仲量联行-2024年第一季度电话财报会议 Earnings Presentation First Quarter 2024_第1页
仲量联行-2024年第一季度电话财报会议 Earnings Presentation First Quarter 2024_第2页
仲量联行-2024年第一季度电话财报会议 Earnings Presentation First Quarter 2024_第3页
仲量联行-2024年第一季度电话财报会议 Earnings Presentation First Quarter 2024_第4页
仲量联行-2024年第一季度电话财报会议 Earnings Presentation First Quarter 2024_第5页
已阅读5页,还剩49页未读 继续免费阅读

下载本文档

版权说明:本文档由用户提供并上传,收益归属内容提供方,若内容存在侵权,请进行举报或认领

文档简介

)JLLSEEABRIGHTERWAY

EarningsPresentation

FirstQuarter2024

May6th,2024

Cautionarynoteregardingforward-lookingstatements

Statementsinthispresentationregarding,amongotherthings,futurefinancialresultsandperformance,achievements,plans,objectivesandshare

repurchasesmaybeconsideredforward-lookingstatementswithinthemeaningofthePrivateSecuritiesLitigationReformActof1995.Suchstatements

involveknownandunknownrisks,uncertainties,andotherfactors,theoccurrenceofwhichareoutsideJLL'scontrolwhichmaycauseJLL'sactualresults,

performance,achievements,plans,andobjectivestobemateriallydifferentfromthoseexpressedorimpliedbysuchforwardlookingstatements.For

additionalinformationconcerningrisks,uncertainties,andotherfactorsthatcouldcauseactualresultstodiffermateriallyfromthoseanticipatedinforward-lookingstatements,andriskstoJLL'sbusinessingeneral,pleaserefertothosefactorsdiscussedunder"RiskFactors,““Business,”“Management’s

DiscussionandAnalysisofFinancialConditionandResultsofOperations,”“QuantitativeandQualitativeDisclosuresaboutMarketRisk,”andelsewherein

JLL’sAnnualReportonForm10-KfortheyearendedDecember31,2023,soontobefiledQuarterlyReportonForm10-QforthequarterendedMarch31,2024andotherreportsfiledwiththeSecuritiesandExchangeCommission.Anyforward-lookingstatementsspeakonlyasofthedateofthisrelease,andexcepttotheextentrequiredbyapplicablesecuritieslaws,JLLexpresslydisclaimsanyobligationorundertakingtopubliclyupdateorreviseanyforward-looking

statementscontainedhereintoreflectanychangeinexpectationsorresults,oranychangeinevents.

2|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.Nopartofthispublicationmaybereproducedbyanymeans,whethergraphically,electronically,mechanicallyorotherwisehowsoever,

includingwithoutlimitationphotocopyingandrecordingonmagnetictapeorincludedinanyinformationstoreand/orretrievalsystemwithoutpriorwrittenpermissionofJonesLangLaSalleIP,Inc.

Firstquarter2024industryhighlights

EuroArea10-yearGovernmentBondYields

1,200

1,000

800

600

400

200

0

Capitalmarketsindustryhighlights

Benchmarkyields,2006–Mar2024

10-yearTreasury

7%

6%

5%

4%

3%

2%

1%

0%

-1%

1MSOFR*

Asia10-yearGovernmentBondYields

Realestateinvestmentvolumesbyregion,2007–Q12024

Directinvestmentvolumes(US$billion)

1,400

AsiaPacificEMEAAmericas1,274

1,073

885

807

612

144135

FirstQuarterHighlights

•Economicandgeopoliticaluncertaintyremainedelevatedinthequarter;renewedvolatilityinU.S.interestratesischallengingrecentimprovementsinthemarket

•Globaldirectinvestmentwasdown4%localcurrency(6%USD)inthefirstquarter;withtheAmericasdown6%localcurrency(8%USD),EMEAdown17%localcurrency(15%USD),andAsiaPacificup26%localcurrency(13%USD)

•Investorsaremostlyfocusedondeployingcapitaltogrowth-orientedsectorssuchasindustrial,residentialanddatacenters

Notes:

•Source:JLLResearch,April2024;FREDEconomicData;BenchmarkyieldsasofApril12,2024

•Realestateinvestmentincludesoffice,multifamilyresidential,retail,hotels,industrial,mixeduse,healthcareandalternativessectors.Excludesentity-levelanddevelopmenttransactions.

