Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Colliers International reports strong results for third quarter

T.CIGI

Operating highlights:

  Three months ended   Nine months ended
  September 30   September 30
(in millions of US$, except EPS) 2017   2016   2017   2016
                       
Revenues $ 574.1   $ 462.1   $ 1,541.1   $ 1,320.7
Adjusted EBITDA (note 1)   52.2     37.6     141.1     112.6
Adjusted EPS (note 2)   0.61     0.40     1.70     1.22
                       
                       
GAAP operating earnings   31.4     23.6     82.9     70.1
GAAP EPS   0.11     0.24     0.39     0.61
                       

TORONTO, Oct. 31, 2017 (GLOBE NEWSWIRE) -- Colliers International Group Inc. (NASDAQ:CIGI) (TSX:CIGI) today reported operating and financial results for its third quarter ended September 30, 2017. All amounts are in US dollars.

Revenues for the third quarter were $574.1 million, a 24% increase (22% in local currency) relative to the same quarter in the prior year, adjusted EBITDA (note 1) was $52.2 million, up 39% (34% in local currency) and adjusted EPS (note 2) was $0.61, a 53% increase versus the prior year quarter. Third quarter adjusted EPS would have been approximately $0.03 lower excluding foreign exchange impacts. GAAP operating earnings were $31.4 million, relative to $23.6 million in the prior year period. GAAP EPS was $0.11 per share in the quarter, versus $0.24 per share for the same quarter a year ago, with the current period impacted by a significant increase in the non-controlling interest redemption increment related to the quarterly non-cash balance sheet revaluation of non-controlling interests. Third quarter GAAP EPS would have been approximately $0.03 lower excluding changes in foreign exchange rates. 

For the nine months ended September 30, 2017, revenues were $1.54 billion, a 17% increase (17% in local currency) relative to the comparable prior year period, adjusted EBITDA was $141.1 million, up 25% (25% in local currency) and adjusted EPS was $1.70, a 39% increase versus the prior year period. Changes in foreign exchange rates had no impact on year-to-date adjusted EPS. GAAP operating earnings were $82.9 million, relative to $70.1 million in the prior year period. GAAP EPS for the nine month period was $0.39 per share, compared to $0.61 per share in the prior year period. Changes in foreign exchange rates had no impact on year-to-date GAAP EPS.

“Colliers generated strong results for the third quarter through a combination of recent acquisitions and internal growth. Based on our performance to date, and continuing stable market conditions, we expect a solid fourth quarter and finish to the year,” said Jay S. Hennick, Chairman and CEO of Colliers International. “Since the beginning of the quarter, we doubled the size of our project management business in Australia and added another high quality tenant advisory practice in Washington, D.C., bringing the total number of acquisitions so far this year to seven. We also established company-owned operations in Japan, the third largest economy in the world,” he concluded.

About Colliers International Group Inc.
Colliers International Group Inc. (NASDAQ:CIGI) (TSX:CIGI) is an industry-leading global real estate services company with 15,000 skilled professionals operating in 68 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 global outsourcing firms by the International Association of Outsourcing Professionals for 12 consecutive years, more than any other real estate services firm. Colliers has also been ranked the top property manager in the world by Commercial Property Executive for two years in a row.

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

Consolidated Revenues

    Three months ended       Nine months ended    
(in thousands of US$)   September 30 Growth Growth   September 30 Growth Growth
(LC = local currency)   2017   2016 in US$ % in LC %   2017   2016 in US$ % in LC %
                                 
Outsourcing & Advisory   $ 197,600   $ 180,223 10% 8%   $ 558,798   $ 519,850 7% 8%
Lease Brokerage     188,021     147,958 27% 25%     499,259     412,650 21% 21%
Sales Brokerage     188,436     133,871 41% 38%     483,059     388,196 24% 24%
                                 
Total revenues   $ 574,057   $ 462,052 24% 22%   $ 1,541,117   $ 1,320,696 17% 17%
                                 

Consolidated revenues for the third quarter grew 22% on a local currency basis, with particularly strong contributions from Sales and Lease Brokerage. Local currency revenue growth was comprised of 13% growth from recent acquisitions and internal growth of 9% (note 3). Internal growth was led by a rebound in Sales Brokerage revenues in the EMEA region relative to unusually low activity levels in the prior year period in the aftermath of the June 2016 “Brexit” vote.

For the nine months ended September 30, 2017, consolidated revenues grew 17% on a local currency basis. Year-to-date local currency revenue growth was comprised of 13% growth from recent acquisitions and internal growth of 4%. Internal growth was impacted by a decline in lower margin Outsourcing & Advisory activity in the EMEA region during the first half of the year.

For the full year, the Company estimates local currency internal revenue growth will be similar to that achieved for the nine month period.

