring charges represent non-cash compensation expense resulting from the issuance of shares to former Jones Lang Wootton employees including the effect of quarterly adjustments on certain of those shares as a result of changes in the stock price.
(5) Adjusted earnings per common share represents adjusted net earnings divided by the weighted average committed shares outstanding. Committed shares are inclusive of shares subject to forfeiture, vesting and indemnity provisions which are not considered in the calculation of weighted average basic or diluted shares outstanding under generally accepted accounting principles. As of December 31, 2000, all forfeiture, vesting and indemnity provisions have been removed, therefore for 2001, these shares are included in the weighted average shares outstanding under generally accepted accounting principles.
(6) The adjusted operating income sourced in pound sterling and US dollars understates the profitability of the businesses in the United Kingdom and America because it includes the locally incurred expenses of our global offices in London and Chicago, respectively, as well as the European regional office in London. The objective of this presentation is to provide guidance as to the key currencies that the Company does business in and their significance to reported revenues and adjusted operating income.
790: