These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
England and Wales
|
|
98-1193584
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
|
|
125 Old Broad Street
London, United Kingdom
|
|
EC2N 1AR
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
+20 13296 3000
|
|
|
|
(Registrant's telephone number, including area code)
|
|
(Former name, former address and
former fiscal year, if changed since last report)
|
|
Large accelerated filer
|
☐
|
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
x
|
|
Smaller reporting company
|
☐
|
|
|
|
|
Emerging growth company
|
☐
|
|
|
|
|
|
Page
|
|
|
|
|
||
|
PART I - FINANCIAL INFORMATION
|
|
|
||
|
|
|
|
|
|
|
Item 1.
|
|
Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets at September 30, 2018 (Unaudited) and December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018 and 2017 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Comprehensive Loss for the three and nine months ended September 30, 2018 and 2017 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Equity for the nine months ended September 30, 2018 and 2017 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2018 and 2017 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
|
|
Item 2.
|
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
|
|
|
|
|
Item 3.
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
|
|
|
|
|
|
|
Item 4.
|
|
Controls and Procedures
|
|
|
|
|
|
|
|
|
|
PART II - OTHER INFORMATION
|
|
|
||
|
|
|
|
|
|
|
Item 1.
|
|
Legal Proceedings
|
|
|
|
|
|
|
|
|
|
Item 1A.
|
|
Risk Factors
|
|
|
|
|
|
|
|
|
|
Item 2.
|
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
|
|
|
Item 5.
|
|
Other Information
|
|
|
|
|
|
|
|
|
|
Item 6.
|
|
Exhibits
|
|
|
|
|
|
|
|
|
|
Signatures
|
|
|||
|
|
As of
|
|||||
|
(in millions, except per share data) (unaudited)
|
September 30, 2018
|
December 31, 2017
|
||||
|
Assets
|
|
|
||||
|
Current assets:
|
|
|
||||
|
Cash and cash equivalents
|
$
|
939.0
|
|
$
|
405.6
|
|
|
Trade and other receivables, net of allowance balance of $42.4 million and $35.3 million,
as of September 30, 2018 and December 31, 2017, respectively
|
1,299.9
|
|
1,314.0
|
|
||
|
Income tax receivable
|
11.0
|
|
14.6
|
|
||
|
Prepaid expenses and other current assets
|
373.9
|
|
176.3
|
|
||
|
Total current assets
|
2,623.8
|
|
1,910.5
|
|
||
|
Property and equipment, net
|
295.6
|
|
304.3
|
|
||
|
Goodwill
|
1,771.0
|
|
1,765.3
|
|
||
|
Intangible assets, net
|
1,166.5
|
|
1,306.0
|
|
||
|
Equity method investments
|
8.1
|
|
7.9
|
|
||
|
Deferred tax assets
|
67.4
|
|
71.1
|
|
||
|
Other non-current assets
|
500.0
|
|
432.8
|
|
||
|
Total assets
|
$
|
6,432.4
|
|
$
|
5,797.9
|
|
|
Liabilities and Shareholders' Equity
|
|
|
||||
|
Current liabilities:
|
|
|
||||
|
Short-term borrowings and current portion of long-term debt
|
$
|
40.6
|
|
$
|
59.5
|
|
|
Accounts payable and accrued expenses
|
748.4
|
|
771.2
|
|
||
|
Accrued compensation
|
874.9
|
|
864.8
|
|
||
|
Income tax payable
|
8.9
|
|
35.7
|
|
||
|
Other current liabilities
|
228.1
|
|
234.4
|
|
||
|
Total current liabilities
|
1,900.9
|
|
1,965.6
|
|
||
|
Long-term debt
|
2,646.5
|
|
2,784.0
|
|
||
|
Deferred tax liabilities
|
107.9
|
|
157.5
|
|
||
|
Other non-current liabilities
|
368.0
|
|
386.9
|
|
||
|
Total liabilities
|
5,023.3
|
|
5,294.0
|
|
||
|
Commitments and contingencies (See Note 11)
|
|
|
||||
|
Shareholders' Equity:
|
|
|
||||
|
Ordinary shares, nominal value $0.10 per share, 208.7 issued and outstanding at September 30, 2018 and ordinary shares nominal value $10.00 per share, 145.1 shares issued and outstanding at December 31, 2017
|
20.9
|
|
1,451.3
|
|
||
|
Additional paid-in capital
|
2,789.2
|
|
305.0
|
|
||
|
Accumulated deficit
|
(1,302.2
|
)
|
(1,165.2
|
)
|
||
|
Accumulated other comprehensive loss
|
(98.8
|
)
|
(87.2
|
)
|
||
|
Total equity
|
1,409.1
|
|
503.9
|
|
||
|
Total liabilities and shareholders' equity
|
$
|
6,432.4
|
|
$
|
5,797.9
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
(in millions, except per share data) (unaudited)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Revenue
|
$
|
2,076.0
|
|
$
|
1,709.3
|
|
|
$
|
5,818.0
|
|
$
|
4,871.2
|
|
|
Costs and expenses:
|
|
|
|
|
|
||||||||
|
Cost of services (exclusive of depreciation and amortization)
|
1,687.2
|
|
1,421.3
|
|
|
4,725.2
|
|
4,037.6
|
|
||||
|
Operating, administrative and other
|
307.4
|
|
276.0
|
|
|
914.2
|
|
838.8
|
|
||||
|
Depreciation and amortization
|
71.6
|
|
64.1
|
|
|
213.0
|
|
193.0
|
|
||||
|
Restructuring, impairment and related charges
|
(1.2
|
)
|
2.5
|
|
|
2.8
|
|
12.7
|
|
||||
|
Total costs and expenses
|
2,065.0
|
|
1,763.9
|
|
|
5,855.2
|
|
5,082.1
|
|
||||
|
Operating income (loss)
|
11.0
|
|
(54.6
|
)
|
|
(37.2
|
)
|
(210.9
|
)
|
||||
|
Interest expense, net of interest income
|
(92.7
|
)
|
(49.2
|
)
|
|
(189.1
|
)
|
(134.9
|
)
|
||||
|
Earnings from equity method investments
|
0.4
|
|
0.5
|
|
|
1.2
|
|
1.0
|
|
||||
|
Other (expense) income, net
|
(0.3
|
)
|
0.9
|
|
|
2.7
|
|
1.2
|
|
||||
|
Loss before income taxes
|
(81.6
|
)
|
(102.4
|
)
|
|
(222.4
|
)
|
(343.6
|
)
|
||||
|
Benefit from income taxes
|
(32.9
|
)
|
(23.8
|
)
|
|
(49.5
|
)
|
(98.0
|
)
|
||||
|
Net loss
|
$
|
(48.7
|
)
|
$
|
(78.6
|
)
|
|
$
|
(172.9
|
)
|
$
|
(245.6
|
)
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted loss per share:
|
|
|
|
|
|
||||||||
|
Loss per share attributable to common shareholders
|
$
|
(0.26
|
)
|
$
|
(0.55
|
)
|
|
$
|
(1.09
|
)
|
$
|
(1.71
|
)
|
|
Weighted average shares outstanding for basic and diluted loss per share
|
184.0
|
|
144.1
|
|
|
158.5
|
|
143.6
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
(in millions) (unaudited)
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Net loss
|
$
|
(48.7
|
)
|
$
|
(78.6
|
)
|
|
$
|
(172.9
|
)
|
$
|
(245.6
|
)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||||
|
Designated hedge gains (losses)
|
4.6
|
|
1.8
|
|
|
26.2
|
|
(12.3
|
)
|
||||
|
Defined benefit plan actuarial gains
|
0.1
|
|
0.1
|
|
|
0.2
|
|
0.3
|
|
||||
|
Foreign currency translation
|
(12.4
|
)
|
13.2
|
|
|
(38.0
|
)
|
53.6
|
|
||||
|
Total other comprehensive (loss) income
|
(7.7
|
)
|
15.1
|
|
|
(11.6
|
)
|
41.6
|
|
||||
|
Total comprehensive loss
|
$
|
(56.4
|
)
|
$
|
(63.5
|
)
|
|
$
|
(184.5
|
)
|
$
|
(204.0
|
)
|
|
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
||||||||||||||||||||||
|
(in millions) (unaudited)
|
Ordinary Shares
|
Ordinary Shares ($)
|
Additional Paid In Capital
|
Accumulated Deficit
|
