Colliers International reports strong financial results for second quarter

Revenue up 18% (21% in local currency) driving solid increase to earnings


Operating highlights:

     
  Three months ended Six months ended
  June 30 June 30
(in millions of US$, except EPS measures)  2016 2015 2016 2015
             
Revenues$482.5 $ 409.8  $858.6 $ 745.6 
Adjusted EBITDA (note 1) 52.8   44.6   75.0   59.1 
Adjusted EPS (note 2) 0.63   0.58   0.82   0.69 
             
             
GAAP Operating Earnings 37.6   (16.7)  46.5   (14.4)
GAAP EPS from continuing operations 0.55   (0.79)  0.37   (0.58)
                

TORONTO, July 26, 2016 (GLOBE NEWSWIRE) -- Colliers International Group Inc. (NASDAQ:CIGI) (TSX:CIG) today reported strong financial results for its second quarter ended June 30, 2016. All amounts are in US dollars.

Revenues for the second quarter were $482.5 million, an 18% increase (21% in local currency) relative to the same quarter in the prior year and Adjusted EBITDA (note 1) was $52.8 million, up 18% (23% in local currency). Adjusted EPS (note 2) was $0.63, up 9% versus the prior year quarter, impacted by a higher income tax rate. Second quarter Adjusted EPS would have been approximately $0.03 higher excluding foreign exchange impacts. GAAP Operating Earnings were $37.6 million, relative to a loss of $16.7 million in the prior year period. GAAP EPS from continuing operations was $0.55 per share in the quarter, versus a loss of $0.79 per share for the same quarter a year ago. Second quarter GAAP EPS would have been approximately $0.03 higher excluding changes in foreign exchange rates. Prior year GAAP Operating Earnings and GAAP EPS results included one-time costs related to the separation from FirstService Corporation completed on June 1, 2015.

For the six months ended June 30, 2016, revenues were $858.6 million, a 15% increase (19% in local currency) relative to the comparable prior year period and Adjusted EBITDA was $75.0 million, up 27% (32% in local currency). Adjusted EPS was $0.82, up 19% versus the prior year period, impacted by a higher income tax rate. Year-to-date Adjusted EPS would have been approximately $0.05 higher excluding foreign exchange impacts.  GAAP Operating Earnings were $46.5 million, relative to a loss of $14.4 million in the prior year period. GAAP EPS from continuing operations for the six month period was $0.37 per share, compared to a loss of $0.58 per share in the prior year period. Year-to-date GAAP EPS would have been approximately $0.05 higher excluding changes in foreign exchange rates. Prior year GAAP Operating Earnings and GAAP EPS results included one-time costs related to the separation from FirstService Corporation completed on June 1, 2015.

“Colliers delivered excellent results in the second quarter despite key operating currencies declining against the US dollar and negatively impacting our results on a reported basis. Strong internal growth continued in most major markets, especially in the Americas region,” said Jay S. Hennick, Chairman and CEO of Colliers International. “Since the beginning of the second quarter, and shortly after, we have expanded operations in Florida, Michigan and New York and added to our project and development management services business in the Northeast US. With a disciplined growth strategy, long-term track record of success and strong balance sheet, Colliers International is better positioned than ever to continue capitalizing on growth opportunities and strengthening the Colliers International brand and global platform,” he concluded.

About Colliers International Group Inc.
Colliers International Group Inc. (NASDAQ:CIGI) (TSX:CIG) is an industry leading global real estate services company with more than 16,000 skilled professionals operating in 66 countries. With an enterprising culture and significant employee ownership, Colliers professionals provide a full range of services to real estate occupiers, owners and investors worldwide. Services include strategic advice and execution for property sales, leasing and finance; global corporate solutions; property, facility and project management; workplace solutions; appraisal, valuation and tax consulting; customized research; and thought leadership consulting.

Colliers professionals think differently, share great ideas and offer thoughtful and innovative advice that help clients accelerate their success. Colliers has been ranked among the top 100 outsourcing firms by the International Association of Outsourcing Professionals’ Global Outsourcing for 11 consecutive years, more than any other real estate services firm.

