EX-99.1 2 exh_991.htm EXHIBIT 99.1

Exhibit 99.1

 

 

 

 

 

 

 

 

 

 

COLLIERS INTERNATIONAL

GROUP INC.

 

 

 

 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter

 

June 30, 2016

 

 

 

COLLIERS INTERNATIONAL GROUP INC.

CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

(Unaudited)

(in thousands of US dollars, except per share amounts)

 

    Three months    Six months 
    June 30    ended June 30 
    2016    2015    2016    2015 
                     
Revenues  $482,536   $409,832   $858,644   $745,594 
                     
Cost of revenues (exclusive of depreciation and                    
amortization shown below)   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 (note 6)   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 
Operating earnings (loss)   37,624    (16,748)   46,489    (14,405)
                     
Interest expense, net   2,227    1,556    4,591    3,891 
Other (income) expense, net (note 7)   (1,220)   (310)   (1,820)   174 
Earnings (loss) before income tax   36,617    (17,994)   43,718    (18,470)
Income tax (note 8)   12,861    3,365    15,931    2,849 
Net earnings (loss) from continuing operations   23,756    (21,359)   27,787    (21,319)
                     
Net earnings from discontinued operations, net of                    
income tax (note 5)   -    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 (note 11)   (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 (note 12)                    
                     
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)

 

The accompanying notes are an integral part of these interim consolidated financial statements.  

 

 

COLLIERS INTERNATIONAL GROUP INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS)

(Unaudited)

(in thousands of US dollars)

 

    Three months    Six months 
    ended June 30    ended June 30 
    2016    2015    2016    2015 
                     
Net earnings (loss)  $23,756   $(18,318)  $27,787   $(20,216)
                     
Foreign currency translation gain (loss)   (2,987)   9,616    386    (27,683)
                     
Comprehensive earnings (loss)   20,769    (8,702)   28,173    (47,899)
                     
Less: Comprehensive earnings attributable to                    
non-controlling shareholders   4,682    1,593    11,500    7,163 
                     
Comprehensive earnings (loss) attributable to Company  $16,087   $(10,295)  $16,673   $(55,062)

 

The accompanying notes are an integral part of these interim consolidated financial statements.  

 

 

COLLIERS INTERNATIONAL GROUP INC.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands of US dollars)

 

    June 30, 2016    December 31, 2015 
Assets          
Current Assets          
Cash and cash equivalents  $96,682   $116,150 
Accounts receivable, net of allowance of $22,693 (December 31, 2015 -          
$20,738)   291,156    298,466 
Unbilled revenues   21,619    19,907 
Income tax recoverable   13,821    13,985 
Prepaid expenses and other current assets   42,165    31,864 
Deferred income tax, net   16,318    15,607 
    481,761    495,979 
           
Other receivables   3,781    3,922 
Other assets   31,978    19,287 
Fixed assets   63,764    62,553 
Deferred income tax, net   76,701    84,038 
Intangible assets   136,547    120,962 
Goodwill   336,309    305,680 
    649,080    596,442 
   $1,130,841   $1,092,421 
           
Liabilities and shareholders' equity          
Current Liabilities          
Accounts payable  $75,792   $77,464 
Accrued liabilities   313,709    377,779 
Income taxes payable   8,584    14,388 
Unearned revenues   6,045    4,607 
Long-term debt - current (note 9)   2,200    3,200 
Contingent acquisition consideration - current (note 10)   3,746    1,552 
Deferred income tax, net   212    151 
    410,288    479,141 
           
Long-term debt - non-current (note 9)   337,297    257,747 
Contingent acquisition consideration (note 10)   29,902    27,567 
Other liabilities   25,439    20,467 
Deferred income tax, net   18,725    18,414 
    411,363    324,195 
Redeemable non-controlling interests (note 11)   140,632    139,592 
           
Shareholders' equity          
Common shares   398,357    396,066 
Contributed surplus   48,796    47,603 
Deficit   (226,135)   (238,411)
Accumulated other comprehensive loss   (61,102)   (63,569)
Total Company shareholders' equity   159,916    141,689 
Non-controlling interests   8,642    7,804 
Total shareholders' equity   168,558    149,493 
   $1,130,841   $1,092,421 

 

The accompanying notes are an integral part of these interim consolidated financial statements.      

 

 

 

COLLIERS INTERNATIONAL GROUP INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(Unaudited)

(in thousands of US dollars, except share information)

 

    Common shares              Accumulated           
    Issued and                   other    Non-    Total 
    outstanding         Contributed         comprehensive    controlling    shareholders' 
    shares    Amount    surplus    Deficit    loss    interests    equity 
                                    
Balance, December 31, 2015   38,504,311   $396,066   $47,603   $(238,411)  $(63,569)  $7,804   $149,493 
                                    
Net earnings   -    -    -    27,787    -    -    27,787 
Other comprehensive earnings   -    -    -    -    386    -    386 
Other comprehensive earnings                                   
         attributable to NCI   -    -    -    -    2,081    62    2,143 
NCI share of earnings   -    -    -    (7,973)   -    2,251    (5,722)
NCI redemption increment   -    -    -    (5,608)   -    -    (5,608)
Distributions to NCI   -    -    -    -    -    (1,450)   (1,450)
Acquisition of businesses, net   -    -    -    -    -    (25)   (25)
                                    
Subsidiaries’ equity transactions   -    -    (269)   -    -    -    (269)
                                    
Subordinate Voting Shares:                                   
   Stock option expense   -    -    2,018    -    -    -    2,018 
   Stock options exercised   92,450    2,291    (556)   -    -    -    1,735 
Common share dividends   -    -    -    (1,930)   -    -    (1,930)
Balance, June 30, 2016   38,596,761   $398,357   $48,796   $(226,135)  $(61,102)  $8,642   $168,558 

 

The accompanying notes are an integral part of these interim consolidated financial statements.  

 

 

COLLIERS INTERNATIONAL GROUP INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands of US dollars)

 

    Three months ended    Six months ended 
    June 30    June 30 
    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)
Earnings from equity method investments   (259)   (320)   (386)   (291)
Stock option expense   806    1,197    2,018    2,692 
Other   6,317    4,163    6,561    2,709 
                     
Net changes from operating assets / liabilities                    
Accounts receivable   (38,047)   (23,483)   11,260    20,203 
Unbilled revenues   5,632    (3,149)   (635)   (8,142)
Prepaid expenses and other current assets   305    (138)   (4,888)   (7,310)
Accounts payable   6,328    (5,010)   (4,151)   (15,238)
Accrued liabilities   10,031    54,671    (80,684)   (61,343)
Unearned revenues   (148)   2,883    1,024    (505)
Other liabilities   (1,616)   (656)   366    (3,675)
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                    
Acquisitions of businesses, net of cash acquired (note 4)   (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                    
Increase in long-term debt   24,676    513,774    127,392    592,503 
Repayment of long-term debt   (24,655)   (518,164)   (40,904)   (543,770)
Purchases of subsidiary shares from NCI, net   (4,257)   (2,277)   (3,637)   (893)
Contingent acquisition consideration   (309)   (140)   (756)   (3,983)
Proceeds received on exercise of options   97    86    1,734    3,655 
Incremental tax benefit on stock options exercised   -    94    -    1,945 
Dividends paid to common shareholders   -    -    (1,541)   (3,581)
Distributions paid to non-controlling interests   (5,143)   (1,847)   (10,259)   (7,488)
Financing fees paid   -    (2,946)   -    (2,946)
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 

 

The accompanying notes are an integral part of these interim consolidated financial statements.          