Unrealized Hedging (Losses) Gains
|
Foreign Currency Translation
|
Defined Benefit Plans
|
Total Accumulated Other Comprehensive Loss, net of tax
|
Total Equity
|
|||||||||||||||||
|
Balance as of December 31, 2016
|
143.1
|
|
$
|
1,430.8
|
|
$
|
252.4
|
|
$
|
(944.7
|
)
|
$
|
17.4
|
|
$
|
(155.5
|
)
|
$
|
(10.4
|
)
|
$
|
(148.5
|
)
|
$
|
590.0
|
|
|
Share issuances
|
1.3
|
|
12.9
|
|
(1.5
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11.4
|
|
||||||||
|
Net loss
|
—
|
|
—
|
|
—
|
|
(245.6
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(245.6
|
)
|
||||||||
|
Stock-based compensation
|
—
|
|
—
|
|
33.5
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
33.5
|
|
||||||||
|
Foreign currency translation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
53.6
|
|
—
|
|
53.6
|
|
53.6
|
|
||||||||
|
Defined benefit plans actuarial gain
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
0.3
|
|
0.3
|
|
0.3
|
|
||||||||
|
Unrealized loss on hedging instruments
|
—
|
|
—
|
|
—
|
|
—
|
|
(23.7
|
)
|
—
|
|
—
|
|
(23.7
|
)
|
(23.7
|
)
|
||||||||
|
Amounts reclassified from AOCI to the statement of operations
|
—
|
|
—
|
|
—
|
|
—
|
|
11.4
|
|
—
|
|
—
|
|
11.4
|
|
11.4
|
|
||||||||
|
Balance as of September 30, 2017
|
144.4
|
|
$
|
1,443.7
|
|
$
|
284.4
|
|
$
|
(1,190.3
|
)
|
$
|
5.1
|
|
$
|
(101.9
|
)
|
$
|
(10.1
|
)
|
$
|
(106.9
|
)
|
$
|
430.9
|
|
|
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
||||||||||||||||||||||
|
(in millions) (unaudited)
|
Ordinary Shares
|
Ordinary Shares ($)
|
Additional Paid In Capital
|
Accumulated Deficit
|
Unrealized Hedging (Losses) Gains
|
Foreign Currency Translation
|
Defined Benefit Plans
|
Total Accumulated Other Comprehensive Loss, net of tax
|
Total Equity
|
|||||||||||||||||
|
Balance as of December 31, 2017
|
145.1
|
|
$
|
1,451.3
|
|
$
|
305.0
|
|
$
|
(1,165.2
|
)
|
$
|
19.6
|
|
$
|
(101.1
|
)
|
$
|
(5.7
|
)
|
$
|
(87.2
|
)
|
$
|
503.9
|
|
|
Capital reduction (see Note 1)
|
—
|
|
(1,436.7
|
)
|
1,436.7
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Adoption of new revenue accounting standard (see Note 5)
|
—
|
|
—
|
|
—
|
|
35.9
|
|
—
|
|
—
|
|
—
|
|
—
|
|
35.9
|
|
||||||||
|
Share issuances
|
1.3
|
|
0.1
|
|
8.8
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
8.9
|
|
||||||||
|
Net loss
|
—
|
|
—
|
|
—
|
|
(172.9
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(172.9
|
)
|
||||||||
|
Stock-based compensation
|
—
|
|
—
|
|
54.4
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
54.4
|
|
||||||||
|
Foreign currency translation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(38.0
|
)
|
—
|
|
(38.0
|
)
|
(38.0
|
)
|
||||||||
|
Defined benefit plans actuarial gain
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
0.2
|
|
0.2
|
|
0.2
|
|
||||||||
|
Unrealized gain on hedging instruments
|
—
|
|
—
|
|
—
|
|
—
|
|
38.6
|
|
—
|
|
—
|
|
38.6
|
|
38.6
|
|
||||||||
|
Amounts reclassified from AOCI to the statement of operations
|
—
|
|
—
|
|
—
|
|
—
|
|
(12.4
|
)
|
—
|
|
—
|
|
(12.4
|
)
|
(12.4
|
)
|
||||||||
|
Proceeds from IPO and Concurrent Private Placement, net of underwriting and other expenses
|
62.3
|
|
6.2
|
|
987.7
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
993.9
|
|
||||||||
|
Other activity
|
—
|
|
—
|
|
(3.4
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3.4
|
)
|
||||||||
|
Balance as of September 30, 2018
|
208.7
|
|
$
|
20.9
|
|
$
|
2,789.2
|
|
$
|
(1,302.2
|
)
|
$
|
45.8
|
|
$
|
(139.1
|
)
|
$
|
(5.5
|
)
|
$
|
(98.8
|
)
|
$
|
1,409.1
|
|
|
|
Nine Months Ended
|
|||||
|
(in millions) (unaudited)
|
September 30, 2018
|
September 30, 2017
|
||||
|
Cash flows from operating activities
|
|
|
||||
|
Net loss
|
$
|
(172.9
|
)
|
$
|
(245.6
|
)
|
|
Reconciliation of net loss to net cash used in operating activities:
|
|
|
||||
|
Depreciation and amortization
|
213.0
|
|
193.0
|
|
||
|
Unrealized foreign exchange loss (gain)
|
7.8
|
|
(12.2
|
)
|
||
|
Stock-based compensation
|
49.7
|
|
37.4
|
|
||
|
Loss on debt extinguishment
|
50.4
|
|
—
|
|
||
|
Amortization of debt issuance costs
|
10.4
|
|
11.2
|
|
||
|
Change in deferred taxes
|
(62.2
|
)
|
(139.6
|
)
|
||
|
Bad debt expense
|
12.4
|
|
6.0
|
|
||
|
Other non-cash operating activities
|
(3.5
|
)
|
4.0
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
||
|
Trade and other receivables
|
(3.3
|
)
|
(162.4
|
)
|
||
|
Income taxes payable
|
(24.2
|
)
|
8.7
|
|
||
|
Prepaid expenses and other current assets
|
(69.5
|
)
|
(23.8
|
)
|
||
|
Other non-current assets
|
68.8
|
|
26.9
|
|
||
|
Accounts payable and accrued expenses
|
(10.6
|
)
|
67.7
|
|
||
|
Accrued compensation
|
(67.1
|
)
|
(47.7
|
)
|
||
|
Other current and non-current liabilities
|
(39.3
|
)
|
33.9
|
|
||
|
Net cash used in operating activities
|
(40.1
|
)
|
(242.5
|
)
|
||
|
Cash flows from investing activities
|
|
|
||||
|
Payment for property and equipment
|
(61.5
|
)
|
(95.4
|
)
|
||
|
Proceeds from sale of property, plant and equipment
|
0.5
|
|
0.3
|
|
||
|
Acquisitions of businesses, net of cash acquired
|
(22.2
|
)
|
(82.7
|
)
|
||
|
Investments in equity securities
|
(7.2
|
)
|
—
|
|
||
|
Return of beneficial interest in a securitization
|
(85.0
|
)
|
—
|
|
||
|
Collection on beneficial interest in a securitization
|
—
|
|
84.8
|
|
||
|
Other investing activities, net
|
0.1
|
|
—
|
|
||
|
Net cash used in investing activities
|
(175.3
|
)
|
(93.0
|
)
|
||
|
Cash flows from financing activities
|
|
|
||||
|
Net proceeds from issuance of shares
|
9.0
|
|
10.5
|
|
||
|
Shares repurchased for payment of employee taxes on stock awards
|
(6.7
|
)
|
(3.9
|
)
|
||
|
Payment of contingent consideration
|
(22.3
|
)
|
(7.1
|
)
|
||
|
Proceeds from long-term borrowings
|
2,936.5
|
|
310.7
|
|
||
|
Repayment of borrowings
|
(3,126.1
|
)
|
(132.6
|
)
|
||
|
Debt issuance costs
|
(24.4
|
)
|
(4.4
|
)
|
||
|
Proceeds from initial public offering, net of underwriting
|
831.4
|
|
—
|
|
||
|
Proceeds from private placement
|
179.5
|
|
—
|
|
||
|
Payments of initial offering and private placement costs
|
(17.0
|
)
|
—
|
|
||
|
Payment of finance lease liabilities
|
(8.8
|
)
|
(5.2
|
)
|
||
|
Other financing activities, net
|
(6.9
|
)
|
—
|
|
||
|
Net cash provided by financing activities
|
744.2
|
|
168.0
|
|
||
|
Change in cash, cash equivalents and restricted cash
|
528.8
|
|
(167.5
|
)
|
||
|
Cash, cash equivalents and restricted cash, beginning of the period
|
467.9
|
|
424.8
|
|
||
|
Effects of exchange rate fluctuations on cash, cash equivalents and restricted cash
|
0.5
|
|
14.5
|
|
||
|