For the latest news from Colliers, visit Colliers.com or follow us on Twitter: @Colliers and LinkedIn.

Consolidated Revenues

       
  Three months ended  Six months ended 
(in thousands of US$) June 30 Growth June 30 Growth
(LC = local currency) 2016 2015 in LC % 2016 2015 in LC %
                 
Outsourcing & Advisory $179,809 $158,268 17% $339,627 $290,792 22%
Lease Brokerage  151,807  136,880 13%  264,692  241,494 13%
Sales Brokerage  150,920  114,684 34%  254,325  213,308 22%
                 
Total revenues $482,536 $409,832 21% $858,644 $745,594 19%
                   

Consolidated revenues for the second quarter grew 21% on a local currency basis, with each service line contributing strongly. Consolidated internal revenue growth in local currencies was 11% with the balance coming from acquisitions completed during the past year.

For the six months ended June 30, 2016, consolidated revenues grew 19% on a local currency basis with each service line contributing strongly. Year-to-date consolidated internal revenue growth in local currencies was 9% with the balance coming from acquisitions completed during the past year.

Segmented Quarterly Results
The Americas region’s revenues totalled $263.0 million for the second quarter compared to $205.8 million in the prior year quarter, up 28% (30% on a local currency basis). Local currency revenue growth was comprised of 14% internal growth and 16% growth from recent acquisitions. Internal growth for the quarter was driven by Sales Brokerage and Outsourcing & Advisory revenues in the US and Canada. Adjusted EBITDA was $28.4 million, up 63% from the prior year quarter as a result of operating leverage and the impact of acquisitions. GAAP Operating Earnings were $22.6 million, up 89%.

EMEA region revenues totalled $117.2 million for the second quarter compared to $105.1 million in the prior year quarter, up 11% (14% on a local currency basis). Local currency revenue growth was comprised of 6% internal growth and 8% growth from recent acquisitions. Internal growth was driven by strong Outsourcing & Advisory services activity, particularly project management. Adjusted EBITDA was $17.1 million, versus $17.8 million in the prior year quarter, and was primarily impacted by revenue mix, with project management assignments generating lower margins in the quarter compared to other services, and the timing of certain expenses. GAAP Operating Earnings were $11.7 million, versus $13.1 million in the prior year quarter.

Asia Pacific region revenues totalled $102.1 million for the second quarter compared to $98.7 million in the prior year quarter, up 3% (9% on a local currency basis), entirely from internal growth with foreign exchange impacting results in the US dollar reporting currency. Growth was driven by solid Sales Brokerage activity in the Australia and New Zealand markets, offset by a modest decline in revenues in Asia. Adjusted EBITDA was $10.5 million versus $12.1 million in the prior year quarter, and was impacted by significant additions of key personnel in several Asian markets. GAAP Operating Earnings were $9.1 million, versus $10.7 million in the prior year period.

Global corporate costs were $3.1 million in the second quarter, relative to $2.7 million in the prior year period. The GAAP Operating Loss for the second quarter was $5.8 million, relative to $52.5 million in the prior period, with the prior period impacted by costs related to the separation from FirstService Corporation completed on June 1, 2015.

Consolidation of Global Leadership to Toronto
During the second quarter, coinciding with Colliers’ first anniversary as an independent public company, the Company implemented a plan to consolidate global leadership in Toronto, with Seattle and Vancouver continuing as shared services centres. The plan resulted in the downsizing of the Seattle office and a modest headcount reduction. Restructuring costs incurred during the quarter totalled $2.8 million and are reflected as reconciling items in the computation of Adjusted EBITDA and Adjusted EPS. The plan will be completed, and additional costs of approximately $1.5 million will be incurred, during the third quarter of 2016.

Conference Call
Colliers will be holding a conference call on Tuesday, July 26, 2016 at 11:00 a.m. Eastern Time to discuss the quarter’s results. The call, as well as a supplemental slide presentation, will be simultaneously web cast and can be accessed live or after the call at www.colliers.com in the “Investors / Newsroom” section.