4|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

US$BillionsUS$Billions

US$Billions

Capitalmarketsindustrytrends

Quarterlyinvestmentvolumesbysector,Q12022–Q12024

$125

$100

$75

ResidentialOffice

IndustrialRetail

Hotels

$50

$25

$0

Q12022Q22022Q32022Q42022Q12023Q22023Q32023Q42023Q12024

Globalfundraisingforclosed-endfunds

Drypowderinclosed-endfunds,2007–Q12024

$500$400$300$200$100$0

$476

$404

$396

$392$410

$351

$163

Shareofinvestmentvolumebysector

$250$200$150$100$50

$0

$252

$202

98

$176

48

$151

43

31

61

29

25

46

66

50

47

24

$151

33

50

40

29

$144

46

30

41

27

$140

42

31

39

28

$143

24

37

47

35

$115

50

30

25

10

$120

44

20

26

30

$103

47

19

18

18

$89

33

18

22

16

50

40

41

46

$73

24

13

16

20

$58

18

12

14

13

31

59

34

$205

66

$157

59

41

49

41

48

2528

$168

51

64

Notes:

Q1Q2Q3Q4

•Source:JLLResearch,PreqinLtd,April2024;FundraisingdataasofApril12,2024

5|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

100%

75%

50%

25%

0%

10%

24%

25%

24%

35%

39%

24%

24%

13%

10%

10%

31%

23%

15%

18%

23%

15%

21%

33%

37%

26%

23%

20%

20%

22%

20%

14%

15%

20102015

Residential

20182021

IndustrialOffice

2022

Retail

2023

Hotels

Q12024

Other

millionssqm

Officeleasingindustryhighlights

Globalofficeleasingvolumesbyregion,2007–Q12024Rentalgrowthforprimeofficeassets,quarterly

50

40

30

20

10

0

U.S.EuropeAsiaPacific

41

35

32

26

9

7

32

8

Rentalchange(q-o-q%)

8%6%4%2%0%-2%-4%-6%

-8%

-10%

FirstQuarterHighlights

•Globalofficeleasingvolumesinthefirstquarterwereup7%versustheprior-yearquarter,withtheU.S.up14%,AsiaPacificup12%,whileEMEAwasdown8%

•UpgradingspacecontinuestobeapriorityformanyoccupiersinboththeU.S.andAsiaPacific,whereasprolongeddecision-makingandlimitedavailablespaceisslowingtransactionsinEurope

•Theglobalofficevacancyratetickedup30bpsto16.5%inthefirstquarter2024,comparedwith16.2%inthefourthquarter2023and15.3%ayearago,drivenmainlybyNorthAmericawherethemarketcontinuestoprocessleaseswithlowersquarefootagerequirements

Notes:

•Source:JLLResearch,April2024

•PrimeOfficeRentalGrowth:unweightedaverageof30majormarkets

6|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Millionssqm

5%

5-yearQ1Avg(2019-2023)

Q12023

Q12024

Industrialleasingindustryhighlights

NorthAmericaGrossLeasingEuropeGrossLeasingAsiaPacificNetAbsorption

18

15

12

9

6

3

0

-2%

Q12023

Q12024

5-yearQ1Avg

(2019-2023)

8

6

4

2

0

-15%

Q12023

Q12024

5-yearQ1Avg

(2019-2023)

3

2

1

0

FirstQuarterHighlights

•Globalactivityintheindustrialsectorremainedsubduedduringthefirstquarterof2024,drivenbyadeclineinleasingvolumesinNorthAmericaandEurope

•Rentalgrowthinallthreegeographiesremainedpositive,albeitataslowingpace

•WhilegrossleasingfiguresforNorthAmericaandEuropeareattheirlowestlevelsinrecentyears,occupierdemandforthelimitedamountofavailablehigh-quality,sustainablespaceisexpectedtodriveanuptickinactivitylaterintheyear