Cash, cash equivalents and restricted cash, end of the period
|
$
|
997.2
|
|
$
|
271.8
|
|
|
Americas
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Total revenue
|
$
|
1,475.6
|
|
$
|
1,137.4
|
|
|
$
|
4,053.9
|
|
$
|
3,253.3
|
|
|
Less: Gross contract costs
|
(424.9
|
)
|
(255.4
|
)
|
|
(1,164.2
|
)
|
(726.8
|
)
|
||||
|
Acquisition accounting adjustments
|
—
|
|
0.4
|
|
|
2.5
|
|
13.0
|
|
||||
|
Total Fee revenue
|
$
|
1,050.7
|
|
$
|
882.4
|
|
|
$
|
2,892.2
|
|
$
|
2,539.5
|
|
|
|
|
|
|
|
|
||||||||
|
Service lines:
|
|
|
|
|
|
||||||||
|
Property, facilities and project management
|
$
|
427.4
|
|
$
|
408.9
|
|
|
$
|
1,257.8
|
|
$
|
1,206.6
|
|
|
Leasing
|
410.7
|
|
307.9
|
|
|
1,031.0
|
|
828.0
|
|
||||
|
Capital markets
|
177.3
|
|
125.0
|
|
|
491.3
|
|
366.3
|
|
||||
|
Valuation and other
|
35.3
|
|
40.6
|
|
|
112.1
|
|
138.6
|
|
||||
|
Total Fee revenue
|
$
|
1,050.7
|
|
$
|
882.4
|
|
|
$
|
2,892.2
|
|
$
|
2,539.5
|
|
|
|
|
|
|
|
|
||||||||
|
Segment operating expenses
|
$
|
1,346.6
|
|
$
|
1,061.4
|
|
|
$
|
3,742.1
|
|
$
|
3,064.7
|
|
|
Less: Gross contract costs
|
(424.9
|
)
|
(255.4
|
)
|
|
(1,164.2
|
)
|
(726.8
|
)
|
||||
|
Total Fee-based operating expenses
|
$
|
921.7
|
|
$
|
806.0
|
|
|
$
|
2,577.9
|
|
$
|
2,337.9
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
$
|
128.8
|
|
$
|
76.3
|
|
|
$
|
314.2
|
|
$
|
201.3
|
|
|
EMEA
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Total revenue
|
$
|
226.9
|
|
$
|
199.6
|
|
|
$
|
650.9
|
|
$
|
546.4
|
|
|
Less: Gross contract costs
|
(15.4
|
)
|
(21.6
|
)
|
|
(76.4
|
)
|
(59.4
|
)
|
||||
|
Acquisition accounting adjustments
|
—
|
|
(0.1
|
)
|
|
—
|
|
(0.1
|
)
|
||||
|
Total Fee revenue
|
$
|
211.5
|
|
$
|
177.9
|
|
|
$
|
574.5
|
|
$
|
486.9
|
|
|
|
|
|
|
|
|
||||||||
|
Service lines:
|
|
|
|
|
|
||||||||
|
Property, facilities and project management
|
$
|
60.0
|
|
$
|
45.7
|
|
|
$
|
178.1
|
|
$
|
132.3
|
|
|
Leasing
|
67.2
|
|
54.8
|
|
|
173.9
|
|
154.0
|
|
||||
|
Capital markets
|
40.0
|
|
37.0
|
|
|
98.5
|
|
91.0
|
|
||||
|
Valuation and other
|
44.3
|
|
40.4
|
|
|
124.0
|
|
109.6
|
|
||||
|
Total Fee revenue
|
$
|
211.5
|
|
$
|
177.9
|
|
|
$
|
574.5
|
|
$
|
486.9
|
|
|
|
|
|
|
|
|
||||||||
|
Segment operating expenses
|
$
|
198.3
|
|
$
|
187.4
|
|
|
$
|
613.5
|
|
$
|
525.4
|
|
|
Less: Gross contract costs
|
(15.4
|
)
|
(21.6
|
)
|
|
(76.4
|
)
|
(59.4
|
)
|
||||
|
Total Fee-based operating expenses
|
$
|
182.9
|
|
$
|
165.8
|
|
|
$
|
537.1
|
|
$
|
466.0
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
$
|
29.0
|
|
$
|
13.0
|
|
|
$
|
40.5
|
|
$
|
22.6
|
|
|
APAC
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Total revenue
|
$
|
373.5
|
|
$
|
372.3
|
|
|
$
|
1,113.2
|
|
$
|
1,071.5
|
|
|
Less: Gross contract costs
|
(127.2
|
)
|
(140.9
|
)
|
|
(381.0
|
)
|
(401.0
|
)
|
||||
|
Acquisition accounting adjustments
|
—
|
|
—
|
|
|
—
|
|
0.1
|
|
||||
|
Total Fee revenue
|
$
|
246.3
|
|
$
|
231.4
|
|
|
$
|
732.2
|
|
$
|
670.6
|
|
|
|
|
|
|
|
|
||||||||
|
Service lines:
|
|
|
|
|
|
||||||||
|
Property, facilities and project management
|
$
|
165.0
|
|
$
|
160.0
|
|
|
$
|
488.6
|
|
$
|
480.9
|
|
|
Leasing
|
41.4
|
|
35.7
|
|
|
110.4
|
|
92.2
|
|
||||
|
Capital markets
|
16.5
|
|
12.8
|
|
|
59.1
|
|
35.2
|
|
||||
|
Valuation and other
|
23.4
|
|
22.9
|
|
|
74.1
|
|
62.3
|
|
||||
|
Total Fee revenue
|
$
|
246.3
|
|
$
|
231.4
|
|
|
$
|
732.2
|
|
$
|
670.6
|
|
|
|
|
|
|
|
|
||||||||
|
Segment operating expenses
|
$
|
352.2
|
|
$
|
360.0
|
|
|
$
|
1,045.2
|
|
$
|
1,034.4
|
|
|
Less: Gross contract costs
|
(127.2
|
)
|
(140.9
|
)
|
|
(381.0
|
)
|
(401.0
|
)
|
||||
|
Total Fee-based operating expenses
|
$
|
225.0
|
|
$
|
219.1
|
|
|
$
|
664.2
|
|
$
|
633.4
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
$
|
21.2
|
|
$
|
12.9
|
|
|
$
|
68.9
|
|
$
|
38.0
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Net loss
|
$
|
(48.7
|
)
|
$
|
(78.6
|
)
|
|
$
|
(172.9
|
)
|
$
|
(245.6
|
)
|
|
Add/(less):
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
71.6
|
|
64.1
|
|
|
213.0
|
|
193.0
|
|
||||
|
Interest expense, net of interest income
|
92.7
|
|
49.2
|
|
|
189.1
|
|
134.9
|
|
||||
|
Benefit from income taxes
|
(32.9
|
)
|
(23.8
|
)
|
|
(49.5
|
)
|
(98.0
|
)
|
||||
|
Integration and other costs related to acquisitions
|
71.5
|
|
71.5
|
|
|
178.3
|
|
213.3
|
|
||||
|
Pre-IPO stock-based compensation
|
10.8
|
|
6.2
|
|
|
25.7
|
|
20.5
|
|
||||
|
Cassidy Turley deferred payment obligation
|
11.0
|
|
10.2
|
|
|
32.3
|
|
32.3
|
|
||||
|
Other
|
3.0
|
|
3.4
|
|
|
7.6
|
|
11.5
|
|
||||
|
Adjusted EBITDA
|
$
|
179.0
|
|
$
|
102.2
|
|
|
$
|
423.6
|
|
$
|
261.9
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Total operating expenses
|
$
|
2,065.0
|
|
$
|
1,763.9
|
|
|
$
|
5,855.2
|
|
$
|
5,082.1
|
|
|
Less: Gross contract costs
|
(567.5
|
)
|
(417.9
|
)
|
|
(1,621.6
|
)
|
(1,187.2
|
)
|
||||
|
Fee-based operating expenses
|
$
|
1,497.5
|
|
$
|
1,346.0
|
|
|
$
|
4,233.6
|
|
$
|
3,894.9
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Americas Fee-based operating expenses
|
$
|
921.7
|
|
$
|
806.0
|
|
|
$
|
2,577.9
|
|
$
|
2,337.9
|
|
|
EMEA Fee-based operating expenses
|
182.9
|
|
165.8
|
|
|
537.1
|
|
466.0
|
|
||||
|
APAC Fee-based operating expenses
|
225.0
|
|
219.1
|
|
|
664.2
|
|
633.4
|
|
||||
|
Segment Fee-based operating expenses
|
1,329.6
|
|
1,190.9
|
|
|
3,779.2
|
|
3,437.3
|
|
||||
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
71.6
|
|
64.1
|
|
|
213.0
|
|
193.0
|
|
||||
|
Integration and other costs related to acquisitions
(1)
|
71.5
|
|
71.2
|
|
|
175.8
|
|
200.3
|
|
||||
|
Pre-IPO stock-based compensation
|
10.8
|
|
6.2
|
|
|
25.7
|
|
20.5
|
|
||||
|
Cassidy Turley deferred payment obligation
|
11.0
|
|
10.2
|
|
|
32.3
|
|
32.3
|
|
||||
|
Other
|
3.0
|
|
3.4
|
|
|
7.6
|
|
11.5
|
|
||||
|
Fee-based operating expenses
|
$
|
1,497.5
|
|
$
|
1,346.0
|
|
|
$
|
4,233.6
|
|
$
|
3,894.9
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2018
|
2017
|
|
2018
|
2017
|
||||||||
|
Basic and Diluted EPS
|
|
|
|
|
|
||||||||
|
Net loss attributable to shareholders
|
$
|
(48.7
|
)
|
$
|
(78.6
|
)
|
|
$
|
(172.9
|
)
|
$
|
(245.6
|
)
|
|
Weighted average shares outstanding for basic and diluted loss per share
|
184.0
|
|
144.1
|
|
|
158.5
|
|
143.6
|
|
||||
|
Basic and diluted loss per common share attributable to shareholders
|
$
|
(0.26
|
)
|
$
|
(0.55
|
)
|
|
$
|
(1.09
|
)
|
$
|
(1.71
|
)
|
|
|
Contract Assets
|
||
|
Balance as of December 31, 2017
|
$
|
—
|
|
|
Contract assets recognized upon adoption
|
144.1