 

 

COLLIERS INTERNATIONAL GROUP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

(in thousands of US dollars, except per share amounts)

 

 

1. DESCRIPTION OF THE BUSINESS – Colliers International Group Inc. (“Colliers” or the “Company”) provides commercial real estate services to corporate and institutional clients in 32 countries around the world (66 countries including affiliates and franchisees). Colliers’ primary services are outsourcing & advisory services, lease brokerage, and sales brokerage. Operationally, Colliers is organized into three geographical regions – Americas, Europe, Middle East & Africa (“EMEA”), and Asia Pacific.

 

On June 1, 2015, “old” FirstService Corporation (“Old FSV”) completed a plan of arrangement (the “spin-off”) which separated Old FSV into two independent public companies – Colliers and “new” FirstService Corporation (“FirstService”). Under the spin-off, Old FSV shareholders received one Colliers share and one FirstService share of the same class as each Old FSV share previously held.

 

The historical operations of FirstService, including its results of operations, cash flows, and related assets and liabilities have been reclassified as discontinued operations for all periods presented herein (see note 5).

 

2. SUMMARY OF PRESENTATION – These unaudited Interim Condensed Consolidated Financial Statements (the “Financial Statements”) have been prepared by the Company in accordance with disclosure requirements for the presentation of interim financial information. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) in the United States of America have been condensed or omitted in accordance with such disclosure requirements, although the Company believes that the disclosures are adequate to make the information not misleading. These Financial Statements should be read in conjunction with the audited consolidated financial statements of Colliers for the year ended December 31, 2015.

 

These Financial Statements follow the same accounting policies as the most recent audited consolidated financial statements of Colliers. In the opinion of management, the Financial Statements contain all adjustments necessary to a fair statement of the financial position of the Company as at June 30, 2016 and the results of operations and its cash flows for the three and six month periods ended June 30, 2016. All such adjustments are of a normal recurring nature. The results of operations for the three and six month periods ended June 30, 2016 are not necessarily indicative of the results to be expected for the year ending December 31, 2016.

 

During the three months ended June 30, 2015, a revenue transaction initially recorded in the fourth quarter of 2014 was reversed as it was determined through subsequent events that the revenue was not realized. The impact of this immaterial out of period adjustment was a reduction in revenue of $5,040, a reduction in net earnings of $635 and a reduction in diluted earnings per share from continuing operations of $0.02.

 

3. IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS – In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers. This ASU clarifies the principles for recognizing revenue and develops a common revenue standard for US GAAP and International Financial Reporting Standards (“IFRS”) and is effective for the Company on January 1, 2018. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. This ASU simplifies the presentation of all tax assets and liabilities by no longer requiring an allocation between current and non-current. All deferred tax assets and liabilities, along with any related valuation allowance are to be classified as non-current on the balance sheet. While this change reduces complexity in financial reporting, it may have a significant impact on working capital and the related ratios. The guidance will be effective on January 1, 2017. The Company is currently assessing the impact of this ASU on its financial position.

 

 

 

In February 2016, the FASB issued ASU No. 2016-02, Leases. This ASU affects all aspects of lease accounting and has a significant impact to lessees as it requires the recognition of a right-of use asset and a lease liability for virtually all leases including operating leases. In addition to balance sheet recognition, additional quantitative and qualitative disclosures will be required. The standard will be effective on January 1, 2019, at which time it must be adopted using a modified retrospective transition. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting. This ASU simplifies how share-based payments are accounted for and presented. Income tax expense is expected to be impacted as entities are required to record all of the tax effects related to share-based payments at settlement through the income statement. This change in guidance removes the requirement to delay recognition of a windfall tax benefit until it reduces taxes payable and instead records the benefit when it arises. The ASU also permits entities to make an accounting policy election for the impact of forfeitures by allowing them to be estimated, as required today, or recognized when they occur. The guidance will be effective on January 1, 2017 with either prospective or retrospective transition permitted. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

4. ACQUISITIONS – During the six months ended June 30, 2016, the Company acquired controlling interests in six businesses, four operating in the Americas (Central Florida, Northeast Florida, New York and Quebec) and two operating in EMEA (United Kingdom and Netherlands). The acquisition date fair value of consideration transferred was as follows: cash of $46,326 (net of cash acquired of $7,912) and contingent consideration of $8,947 (2015 - cash of $17,274 and contingent consideration of $6,442). The Company recognized goodwill of $31,244 and intangible assets of $25,998 as a result of these transactions. These acquisitions were accounted for by the purchase method of accounting for business combinations and accordingly, the consolidated statements of earnings do not include any revenues or expenses related to these acquisitions prior to their respective closing dates.

 

Certain vendors, at the time of acquisition, are entitled to receive a contingent consideration payment if the acquired businesses achieve specified earnings levels during the one- to five-year periods following the dates of acquisition. The ultimate amount of payment is determined based on a formula, the key inputs to which are (i) a contractually agreed maximum payment; (ii) a contractually specified revenue or earnings level and (iii) the actual revenue or earnings for the contingency period. If the acquired business does not achieve the specified revenue or earnings level, the maximum payment is reduced for any shortfall, potentially to nil.

 

Unless it contains an element of compensation, contingent consideration is recorded at fair value each reporting period. The fair value recorded on the consolidated balance sheet as at June 30, 2016 was $33,648 (see note 10). The liability recorded on the balance sheet for the compensatory element of contingent consideration arrangements as of June 30, 2016 was $3,675. The estimated range of outcomes (undiscounted) for all contingent consideration arrangements, including those with an element of compensation, is $59,800 to a maximum of $66,500. The contingencies will expire during the period extending to February 2021. During the six months ended June 30, 2016, $756 was paid with reference to such contingent consideration (2015 - $5,156).

 

5. DISCONTINUED OPERATIONS – Discontinued operations comprises FirstService (being Old FSV’s Residential Real Estate Services and Property Services segments).

 

The spin-off of FirstService was completed on June 1, 2015, resulting in a distribution of one FirstService share of the same class as each Old FSV share previously held to all shareholders. The spin-off distribution was accounted for at the carrying amount, without gain or loss, and resulted in a reduction of shareholders’ equity of $138,396.

 

Colliers and FirstService were separated in to two independent public companies to enable each company to intensify its focus on its distinct brand, customers and industry dynamics and also have the flexibility to pursue independent value creation strategies while optimizing its capital structure and financial resources.