Segmented Quarterly Results
The Americas region’s revenues totalled $330.9 million for the third quarter compared to $256.5 million in the prior year quarter, up 29% (28% on a local currency basis). Local currency revenue growth was comprised of 20% growth from recent acquisitions and 8% internal growth. Internal growth was driven by Lease Brokerage, with several significant office lease transactions completed in major markets during the quarter. Adjusted EBITDA was $29.1 million, versus $22.6 million in the prior year quarter, up 29%. GAAP operating earnings were $19.4 million, versus $16.3 million in the prior year period, impacted by amortization of intangible assets acquired in connection with recent acquisitions incurred in the current quarter.

EMEA region revenues totalled $129.7 million for the third quarter compared to $106.6 million in the prior year quarter, up 22% (18% on a local currency basis). Local currency revenue growth was comprised of 7% growth from recent acquisitions and 11% internal growth. Internal revenues benefitted from a rebound in Sales Brokerage activity in the UK and the rest of Western Europe, relative to unusually low activity levels in the prior year period in the aftermath of the June 2016 “Brexit” vote. Adjusted EBITDA more than doubled to $11.2 million, versus $4.5 million in the prior year quarter, reflecting operating leverage from higher revenues and revenue mix. GAAP operating earnings were $6.3 million, versus a loss of $0.4 million in the prior year quarter.

Asia Pacific region revenues totalled $113.0 million for the third quarter compared to $98.6 million in the prior year quarter, up 15% (12% on a local currency basis). Local currency revenue growth was comprised of 11% internal revenue growth and 1% growth from a recent acquisition, with notable increases in Sales Brokerage in Hong Kong and China, as well as Outsourcing & Advisory throughout the region. Adjusted EBITDA was $14.2 million, up from $13.2 million in the prior year quarter. GAAP operating earnings were $12.7 million, versus $11.6 million in the prior year period.

Global corporate costs as reported in adjusted EBITDA were $2.2 million in the third quarter, relative to $2.6 million in the prior year period. The corporate GAAP operating loss for the third quarter was $6.9 million, relative to $4.0 million in the prior period, with the current quarter results impacted by incremental acquisition-related expenses.

Conference Call
Colliers will be holding a conference call on Tuesday, October 31, 2017 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 “Shareholders / 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 business spending; commercial real estate property values, vacancy rates and general conditions of financial liquidity for real estate transactions; the effects of changes in foreign exchange rates in relation to the US dollar on Canadian dollar, Australian dollar, UK pound sterling and Euro denominated revenues and expenses; competition in markets served by the Company; labor shortages or increases in commission, wage and benefit costs; disruptions or security failures in information technology systems; and political conditions or events, including elections, referenda, changes to international trade and immigration policies, and any outbreak or escalation of terrorism or hostilities.

Additional factors and explanatory information are identified in the Company’s Annual Information Form for the year ended December 31, 2016 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 to adjusted EBITDA: 

Adjusted EBITDA is defined as net earnings, adjusted to exclude: (i) income tax; (ii) other expense (income); (iii) interest expense; (iv) depreciation and amortization; (v) acquisition-related items (including transaction costs, contingent acquisition consideration fair value adjustments and contingent acquisition consideration-related compensation expense); (vi) restructuring costs and (vii) stock-based compensation expense. We use adjusted EBITDA to evaluate our own operating performance and our ability to service 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 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 to adjusted EBITDA appears below.

         
    Three months ended   Nine months ended
(in thousands of US$) September 30   September 30
    2017     2016     2017     2016  
                         
Net earnings $ 18,316     $ 13,461     $ 49,344     $ 41,250  
Income tax   9,952       8,207       26,194       24,138  
Other income, net   (332 )     (362 )     (2,368 )     (2,183 )
Interest expense, net   3,487       2,321       9,708       6,913  
Operating earnings   31,423       23,627       82,878       70,118  
Depreciation and amortization   12,976       11,390       39,384       33,038  
Acquisition-related items   6,149       352       13,666       2,397  
Restructuring costs   760       1,804       1,803       4,580  
Stock-based compensation expense   938       471       3,411       2,489  
Adjusted EBITDA $ 52,246     $ 37,645     $ 141,142     $ 112,622  
                               

2. Reconciliation of net earnings and diluted net earnings per common share to adjusted net earnings and adjusted earnings per share:

Adjusted earnings per share is defined as diluted net earnings per common share, 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) restructuring costs and (v) 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, 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 to adjusted net earnings and of diluted net earnings per share to adjusted earnings per share appears below.