|
|
|
|
Contract assets from revenues earned, not yet invoiced
|
180.0
|
|
|
|
Contract assets transferred to accounts receivable
|
(113.4
|
)
|
|
|
Balance as of September 30, 2018
|
$
|
210.7
|
|
|
|
Contract Liabilities
|
||
|
Balance as of December 31, 2017
|
$
|
46.4
|
|
|
Contract liabilities recognized upon adoption
|
—
|
|
|
|
Contract liabilities recognized for cash received in advance
|
425.9
|
|
|
|
Contract liabilities reduced due to revenue recognition criteria being satisfied
|
(413.5
|
)
|
|
|
Balance as of September 30, 2018
|
$
|
58.8
|
|
|
|
|
Three Months Ended September 30, 2018
|
|||||||||||
|
|
Revenue recognition timing
|
Americas
|
EMEA
|
APAC
|
Total
|
||||||||
|
Property, facilities and project management
|
Over time
|
$
|
849.3
|
|
$
|
75.0
|
|
$
|
292.2
|
|
$
|
1,216.5
|
|
|
Leasing
|
At a point in time
|
413.1
|
|
67.5
|
|
41.4
|
|
522.0
|
|
||||
|
Capital markets
|
At a point in time
|
177.8
|
|
40.0
|
|
16.5
|
|
234.3
|
|
||||
|
Valuation and other
|
At a point in time or over time
|
35.4
|
|
44.4
|
|
23.4
|
|
103.2
|
|
||||
|
Total revenue
|
|
$
|
1,475.6
|
|
$
|
226.9
|
|
$
|
373.5
|
|
$
|
2,076.0
|
|
|
|
|
Nine Months Ended September 30, 2018
|
|||||||||||
|
|
Revenue recognition timing
|
Americas
|
EMEA
|
APAC
|
Total
|
||||||||
|
Property, facilities and project management
|
Over time
|
$
|
2,412.0
|
|
$
|
252.6
|
|
$
|
869.6
|
|
$
|
3,534.2
|
|
|
Leasing
|
At a point in time
|
1,034.6
|
|
174.5
|
|
110.4
|
|
1,319.5
|
|
||||
|
Capital markets
|
At a point in time
|
492.8
|
|
98.5
|
|
59.1
|
|
650.4
|
|
||||
|
Valuation and other
|
At a point in time or over time
|
114.5
|
|
125.3
|
|
74.1
|
|
313.9
|
|
||||
|
Total revenue
|
|
$
|
4,053.9
|
|
$
|
650.9
|
|
$
|
1,113.2
|
|
$
|
5,818.0
|
|
|
|
Balance as of September 30, 2018
|
||||||||
|
Balance Sheet
|
Balance Without Adoption of Topic 606
|
Adoption Impact
|
As Reported
|
||||||
|
Trade and other receivables
|
$
|
1,246.7
|
|
$
|
53.2
|
|
$
|
1,299.9
|
|
|
Prepaid expenses and other current assets
|
189.0
|
|
184.9
|
|
373.9
|
|
|||
|
Total current assets
|
2,385.7
|
|
238.1
|
|
2,623.8
|
|
|||
|
Other non-current assets
|
474.2
|
|
25.8
|
|
500.0
|
|
|||
|
Total assets
|
6,168.5
|
|
263.9
|
|
6,432.4
|
|
|||
|
Accounts payable and accrued expenses
|
697.7
|
|
50.7
|
|
748.4
|
|
|||
|
Accrued compensation
|
748.2
|
|
126.7
|
|
874.9
|
|
|||
|
Total current liabilities
|
1,723.5
|
|
177.4
|
|
1,900.9
|
|
|||
|
Deferred tax liabilities
|
92.0
|
|
15.9
|
|
107.9
|
|
|||
|
Other non-current liabilities
|
349.0
|
|
19.0
|
|
368.0
|
|
|||
|
Total liabilities
|
4,811.0
|
|
212.3
|
|
5,023.3
|
|
|||
|
Accumulated deficit
|
(1,354.0
|
)
|
51.8
|
|
(1,302.2
|
)
|
|||
|
Accumulated other comprehensive loss
|
(98.6
|
)
|
(0.2
|
)
|
(98.8
|
)
|
|||
|
Total equity
|
1,357.5
|
|
51.6
|
|
1,409.1
|
|
|||
|
Total liabilities and shareholders’ equity
|
6,168.5
|
|
263.9
|
|
6,432.4
|
|
|||
|
|
Three Months Ended September 30, 2018
|
||||||||
|
Statement of Operations
|
Balance Without Adoption of Topic 606
|
Adoption Impact
|
As Reported
|
||||||
|
Revenue
|
$
|
1,953.0
|
|
$
|
123.0
|
|
$
|
2,076.0
|
|
|
Cost of services
|
1,572.9
|
|
114.3
|
|
1,687.2
|
|
|||
|
Total costs and expenses
|
1,950.7
|
|
114.3
|
|
2,065.0
|
|
|||
|
Operating income
|
2.3
|
|
8.7
|
|
11.0
|
|
|||
|
|
|
|
|
||||||
|
Loss before income taxes
|
(90.3
|
)
|
8.7
|
|
(81.6
|
)
|
|||
|
(Benefit) provision for income taxes
|
(34.2
|
)
|
1.3
|
|
(32.9
|
)
|
|||
|
Net loss
|
$
|
(56.1
|
)
|
$
|
7.4
|
|
$
|
(48.7
|
)
|
|
|
Nine Months Ended September 30, 2018
|
||||||||
|
Statement of Operations
|
Balance Without Adoption of Topic 606
|
Adoption Impact
|
As Reported
|
||||||
|
Revenue
|
$
|
5,466.6
|
|
$
|
351.4
|
|
$
|
5,818.0
|
|
|
Cost of services
|
4,393.2
|
|
332.0
|
|
4,725.2
|
|
|||
|
Total costs and expenses
|
5,523.2
|
|
332.0
|
|
5,855.2
|
|
|||
|
Operating (loss) income
|
(56.6
|
)
|
19.4
|
|
(37.2
|
)
|
|||
|
|
|
|
|
||||||
|
Loss before income taxes
|
(241.8
|
)
|
19.4
|
|
(222.4
|
)
|
|||
|
(Benefit) provision for income taxes
|
(53.0
|
)
|
3.5
|
|
(49.5
|
)
|
|||
|
Net loss
|
$
|
(188.8
|
)
|
$
|
15.9
|
|
$
|
(172.9
|
)
|
|
|
Americas
|
|
EMEA
|
|
APAC
|
|
Total
|
||||||||
|
Balance as of December 31, 2017
|
$
|
1,249.7
|
|
|
$
|
249.0
|
|
|
$
|
266.6
|
|
|
$
|
1,765.3
|
|
|
Acquisitions
|
—
|
|
|
15.2
|
|
|
11.7
|
|
|
26.9
|
|
||||
|
Measurement period adjustments
|
12.7
|
|
|
—
|
|
|
—
|
|
|
12.7
|
|
||||
|
Effect of movements in exchange rates and other
|
(4.9
|
)
|
|
(8.5
|
)
|
|
(20.5
|
)
|
|
(33.9
|
)
|
||||
|
Balance as of September 30, 2018
|
$
|
1,257.5
|
|
|
$
|
255.7
|
|
|
$
|
257.8
|
|
|
$
|
1,771.0
|
|
|
|
|
|
As of September 30, 2018
|
||||||||||
|
|
Useful Life
(in years)
|
|
Gross Value
|
|
Accumulated Amortization
|
|
Net Value
|
||||||
|
C&W trade name
|
Indefinite
|
|
$
|
546.0
|
|
|
$
|
—
|
|
|
$
|
546.0
|
|
|
Customer relationships
|
1 – 15
|
|
1,203.0
|
|
|
(596.3
|
)
|
|
606.7
|
|
|||
|
Other intangible assets
|
2 – 13
|
|
26.9
|
|
|
(13.1
|
)
|
|
13.8
|
|
|||
|
Total intangible assets
|
|
|
$
|
1,775.9
|
|
|
$
|
(609.4
|
)
|
|
$
|
1,166.5
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
As of December 31, 2017
|
||||||||||
|
|
Useful Life
(in years)
|
|
Gross Value
|
|
Accumulated Amortization
|
|
Net Value
|
||||||
|
C&W trade name
|
Indefinite
|
|
$
|
546.0
|
|
|
$
|
—
|
|
|
$
|
546.0
|
|
|
Customer relationships
|
1 – 15
|
|
1,211.5
|
|
|
(468.0
|
)
|
|
743.5
|
|
|||
|
Other intangible assets
|
2 – 13
|
|
26.9
|
|
|
(10.4
|
)
|
|
16.5
|
|
|||
|
Total intangible assets
|
|
|
$
|
1,784.4
|
|
|
$
|
(478.4
|
)
|
|
$
|
1,306.0
|
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||
|
|
|
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||||
|
Derivative Instrument
|
|
Notional
|
|
Fair Value
|
|
Fair Value
|
|
Fair Value
|
|
Fair Value
|
||||||||||
|
Designated:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cross-currency interest rate swaps
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7.1
|
|
|
$
|
0.4
|
|
|
Interest rate swaps
|
|
1,800.0
|
|
|
9.9
|
|
|
—
|
|
|
0.5
|
|
|
—
|
|
|||||
|
Interest rate caps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.9
|
|
|
—
|
|
|||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency net investment hedges
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|||||
|
Non-designated:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency forward contracts
|
|
89.4
|
|
|
0.8
|
|
|
0.9
|
|
|
0.8
|
|
|
2.2
|
|
|||||
|
|
Beginning
Accumulated Other