 

 

 

Operating results of the discontinued operations are shown below:

 

 

    Three months ended    Six months ended 
    June 30    June 30 
    2016    2015    2016    2015 
                     
Revenues  $-   $207,447   $-   $479,636 
                     
Cost of revenues   -    143,634    -    340,941 
Selling, general and administrative expenses   -    42,616    -    106,894 
Depreciation   -    3,141    -    7,566 
Amortization of intangible assets   -    1,703    -    4,253 
Acquisition-related items   -    92    -    214 
Operating earnings   -    16,261    -    19,768 
                     
Interest expense, net   -    (867)   -    993 
Other expense (income)   -    (55)   -    147 
Earnings before income tax   -    17,183    -    18,628 
                     
Income tax expense   -    8,710    -    9,216 
Net operating earnings from discontinued operations   -    8,473    -    9,412 
                     
Non-controlling interest share of earnings   -    3,447    -    4,566 
Non-controlling interest redemption increment   -    1,985    -    3,743 
Net earnings from discontinued operations                    
attributable to Company  $-   $3,041   $-   $1,103 
                     
Net earnings per share from discontinued operations                    
Basic  $-   $0.08   $-   $0.03 
Diluted   -    0.08    -    0.03 

 

6. ACQUISITION-RELATED ITEMS - Acquisition-related expense is comprised of the following:

 

    Three months ended    Six months ended 
    June 30    June 30 
    2016    2015    2016    2015 
                     
Transaction costs  $347   $587   $870   $1,053 
Contingent consideration fair value adjustments   (992)   487    (1,875)   794 
Contingent consideration compensation expense   1,618    98    3,050    196 
   $973   $1,172   $2,045   $2,043 

 

7. OTHER INCOME - Other (income) expense is comprised of the following:

 

    Three months ended    Six months ended 
    June 30    June 30 
    2016    2015    2016    2015 
                     
Disposal (gain) loss, net  $(1,163)  $(54)  $(1,338)  $413 
Unusual loss (gain)   202    64    (96)   52 
Equity earnings   (259)   (320)   (386)   (291)
   $(1,220)  $(310)  $(1,820)  $174 

 

8. INCOME TAX – The provision for income tax for the six months ended June 30, 2016 reflected an effective tax rate of 36.4% (2015 - (15.0)%) relative to the combined statutory rate of 26.5% (2015 - 26.5%). The current period’s tax rate was impacted by foreign tax rate differential and other discrete items. In the prior year period, the difference between the effective rate and the statutory rate was impacted by $35,400 in non-tax deductible stock-based compensation costs, foreign tax rate differential and other discrete items.

 

 

 

9. LONG-TERM DEBT – On June 1, 2015, the Company entered into a credit agreement with a syndicate of banks to provide a multi-currency revolving credit facility (the “Facility”) of $525,000. The Facility has a 5-year term ending June 1, 2020 and bears interest at 1.50% to 2.75% over floating reference rates, depending on certain leverage ratios. The Facility requires a commitment fee of 0.30% to 0.55% of the unused portion, depending on certain leverage ratios. At any time during the term, the Company has the right to increase the Facility by up to $150,000 on the same terms and conditions as the original Facility.

 

The Company has granted the banks various collateral including an interest in all of the assets of the Company. The covenants require the Company to maintain certain ratios including financial leverage, interest coverage and net worth. The Company is limited from undertaking certain mergers, acquisitions and dispositions without prior approval.

 

10. FAIR VALUE MEASUREMENTS – The following table provides the financial assets and liabilities carried at fair value measured on a recurring basis as of June 30, 2016:

 

         Fair value measurements at June 30, 2016 
                     
    Carrying value at                
    June 30, 2016    Level 1    Level 2    Level 3 
                     
                     
Contingent consideration liability  $33,648   $-   $-   $33,648 

 

The inputs to the measurement of the fair value of contingent consideration related to acquisitions are Level 3 inputs. The fair value measurements were made using a discounted cash flow model; significant model inputs were expected future operating cash flows (determined with reference to each specific acquired business) and discount rates (which range from 4.0% to 10.1%, with a weighted average of 9.3%). The wide range of discount rates is attributable to level of risk related to economic growth factors combined with the length of the contingent payment periods; and the dispersion was driven by unique characteristics of the businesses acquired and the respective terms for these contingent payments. Within the range of discount rates, there is data point concentration at the 9.4% and 10.1% levels. A 2% increase in the weighted average discount rate would reduce the fair value of contingent consideration by $1,200.

 

Changes in the fair value of the contingent consideration liability are comprised of the following:

 

    2016 
Balance, January 1  $29,119 
Amounts recognized on acquisitions   8,947 
Fair value adjustments   (1,875)
Resolved and settled in cash   (756)
Other   (1,787)
Balance, June 30  $33,648 
      
Less: Current portion   3,746 
Non-current portion  $29,902 

 

 

 

11. REDEEMABLE NON-CONTROLLING INTERESTS – The minority equity positions in the Company’s subsidiaries are referred to as redeemable non-controlling interests (“RNCI”). The RNCI are considered to be redeemable securities. Accordingly, the RNCI is recorded at the greater of (i) the redemption amount or (ii) the amount initially recorded as RNCI at the date of inception of the minority equity position. This amount is recorded in the “mezzanine” section of the balance sheet, outside of shareholders’ equity. Changes in the RNCI amount are recognized immediately as they occur. The following table provides a reconciliation of the beginning and ending RNCI amounts:

 

 

    2016 
      
Balance, January 1  $139,592 
RNCI share of earnings   5,722 
RNCI redemption increment   5,608 
Distributions paid to RNCI   (8,809)
Purchases of interests from RNCI, net   (1,481)
Balance, June 30  $140,632 

 

The Company has shareholders’ agreements in place at each of its non-wholly owned subsidiaries. These agreements allow the Company to “call” the non-controlling interest at a price determined with the use of a formula price, which is usually equal to a fixed multiple of average annual net earnings before extraordinary items, income taxes, interest, depreciation, and amortization. The agreements also have redemption features which allow the owners of the RNCI to “put” their equity to the Company at the same price subject to certain limitations. The formula price is referred to as the redemption amount and may be paid in cash or in Subordinate Voting Shares. The redemption amount as of June 30, 2016 was $130,615. The redemption amount is lower than that recorded on the balance sheet as the formula prices of certain RNCI are lower than the amount initially recorded at the inception of the minority equity position. If all put or call options were settled with Subordinate Voting Shares as at June 30, 2016, approximately 3,500,000 such shares would be issued and this would be accretive to net earnings per common share.

 

Increases or decreases to the formula price of the underlying shares are recognized in the statement of earnings as the NCI redemption increment.

 

12. NET EARNINGS (LOSS) PER COMMON SHARE – Earnings per share calculations cannot be anti-dilutive, therefore diluted shares are not used in the denominator when the numerator is in a loss position. The following table reconciles the basic and diluted common shares outstanding:

 

 

    Three months ended    Six months ended 
(in thousands)   June 30    June 30 
    2016    2015    2016    2015 
                     
Basic shares   38,594    36,608    38,576    36,241 
Assumed exercise of Company stock options   281    395    263    391 
Diluted shares   38,875    37,003    38,839    36,632 

 

13. STOCK-BASED COMPENSATION

 

Company stock option plan

The Company has a stock option plan for certain directors, officers and key full-time employees of the Company and its subsidiaries, other than its Chairman & CEO. Options are granted at the market price for the underlying shares on the date of grant. Each option vests over a four-year term, expires five years from the date granted and allows for the purchase of one Subordinate Voting Share. All Subordinate Voting Shares issued are new shares. As at June 30, 2016, there were 969,750 options available for future grants.