         
    Three months ended   Nine months ended
(in thousands of US$) September 30   September 30
    2017     2016     2017     2016  
                         
Net earnings $ 18,316     $ 13,461     $ 49,344     $ 41,250  
Non-controlling interest share of earnings   (5,348 )     (3,286 )     (12,464 )     (11,259 )
Amortization of intangible assets   6,183       5,192       20,148       15,619  
Acquisition-related items   6,149       352       13,666       2,397  
Restructuring costs   760       1,804       1,803       4,580  
Stock-based compensation expense   938       471       3,411       2,489  
Income tax on adjustments   (2,057 )     (2,117 )     (6,523 )     (6,356 )
Non-controlling interest on adjustments   (1,048 )     (399 )     (2,777 )     (1,332 )
Adjusted net earnings $ 23,893     $ 15,478     $ 66,608     $ 47,388  
                         
    Three months ended   Nine months ended
(in US$) September 30   September 30
    2017     2016     2017     2016  
                         
Diluted net earnings per common share $ 0.11     $ 0.24     $ 0.39     $ 0.61  
Non-controlling interest redemption increment   0.22       0.02       0.55       0.16  
Amortization of intangible assets, net of tax   0.10       0.09       0.32       0.25  
Acquisition-related items   0.14       0.01       0.31       0.06  
Restructuring costs, net of tax   0.02       0.03       0.04       0.08  
Stock-based compensation expense, net of tax   0.02       0.01       0.09       0.06  
Adjusted earnings per share $ 0.61     $ 0.40     $ 1.70     $ 1.22  
                               

3. Local currency revenue growth rate and internal revenue growth

Percentage revenue variances presented on a local currency basis are calculated by translating the current period results of our non-US dollar denominated operations to US dollars using the foreign currency exchange rates from the periods against which the current period results are being compared. Percentage revenue variances presented on an internal growth basis are calculated assuming acquired entities were owned for the entire current period as well as the entire prior period. Revenue from acquired entities is estimated based on the operating performance of each acquired entity for the year prior to the acquisition date. We believe that these revenue growth rate methodologies provide a framework for assessing the Company’s performance and operations excluding the effects of foreign currency exchange rate fluctuations and acquisitions. Since these revenue growth rate measures are not calculated under GAAP, they may not be comparable to similar measures used by other issuers.

 
COLLIERS INTERNATIONAL GROUP INC.
Condensed Consolidated Statements of Earnings (Loss)
(in thousands of US dollars, except per share amounts)
          Three months     Nine months
          ended September 30     ended September 30
(unaudited)     2017       2016       2017       2016  
                             
Revenues   $ 574,057     $ 462,052     $ 1,541,117     $ 1,320,696  
                             
Cost of revenues     372,447       301,073       965,059       832,908  
Selling, general and administrative expenses     151,062       125,610       440,130       382,235  
Depreciation     6,793       6,198       19,236       17,419  
Amortization of intangible assets     6,183       5,192       20,148       15,619  
Acquisition-related items (1)     6,149       352       13,666       2,397  
Operating earnings     31,423       23,627       82,878       70,118  
Interest expense, net     3,487       2,321       9,708       6,913  
Other income     (332 )     (362 )     (2,368 )     (2,183 )
Earnings before income tax     28,268       21,668       75,538       65,388  
Income tax     9,952       8,207       26,194       24,138  
Net earnings     18,316       13,461       49,344       41,250  
Non-controlling interest share of earnings     5,348       3,286       12,464       11,259  
Non-controlling interest redemption increment     8,757       671       21,718       6,279  
Net earnings attributable to Company   $ 4,211     $ 9,504     $ 15,162     $ 23,712  
                             
Net earnings per common share                        
  Basic   $ 0.11     $ 0.25     $ 0.39     $ 0.61  
  Diluted   $ 0.11     $ 0.24     $ 0.39     $ 0.61  
                             
Adjusted earnings per share (2)   $ 0.61     $ 0.40     $ 1.70     $ 1.22  
                             
Weighted average common shares (thousands)                        
    Basic     38,860       38,601       38,804       38,584  
    Diluted     39,349       38,950       39,264       38,859  


          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) See definition and reconciliation above.
     


                 
Condensed Consolidated Balance Sheets                
(in thousands of US dollars)      
                 
                   
(unaudited) September 30, 2017   December 31, 2016   September 30, 2016
                   
Assets                
Cash and cash equivalents $ 109,822   $ 113,148   $ 108,910
Accounts receivable   319,741     311,020     278,981
Prepaids and other assets   102,899     82,154     81,625
  Current assets   532,462     506,322     469,516
Other non-current assets   68,659     48,860     35,945
Fixed assets   80,538     65,274     63,801
Deferred income tax   67,452     82,252     92,915
Goodwill and intangible assets   636,339     487,563     498,100
  Total assets $ 1,385,450   $ 1,190,271   $ 1,160,277
                   