Comprehensive
Loss (Gain)
|
|
Amount of Loss
(Gain) Recognized
in Other
Comprehensive
Loss on Derivatives
(Effective Portion)
(1)
|
|
Amount of (Loss) Gain
Reclassified from
Accumulated Other
Comprehensive Loss
into Statement of Operations
(Effective Portion)
(2)
|
|
Ending
Accumulated Other
Comprehensive
Loss (Gain)
|
||||||||
|
Three Months Ended September 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency cash flow hedges
|
$
|
1.5
|
|
|
$
|
(2.5
|
)
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
Foreign currency net investment hedges
|
(0.4
|
)
|
|
0.1
|
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Interest rate cash flow hedges
|
(42.3
|
)
|
|
(5.2
|
)
|
|
2.0
|
|
|
(45.5
|
)
|
||||
|
|
$
|
(41.2
|
)
|
|
$
|
(7.6
|
)
|
1
|
$
|
3.0
|
|
2
|
$
|
(45.8
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency cash flow hedges
|
$
|
1.4
|
|
|
$
|
3.7
|
|
|
$
|
(3.6
|
)
|
|
$
|
1.5
|
|
|
Foreign currency net investment hedges
|
(0.3
|
)
|
|
0.4
|
|
|
—
|
|
|
0.1
|
|
||||
|
Interest rate cash flow hedges
|
(4.4
|
)
|
|
(0.2
|
)
|
|
(2.1
|
)
|
|
(6.7
|
)
|
||||
|
|
$
|
(3.3
|
)
|
|
$
|
3.9
|
|
1
|
$
|
(5.7
|
)
|
2
|
$
|
(5.1
|
)
|
|
|
Beginning
Accumulated Other
Comprehensive
Loss (Gain)
|
|
Amount of Loss
(Gain) Recognized
in Other
Comprehensive
Loss on Derivatives
(Effective Portion)
(1)
|
|
Amount of (Loss) Gain
Reclassified from
Accumulated Other
Comprehensive Loss
into Statement of Operations
(Effective Portion)
(2)
|
|
Ending
Accumulated Other
Comprehensive
Loss (Gain)
|
||||||||
|
Nine Months Ended September 30, 2018
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency cash flow hedges
|
$
|
2.2
|
|
|
$
|
(7.3
|
)
|
|
$
|
5.1
|
|
|
$
|
—
|
|
|
Foreign currency net investment hedges
|
0.7
|
|
|
(1.0
|
)
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Interest rate cash flow hedges
|
(22.5
|
)
|
|
(30.3
|
)
|
|
7.3
|
|
|
(45.5
|
)
|
||||
|
|
$
|
(19.6
|
)
|
|
$
|
(38.6
|
)
|
1
|
$
|
12.4
|
|
2
|
$
|
(45.8
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency cash flow hedges
|
$
|
0.9
|
|
|
$
|
10.4
|
|
|
$
|
(9.8
|
)
|
|
$
|
1.5
|
|
|
Foreign currency net investment hedges
|
(1.9
|
)
|
|
2.0
|
|
|
—
|
|
|
0.1
|
|
||||
|
Interest rate cash flow hedges
|
(16.4
|
)
|
|
11.3
|
|
|
(1.6
|
)
|
|
(6.7
|
)
|
||||
|
|
$
|
(17.4
|
)
|
|
$
|
23.7
|
|
1
|
$
|
(11.4
|
)
|
2
|
$
|
(5.1
|
)
|
|
|
As of September 30, 2018
|
|
As of December 31, 2017
|
||||
|
Collateralized:
|
|
|
|
||||
|
2018 First Lien Loan, net of unamortized discount and issuance costs of $34.1 million and $0.0 million
|
$
|
2,665.9
|
|
|
$
|
—
|
|
|
First Lien Loan, as amended, net of unamortized discount and issuance costs of $0.0 million and $44.6 million
|
—
|
|
|
2,341.1
|
|
||
|
Second Lien Loan, as amended, net of unamortized discount and issuance costs of $0.0 million and $10.0 million
|
—
|
|
|
460.0
|
|
||
|
Capital lease liability
|
15.9
|
|
|
15.3
|
|
||
|
Notes payable to former stockholders
|
0.8
|
|
|
21.2
|
|
||
|
Total long-term debt
|
2,682.6
|
|
|
2,837.6
|
|
||
|
Less current portion
|
(36.1
|
)
|
|
(53.6
|
)
|
||
|
Total non-current long-term debt
|
$
|
2,646.5
|
|
|
$
|
2,784.0
|
|
|
|
Severance Pay
and Benefits
|
|
Contract
Termination and
Other Costs
|
|
Total
|
||||||
|
Balance as of December 31, 2017
|
$
|
26.3
|
|
|
$
|
11.1
|
|
|
$
|
37.4
|
|
|
Restructuring (credits) charges
|
(4.1
|
)
|
|
6.8
|
|
|
2.7
|
|
|||
|
Payments and other
(1)
|
(18.0
|
)
|
|
(6.1
|
)
|
|
(24.1
|
)
|
|||
|
Balance as of September 30, 2018
|
$
|
4.2
|
|
|
$
|
11.8
|
|
|
$
|
16.0
|
|
|
|
Time-Based Options
|
|||||||
|
|
Number of
Options
|
|
Weighted
Average
Exercise Price
per Share
|
|
Weighted
Average
Remaining
Contractual
Term (in years)
|
|||
|
Outstanding as of December 31, 2017
|
3.5
|
|
|
$
|
10.88
|
|
|
8.5
|
|
Granted
|
0.2
|
|
|
17.00
|
|
|
|
|
|
Exercised
|
(0.3
|
)
|
|
10.15
|
|
|
|
|
|
Forfeited
|
(0.1
|
)
|
|
11.97
|
|
|
|
|
|
Outstanding as of September 30, 2018
|
3.3
|
|
|
$
|
11.25
|
|
|
7.0
|
|
Exercisable as of September 30, 2018
|
1.0
|
|
|
$
|
10.57
|
|
|
6.8
|
|
|
Performance-Based Options
|
||||||||
|
|
Number of
Options
|
|
Weighted
Average
Exercise Price
per Share
|
|
Weighted
Average
Remaining
Contractual
Term (in years)
|
||||
|
Outstanding as of December 31, 2017
|
1.6
|
|
|
$
|
11.23
|
|
|
7.8
|
|
|
Granted
|
0.1
|
|
|
17.00
|
|
|
|
||
|
Exercised
|
—
|
|
|
—
|
|
|
|
||
|
Forfeited
|
(0.2
|
)
|
|
11.93
|
|
|
|
||
|
Outstanding as of September 30, 2018
|
1.5
|
|
|
$
|
11.50
|
|
|
7.1
|
|
|
Exercisable as of September 30, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Co-Investment RSUs
|
|
Time-Based RSUs
|
|
Performance-Based
RSUs
|
|||||||||||||||
|
|
Number of RSUs
|
|
Weighted
Average
Fair Value
Per Share
|
|
Number of RSUs
|
|
Weighted
Average
Fair Value
Per Share
|
|
Number of RSUs
|
|
Weighted
Average
Fair Value
Per Share
|
|||||||||
|
Unvested as of December 31, 2017
|
0.7
|
|
|
$
|
11.28
|
|
|
7.0
|
|
|
$
|
13.48
|
|
|
2.5
|
|
|
$
|
1.50
|
|
|
Granted
|
0.0
|
|
17.00
|
|
|
0.6
|
|
|
17.00
|
|
|
0.2
|
|
|
3.18
|
|||||
|
Granted through modification (modified)
|
—
|
|
|
—
|
|
|
0.5
|
|
|
17.55
|
|
|
(0.5
|
)
|
|
4.30
|
|
|||
|
Vested
|
(0.1)
|
|
10.32
|
|
|
(0.9
|
)
|
|
11.77
|
|
|
—
|
|
|
—
|
|
||||
|
Forfeited
|
(0.1)
|
|
11.41
|
|
|
(0.2
|
)
|
|
13.46
|
|
|
—
|
|
|
—
|
|
||||
|
Unvested as of September 30, 2018
|
0.5
|
|
|
$
|
11.56
|
|
|
7.0
|
|
|
$
|
14.30
|
|
|
2.2
|
|
|
$
|
1.09
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Unrecognized at September 30, 2018
|
||||||||||||
|
2018
|
2017
|
|
2018
|
2017
|
|
||||||||||||
|
Time-Based RSUs
|
$
|
14.5
|
|
$
|
5.4
|
|
|
$
|
27.3
|
|
$
|
17.8
|
|
|
$
|
41.6
|
|
|
Co-Investment RSUs
|
0.1
|
|
0.3
|
|
|
(0.1
|
)
|
1.0
|
|
|
0.2
|
|
|||||
|
Performance-Based RSUs
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
2.4
|
|
|||||
|
Equity classified compensation cost
|
14.6
|
|
5.7
|
|
|
27.2
|
|
18.8
|
|
|
44.2
|
|
|||||
|
Liability classified compensation cost
(1)
|
0.6
|
|
1.6
|
|
|
3.6
|
|
4.6
|
|
|
—
|
|
|||||
|
Total RSU stock-based compensation cost
|
$
|
15.2
|
|
$
|
7.3
|
|
|
$
|
30.8
|
|
$
|
23.4
|
|
|
$
|
44.2
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Employees
|
$
|
2.7
|
|
|
$
|
2.8
|
|
|
$
|
7.5
|
|
|
$
|
8.7
|
|
|
Non-employees
|
2.5
|
|
|
2.7
|
|
|
8.4
|
|
|
8.2
|
|
||||
|
Total DPO expense
|
$
|
5.2
|
|
|
$
|
5.5
|
|
|
$
|
15.9
|
|
|
$
|
16.9
|
|
|
•
|
Level 3: inputs for the asset or liability that are based on unobservable inputs in which there is little or no market data.