 

Grants under the Company’s stock option plan are equity-classified awards.

 

 

 

There were 340,000 stock options granted during the six months ended June 30, 2016 (2015 - 633,500). Stock option activity for the six months ended June 30, 2016 was as follows:

 

              Weighted average      
         Weighted    remaining      
    Number of    average    contractual life    Aggregate 
    options    exercise price    (years)    intrinsic value 
                     
Shares issuable under options -                    
Beginning of period   1,440,500   $28.65           
Granted   340,000    32.23           
Exercised   (92,450)   18.76           
Forfeited   (22,500)   38.71           
Shares issuable under options -                    
End of period   1,665,550   $29.80    3.19   $8,994 
Options exercisable - End of period   533,175   $25.25    2.26   $5,073 

 

The amount of compensation expense recorded in the statement of earnings for the six months ended June 30, 2016 was $2,018 (2015 - $1,748). As of June 30, 2016, there was $5,166 of unrecognized compensation cost related to non-vested awards which is expected to be recognized over the next 5 years. During the six month period ended June 30, 2016, the fair value of options vested was $2,734 (2015 - $2,431).

 

14. CONTINGENCIES – In the normal course of operations, the Company is subject to routine claims and litigation incidental to its business. Litigation currently pending or threatened against the Company includes disputes with former employees and commercial liability claims related to services provided by the Company. The Company believes resolution of such proceedings, combined with amounts set aside, will not have a material impact on the Company’s financial condition or the results of operations.

 

Pursuant to an agreement approved in February 2004 and restated on June 1, 2015, the Company agreed that it will make payments to Jay S. Hennick, its Chairman & Chief Executive Officer (“CEO”), that are contingent upon the arm’s length sale of control of the Company or upon a distribution of the Company’s assets to shareholders. The payment amounts will be determined with reference to the price per Subordinate Voting Share received by shareholders upon an arm’s length sale or upon a distribution of assets. The right to receive the payments may be transferred among members of the Chairman & CEO’s family, their holding companies and trusts. The agreement provides for the Chairman & CEO to receive each of the following two payments. The first payment is an amount equal to 5% of the product of: (i) the total number of Subordinate and Multiple Voting Shares outstanding on a fully diluted basis at the time of the sale and (ii) the per share consideration received by holders of Subordinate and Multiple Voting Shares minus a base price of C$3.324. The second payment is an amount equal to 5% of the product of (i) the total number of shares outstanding on a fully diluted basis at the time of the sale and (ii) the per share consideration received by holders of Subordinate Voting Shares minus a base price of C$6.472. Assuming an arm’s length sale of control of the Company took place on June 30, 2016, the amount required to be paid to the Chairman & CEO, based on a market price of C$44.12 per Subordinate Voting Share, would be US$121,280.

 

15. SEGMENTED INFORMATION – Upon completion of the spin-off of FirstService on June 1, 2015, the Residential Real Estate Services and Property Services operating segments of Old FSV were distributed to shareholders. The Commercial Real Estate Services segment was retained and comprises the business of Colliers.

 

Effective June 1, 2015, Colliers identified three reportable operating segments, which are grouped geographically and based on the manner in which the segments are managed. Management assesses each segment’s performance based on operating earnings or operating earnings before depreciation and amortization. Corporate includes the costs of global administrative functions and the corporate head office.

 

 

 

OPERATING SEGMENTS                         
              Asia           
    Americas    EMEA    Pacific    Corporate    Consolidated 
                          
Three months ended June 30                         
                          
2016                         
Revenues  $262,964   $117,177   $102,122   $273   $482,536 
Depreciation and amortization   4,817    3,794    1,285    720    10,616 
Operating earnings (loss)   22,581    11,747    9,127    (5,831)   37,624 
                          
2015                         
Revenues  $205,768   $105,135   $98,697   $232   $409,832 
Depreciation and amortization   4,505    2,959    1,370    849    9,683 
Operating earnings (loss)   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 
Depreciation and amortization   10,146    7,601    2,543    1,359    21,649 
Operating earnings (loss)   39,538    5,858    11,061    (9,968)   46,489 
                          
2015                         
Revenues  $389,494   $186,846   $168,801   $453   $745,594 
Depreciation and amortization   8,132    5,899    2,689    1,554    18,274 
Operating earnings (loss)   21,609    9,704    15,157    (60,875)   (14,405)

 

GEOGRAPHIC INFORMATION                    
    Three months ended    Six months ended 
    June 30    June 30 
    2016    2015    2016    2015 
                     
                     
                     
United States                    
Revenues  $188,541   $142,903   $340,603   $268,951 
Total long-lived assets             173,888    118,809 
                     
Canada                    
Revenues  $67,120   $54,678   $119,802   $106,102 
Total long-lived assets             53,661    54,019 
                     
Australia                    
Revenues  $59,662   $52,390   $90,575   $88,972 
Total long-lived assets             45,036    48,053 
                     
United Kingdom                    
Revenues  $36,941   $35,806   $62,691   $64,528 
Total long-lived assets             62,305    59,608 
                     
Other                    
Revenues  $130,272   $124,055   $244,973   $217,041 
Total long-lived assets             201,730    187,827 
                     
Consolidated                    
Revenues  $482,536   $409,832   $858,644   $745,594 
Total long-lived assets             536,620    468,316 

 

 
 

COLLIERS INTERNATIONAL GROUP INC.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

FOR THE six MONTH PERIOD ENDED June 30, 2016

(in US dollars)

August 2, 2016

 

The following Management’s Discussion and Analysis (“MD&A”) should be read together with the unaudited interim consolidated financial statements of Colliers International Group Inc. (the “Company” or “Colliers”) for the three and six month periods ended June 30, 2016 and the Company’s audited consolidated financial statements and MD&A for the year ended December 31, 2015. The interim consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). All financial information herein is presented in United States dollars.

 

The Company has prepared this MD&A with reference to National Instrument 51-102 – Continuous Disclosure Obligations of the Canadian Securities Administrators (the "CSA"). Under the US/Canada Multijurisdictional Disclosure System, the Company is permitted to prepare this MD&A in accordance with the disclosure requirements of Canada, which requirements are different from those of the United States. This MD&A provides information for the three and six month periods ended June 30, 2016 up to and including August 2, 2016.

 

Additional information about the Company can be found on SEDAR at www.sedar.com and on EDGAR at www.sec.gov.

 

 

Consolidated review

 

We reported strong revenue growth for the second quarter ended June 30, 2016 due to a combination of internal growth and recent acquisitions. Consolidated revenue growth was 18% relative to the same quarter in the prior year (21% measured in local currencies). Adjusted earnings per share (see “Reconciliation of non-GAAP measures” below) for the second quarter was $0.63, up 9% from $0.58 in the prior year quarter with the increase impacted by a higher income tax rate. GAAP net earnings per share from continuing operations were $0.55, versus a loss of $0.79 in the prior year quarter which was impacted by costs related to the spin-off of FirstService Corporation. Both adjusted earnings per share and GAAP earnings per share for the second quarter ended June 30, 2016 would have been approximately $0.03 higher excluding changes in foreign exchange rates.