Notes:

•Source:JLLResearch,April2024

•NorthAmericaGrossLeasing:60citymarkets;EMEAGrossLeasing:13countrymarkets;AsiaPacificNetAbsorption:35citymarkets

7|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Consolidatedfinancials

ReportingchangeseffectiveJanuary1,2024

JLLRecastHistoricalFinancialInformationisavailableonourInvestorRelationswebsiteat

•JLLnolongerreportsthenon-GAAPmeasures"Feerevenue"and"Fee-basedoperatingexpenses."

oThischangefollowstheconclusionofacommentletterfromtheSecuritiesandExchangeCommissionStaffinFebruary2024.

oThediscussionofrevenueandassociatedgrowthratesareinclusiveofGrossContractCosts,andnetnon-cashMSRandmortgagebanking

derivativeactivity.ThischangeprimarilyimpactsourWorkDynamicssegmentandthePropertyManagementbusinesslinewithinourMarketsAdvisorysegment.

oGiventheabsenceof“Feerevenue”inourreportedfinancials,wenolongerreportAdjustedEBITDAmargin.

oNearlyalloftheinformationwepreviouslyprovidedisincludedin,orcanbederivedfrom,ournewpresentation.

oItisimportanttonotethatthesepresentationchangeshavenoimpactonhowwemanageourbusiness,ourNetincome(loss)attributabletocommonshareholders,ourEarnings(loss)pershare(EPS)orourcashflow.

•ThedefinitionsofAdjustedEBITDAandAdjustednetincomeattributabletocommonshareholderswereupdatedtoexcludeJLLTechnologiesandLaSalleequityearnings/losses.

•ThecalculationofLaSalle’sassetsundermanagement(AUM)wasrefinedtoincludeuncalledcommittedcapitalandcash.

oTomorecloselyconformwiththemethodologyofsimilarlytitledmetricsprovidedbyotherindustryparticipants,thecalculationofLaSalle’sAUMwasrefinedtoincludeuncalledcommittedcapitalandcashheldonbehalfofclientsbasedonanewstandardindustrydefinitiondevelopedby

industrygroupsNCREIF,INREVandANREV.

Notes:

•ThesechangeswerepreviewedduringourQ42023EarningsCallthattookplaceonFebruary27,2024.

9|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Consolidatedfirstquarter2024financialresultsGrowthratesrepresent%changeoverQ12023

Q12024

Q12023

’24/’23%Chg.USD

’24/’23%Chg.

LocalCurrency

Revenue

$5,125M

$4,716M

9%

9%

GrossContractCosts

$3,499M

$3,133M

12%

12%

Platformoperatingexpenses

$1,510M

$1,529M

(1)%

(1)%

AdjustedNetIncome

$86M

$34M

151%

167%

AdjustedDilutedEPS

$1.78

$0.71

151%

168%

AdjustedEBITDA

$187M

$113M

66%

70%

FirstQuarterHighlights

•Resilientrevenuebusinesslinescontinuedtodeliverstronggrowth,collectivelyup12%localcurrencyinthefirstquarter,drivenbyWorkplaceManagementandPropertyManagement

•Transaction-basedbusinesseswerecollectivelyup1%localcurrencyaseconomicuncertaintyandthecurrentinterestrateenvironmentcontinuedtoweighondecisionmaking

•TheincreaseinAdjustedEBITDAdollarsreflectsrevenuegrowthacrossbothresilientandtransactionalbusinesslines,aswellasthebenefitofcostmitigationactions

Notes:

•Q12024OrganicRevenuegrowthof9%localcurrency

•Non-GAAPitemslistedaboveincludeAdjustedNetIncome,AdjustedDilutedEPS,AdjustedEBITDA

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

10|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Businesssegmentsresults

Firstquarter2024financialresults–Businesssegments$M.Growthratesinlocalcurrency;represent%changeoverQ12023