|
|
|
|
As of September 30, 2018
|
||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents - money market funds
|
|
$
|
271.9
|
|
|
$
|
271.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Deferred compensation plan assets
|
|
55.6
|
|
|
55.6
|
|
|
—
|
|
|
—
|
|
||||
|
Foreign currency forward contracts
|
|
0.8
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
||||
|
Interest rate swap agreements
|
|
9.9
|
|
|
—
|
|
|
9.9
|
|
|
—
|
|
||||
|
Deferred purchase price receivable
|
|
132.0
|
|
|
—
|
|
|
—
|
|
|
132.0
|
|
||||
|
Total
|
|
$
|
470.2
|
|
|
$
|
327.5
|
|
|
$
|
10.7
|
|
|
$
|
132.0
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation plan liabilities
|
|
$
|
54.4
|
|
|
$
|
54.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Foreign currency forward contracts
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
||||
|
Earn-out liabilities
|
|
33.9
|
|
|
—
|
|
|
—
|
|
|
33.9
|
|
||||
|
Total
|
|
$
|
89.2
|
|
|
$
|
54.4
|
|
|
$
|
0.9
|
|
|
$
|
33.9
|
|
|
|
|
As of December 31, 2017
|
||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation plan assets
|
|
$
|
59.7
|
|
|
$
|
59.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Foreign currency forward contracts
|
|
0.8
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
||||
|
Cross-currency interest rate swaps
|
|
7.1
|
|
|
—
|
|
|
7.1
|
|
|
—
|
|
||||
|
Interest rate cap agreements
|
|
8.9
|
|
|
—
|
|
|
8.9
|
|
|
—
|
|
||||
|
Interest rate swap agreements
|
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|
—
|
|
||||
|
Deferred purchase price receivable
|
|
41.9
|
|
|
—
|
|
|
—
|
|
|
41.9
|
|
||||
|
Total
|
|
$
|
118.9
|
|
|
$
|
59.7
|
|
|
$
|
17.3
|
|
|
$
|
41.9
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation plan liabilities
|
|
$
|
59.6
|
|
|
$
|
59.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Foreign currency forward contracts
|
|
2.2
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
||||
|
Cross-currency interest rate swaps
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
||||
|
Foreign currency net investment hedges
|
|
0.7
|
|
|
—
|
|
|
0.7
|
|
|
—
|
|
||||
|
Earn-out liabilities
|
|
51.3
|
|
|
—
|
|
|
—
|
|
|
51.3
|
|
||||
|
Total
|
|
$
|
114.2
|
|
|
$
|
59.6
|
|
|
$
|
3.3
|
|
|
$
|
51.3
|
|
|
|
|
Earn-out Liabilities
|
|||||
|
|
|
2018
|
2017
|
||||
|
Balance as of January 1,
|
|
$
|
51.3
|
|
$
|
30.5
|
|
|
Purchases/additions
|
|
2.0
|
|
31.7
|
|
||
|
Net change in fair value and other adjustments
|
|
2.9
|
|
7.5
|
|
||
|
Payments
|
|
(22.3
|
)
|
(11.9
|
)
|
||
|
Balance as of September 30,
|
|
$
|
33.9
|
|
$
|
57.8
|
|
|
|
|
|
|
||||
|
Balance as of July 1,
|
|
$
|
43.5
|
|
$
|
20.6
|
|
|
Purchases/additions
|
|
2.0
|
31.7
|
|
|||
|
Net change in fair value and other adjustments
|
|
2.7
|
|
5.5
|
|
||
|
Payments
|
|
(14.3
|
)
|
—
|
|
||
|
Balance as of September 30,
|
|
$
|
33.9
|
|
$
|
57.8
|
|
|
|
Nine Months Ended September 30
|
|||||
|
|
2018
|
2017
|
||||
|
Cash and cash equivalents, beginning of period
|
$
|
405.6
|
|
$
|
382.3
|
|
|
Restricted cash recorded in Prepaid expenses and other current assets, beginning of period
|
62.3
|
|
42.5
|
|
||
|
Total cash, cash equivalents and restricted cash shown in the statements of cash flows, beginning of period
|
$
|
467.9
|
|
$
|
424.8
|
|
|
|
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
939.0
|
|
$
|
207.2
|
|
|
Restricted cash recorded in Prepaid expenses and other current assets, end of period
|
58.2
|
|
64.6
|
|
||
|
Total cash, cash equivalents and restricted cash shown in the statements of cash flows, end of period
|
$
|
997.2
|
|
$
|
271.8
|
|
|
|
Nine Months Ended September 30
|
|||||
|
|
2018
|
2017
|
||||
|
Cash paid for:
|
|
|
||||
|
Interest
|
$
|
144.9
|
|
$
|
102.5
|
|
|
Income taxes
|
41.2
|
|
25.0
|
|
||
|
Non-cash investing/financing activities:
|
|
|
||||
|
Property and equipment acquired through capital leases
|
4.1
|
|
6.4
|
|
||
|
Deferred and contingent payment obligation incurred through acquisitions
|
8.6
|
|
43.9
|
|
||
|
Equity issued in conjunction with acquisitions
|
—
|
|
1.0
|
|
||
|
Increase in beneficial interest in a securitization
|
5.1
|
|
43.2
|
|
||
|
i.
|
Certain revenues in our Leasing service line are recognized earlier. This resulted in additional Revenue and Fee revenue of
$24.5 million
and
$49.4 million
for the
three and nine
months ended
September 30, 2018
, respectively, partially offset by related commissions and tax impacts.
|
|
ii.
|
The proportion of facility and property management contracts accounted for on a gross basis increased, resulting in higher Revenue and Cost of services of
$98.5 million
and
$302.0 million
for the
three and nine
months ended
September 30, 2018
, respectively, with no impact on Fee revenue, Operating loss, Net loss or the statement of cash flows.
|
|
i.
|
Fee revenue and Fee-based operating expenses;
|
|
ii.
|
Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") and Adjusted EBITDA margin; and
|
|
iii.
|
Local currency.
|
|
|
Three Months Ended September 30, 2018
|
Three Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
|
Nine Months Ended September 30, 2018
|
Nine Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total revenue
|
$
|
2,076.0
|
|
$
|
1,709.3
|
|
21
|
%
|
23
|
%
|
|
$
|
5,818.0
|
|
$
|
4,871.2
|
|
19
|
%
|
19
|
%
|
|
Less: Gross contract costs
|
(567.5
|
)
|
(417.9
|
)
|
36
|
%
|
39
|
%
|
|
(1,621.6
|
)
|
(1,187.2
|
)
|
37
|
%
|
36
|
%
|
||||
|
Acquisition accounting adjustments
|
—
|
|
0.3
|
|
n/m
|
|
n/m
|
|
|
2.5
|
|
13.0
|
|
n/m
|
|
n/m
|
|
||||
|
Total Fee revenue
|
$
|
1,508.5
|
|
$
|
1,291.7
|
|
17
|
%
|
18
|
%
|
|
$
|
4,198.9
|
|
$
|
3,697.0
|
|
14
|
%
|
13
|
%
|
|
Service Lines:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Property, facilities and project management
|
$
|
652.4
|
|
$
|
614.6
|
|
6
|
%
|
8
|
%
|
|
$
|
1,924.5
|
|
$
|
1,819.8
|
|
6
|
%
|
5
|
%
|
|
Leasing
|
519.3
|
|
398.4
|
|
30
|
%
|
32
|
%
|
|
1,315.3
|
|
1,074.2
|
|
22
|
%
|
21
|
%
|
||||
|
Capital markets
|
233.8
|
|
174.8
|
|
34
|
%
|
34
|
%
|
|
648.9
|
|
492.5
|
|
32
|
%
|
30
|
%
|
||||
|
Valuation and other
|
103.0
|
|
103.9
|
|
(1
|
)%
|
1
|
%
|
|
310.2
|
|
310.5
|
|
0
|
%
|
(2
|
)%
|
||||
|
Total Fee revenue
|
$
|
1,508.5
|
|
$
|
1,291.7
|
|
17
|
%
|
18
|
%
|
|
$
|
4,198.9
|
|
$
|
3,697.0
|
|
14
|
%
|
13
|
%
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of services, operating and administrative expenses excluding gross contract costs
|
$
|
1,427.1
|
|
$
|
1,279.4
|
|
12
|
%
|
13
|
%
|
|
$
|
4,017.8
|
|
$
|
3,689.2
|
|
9
|
%
|
8
|
%
|
|
Gross contract costs
|
567.5
|
|
417.9
|
|
36
|
%
|
39
|
%
|
|
1,621.6
|
|
1,187.2
|
|
37
|
%
|
36
|
%
|
||||
|
Depreciation and amortization
|
71.6
|
|
64.1
|
|
12
|
%
|
12
|
%
|
|
213.0
|
|
193.0
|
|
10
|
%
|
9
|
%
|
||||
|
Restructuring, impairment and related charges
|
(1.2
|
)
|
2.5
|
|
(148
|
)%
|
(151
|
)%
|
|
2.8
|
|
12.7
|
|
(78
|
)%
|
(79
|
)%
|
||||
|
Total costs and expenses
|
2,065.0
|
|
1,763.9
|
|
17
|
%
|
19
|
%
|
|
5,855.2
|
|
5,082.1
|
|
15
|
%
|
15
|
%
|
||||
|
Operating income/(loss)
|
$
|
11.0
|
|
$
|
(54.6
|
)
|
(120
|
)%
|
(123
|
)%
|
|
$
|
(37.2
|
)
|
$
|
(210.9
|
)
|
(82
|
)%
|
(84
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
179.0
|
|
$
|
102.2
|
|
75
|
%
|
77
|
%
|
|
$
|
423.6
|
|
$
|
261.9
|
|
62
|
%
|
61
|
%
|
|
Adjusted EBITDA margin
|
11.9
|
%
|
7.9
|
%
|
|
|
|
10.1
|
%
|
7.1
|
%
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net loss attributable to the Company
|
$
|
(48.7
|
)
|
|
$
|
(78.6
|
)
|
|
$
|
(172.9
|
)
|
|
$
|
(245.6
|
)
|
|
Add/(less):
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
(1)
|
71.6
|
|
|
64.1
|
|
|
213.0
|
|
|
193.0
|
|
||||
|
Interest expense, net of interest income