 

During the first six months of 2016, the Company acquired controlling interests in six businesses, four operating in the Americas (Central Florida, Northeast Florida, New York and Quebec) and two operating in EMEA (United Kingdom and Netherlands). The total initial cash consideration for these acquisitions was $46.3 million.

 

For both the three and six months ended June 30, 2016, revenue growth was led by (i) Sales Brokerage, particularly in the Americas region and (ii) Outsourcing & Advisory services in the EMEA and Americas regions.

 

 

    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%

 

 

 

Results of operations - three months ended June 30, 2016

 

Revenues for our second quarter were $482.5 million, 18% higher than the comparable prior year quarter (21% measured in local currencies). Internally generated revenues measured in local currencies were up 11% and recent acquisitions contributed 10% to revenue growth.

 

Adjusted EBITDA (see “Reconciliation of non-GAAP measures” below) for the second quarter was $52.8 million, up 18% versus $44.6 million reported in the prior year quarter. Our Adjusted EBITDA margin was 10.9% of revenues, the same as the prior year quarter. Operating Earnings for the second quarter were $37.6 million, versus a loss of $16.7 million in the prior year period, attributable primarily to $48.5 million of one-time transaction costs and stock-based compensation related to the spin-off of FirstService Corporation completed on June 1, 2015. The Operating Earnings margin was 7.8% versus (4.1)% in the prior year quarter.

 

Depreciation expense was $5.8 million, versus $5.5 million recorded in the prior year quarter, with the increase attributable to investments in office leasehold improvements in the past year.

 

Amortization expense was $4.8 million, versus $4.2 million recorded in the prior year quarter, as a result of additional intangible assets acquired in conjunction with recent business acquisitions.

 

Net interest expense was $2.2 million, versus $1.6 million recorded in the prior year quarter. The average interest rate on debt during the quarter was 2.5%, similar to the prior year quarter.

 

The consolidated income tax expense for the quarter was $12.9 million, relative to $3.4 million the prior year quarter, reflecting effective tax rates of 35% and (19)%, respectively. The tax rate for the current year period was impacted by the geographic mix of earnings, with more earnings in higher tax jurisdictions. The tax rate in the prior period was impacted by foreign tax rate differential, discrete items and $35.4 million of non-tax deductible stock-based compensation costs (excluding non-tax deductible stock-based compensation, the tax rate would have been 20%).

 

Net earnings from continuing operations for the quarter was $23.8 million, versus a loss of $21.4 million in the prior year quarter. The current period’s results were attributable to revenue growth and improved profitability in the Americas region, offset by increased income tax expense. The prior period was impacted by $48.5 million of spin-off related costs.

 

Net earnings from discontinued operations for the quarter ended June 30, 2015 comprised FirstService, which was spun off on June 1, 2015. Revenues of the discontinued operations for the second quarter of 2015 were $207.5 million.

 

The Americas region generated $263.0 million of revenues during the second quarter, an increase of 28% from the prior year quarter (30% measured in local currencies). Internal growth in local currencies was 14% while the balance of growth resulted from recent acquisitions. Internal revenue growth was comprised primarily of increased Sales Brokerage revenues in the US and Canada. Second quarter Adjusted EBITDA was $28.4 million, up 63% versus the year-ago period, with a margin of 10.8% versus 8.4% in the prior period, due to operating leverage and the impact of acquisitions. Operating Earnings were $22.6 million, up 89% versus the year-ago period.

 

The EMEA region generated $117.2 million of revenues during the second quarter, an increase of 11% from the prior year quarter (14% measured in local currencies). Internal growth in local currencies was 6% while the balance of growth resulted from recent acquisitions. Internal growth was driven by strong Outsourcing & Advisory services activity, particularly project management. Second quarter Adjusted EBITDA was $17.1 million, versus $17.8 million in the prior year quarter, at a margin of 14.6% versus 16.9% in the prior year period. Results in the current year period were impacted by (i) revenue mix, with project management assignments, which involve the supply and installation of materials, carrying lower margins than other services and (ii) timing of certain expenses. Operating Earnings were $11.8 million, down 10% versus the year-ago period.

 

The Asia Pacific region generated $102.1 million of revenues during the second quarter, an increase of 3% from the prior year quarter (9% measured in local currencies). Revenue growth came entirely from internal sources and was comprised primarily of increased Sales Brokerage activity in the Australia and New Zealand markets offset by a modest decline in Asia revenues. Second quarter Adjusted EBITDA was $10.5 million, versus $12.1 million in the year-ago period, and was impacted by increased expenses due to significant additions of key personnel in several Asian markets. Operating Earnings were $9.1 million, down 15% versus the year-ago period.

 

 

 

Corporate costs were $3.1 million for the second quarter, relative to $2.7 million in the comparable prior year period. The 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 spin-off related costs.

 

Results of operations - six months ended June 30, 2016

 

Revenues for the six months ended June 30, 2016 were $858.6 million, 15% higher than the comparable prior year period (19% measured in local currencies). Internally generated revenues measured in local currencies were up 9% and acquisitions contributed 10% to revenue growth.

 

Year to date Adjusted EBITDA (see “Reconciliation of non-GAAP measures” below) was $75.0 million, up 27% over the comparable prior year period. Our Adjusted EBITDA margin was 8.7% of revenues versus 7.9% of revenues in the prior year period, primarily due to operating leverage in the Americas region and the favorable impact of acquisitions. Operating Earnings for the period were $46.5 million, relative to a loss of $14.4 million in the prior year period, with the difference attributable to spin-off related costs totaling $48.5 million. Our Operating Earnings margin for the six months ended June 30, 2016 was 5.4% versus (1.9%) in the period year period.

 

We recorded depreciation expense of $11.2 million for the six month period relative to $10.6 million for the comparable prior year period. The increase was attributable to recent investments in office leaseholds in major markets during the past year.

 

We recorded amortization expense of $10.4 million for the six month period relative to $7.6 million for the prior year period. The increase was attributable to short-lived backlog intangible assets acquired in conjunction with recent business acquisitions.

 

Net interest expense for the six month period was $4.6 million, up from $3.9 million recorded in the prior year period. The average interest rate on debt during the period was 2.8%, versus 2.5% in the prior year period, while indebtedness increased $41.6 million as a result of business acquisitions completed since June 30, 2015.

 

Consolidated income tax expense for the six month period was $15.9 million, relative to $2.8 million in the prior year period, reflecting effective tax rates of 36% and (15)%, respectively. The current period’s tax rate was impacted by the geographic mix of earnings, with more earnings from higher tax jurisdictions. The prior period’s tax rate was impacted by $35.4 million of non-tax deductible spin-off related stock-based compensation costs recorded during the second quarter of 2015 (excluding this item the tax rate would have been 17%). The prior period’s tax rate was also impacted by foreign rate differential and discrete items.

 

Net earnings from continuing operations for the six month period were $27.8 million, versus a net loss of $21.3 million in the prior year period. The change was primarily attributable to spin-off related costs totalling $48.5 million recorded in the prior year period.

 

Net earnings from discontinued operations for the six month period ended June 30, 2015 comprises FirstService Corporation, which was spun off on June 1, 2015. Revenues of the discontinued operations for the six month period were $479.6 million.