Revenue

GrossContractCosts

SegmentPlatformOperatingExpenses

AdjustedEBITDA

Markets

Advisory

Capital

Markets

Work

Dynamics

JLL

Technologies

LaSalle

Consolidated

$950

5%

$378

6%

$3,640

11%

$54

(12)%

$103

(8)%

$5,125

9%

$305

10%

$567

(1)%

$95

33%

$14

50%

$365

3%

$25

145%

$3,171

12%

$440

1%

$51

102%

$1

(68)%

$62

(22)%

$(5)

73%

$8

19%

$76

(11)%

$21

(2)%

$3,499

12%

$1,510

(1)%

$187

70%

Notes:

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

12|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

MarketsAdvisoryGrowthratesrepresent%changeoverQ12023

Revenue

$M

$906$19$950$23

$400$430

$487

$497

Q12024

Advisory,ConsultingandOther

Q12023

LeasingPropertyManagement

SegmentAdjustedEBITDA

$M

$95

$72

Q12024

$305

Q12023

Grosscontractcosts:$279

FirstQuarterHighlights

•MarketsAdvisoryrevenuegrowthof5%localcurrency/USDwasdrivenbyPropertyManagementandamid-singledigitincreaseinU.S.Leasingrevenue

•Leasingrevenuegrowthof2%localcurrency/USDwasledbytheU.S.officesector,whichsawincreaseddealsizeandtransactionvolumes,partiallyoffsetbydeclinesintheindustrialsector,asaveragedealsizedecreased

•PropertyManagementrevenuegrowthof8%localcurrency(7%USD)wasdrivenbyincreasedpass-throughcostsandportfolioexpansionsintheU.S.,UKandCanada

•SegmentadjustedEBITDAgrowthwasdrivenbyrevenuegrowthandcostmanagementactions

Notes:

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

13|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

LoanServicing

ValueandRiskAdvisory

$357

$37

$79

$378$39

$80

CapitalMarketsGrowthratesrepresent%changeoverQ12023

Revenue

$M

$241$259

Q12024

Q12023

InvestmentSales,Debt/EquityAdvisoryandOther

SegmentAdjustedEBITDA

$M

$25

$11

Q12023

$9

$(2)

Q12024

$14

$(9)

Grosscontractcosts:

MSRs:

FirstQuarterHighlights

•CapitalMarketsrevenuegrowthof6%localcurrency/USDwasbroad-basedacrossbusinesslines,thoughmarketuncertainty,especiallyaroundthefuturepathofinterestratespersists

•InvestmentSales,Debt/EquityAdvisoryandOtherrevenueincreased8%localcurrency/USDacrossmostassetclasses,drivenbystrengthinGermanyandJapan

•SegmentadjustedEBITDAgrowthwasdrivenbyrevenuegrowthandcostmanagementactions,partiallyoffsetbyayear-over-yearnon-cashchangeinloanlosscreditreserves,asaslightincreasetothereserveinthecurrentquarterfollowedadecreasetothereservein1Q2023

Notes:

•Netnon-cashMSRandmortgagebankingderivativeactivityshownas“MSRs”above

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

14|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

WorkDynamicsGrowthratesrepresent%changeoverQ12023

Revenue

$M

$3,640

$3,276

$111

$103$656

$676

$2,872

$2,497

Q12024

Q12023

SegmentAdjustedEBITDA

$M

$51

$26

Q12023

Q12024

WorkplaceManagementProjectManagementPortfolioServicesandOtherGrosscontractcosts:$2,834$3,171

FirstQuarterHighlights

•WorkDynamicsrevenuegrowthof11%localcurrency/USDwasledbycontinuedstrongperformanceinWorkplaceManagement

•WorkplaceManagementrevenuegrew15%localcurrency/USDas2023newclientwinsandcontractexpansionsintheAmericasrampedfurtherinthequarter

•ProjectManagementrevenuedeclined3%localcurrency/USDdrivenbylowerpass-throughcosts;managementfeeswereflatassofter2023leasingactivitymoderatednewprojectcontracts

•SegmentadjustedEBITDAgrowthwasattributabletorevenuegrowth,theabsenceofTetriscontractlossesinthecurrentquarterandcontinuedcostmanagementactions

Notes:

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

15|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

JLLTechnologiesGrowthratesrepresent%changeoverQ12023

Revenue

$M

$61

$54

Q12024

Q12023

SegmentAdjustedEBITDA

$M

($5)

($18)

Q12024

$1

Q12023

Grosscontractcosts:$4

FirstQuarterHighlights

•JLLTechnologiesrevenuedeclined12%localcurrency/USDreflectinglowercontractsigningsinthesecondhalfof2023,aschangestothebusiness’sgo-to-marketapproachaimedatimprovingprofitabilitytookeffect,anddelayeddecision-makingontechnologyspendfromexistingsolutionsclients

•SegmentAdjustedEBITDAimprovementforthequarterwasdrivenbycostmanagementactionsandimprovedoperatingefficiency,whichoutpacedtheimpactoflowerrevenue

Notes:

•IncludedinSegmentadjustedEBITDAforJLLTisareductionincarriedinterestexpenseof$0.1millionforQ12024andcarriedinterestexpenseof$0.7millionforQ12023relatedtoEquity(losses)earningsofthesegment

•AsofMarch31,2024,JLLTechnologies’proptechinvestmentstotal~$410M,withtheportfoliocurrentlyvaluedat~$430M,includingnotesreceivables

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

16|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

LaSalle

Growthratesrepresent%changeoverQ12023

Revenue

$M

SegmentAdjustedEBITDA

$M

$114

$10

$4

$103

$9

$2

$92

$101

Q12023

AdvisoryFees

Q12024

TransactionFeesandOtherIncentiveFees

$23

$21

Q12024

$8

Q12023

Grosscontractcosts:$7

FirstQuarterHighlights

•LaSalle’srevenuedeclineof8%localcurrency(10%USD)wasprimarilyduetoloweradvisoryfees,asvaluationdeclinescontinuetopressureassetsundermanagement(AUM)andlowerfeesinEuropeduetostructuralchangestocertainproductofferings

•AUMof$90billionatquarterend,adeclineof3%localcurrency(4%USD)resultingprimarilyfromvaluationdecreasesoverthetrailingtwelvemonths

•SegmentadjustedEBITDAdeclinedrivenbylowerrevenue,partiallyoffsetbycostmanagementactions

Notes:

•ThemarketvalueofJLL’sinvestmentinLaSalleLOGIPORTREIT(ticker3466-TKS)wasapproximately$49.0millionasofMarch31,2024

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

17|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Capitalallocationandbalancesheet

Debtandleverage

Highlights:

•Strongbalancesheetwithampleliquidityprovidesoperationalflexibility

•Sequentialquarterincreaseinnetdebtprimarilyattributabletoannualincentivecompensationpaymentsandreflectsthenormalseasonalityofcashflowsforthebusiness

•Theyear-over-yearreductioninnetdebtwaslargelyaresultofimprovedcashflowfromoperationsoverthetrailingtwelvemonthsendedMarch31,2024,comparedwiththetwelve-monthperiodendedMarch31,2023

Debtandleverage($M)

Q12024

Q42023

Q12023

Cashandcashequivalents

397

410

485

Totaldebt

2,298

1,560

2,585

Short-termborrowings

125

148

104

Creditfacility

1,395

625

2,100

Longtermseniornotes

778

787

380

TotalNetDebt

$1,901

$1,150

$2,100

AdjustedTTMEBITDA

$1,013

$938

$1,056

NetDebt/AdjustedTTMEBITDA

1.9x

1.2x

2.0x

CorporateLiquidity

$2,302

$3,085

$1,735

Notes:

•Refertopages24-27fordefinitionsandreconciliationsofnon-GAAPfinancialmeasures

•CreditFacilityandLong-TermSeniorNotesamountsshownaregrossofdebtissuancecosts

•CreditFacilityfiguresshownintablerepresentamountdrawn

19|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

InvestmentGradeCreditRatings

Moody’s:Baa1

S&P:BBB+

$3.30B

CreditFacility

MaturinginNovember2028

$400M

LTSeniorNote

(PublicOffering)

5-yrdebt6.875%fixed(due2028)

€350M

LTSeniorEuroNotes

(PrivatePlacement)