(2)
|
92.7
|
|
|
49.2
|
|
|
189.1
|
|
|
134.9
|
|
||||
|
Benefit from income taxes
|
(32.9
|
)
|
|
(23.8
|
)
|
|
(49.5
|
)
|
|
(98.0
|
)
|
||||
|
Integration and other costs related to acquisitions
(3)
|
71.5
|
|
|
71.5
|
|
|
178.3
|
|
|
213.3
|
|
||||
|
Pre-IPO stock-based compensation
(4)
|
10.8
|
|
|
6.2
|
|
|
25.7
|
|
|
20.5
|
|
||||
|
Cassidy Turley deferred payment obligation
(5)
|
11.0
|
|
|
10.2
|
|
|
32.3
|
|
|
32.3
|
|
||||
|
Other
(6)
|
3.0
|
|
|
3.4
|
|
|
7.6
|
|
|
11.5
|
|
||||
|
Adjusted EBITDA
|
$
|
179.0
|
|
|
$
|
102.2
|
|
|
$
|
423.6
|
|
|
$
|
261.9
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Total costs and expenses
|
$
|
2,065.0
|
|
|
$
|
1,763.9
|
|
|
$
|
5,855.2
|
|
|
$
|
5,082.1
|
|
|
Less: Gross contract costs
|
(567.5
|
)
|
|
(417.9
|
)
|
|
(1,621.6
|
)
|
|
(1,187.2
|
)
|
||||
|
Fee-based operating expenses
|
$
|
1,497.5
|
|
|
$
|
1,346.0
|
|
|
$
|
4,233.6
|
|
|
$
|
3,894.9
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
2018
|
|
2017
|
||||||||
|
Americas Fee-based operating expenses
|
$
|
921.7
|
|
|
$
|
806.0
|
|
$
|
2,577.9
|
|
|
$
|
2,337.9
|
|
|
EMEA Fee-based operating expenses
|
182.9
|
|
|
165.8
|
|
537.1
|
|
|
466.0
|
|
||||
|
APAC Fee-based operating expenses
|
225.0
|
|
|
219.1
|
|
664.2
|
|
|
633.4
|
|
||||
|
Segment Fee-based operating expenses
|
1,329.6
|
|
|
1,190.9
|
|
3,779.2
|
|
|
3,437.3
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization
|
71.6
|
|
|
64.1
|
|
213.0
|
|
|
193.0
|
|
||||
|
Integration and other costs related to acquisitions
(1)
|
71.5
|
|
|
71.2
|
|
175.8
|
|
|
200.3
|
|
||||
|
Pre-IPO stock-based compensation
|
10.8
|
|
|
6.2
|
|
25.7
|
|
|
20.5
|
|
||||
|
Cassidy Turley deferred payment obligation
|
11.0
|
|
|
10.2
|
|
32.3
|
|
|
32.3
|
|
||||
|
Other
|
3.0
|
|
|
3.4
|
|
7.6
|
|
|
11.5
|
|
||||
|
Fee-based operating expenses
|
$
|
1,497.5
|
|
|
$
|
1,346.0
|
|
$
|
4,233.6
|
|
|
$
|
3,894.9
|
|
|
|
Three Months Ended September 30, 2018
|
Three Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
|
Nine Months Ended September 30, 2018
|
Nine Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
||||||||||||
|
Total revenue
|
$
|
1,475.6
|
|
$
|
1,137.4
|
|
30
|
%
|
31
|
%
|
|
$
|
4,053.9
|
|
$
|
3,253.3
|
|
25
|
%
|
25
|
%
|
|
Less: Gross contract costs
|
(424.9
|
)
|
(255.4
|
)
|
66
|
%
|
67
|
%
|
|
(1,164.2
|
)
|
(726.8
|
)
|
60
|
%
|
60
|
%
|
||||
|
Acquisition accounting adjustments
|
—
|
|
0.4
|
|
n/m
|
|
n/m
|
|
|
2.5
|
|
13.0
|
|
n/m
|
|
n/m
|
|
||||
|
Total Fee revenue
|
$
|
1,050.7
|
|
$
|
882.4
|
|
19
|
%
|
20
|
%
|
|
$
|
2,892.2
|
|
$
|
2,539.5
|
|
14
|
%
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service lines:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, facilities and project management
|
$
|
427.4
|
|
$
|
408.9
|
|
5
|
%
|
6
|
%
|
|
$
|
1,257.8
|
|
$
|
1,206.6
|
|
4
|
%
|
5
|
%
|
|
Leasing
|
410.7
|
|
307.9
|
|
33
|
%
|
34
|
%
|
|
1,031.0
|
|
828.0
|
|
25
|
%
|
25
|
%
|
||||
|
Capital markets
|
177.3
|
|
125.0
|
|
42
|
%
|
42
|
%
|
|
491.3
|
|
366.3
|
|
34
|
%
|
34
|
%
|
||||
|
Valuation and other
|
35.3
|
|
40.6
|
|
(13
|
)%
|
(12
|
)%
|
|
112.1
|
|
138.6
|
|
(19
|
)%
|
(19
|
)%
|
||||
|
Total Fee revenue
|
$
|
1,050.7
|
|
$
|
882.4
|
|
19
|
%
|
20
|
%
|
|
$
|
2,892.2
|
|
$
|
2,539.5
|
|
14
|
%
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment operating expenses
|
$
|
1,346.6
|
|
$
|
1,061.4
|
|
27
|
%
|
28
|
%
|
|
$
|
3,742.1
|
|
$
|
3,064.7
|
|
22
|
%
|
22
|
%
|
|
Less: Gross contract costs
|
(424.9
|
)
|
(255.4
|
)
|
66
|
%
|
67
|
%
|
|
(1,164.2
|
)
|
(726.8
|
)
|
60
|
%
|
60
|
%
|
||||
|
Total Fee-based operating expenses
|
$
|
921.7
|
|
$
|
806.0
|
|
14
|
%
|
15
|
%
|
|
$
|
2,577.9
|
|
$
|
2,337.9
|
|
10
|
%
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
128.8
|
|
$
|
76.3
|
|
69
|
%
|
69
|
%
|
|
$
|
314.2
|
|
$
|
201.3
|
|
56
|
%
|
56
|
%
|
|
Adjusted EBITDA Margin
|
12.3
|
%
|
8.6
|
%
|
|
|
|
10.9
|
%
|
7.9
|
%
|
|
|
||||||||
|
|
Three Months Ended September 30, 2018
|
Three Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
|
Nine Months Ended September 30, 2018
|
Nine Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
||||||||||||
|
Total revenue
|
$
|
226.9
|
|
$
|
199.6
|
|
14
|
%
|
15
|
%
|
|
$
|
650.9
|
|
$
|
546.4
|
|
19
|
%
|
13
|
%
|
|
Less: Gross contract costs
|
(15.4
|
)
|
(21.6
|
)
|
(29
|
)%
|
(27
|
)%
|
|
(76.4
|
)
|
(59.4
|
)
|
29
|
%
|
20
|
%
|
||||
|
Acquisition accounting adjustments
|
—
|
|
(0.1
|
)
|
n/m
|
|
n/m
|
|
|
—
|
|
(0.1
|
)
|
n/m
|
|
n/m
|
|
||||
|
Total Fee revenue
|
$
|
211.5
|
|
$
|
177.9
|
|
19
|
%
|
21
|
%
|
|
$
|
574.5
|
|
$
|
486.9
|
|
18
|
%
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service lines:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, facilities and project management
|
$
|
60.0
|
|
$
|
45.7
|
|
31
|
%
|
33
|
%
|
|
$
|
178.1
|
|
$
|
132.3
|
|
35
|
%
|
27
|
%
|
|
Leasing
|
67.2
|
|
54.8
|
|
23
|
%
|
25
|
%
|
|
173.9
|
|
154.0
|
|
13
|
%
|
7
|
%
|
||||
|
Capital markets
|
40.0
|
|
37.0
|
|
8
|
%
|
10
|
%
|
|
98.5
|
|
91.0
|
|
8
|
%
|
3
|
%
|
||||
|
Valuation and other
|
44.3
|
|
40.4
|
|
10
|
%
|
11
|
%
|
|
124.0
|
|
109.6
|
|
13
|
%
|
7
|
%
|
||||
|
Total Fee revenue
|
$
|
211.5
|
|
$
|
177.9
|
|
19
|
%
|
21
|
%
|
|
$
|
574.5
|
|
$
|
486.9
|
|
18
|
%
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment operating expenses
|
$
|
198.3
|
|
$
|
187.4
|
|
6
|
%
|
7
|
%
|
|
$
|
613.5
|
|
$
|
525.4
|
|
17
|
%
|
10
|
%
|
|
Less: Gross contract costs
|
(15.4
|
)
|
(21.6
|
)
|
(29
|
)%
|
(27
|
)%
|
|
(76.4
|
)
|
(59.4
|
)
|
29
|
%
|
20
|
%
|
||||
|
Total Fee-based operating expenses
|
$
|
182.9
|
|
$
|
165.8
|
|
10
|
%
|
12
|
%
|
|
$
|
537.1
|
|
$
|
466.0
|
|
15
|
%
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
29.0
|
|
$
|
13.0
|
|
123
|
%
|
126
|
%
|
|
$
|
40.5
|
|
$
|
22.6
|
|
79
|
%
|
76
|
%
|
|
Adjusted EBITDA Margin
|
13.7
|
%
|
7.3
|
%
|
|
|
|
7.0
|
%
|
4.6
|
%
|
|
|
||||||||
|
|
Three Months Ended September 30, 2018
|
Three Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
|
Nine Months Ended September 30, 2018
|
Nine Months Ended September 30, 2017
|
% Change in USD
|
% Change in Local Currency
|
||||||||||||
|
Total revenue
|
$
|
373.5
|
|
$
|
372.3
|
|
0
|
%
|
6
|
%
|
|
$
|
1,113.2
|
|
$
|
1,071.5
|
|
4
|
%
|
4
|
%
|
|
Less: Gross contract costs
|
(127.2
|
)
|
(140.9
|
)
|
(10
|
)%
|
(3
|
)%
|
|
(381.0
|
)
|
(401.0
|
)
|
(5
|
)%
|
(4
|
)%
|
||||
|
Acquisition accounting adjustments
|
—
|
|
—
|
|
n/m
|
|
n/m
|
|
|
—
|
|
0.1
|
|
n/m
|
|
n/m
|
|
||||
|
Total Fee revenue
|
$
|
246.3
|
|
$
|
231.4
|
|
6
|
%
|
11
|
%
|
|
$
|
732.2
|
|
$
|
670.6
|
|
9
|
%
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service lines:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, facilities and project management
|
$
|
165.0
|
|
$
|
160.0
|
|
3
|
%
|
8
|
%
|
|
$
|
488.6
|
|
$
|
480.9
|
|
2
|
%
|
1
|
%
|
|
Leasing
|
41.4
|
|
35.7
|
|
16
|
%
|
20
|
%
|
|
110.4
|
|
92.2
|
|
20
|
%
|
18
|
%
|
||||
|
Capital markets
|
16.5
|
|
12.8
|
|
29
|
%
|
33
|
%
|
|
59.1
|
|
35.2
|
|
68
|
%
|
69
|
%
|
||||
|
Valuation and other
|
23.4
|
|
22.9
|
|
2
|
%
|
5
|
%
|
|
74.1
|
|
62.3
|
|
19
|
%
|
16
|
%
|
||||
|
Total Fee revenue
|
$
|
246.3
|
|
$
|
231.4
|
|
6
|
%
|
11
|
%
|
|
$
|
732.2
|
|
$
|
670.6
|
|
9
|
%
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment operating expenses
|
$
|
352.2
|
|
$
|
360.0
|
|
(2
|
)%
|
3
|
%
|
|
$
|
1,045.2
|
|
$
|
1,034.4
|
|
1
|
%
|
1
|
%
|
|
Less: Gross contract costs
|
(127.2
|
)
|
(140.9
|
)
|
(10
|
)%
|
(3
|
)%
|
|
(381.0
|
)
|
(401.0
|
)
|
(5
|
)%
|
(4
|
)%
|
||||
|
Total Fee-based operating expenses
|
$
|
225.0
|
|
$
|
219.1
|
|
3
|
%
|
7
|
%
|
|
$
|
664.2
|
|
$
|
633.4
|
|
5
|
%