Forward-looking Statements
This press release includes or may include forward-looking statements. Forward-looking statements include the Company’s financial performance outlook and statements regarding goals, beliefs, strategies, objectives, plans or current expectations. These statements involve known and unknown risks, uncertainties and other factors which may cause the actual results to be materially different from any future results, performance or achievements contemplated in the forward-looking statements. Such factors include: economic conditions, especially as they relate to commercial and consumer credit conditions and consumer spending, particularly in regions where our business may be concentrated; commercial real estate property values, vacancy rates and general conditions of financial liquidity for real estate transactions; trends in pricing and risk assumption for commercial real estate services; the effect of significant movements in average cap rates across different property types; a reduction by companies in their reliance on outsourcing for their commercial real estate needs, which would affect revenues and operating performance; competition in the markets served by the Company; the ability to attract new clients and to retain major clients and renew related contracts; the ability to retain and incentivize producers; increases in wage and benefit costs; the effects of changes in interest rates on the cost of borrowing; unexpected increases in operating costs, such as insurance, workers’ compensation and health care; changes in the frequency or severity of insurance incidents relative to historical experience; the effects of changes in foreign exchange rates in relation to the US dollar on the Company’s Canadian dollar, Australian dollar, UK pound and Euro denominated revenues and expenses; the ability to identify and make acquisitions at reasonable prices and successfully integrate acquired operations; the ability to execute on, and adapt to, information technology strategies and trends; the ability to comply with laws and regulations related to our global operations, including real estate licensure, labour and employment laws and regulations, as well as the anti-corruption laws and trade sanctions; political conditions, including political instability and any outbreak or escalation of terrorism or hostilities and the impact thereof on our business; and changes in government laws and policies at the federal, state/provincial or local level that may adversely impact the business.

Additional information and factors are identified in the Company’s Annual Information Form for the year ended December 31, 2015 under the heading “Risk Factors” (which factors are adopted herein and a copy of which can be obtained at www.sedar.com) and other periodic filings with Canadian and US securities regulators. Forward looking statements contained in this press release are made as of the date hereof and are subject to change. All forward-looking statements in this press release are qualified by these cautionary statements. Except as required by applicable law, Colliers undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Summary financial information is provided in this press release. This press release should be read in conjunction with the Company's quarterly financial statements and MD&A to be made available on SEDAR at www.sedar.com.

Notes
1. Reconciliation of net earnings (loss) from continuing operations to adjusted EBITDA:

Adjusted EBITDA is defined as net earnings from continuing operations, adjusted to exclude: (i) income tax; (ii) other expense (income); (iii) interest expense; (iv) depreciation and amortization; (v) acquisition-related items; (vi) corporate costs allocated to spin-off; (vii) restructuring costs and (viii) stock-based compensation expense. We use adjusted EBITDA to evaluate our own operating performance and our ability to incur debt, as well as an integral part of our planning and reporting systems. Additionally, we use this measure in conjunction with discounted cash flow models to determine the Company’s overall enterprise valuation and to evaluate acquisition targets. We present adjusted EBITDA as a supplemental measure because we believe such measure is useful to investors as a reasonable indicator of operating performance because of the low capital intensity of the Company’s service operations. We believe this measure is a financial metric used by many investors to compare companies, especially in the services industry. This measure is not a recognized measure of financial performance under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings from continuing operations or cash flow from operating activities, as determined in accordance with GAAP. Our method of calculating adjusted EBITDA may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings from continuing operations to adjusted EBITDA appears below.

     
  Three months ended Six months ended
(in thousands of US$)June 30 June 30
  2016 2015 2016 2015
             
Net earnings (loss) from continuing operations  $ 23,756  $ (21,359) $ 27,787  $ (21,319)
Income tax  12,861    3,365    15,931    2,849 
Other income, net  (1,220)   (310)   (1,820)   174 
Interest expense, net  2,227    1,556    4,591    3,891 
Operating earnings (loss)  37,624    (16,748)   46,489    (14,405)
Depreciation and amortization  10,616    9,683    21,649    18,274 
Acquisition-related items  973    1,172    2,045    2,043 
Spin-off stock-based compensation costs  -    35,400    -    35,400 
Spin-off transaction costs  -    13,134    -    13,134 
Corporate costs allocated to spin-off  -    727    -    2,010 
Restructuring costs  2,776    -    2,776    - 
Stock-based compensation expense  806    1,197    2,018    2,692 
Adjusted EBITDA$ 52,795  $ 44,565  $ 74,977  $ 59,148 
                    