10-yrdebt1.96%fixed(due2027)

12-yrdebt2.21%fixed(due2029)

$43

$20

$62

Returnofcapitaltoshareholders

$M

$601

$343

$100

2019

2020

2021

Dividend

2022

2023

Q12024YTD

ShareRepurchase

Highlights

•Strongbalancesheetprovidesflexibilitytoinvestinthebusinesswhilealsoreturningcashtoshareholders

•Sharesrepurchasestotaled$20millioninQ12024;approximately$1.1billionremainsonoursharerepurchaseauthorization

•Thelevelofreturnofcapitaltoshareholdersin2024and2023reflectsincreasedfocusonreducingoutstandingdebtbalances

20|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Financialtargets

$25-30B

Revenue

2024andMid-TermFinancialTargets

2024ConsolidatedFinancialTargets

AdjustedEBITDA

$950–1,150M

22|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Mid-TermConsolidatedFinancialTargets

GrossContractCosts

$15-19B

AdjustedEBITDA

$1.6–2.1B

NetDebt/Adj.EBITDA

<2x

Supplementalmaterials&non-GAAPreconciliations

Reconciliationofnetincome(loss)attributabletocommonshareholderstoadjustedEBITDA

ThreeMonthsEndedMar31

($M)

2024

2023

Netincome(loss)attributabletocommonshareholders

$66.1

$(9.2)

Interestexpense,netofinterestincome

30.5

26.3

Incometaxprovision(benefit)

15.9

(2.3)

Depreciationandamortization(1)

60.0

56.5

EBITDA

$172.5

$71.3

Restructuringandacquisitioncharges

1.7

35.7

Netnon-cashMSRandmortgagebankingderivativeactivity

9.0

1.8

Interestonemployeeloans,netofforgiveness

(1.0)

0.2

Equitylosses-JLLTechnologiesandLaSalle

4.9

3.9

AdjustedEBITDA

$187.1

$112.9

AdjustedEBITDAattributabletocommonshareholders("AdjustedEBITDA")representsEBITDAattributabletocommonshareholders(“EBITDA”)furtheradjustedforcertainitemswedonotconsiderdirectlyindicativeofourongoingperformanceinthecontextof

certainperformancemeasurements

(1)Thisadjustmentexcludesthenoncontrollinginterestportionofamortizationofacquisition-relatedintangibleswhichisnotattributabletocommonshareholders.

24|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

2024

2023

$(9.2)

47,555

Reconciliationofnetincome(loss)toadjustednetincomeandadjusted

ThreeMonthsEndedMar31

dilutedearningspershare

($Mexceptpersharedata)

Netincome(loss)attributabletocommonshareholders

Shares(in000s)(1)

$66.1

48,280

Dilutedearnings(loss)pershare

$1.37

$(0.19)

Netincome(loss)attributabletocommonshareholders

$66.1

$(9.2)

Restructuringandacquisitioncharges

1.7

35.7

Netnon-cashMSRandmortgagebankingderivativeactivity

9.0

1.8

Amortizationofacquisition-relatedintangibles(2)

15.2

16.5

Interestonemployeeloans,netofforgiveness

(1.0)

0.2

Equitylosses-JLLTechnologiesandLaSalle

4.9

3.9

Taximpactofadjusteditems(3)

(9.9)

(14.7)

Adjustednetincome

$86.0

$34.2

Shares(in000s)

48,280

48,360

Adjusteddilutedearningspershare(4)

$1.78

$0.71

(1)BasicsharesoutstandingwereusedinthecalculationofdilutivelosspershareforthethreemonthsendedMarch31,2023,astheimpactofunvestedstock-basedcompensationawardswouldbeanti-dilutive.

(2)Thisadjustmentexcludesthenoncontrollinginterestportionofamortizationofacquisition-relatedintangibleswhichisnotattributabletocommonshareholders.

(3)Forthefirstquarterof2024and2023,thetaximpactofadjusteditemswascalculatedusingtheapplicablestatutoryratesbytaxjurisdiction.