                   
Liabilities and shareholders' equity                
Accounts payable and accrued liabilities $ 490,287   $ 483,376   $ 414,194
Other current liabilities   46,682     24,890     15,225
Long-term debt - current   2,245     1,961     2,609
  Current liabilities   539,214     510,227     432,028
Long-term debt - non-current   369,651     260,537     333,163
Other liabilities   69,724     57,609     56,244
Deferred income tax   16,326     14,582     21,252
Redeemable non-controlling interests   140,210     134,803     132,660
Shareholders' equity   250,325     212,513     184,930
  Total liabilities and equity $ 1,385,450   $ 1,190,271   $ 1,160,277
                   
                   
Supplemental balance sheet information                
Total debt $ 371,896   $ 262,498   $ 335,772
Total debt, net of cash   262,074     149,350     226,862
Net debt / pro forma adjusted EBITDA ratio   1.1     0.7     1.1
                 


               
Consolidated Statements of Cash Flows              
(in thousands of US dollars)
        Three months ended     Nine months ended
        September 30     September 30
(unaudited)     2017       2016       2017       2016  
                           
Cash provided by (used in)                        
                           
Operating activities                        
Net earnings   $ 18,316     $ 13,461     $ 49,344     $ 41,250  
Items not affecting cash:                        
  Depreciation and amortization     12,976       11,390       39,384       33,038  
  Deferred income tax     772       1,664       4,138       5,751  
  Other     10,559       5,051       26,603       13,241  
        42,623       31,566       119,469       93,280  
                           
Net change from assets/liabilities                        
  Accounts receivable     1,443       13,877       12,269       25,136  
  Payables and accruals     46,592       19,500       (74,827 )     (65,335 )
  Other     (1,592 )     (415 )     12,175       (4,548 )
  Contingent acquisition consideration paid     (812 )     (591 )     (1,113 )     (591 )
Net cash provided by operating activities     88,254       63,937       67,973       47,942  
                           
Investing activities                        
Acquisition of businesses, net of cash acquired     (4,162 )     (26,006 )     (55,165 )     (72,332 )
Purchases of fixed assets     (8,378 )     (5,560 )     (28,879 )     (16,242 )
Other investing activities     (17,769 )     (4,363 )     (34,790 )     (18,283 )
Net cash used in investing activities     (30,309 )     (35,929 )     (118,834 )     (106,857 )
                           
Financing activities                        
Increase in long-term debt, net     (55,417 )     (2,730 )     101,936       83,758  
Purchases of non-controlling interests, net     (5,280 )     (9,282 )     (35,156 )     (12,919 )
Dividends paid to common shareholders     (1,942 )     (1,931 )     (3,875 )     (3,471 )
Distributions paid to non-controlling interests     (6,514 )     (3,130 )     (17,506 )     (13,389 )
Other financing activities     (446 )     (185 )     (846 )     793  
Net cash (used in) provided by financing activities     (69,599 )     (17,258 )     44,553       54,772  
                           
Effect of exchange rate changes on cash     (1,508 )     1,478       2,982       (3,097 )
                           
(Decrease) increase in cash and cash equivalents     (13,162 )     12,228       (3,326 )     (7,240 )
                           
Cash and cash equivalents, beginning of period     122,984       96,682       113,148       116,150  
                           
Cash and cash equivalents, end of period   $ 109,822     $ 108,910     $ 109,822     $ 108,910  
                           


 
Segmented Results
(in thousands of US dollars)
                               
            Asia        
(unaudited) Americas   EMEA   Pacific   Corporate   Consolidated
                               
Three months ended September 30                        
                               
2017                            
  Revenues $ 330,930   $ 129,682     $ 113,029   $ 416     $ 574,057
  Adjusted EBITDA   29,060     11,243       14,160     (2,217 )     52,246
  Operating earnings   19,426     6,278       12,654     (6,935 )     31,423
                               
2016                            
  Revenues $ 256,466   $ 106,601     $ 98,623   $ 362     $ 462,052
  Adjusted EBITDA   22,556     4,482       13,164     (2,557 )     37,645
  Operating earnings   16,307     (363 )     11,636     (3,953 )     23,627
                               
                               
            Asia        
    Americas   EMEA   Pacific   Corporate   Consolidated
                               
Nine months ended September 30                          
                               
2017                            
  Revenues $ 907,717   $ 337,496     $ 294,506   $ 1,398     $ 1,541,117
  Adjusted EBITDA   82,482     32,151       33,320     (6,811 )     141,142
  Operating earnings   53,055     16,846       28,907     (15,930 )     82,878
                               
2016                            
  Revenues $ 729,975   $ 322,693     $ 267,186   $ 842     $ 1,320,696
  Adjusted EBITDA   72,527     21,007       26,934     (7,846 )     112,622
  Operating earnings   55,847     5,495       22,697     (13,921 )     70,118
                                   

COMPANY CONTACTS:

Jay S. Hennick
Chairman & CEO
                       
John B. Friedrichsen
CFO

(416) 960-9500



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today