2. Reconciliation of net earnings (loss) from continuing operations and diluted net earnings (loss) per share from continuing operations to adjusted net earnings and adjusted earnings per share:

Adjusted earnings per share is defined as diluted net earnings (loss) per share from continuing operations, adjusted for the effect, after income tax, of: (i) the non-controlling interest redemption increment; (ii) amortization expense related to intangible assets recognized in connection with acquisitions; (iii) acquisition-related items; (iv) corporate costs allocated to spin-off; (v) restructuring costs and (vi) stock-based compensation expense. We believe this measure is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company and enhances the comparability of operating results from period to period. Adjusted earnings per share is not a recognized measure of financial performance under GAAP, and should not be considered as a substitute for diluted net earnings per share from continuing operations, as determined in accordance with GAAP. Our method of calculating this non-GAAP measure may differ from other issuers and, accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings from continuing operations to adjusted net earnings and of diluted net earnings (loss) per share from continuing operations to adjusted earnings per share appears below.

     
  Three months ended Six months ended
(in thousands of US$)June 30 June 30
  2016 2015 2016 2015
             
Net earnings (loss) from continuing operations$ 23,756  $ (21,359) $ 27,787  $ (21,319)
Non-controlling interest share of earnings  (5,559)   (7,421)   (7,973)   (8,820)
Amortization of intangible assets  4,792    4,204    10,428    7,631 
Acquisition-related items  973    1,172    2,045    2,043 
Spin-off stock-based compensation costs  -    35,400    -    35,400 
Spin-off transaction costs  -    13,134    -    13,134 
Corporate costs allocated to spin-off  -    741    -    2,048 
Restructuring costs  2,776    -    2,776    - 
Stock-based compensation expense  806    1,197    2,018    2,692 
Income tax on adjustments  (2,548)   (5,461)   (4,239)   (7,470)
Non-controlling interest on adjustments  (432)   -    (934)   (163)
Adjusted net earnings$ 24,564  $ 21,607  $ 31,908  $ 25,176 
             
  Three months ended Six months ended
(in US$)June 30 June 30
  2016 2015 2016 2015
             
Diluted net earnings (loss) per share from continuing operations$ 0.55  $ (0.79) $ 0.37  $ (0.58)
Non-controlling interest redemption increment  (0.08)   0.01    0.14    (0.25)
Amortization of intangible assets, net of tax  0.08    0.08    0.17    0.14 
Acquisition-related items  0.02    0.03    0.05    0.06 
Spin-off stock-based compensation costs  -    0.96    -    0.97 
Spin-off transaction costs, net of tax  -    0.25    -    0.25 
Corporate costs allocated to spin-off, net of tax  -    0.01    -    0.04 
Restructuring costs, net of tax  0.04    -    0.04    - 
Stock-based compensation expense, net of tax  0.02    0.03    0.05    0.06 
Adjusted earnings per share$ 0.63  $ 0.58  $ 0.82  $ 0.69 
                    


 
COLLIERS INTERNATIONAL GROUP INC.
Condensed Consolidated Statements of Earnings (Loss)
(in thousands of US dollars, except per share amounts)
     Three months  Six months
     ended June 30  ended June 30
(unaudited)   2016    2015    2016    2015 
               