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
21.2
|
|
$
|
12.9
|
|
64
|
%
|
69
|
%
|
|
$
|
68.9
|
|
$
|
38.0
|
|
81
|
%
|
77
|
%
|
|
Adjusted EBITDA Margin
|
8.6
|
%
|
5.6
|
%
|
|
|
|
9.4
|
%
|
5.7
|
%
|
|
|
||||||||
|
Cash Flow Summary
|
|
|
||||
|
|
Nine Months Ended September 30, 2018
|
Nine Months Ended September 30, 2017
|
||||
|
Net cash used in operating activities
|
$
|
(40.1
|
)
|
$
|
(242.5
|
)
|
|
Net cash used in investing activities
|
(175.3
|
)
|
(93.0
|
)
|
||
|
Net cash provided by financing activities
|
744.2
|
|
168.0
|
|
||
|
Effects of exchange rate fluctuations on cash, cash equivalents and restricted cash
|
0.5
|
|
14.5
|
|
||
|
Total change in cash, cash equivalents and restricted cash
|
$
|
529.3
|
|
$
|
(153.0
|
)
|
|
•
|
disruptions in general economic, social and business conditions, particularly in geographies or industry sectors that we or our clients serve;
|
|
•
|
adverse developments in the credit markets;
|
|
•
|
our ability to compete globally, or in local geographic markets or service lines that are material to us, and the extent to which further industry consolidation, fragmentation or innovation could lead to significant future competition;
|
|
•
|
social, political and economic risks in different countries as well as foreign currency volatility;
|
|
•
|
our ability to retain our senior management and attract and retain qualified and experienced employees;
|
|
•
|
our reliance on our Principal Shareholders;
|
|
•
|
the inability of our acquisitions to perform as expected and the unavailability of similar future opportunities;
|
|
•
|
perceptions of our brand and reputation in the marketplace and our ability to appropriately address actual or perceived conflicts of interest;
|
|
•
|
the operating and financial restrictions that our credit agreements impose on us and the possibility that in an event of default all of our borrowings may become immediately due and payable;
|
|
•
|
the substantial amount of our indebtedness, our ability and the ability of our subsidiaries to incur substantially more debt and our ability to generate cash to service our indebtedness;
|
|
•
|
the possibility we may face financial liabilities and/or damage to our reputation as a result of litigation;
|
|
•
|
our dependence on long-term client relationships and on revenue received for services under various service agreements;
|
|
•
|
the concentration of business with corporate clients;
|
|
•
|
the seasonality of significant portions of our revenue and cash flow;
|
|
•
|
our ability to execute information technology strategies, maintain the security of our information and technology networks and avoid or minimize the effect of an interruption or failure of our information technology, communications systems or data services;
|
|
•
|
the possibility that infrastructure disruptions may disrupt our ability to manage real estate for clients;
|
|
•
|
the possibility that our goodwill and other intangible assets could become impaired;
|
|
•
|
our ability to comply with new laws or regulations and changes in existing laws or regulations and to make correct determinations in complex tax regimes;
|
|
•
|
our ability to execute on our strategy for operational efficiency successfully;
|
|
•
|
the possibility we may be subject to environmental liability as a result of our role as a property or facility manager or developer of real estate;
|
|
•
|
our expectation to be a “controlled company” within the meaning of the applicable stock exchange corporate governance standards, which would allow us to qualify for exemptions from certain corporate governance requirements;
|
|
•
|
the fact that the Principal Shareholders have significant influence over us and key decisions about our business that could limit other shareholders’ ability to influence the outcome of matters submitted to shareholders for a vote;
|
|
•
|
the fact that certain of our shareholders have the right to engage or invest in the same or similar businesses as us; the possibility that the rights of our shareholders may differ from the rights typically offered to shareholders of a U.S. corporation organized in Delaware;
|
|
•
|
the possibility that U.S. investors may have difficulty enforcing civil liabilities against our company, our directors or members of senior management;
|
|
•
|
the possibility that English law and provisions in our articles of association may have anti-takeover effects that could discourage an acquisition of us by others and may prevent attempts by our shareholders to replace or remove our current management;
|
|
•
|
the possibility that provisions in the U.K. City Code on Takeovers and Mergers may have anti-takeover effects that could discourage an acquisition of us by others;
|
|
•
|
the possibility that given our status as a public limited company incorporated in England and Wales, certain capital structure decisions will require shareholder approval, which may limit our flexibility to manage our capital structure;
|
|
•
|
the fact that, prior to our IPO, there was no prior public market for our ordinary shares and an active, liquid trading market for our ordinary shares may not develop;
|
|
•
|
the fluctuation of the market price of our ordinary shares, and the impact on the market price of our ordinary shares of the possibility that we or our existing investors may sell additional ordinary shares or that we may attempt future offerings of debt or equity securities;
|
|
•
|
the fact that we do not currently anticipate paying any dividends in the foreseeable future;
|
|
•
|
the fact that we are a holding company with nominal net worth and will depend on dividends and distributions from our subsidiaries to pay any dividends;
|
|
•
|
the fact that our internal controls over financial reporting may not be effective and our independent registered public accounting firm may not be able to certify as to their effectiveness, and the possibility that the requirements of being a public company may strain our resources and distract our management; and
|
|
•
|
the possibility that securities or industry analysts may not publish research or may publish inaccurate or unfavorable research about our business.
|
|
i.
|
Interest rates on debt obligations; and
|
|
ii.
|
Foreign exchange risk.
|
|
EXHIBIT INDEX
|
||||
|
|
|
|
|
|
|
Exhibit Number
|
|
Description of Exhibits
|
||
|
|
Limited waiver relating to Section 3(a)(iii) of the Management Stockholders’ Agreement (Incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q filed with the SEC on September 6, 2018)
|
|||
|
|
Form of Restricted Stock Unit Grant Agreement pursuant to the Cushman & Wakefield plc 2018 Omnibus Management Share and Cash Incentive Plan (Incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q filed with the SEC on September 6, 2018)
|
|||
|
|
Credit Agreement dated August 21, 2018 (Incorporated by reference to Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q filed with the SEC on September 6, 2018)
|
|||
|
|
Certification by Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002
|
|||
|
|
Certification by Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002
|
|||
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|||
|
101.INS
|
|
XBRL Instance Document
|
||
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
||
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
||
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
||
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
||
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
CUSHMAN & WAKEFIELD plc
|
|
|
|
|
|
|
|
Date: November 13, 2018
|
|
|
|
/s/ Duncan Palmer
|
|
|
|
Duncan Palmer
|
|
|
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|