(4)Calculatedonalocalcurrencybasis,theresultsforthethreemonthsendedMarch31,2024,include$0.11unfavorableimpactduetoforeignexchangeratefluctuations.

25|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Non-GAAPmeasures

Managementusescertainnon-GAAPfinancialmeasurestodevelopbudgetsandforecasts,measureandrewardperformanceagainstthosebudgets

andforecasts,andenhancecomparabilitytopriorperiods.Thesemeasuresarebelievedtobeusefultoinvestorsandotherexternalstakeholdersas

supplementalmeasuresofcoreoperatingperformanceandincludethefollowing:

(i)AdjustedEBITDAattributabletocommonshareholders("AdjustedEBITDA"),

(ii)Adjustednetincome(loss)attributabletocommonshareholdersandAdjusteddilutedearnings(loss)pershare,

(iii)FreeCashFlow,and

(iv)Percentagechangesagainstpriorperiods,presentedonalocalcurrencybasis.

However,non-GAAPfinancialmeasuresshouldnotbeconsideredalternativestomeasuresdeterminedinaccordancewithU.S.generallyaccepted

accountingprinciples(“GAAP”).Anymeasurethateliminatescomponentsofacompany’scapitalstructure,costofoperationsorinvestments,orother

resultshaslimitationsasaperformancemeasure.Inlightoftheselimitations,managementalsoconsidersGAAPfinancialmeasuresanddoesnotrely

solelyonnon-GAAPfinancialmeasures.Becausethecompany'snon-GAAPfinancialmeasuresarenotcalculatedinaccordancewithGAAP,theymay

notbecomparabletosimilarlytitledmeasuresusedbyothercompanies.

EffectiveJanuary1,2024,thedefinitionsofAdjustedEBITDAandAdjustednetincomeattributabletocommonshareholderswereupdatedtoexclude

certainequityearnings/lossesasfurtherdescribedbelow.Comparableperiodshavebeenrecasttoconformtotherevisedpresentation.

Alsoeffectivewithfirst-quarter2024reporting,thecompanynolongerreportsthenon-GAAPmeasures"Feerevenue"and"Fee-basedoperating

expenses"followingtheconclusionofacommentletterfromtheSecuritiesandExchangeCommissionStaffinFebruary2024.

AdjustmentstoGAAPFinancialMeasuresUsedtoCalculatenon-GAAPFinancialMeasures

NetNon-CashMortgageServicingRights("MSR")andMortgageBankingDerivativeActivityconsistsofthebalancespresentedwithinRevenue

composedof(i)derivativegains/lossesresultingfrommortgagebankingloancommitmentandwarehousingactivityand(ii)gainsrecognizedfromthe

retentionofMSRuponoriginationandsaleofmortgageloans,offsetby(iii)amortizationofMSRintangibleassetsovertheperiodthatnetservicing

incomeisprojectedtobereceived.Non-cashderivativegains/lossesresultingfrommortgagebankingloancommitmentandwarehousingactivityare

calculatedastheestimatedfairvalueofloancommitmentsandsubsequentchangesthereof,primarilyrepresentedbytheestimatednetcashflows

associatedwithfutureservicingrights.MSRgainsandcorrespondingMSRintangibleassetsarecalculatedasthepresentvalueofestimatedcash

flowsovertheestimatedmortgageservicingperiods.TheaboveactivityisreportedentirelywithinRevenueoftheCapitalMarketssegment.Excluding

netnon-cashMSRandmortgagebankingderivativeactivityreflectshowthecompanymanagesandevaluatesperformancebecausetheexcluded

activityisnon-cashinnature.

26|©2024JonesLangLaSalleIP,Inc.Allrightsreserved.

Non-GAAPmeasures(cont.)

RestructuringandAcquisitionChargesprimarilyconsistof:(i)severanceandemployment-relatedcharges,includingthoserelatedtoexternal

serviceproviders,incurredinconjunctionwithastructuralbusinessshift,whichcanberepresentedbyanota

温馨提示

  • 1. 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
  • 2. 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
  • 3. 本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
  • 4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
  • 5. 人人文库网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
  • 6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
  • 7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。

评论

0/150

提交评论