Revenues $ 482,536  $ 409,832  $ 858,644  $ 745,594 
               
Cost of revenues   294,968    239,889    531,835    448,010 
Selling, general and administrative expenses   138,355    127,302    256,626    243,138 
Depreciation   5,824    5,479    11,221    10,643 
Amortization of intangible assets   4,792    4,204    10,428    7,631 
Acquisition-related items (1)   973    1,172    2,045    2,043 
Spin-off stock-based compensation costs (2)   -    35,400    -    35,400 
Spin-off transaction costs (3)   -    13,134    -    13,134 
Operating earnings (loss)   37,624    (16,748)   46,489    (14,405)
Interest expense, net   2,227    1,556    4,591    3,891 
Other expense (income)   (1,220)   (310)   (1,820)   174 
Earnings (loss) before income tax   36,617    (17,994)   43,718    (18,470)
Income tax   12,861    3,365    15,931    2,849 
Net earnings (loss) from continuing operations   23,756    (21,359)   27,787    (21,319)
Discontinued operations, net of income tax (4)   -    3,041    -    1,103 
Net earnings (loss)   23,756    (18,318)   27,787    (20,216)
Non-controlling interest share of earnings   5,559    7,421    7,973    8,820 
Non-controlling interest redemption increment   (3,205)   321    5,608    (9,020)
Net earnings (loss) attributable to Company  $ 21,402  $ (26,060) $ 14,206  $ (20,016)
               
Net earnings (loss) per common share             
 Basic            
  Continuing operations $ 0.55  $ (0.79) $ 0.37  $ (0.58)
  Discontinued operations   -    0.08    -    0.03 
   $ 0.55  $ (0.71) $ 0.37  $ (0.55)
               
 Diluted            
  Continuing operations $ 0.55  $ (0.79) $ 0.37  $ (0.58)
  Discontinued operations   -    0.08    -    0.03 
   $ 0.55  $ (0.71) $ 0.37  $ (0.55)
               
Adjusted earnings per share (5) $ 0.63  $ 0.58  $ 0.82  $ 0.69 
               
Weighted average common shares (thousands)            
  Basic   38,594    36,608    38,576    36,241 
  Diluted   38,875    37,003    38,839    36,632 
                       

Notes to Condensed Consolidated Statements of Earnings (Loss)
(1) Acquisition-related items include transaction costs, contingent acquisition consideration fair value adjustments, and contingent acquisition consideration-related compensation expense.
(2) Stock-based compensation costs related to the exchange of non-controlling interests in the former Commercial Real Estate Services division for publicly traded shares of Colliers International Group Inc., in connection with the spin-off completed on June 1, 2015.
(3) Transaction costs related to the spin-off of FirstService Corporation completed on June 1, 2015.
(4) Discontinued operations comprise FirstService Corporation, which was spun off on June 1, 2015.
(5) See definition and reconciliation above.

         
Condensed Consolidated Balance Sheets        
(in thousands of US dollars)   
         
          
(unaudited)June 30, 2016 December 31, 2015 June 30, 2015
          
Assets        
Cash and cash equivalents$96,682 $116,150 $123,724
Accounts receivable 291,156  298,466  269,240
Prepaids and other assets 93,923  81,363  83,944
 Current assets 481,761  495,979  476,908
Other non-current assets 35,759  23,209  24,747
Fixed assets 63,764  62,553  63,910
Deferred income tax, net 76,701  84,038  89,136
Goodwill and intangible assets 472,856  426,642  404,406
 Total assets$1,130,841 $1,092,421 $1,059,107
          
          
Liabilities and shareholders' equity        
Accounts payable and accrued liabilities$389,501 $455,243 $355,976
Other current liabilities 18,587  20,698  15,899
Long-term debt - current 2,200  3,200  5,534
 Current liabilities 410,288  479,141  377,409
Long-term debt - non-current 337,297  257,747  375,599
Other liabilities 55,341  48,034  44,411
Deferred income tax, net 18,725  18,414  19,568
Redeemable non-controlling interests 140,632  139,592  133,819
Shareholders' equity 168,558  149,493  108,301
 Total liabilities and equity$1,130,841 $1,092,421 $1,059,107
          
          
Supplemental balance sheet information        
Total debt$339,497 $260,947 $381,133
Total debt, net of cash 242,815  144,797  257,409
Net debt / pro forma adjusted EBITDA ratio 1.2  0.8  1.6
         


        
Consolidated Statements of Cash Flows       
(in thousands of US dollars)
    Three months ended  Six months ended
    June 30  June 30
(unaudited)   2016    2015    2016    2015 
              
Cash provided by (used in)            
              