 

The Americas region generated revenues of $473.5 million during the six months ended June 30, 2016, an increase of 22% relative to the prior year period (25% measured in local currencies). Internal growth measured in local currencies was 9% and recent acquisitions contributed 16% revenue growth. Adjusted EBITDA for the period was $50.0 million, up from $30.7 million in the year-ago period. The margin was 10.6%, relative to 7.9% in the prior year period, and was favorably impacted by operating leverage and recent acquisitions. Americas Operating Earnings for the period were $39.5 million, up from $21.6 million in the prior year period.

 

The EMEA region generated revenues of $216.1 million during the six months ended June 30, 2016, an increase of 16% relative to the prior year period (19% measured in local currencies). Internal growth measured in local currencies was 12% and was driven by strong Outsourcing & Advisory revenues. Recent acquisitions contributed 7% revenue growth. Adjusted EBITDA for the period was $16.5 million, down from $17.8 million in the year-ago period. The margin was 7.6%, relative to 9.5% in the prior year period. The current period’s results were impacted by (i) revenue mix, with project management assignments, which involve the supply and installation of materials, carrying lower margins than other services and (ii) timing of certain expenses. EMEA Operating Earnings for the period were $5.9 million, down from $9.7 million in the prior year period.

 

 

 

The Asia Pacific region generated revenues of $168.6 million during the six months ended June 30, 2016, the same as the prior year period (up 6% when measured in the local currencies). Internal growth measured in local currencies was 6% and was driven by Lease and Sales Brokerage activity in Australia and New Zealand, offset by a modest decline in Asia revenues. Adjusted EBITDA for the period was $13.8 million, versus $18.0 million in the year-ago period attributable to revenue mix and expenses related to the hiring of key personnel in several Asian markets. The margin was 8.2%, relative to 10.7% in the prior year period. Asia Pacific Operating Earnings for the period were $11.1 million, down from $15.2 million in the prior year period.

 

Corporate costs for the six month period were $5.3 million, relative to $7.4 million in the prior year period, and were impacted by foreign currency translation of expenses as well as reduced compensation expense from lower headcount. The Operating Loss for the period was $10.0 million, relative to $60.9 million in the prior year period, which included spin-off related costs.

 

Spin-off transaction

 

On June 1, 2015, the predecessor to our Company, FirstService Corporation (“Old FSV”), completed a plan of arrangement (the “spin-off”) which separated Old FSV into two independent publicly traded companies – Colliers International Group Inc., a global leader in commercial real estate services and new FirstService Corporation (“FirstService”), the North American leader in residential property management and related services. The spin-off was designed to enhance long-term value for shareholders by creating two independent and sustainable companies, each with the ability to pursue and achieve greater success by employing independent value creation strategies best suited to its core businesses and customers. Under the spin-off, Old FSV shareholders received one Colliers share and one FirstService share of the same class as each Old FSV share previously held.

 

In conjunction with the spin-off, the Residential Real Estate Services and Property Services segments of Old FSV were transferred to FirstService. Colliers, as the successor to Old FSV, retained Commercial Real Estate Services segment of Old FSV. This MD&A presents the financial and operating results of Colliers on a continuing operations basis for all periods presented. FirstService is presented as a discontinued operation for all periods presented.

 

Consolidation of global leadership in Toronto

 

During the second quarter of 2016, and 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, to improve operating effectiveness for the future. The plan resulted in the downsizing of the Seattle office and a modest headcount reduction. Restructuring costs incurred during the quarter ended June 30, 2016 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.

 

Summary of quarterly results (unaudited)

 

The following table sets forth our unaudited quarterly consolidated results of operations data related to the continuing operations of Colliers. The information in the table below has been derived from unaudited interim consolidated financial statements that, in management’s opinion, have been prepared on a consistent basis and include all adjustments necessary for a fair presentation of information. The information below is not necessarily indicative of results for any future quarter.

 

 

 

 

 

Quarter   Q1    Q2    Q3    Q4 
(in thousands of US$, except per share amounts)                    
                     
YEAR ENDING DECEMBER 31, 2016                    
Revenues  $376,108   $482,536           
Operating earnings   8,867    37,624           
Net earnings (loss) per share from continuing operations:                    
Basic   (0.19)   0.55           
Diluted   (0.19)   0.55           
                     
YEAR ENDED DECEMBER 31, 2015                    
Revenues  $335,762   $409,832   $420,278   $556,114 
Operating earnings (loss)   2,343    (16,748)   29,810    64,979 
Net earnings (loss) per share from continuing operations:                    
Basic   0.22    (0.79)   0.20    0.93 
Diluted   0.22    (0.79)   0.20    0.92 
                     
YEAR ENDED DECEMBER 31, 2014                    
Revenues  $299,518   $368,525   $372,576   $541,652 
Operating earnings   1,737    18,663    13,128    44,628 
Net earnings (loss) per share from continuing operations:                    
Basic   (0.11)   (0.05)   0.26    0.44 
Diluted   (0.11)   (0.05)   0.26    0.44 
                     
OTHER DATA (see "Reconciliation of non-GAAP measures")                    
Adjusted EBITDA - 2016  $22,182   $52,795           
Adjusted EBITDA - 2015   14,583    44,565   $43,043   $79,143 
Adjusted EBITDA - 2014   14,353    34,344    31,022    67,053 
Adjusted EPS - 2016   0.19    0.63           
Adjusted EPS - 2015   0.10    0.58    0.52    1.06 
Adjusted EPS - 2014   0.07    0.44    0.35    0.97 

 

Seasonality and quarterly fluctuations

 

The Company generates peak revenues and earnings in the month of December followed by a low in January and February as a result of the timing of closings on commercial real estate sales brokerage transactions. Revenues and earnings during the balance of the year are relatively even. These sales brokerage operations comprise approximately 30% of our annual consolidated revenues. Variations can also be caused by business acquisitions or dispositions which alter the consolidated service mix.

 

Reconciliation of non-GAAP measures

 

In this MD&A, we make reference to “adjusted EBITDA” and “adjusted earnings per share”, which are financial measures that are not calculated in accordance with GAAP.

 

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 

 

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 

 

We believe that the presentation of adjusted EBITDA and adjusted earnings per share, which are non-GAAP financial measures, provides important supplemental information to management and investors regarding financial and business trends relating to the Company’s financial condition and results of operations. We use these non-GAAP financial measures when evaluating operating performance because we believe that the inclusion or exclusion of the items described above, for which the amounts are non-cash or non-recurring in nature, provides a supplemental measure of our operating results that facilitates comparability of our operating performance from period to period, against our business model objectives, and against other companies in our industry. We have chosen to provide this information to investors so they can analyze our operating results in the same way that management does and use this information in their assessment of our core business and the valuation of the Company. Adjusted EBITDA and adjusted earnings per share are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs or benefits associated with the operations of our business as determined in accordance with GAAP. As a result, investors should not consider these measures in isolation or as a substitute for analysis of our results as reported under GAAP.

