仲量聯(lián)行-2024年第一季度電話財報會議 Earnings Presentation First Quarter 2024_第1頁
仲量聯(lián)行-2024年第一季度電話財報會議 Earnings Presentation First Quarter 2024_第2頁
仲量聯(lián)行-2024年第一季度電話財報會議 Earnings Presentation First Quarter 2024_第3頁
仲量聯(lián)行-2024年第一季度電話財報會議 Earnings Presentation First Quarter 2024_第4頁
仲量聯(lián)行-2024年第一季度電話財報會議 Earnings Presentation First Quarter 2024_第5頁
已閱讀5頁,還剩49頁未讀, 繼續(xù)免費閱讀

下載本文檔

版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進行舉報或認領(lǐng)

文檔簡介

)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

溫馨提示

  • 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
  • 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
  • 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
  • 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
  • 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負責。
  • 6. 下載文件中如有侵權(quán)或不適當內(nèi)容,請與我們聯(lián)系,我們立即糾正。
  • 7. 本站不保證下載資源的準確性、安全性和完整性, 同時也不承擔用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。

評論

0/150

提交評論