Operating activities            
Net earnings (loss) from continuing operations $ 23,756  $ (21,359) $ 27,787  $ (21,319)
Items not affecting cash:            
 Depreciation and amortization   10,616    9,683    21,649    18,274 
 Spin-off stock-based compensation   -    35,400    -    35,400 
 Deferred income tax   3,430    (4,158)   4,087    (5,489)
 Other   6,864    5,040    8,193    5,110 
     44,666    24,606    61,716    31,976 
              
Net change from assets/liabilities            
 Accounts receivable   (38,047)   (23,483)   11,260    20,203 
 Payables and accruals   16,359    49,661    (84,835)   (76,581)
 Other   4,173    (1,060)   (4,133)   (19,632)
 Contingent acquisition consideration paid   -    (141)   -    (1,173)
Discontinued operations   -    9,373    -    29,416 
Net cash provided by (used in) operating activities   27,151    58,956    (15,992)   (15,791)
              
Investing activities            
Acquisition of businesses, net of cash acquired   (9,751)   (16,784)   (46,326)   (17,274)
Purchases of fixed assets   (6,495)   (9,752)   (10,682)   (11,302)
Other investing activities   (7,778)   (3,244)   (13,920)   (3,388)
Discontinued operations   -    (3,601)   -    (10,448)
Net cash used in investing activities   (24,024)   (33,381)   (70,928)   (42,412)
              
Financing activities            
(Decrease) increase in long-term debt, net   21    (4,390)   86,488    48,733 
Purchases of subsidiary shares from non-controlling interests, net   (4,257)   (2,277)   (3,637)   (893)
Dividends paid to common shareholders   -    -    (1,541)   (3,581)
Distributions paid to non-controlling interests   (5,143)   (1,847)   (10,259)   (7,488)
Other financing activities   (212)   (2,906)   978    (1,329)
Net cash (used in) provided by financing activities   (9,591)   (11,420)   72,029    35,442 
              
Effect of exchange rate changes on cash   (4,322)   (11,133)   (4,577)   (10,308)
              
(Decrease) increase in cash and cash equivalents   (10,786)   3,022    (19,468)   (33,069)
              
Cash and cash equivalents, beginning of period   107,468    120,702    116,150    156,793 
              
Cash and cash equivalents, end of period $ 96,682  $ 123,724  $ 96,682  $ 123,724 
              
              
Cash flows excluding discontinued operations            
 Operating activities $ 27,151  $ 49,583  $ (15,992) $ (45,207)
 Investing activities   (24,024)   (29,780)   (70,928)   (31,964)
      


 
Segmented Results
(in thousands of US dollars)
                
      Asia    
(unaudited)Americas EMEA Pacific Corporate Consolidated
                
Three months ended June 30            
                
2016              
 Revenues$262,964 $117,177 $102,122 $ 273  $ 482,536 
 Adjusted EBITDA 28,360  17,086  10,488   (3,139)   52,795 
 Operating earnings (loss) 22,581  11,747  9,127   (5,831)   37,624 
                
2015              
 Revenues$205,768 $105,135 $98,697 $ 232  $ 409,832 
 Adjusted EBITDA 17,364  17,800  12,092   (2,691)   44,565 
 Operating earnings (loss) (1) 11,936  13,080  10,688   (52,452)   (16,748)
                
                
      Asia    
  Americas EMEA Pacific Corporate Consolidated
                
Six months ended June 30             
                
2016              
 Revenues$473,509 $216,092 $168,563 $ 480  $ 858,644 
 Adjusted EBITDA 49,971  16,525  13,770   (5,289)   74,977 
 Operating earnings (loss) 39,538  5,858  11,061   (9,968)   46,489 
                
2015              
 Revenues$389,494 $186,846 $168,801 $ 453  $ 745,594 
 Adjusted EBITDA 30,700  17,822  17,978   (7,352)   59,148 
 Operating earnings (loss) (1) 21,609  9,704  15,157   (60,875)   (14,405)
                    

 (1) Operating loss of Corporate for the three month and six month periods ended June 30, 2015 includes $35,400 of spin-off stock-based compensation costs and $13,134 of spin-off transaction costs.


            

Contact Data