 

 

 

Liquidity and capital resources

 

Net cash used in operating activities for the six month period ended June 30, 2016 was $16.0 million, versus $15.8 million in the prior year period. Excluding discontinued operations, the net cash used in operating activities in the prior year period was $45.2 million. The cash usage reflects the seasonally slow first half of the year consistent with historical patterns. We believe that cash from operations and other existing resources will continue to be adequate to satisfy the ongoing working capital needs of the Company.

 

 

 

For the six months ended June 30, 2016, capital expenditures were $10.7 million. Based on our current operations, capital expenditures for the year ending December 31, 2016 are expected to be $30 to $33 million.

 

On May 31, 2016, the Company’s Board of Directors approved a semi-annual cash dividend of $0.05 per Common Share (being the Subordinate Voting Shares and Multiple Voting Shares), which was an increase from the previous semi-annual dividend of $0.04. Dividends are paid in cash after the end of the second and fourth quarters, to shareholders of record on the last business day of the relevant quarter. All dividend payments are subject to the discretion of our Board of Directors.

 

Net indebtedness as at June 30, 2016 was $242.8 million, versus $144.8 million at December 31, 2015. Net indebtedness is calculated as the current and non-current portion of long-term debt less cash and cash equivalents. The change in indebtedness was attributable to seasonal working capital usage, the purchase price for recent acquisitions and capital expenditures. We are in compliance with the covenants contained in our financing agreements as at June 30, 2016 and, based on our outlook for the balance of the year, we expect to remain in compliance with these covenants. We had $173.6 million of available unused credit as of June 30, 2016.

 

On June 1, 2015, the Company entered into a credit agreement with a syndicate of 11 banks to provide a committed multi-currency revolving credit facility (the “Facility”) of $525.0 million. The Facility has a 5-year term ending June 1, 2020 and bears interest at 1.50% to 2.75% over floating reference rates, depending on certain leverage ratios. The Facility requires a commitment fee of 0.30% to 0.55% of the unused portion, depending on certain leverage ratios. At any time during the term, we have the right to increase the Facility by up to $150.0 million, on the same terms and conditions as the original Facility.

 

In relation to acquisitions completed during the past three years, we have outstanding contingent consideration totalling $66.5 million as at June 30, 2016 ($48.7 million as at December 31, 2015) assuming all contingencies are satisfied and payment is due in full. Such payments, if any, are due during the period extending to February 2021. The contingent consideration liability is recognized at fair value upon acquisition and is updated to fair value each quarter, unless it contains an element of compensation, in which case such element is treated as compensation expense over the contingency period. The contingent consideration is based on achieving specified earnings levels, and is paid or payable at the end of the contingency period. We estimate that, based on current operating results, approximately 90% of the contingent consideration outstanding as of June 30, 2016 will ultimately be paid.

 

The following table summarizes our contractual obligations as at June 30, 2016:

 

Contractual obligations   Payments due by period 
(in thousands of US$)        Less than              After 
    Total    1 year    1-3 years    4-5 years    5 years 
                          
Long-term debt  $337,849   $1,516   $450   $335,883   $- 
Interest on long-term debt   32,949    8,446    16,806    7,697    - 
Capital lease obligations   1,649    685    898    66    - 
Contingent acquisition consideration   33,648    3,746    21,971    7,931    - 
Operating leases   290,516    61,982    91,099    62,075    75,360 
                          
Total contractual obligations  $696,611   $76,375   $131,224   $413,652   $75,360 

 

At June 30, 2016, we had commercial commitments totaling $14.3 million comprised of letters of credit outstanding due to expire within one year.

 

 

 

Redeemable non-controlling interests

 

In most operations where managers are also minority owners, the Company is party to shareholders’ agreements. These agreements allow us to “call” the minority position at a value determined with the use of a formula price, which is in most cases equal to a multiple of trailing two-year average earnings, less debt. Minority owners may also “put” their interest to the Company at the same price, with certain limitations including (i) the inability to “put” more than 33.3% or 50% of their holdings in any twelve-month period and (ii) the inability to “put” any holdings for at least one year after the date of our initial acquisition of the business or the date the minority shareholder acquired the stock, as the case may be. The total value of the minority shareholders’ interests (the “redemption amount”), as calculated in accordance with the shareholders’ agreements, was $130.6 million (December 31, 2015 - $137.4 million).

 

The amount recorded on our balance sheet under the caption “Redeemable non-controlling interests” (“RNCI”) is the greater of: (i) the redemption amount (as above) and (ii) the amount initially recorded as RNCI at the date of inception of the minority equity position. As at June 30, 2016, the RNCI recorded on the balance sheet was $140.6 million. The purchase prices of the RNCI may be satisfied in cash or in Subordinate Voting Shares of Colliers. If all RNCI were redeemed with cash on hand and borrowings under the Facility, the estimated accretion to diluted net earnings per share from continuing operations for the six months ended June 30, 2015 would be $0.30 and the accretion to adjusted EPS would be $0.16.

 

Off-balance sheet arrangements

 

We do not have any material off-balance sheet arrangements other than those commitments disclosed in note 14 to the interim consolidated financial statements and note 20 to the December 31, 2015 audited consolidated financial statements.

 

Critical accounting estimates

 

The preparation of consolidated financial statements requires management to make estimates and assumptions with respect to the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities. These estimates and assumptions are based upon management’s historical experience and are believed by management to be reasonable under the circumstances. Such estimates and assumptions are evaluated on an ongoing basis and form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ significantly from these estimates. Our critical accounting estimates have been reviewed and discussed with our Audit & Risk Committee. There have been no material changes to our critical accounting estimates from those disclosed in our MD&A for the year ended December 31, 2015.

 

Quarterly income tax provision

 

Each quarter, we estimate our income tax on the interim consolidated financial statements using an estimate of the effective tax rate for the full year which is based on forecasted earnings by country, expected enacted statutory tax rates, and estimated tax adjustments. We evaluate our annual effective tax rate estimate on a quarterly basis to reflect changes in forecasted earnings, geographical mix of earnings, and legislative actions on statutory tax rates and other relevant matters effective in the quarter and which legislation is enacted.

 

The tax effect of discrete items occurring in the quarter also impacts our effective tax rate.

 

Impact of recently issued accounting standards

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers. This ASU clarifies the principles for recognizing revenue and develops a common revenue standard for US GAAP and International Financial Reporting Standards (“IFRS”) and is effective for the Company on January 1, 2018. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. This ASU simplifies the presentation of all tax assets and liabilities by no longer requiring an allocation between current and non-current. All deferred tax assets and liabilities, along with any related valuation allowance are to be classified as non-current on the balance sheet. While this change reduces complexity in financial reporting, it may have a significant impact on working capital and the related ratios. The guidance will be effective on January 1, 2017. The Company is currently assessing the impact of this ASU on its financial position.

 

 

 

In February 2016, the FASB issued ASU No. 2016-02, Leases. This ASU affects all aspects of lease accounting and has a significant impact to lessees as it requires the recognition of a right-of use asset and a lease liability for virtually all leases including operating leases. In addition to balance sheet recognition, additional quantitative and qualitative disclosures will be required. The standard will be effective on January 1, 2019, at which time it must be adopted using a modified retrospective transition. The Company is current assessing the impact of this ASU on its financial position and results of operations.

 

In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting. This ASU simplifies how share-based payments are accounted for and presented. Income tax expense is expected to be impacted as entities are required to record all of the tax effects related to share-based payments at settlement through the income statement. This change in guidance removes the requirement to delay recognition of a windfall tax benefit until it reduces taxes payable and instead records the benefit when it arises. The ASU also permits entities to make an accounting policy election for the impact of forfeitures by allowing them to be estimated, as required today, or recognized when they occur. The guidance will be effective on January 1, 2017 with either prospective or retrospective transition permitted. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

Impact of IFRS

 

On January 1, 2011, many Canadian companies were required to adopt IFRS. In 2004, in accordance the rules of the CSA, our predecessor, Old FSV, elected to report exclusively using US GAAP and further elected not to adopt IFRS on January 1, 2011. Under the rules of the CSA, we are permitted to continue preparing financial statements in accordance with US GAAP going forward.

 

Financial instruments

 

We use financial instruments as part of our strategy to manage the risk associated with interest rates and currency exchange rates. We do not use financial instruments for trading or speculative purposes. As of the date of this MD&A, we did not have any interest rate or currency hedging instruments in place.

 

Transactions with related parties

 

As at June 30, 2016, the Company had $0.7 million of loans receivable from non-controlling shareholders (December 31, 2015 - $0.7 million) and $0.1 million of loans payable to minority shareholders (December 31, 2015 - $0.1 million). The business purpose of the loans receivable is to finance the sale of non-controlling interests in subsidiaries to senior managers. The business purpose of the loans payable is to finance purchases of non-controlling interests. The loan amounts are measured based on the formula price of the underlying non-controlling interests, and interest rates are determined based on the Company’s cost of borrowing plus a spread. The loans have terms of one to ten years, but are open for repayment without penalty at any time.

 

Outstanding share data

 

The authorized capital of the Company consists of an unlimited number of preference shares, issuable in series, an unlimited number of Subordinate Voting Shares and an unlimited number of Multiple Voting Shares. The holders of Subordinate Voting Shares are entitled to one vote in respect of each Subordinate Voting Share held at all meetings of the shareholders of the Company. The holders of Multiple Voting Shares are entitled to twenty votes in respect of each Multiple Voting Share held at all meetings of the shareholders of the Company. Each Multiple Voting Share is convertible into one Subordinate Voting Share at any time at the election of the holders thereof.

 

 

 

As of the date hereof, the Company has outstanding 37,271,067 Subordinate Voting Shares and 1,325,694 Multiple Voting Shares. In addition, as at the date hereof 1,665,550 Subordinate Voting Shares are issuable upon exercise of options granted under the Company’s stock option plan.

 

On July 14, 2016, the Company announced a Normal Course Issuer Bid (“NCIB”) effective from July 18, 2016 to July 17, 2017. The Company is entitled to repurchase up to 3,200,000 Subordinate Voting Shares on the open market pursuant to the NCIB. Any shares purchased under the NCIB will be cancelled.

 

Canadian tax treatment of dividends

 

For the purposes of the enhanced dividend tax credit rules contained in the Income Tax Act (Canada) and any corresponding provincial and territorial tax legislation, all dividends (and deemed dividends) paid by us to Canadian residents on our Subordinate Voting Shares and Multiple Voting Shares are designated as “eligible dividends”. Unless stated otherwise, all dividends (and deemed dividends) paid by us hereafter are designated as “eligible dividends” for the purposes of such rules.

 

Changes in internal controls over financial reporting

 

There have been no changes in our internal controls over financial reporting during the three and six month periods ended June 30, 2016 that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

 

Legal proceedings

 

Colliers is involved in various legal claims associated with the normal course of operations and believes it has made adequate provision for such legal claims.

 

The Company disclosed on May 27, 2015 that management became aware that an independent contractor, working as a broker in its US operations, may have been involved in an improper payment to a third party (in the amount of $0.5 million) in connection with an unconsummated real estate sale transaction in a foreign jurisdiction. The Company’s Board, through its Audit & Risk Committee, retained independent counsel to assist it in reviewing the matter. The Company informed, and is cooperating with, relevant authorities in the US and Canada.

 

The Audit & Risk Committee’s review was completed on October 26, 2015. Based on that review, it appears that the broker orchestrated a payment, funded by a third party, that the broker believed was intended for an individual associated with a sovereign wealth fund in order to influence a transaction that did not materialize. It also appears that the broker falsified documents, fabricated aspects of the purported transaction and deliberately misled management. The purported transaction was the primary matter on which the broker worked during his brief tenure with the Company. The broker’s conduct directly violated the Company’s established policies, procedures and code of conduct, and he and two associates with whom he worked were immediately terminated. The revenue and related expenses in respect of this transaction recorded in the fourth quarter of 2014 were reversed during the second quarter of 2015, the impact of which was not material.

 

Spin-off risk

 

Although the spin-off is complete, the transaction exposes Colliers to certain ongoing risks. The spin-off was structured to comply with all the requirements of the public company "butterfly rules" in the Income Tax Act (Canada). However, there are certain requirements of these rules that depend on events occurring after the spin-off is completed or that may not be within the control of Colliers and/or FirstService. If these requirements are not met, Colliers could be exposed to significant tax liabilities which could have a material effect on the financial position of Colliers. In addition, Colliers has agreed to indemnify FirstService for certain liabilities and obligations related to its business at the time of the spin-off. These indemnification obligations could be significant. These risks are more fully described in the Management Information Circular of Old FSV dated March 16, 2015 which is available under Colliers’ SEDAR profile at www.sedar.com.

 

 

 

Forward-looking statements and risks

 

This MD&A contains forward-looking statements with respect to expected financial performance, strategy and business conditions. The words “believe,” “anticipate,” “estimate,” “plan,” “expect,” “intend,” “may,” “project,” “will,” “would,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These statements reflect management's current beliefs with respect to future events and are based on information currently available to management. Forward-looking statements involve significant known and unknown risk and uncertainties. Many factors could cause our actual results, performance or achievements to be materially different from any future results, performance or achievements that may be expressed or implied by such forward-looking statements. Factors which may cause such differences include, but are not limited to those set out below, those set out above under “Spin-off risk” and those set out in detail in the “Risk Factors” section of the Company’s Annual Information Form, which is included in the Annual Report on Form 40-F:

 

·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 our 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 our 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 our 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.
·Our 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.
·Changes in government laws and policies at the federal, state/provincial or local level that may adversely impact our businesses.

 

We caution that the foregoing list is not exhaustive of all possible factors, as other factors could adversely affect our results, performance or achievements. The reader is cautioned against undue reliance on these forward-looking statements. Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, there can be no assurance that the results contemplated in such forward-looking statements will be realized. The inclusion of such forward-looking statements should not be regarded as a representation by the Company or any other person that the future events, plans or expectations contemplated by the Company will be achieved. We note that past performance in operations and share price are not necessarily predictive of future performance. We disclaim any intention and assume no obligation to update or revise any forward-looking statement even if new information becomes available, as a result of future events or for any other reason.

 

 

 

Additional information

 

Additional information regarding the Company, including our Annual Information Form, is available on SEDAR at www.sedar.com.