Australian Transportation Digest
SEE OTHER BRANDS

Keeping up with transportation and logistics news from Australia

Colliers Reports Third Quarter Results

Solid momentum across all segments, tracking well to 2025 outlook 
  
  
Third quarter and year to date operating highlights:
  

   Three months ended    Nine months ended
   September 30    September 30
(in millions of US$, except EPS)    2025       2024       2025       2024
                                   
Revenues $ 1,463.1    $ 1,179.1    $ 3,951.9    $ 3,320.4
Net Revenues (note 1)    1,258.9       1,058.0       3,438.5       2,966.8
Adjusted EBITDA (note 2)    191.1       154.6       487.4       419.0
Adjusted EPS (note 3)    1.64       1.32       4.24       3.46
                              
GAAP operating earnings    104.7       109.7       235.5       267.8
GAAP diluted net earnings per share    0.82       0.73       0.82       1.73

  
TORONTO, Nov. 04, 2025 (GLOBE NEWSWIRE) -- Colliers International Group Inc. (NASDAQ and TSX: CIGI) (“Colliers” or the “Company”) today announced financial results for the third quarter ended September 30, 2025. All amounts are in US dollars.
  
Third quarter consolidated revenues were $1.46 billion, up 24% (23% in local currency), net revenues (note 1) were $1.26 billion, up 19% (18% in local currency) and Adjusted EBITDA (note 2) was $191.1 million, up 24% (24% in local currency) compared to the prior year quarter. Consolidated internal revenue growth measured in local currencies was 13% (note 5) versus the prior year quarter. Adjusted EPS (note 3) was $1.64, an increase of 24% over the prior year quarter. Adjusted EPS were not significantly impacted by changes in foreign exchange rates. GAAP operating earnings were $104.7 million compared to $109.7 million in the prior year quarter, with the prior year favourably impacted by the reversal of contingent consideration expense related to an acquisition. The GAAP diluted net earnings per share were $0.82 compared to $0.73 in the prior year quarter. Third quarter GAAP diluted net earnings per share were not significantly impacted by changes in foreign exchange rates.
  
For the nine months ended September 30, 2025, revenues were $3.95 billion, up 19% (19% in local currency), net revenues (note 1) were $3.44 billion, up 16% (16% in local currency) and adjusted EBITDA (note 2) was $487.4 million, up 16% (16% in local currency) versus the prior year period. Consolidated internal revenue growth measured in local currencies was 7% (note 5) versus the prior year period. Adjusted EPS (note 3) was $4.24, up 23% from $3.46 in the prior year period. Adjusted EPS would have been approximately $0.01 lower excluding foreign exchange impacts. The GAAP operating earnings were $235.5 million compared to $267.8 million in the prior year period, with the prior year favourably impacted by the reversal of contingent consideration expense related to an acquisition. The GAAP diluted earnings per share were $0.82 compared to $1.73 in the prior year period. The GAAP diluted net earnings per share would have been approximately $0.01 lower excluding foreign exchange impacts.
  
On a trailing twelve-month basis, more than 70% of the Company’s earnings came from recurring revenues (note 8). During the same period, free cash flow (note 4) was converted at a rate of 96% of adjusted net earnings, in line with the Company’s target range.
  
“Colliers delivered excellent third quarter results, highlighting our momentum across all segments of our business. In Engineering, which includes project and program management, we achieved impressive growth this quarter. This was driven by both strategic acquisitions and robust organic performance. Real Estate Services also delivered excellent results marked by a surge in Leasing and Capital Markets transactions. While the Capital Markets recovery has been gradual, we expect continued acceleration as interest rates normalize and investor confidence increases. We advanced the integration of our global Investment Management operations under the Harrison Street Asset Management brand, positioning us as a leader in real asset investing. This provides institutional and private wealth investors with unified strategies across infrastructure, alternatives, real estate and credit in both North America and Europe,” said Jay S. Hennick, Chairman & CEO of Colliers.
  
“Colliers, with 30 years of visionary leadership, and three powerful growth engines, has become a highly resilient and differentiated global professional services and asset management company – well positioned to seize opportunities and deliver lasting value for shareholders,” Mr. Hennick concluded.
  
About Colliers
Colliers (NASDAQ, TSX: CIGI) is a global diversified professional services and investment management company. Operating through three industry-leading platforms – Real Estate Services, Engineering, and Investment Management – we have a proven business model, an enterprising culture, and a unique partnership philosophy that drives growth and value creation. For 30 years, Colliers has consistently delivered approximately 20% compound annual returns for shareholders, fuelled by visionary leadership, significant inside ownership and substantial recurring earnings. With $5.5 billion in annual revenues, a team of 24,000 professionals, and $108 billion in assets under management, Colliers remains committed to accelerating the success of our clients, investors, and people worldwide. Learn more at corporate.colliers.com, X @Colliers or LinkedIn.
  
Segmented Third Quarter Results
Real Estate Services revenues totalled $838.6 million, up 14% (up 13% in local currency) versus the prior year quarter. Net revenues were $778.8 million, up 14% (up 14% in local currency). Capital Markets revenues were up 21% (21% in local currency) with robust growth across all geographies and asset classes. Leasing generated solid growth in the quarter with revenues up 15% (14% in local currency) driven by industrial, office as well as specialty assets including data centres. Outsourcing revenues were up 9% (8% in local currency) with growth across all services, led by valuation and advisory. Adjusted EBITDA was $88.0 million, up 36% (36% in local currency) driven by operating leverage, partly offset by continued investments to strengthen geographic and asset class capabilities to better serve clients. The GAAP operating earnings were $67.1 million, relative to $42.4 million in the prior year quarter.
  
Engineering revenues totalled $488.1 million, up 54% (53% in local currency) compared to the prior year quarter. Net revenues (excluding subconsultant and other direct costs) were $353.2 million, up 37% (36% in local currency) driven by the favourable impact of recent acquisitions and strong internal growth, especially in infrastructure and transportation end markets. Adjusted EBITDA was $53.6 million, up 35% (35% in local currency) over the prior year quarter, with the net margin down slightly due to service mix. The GAAP operating earnings were $27.1 million relative to $19.7 million in the prior year quarter.
  
Investment Management revenues were $136.3 million, up 7% (6% in local currency) relative to the prior year quarter. Net revenues (excluding pass-through performance fees) were $126.6 million, up 6% (5% in local currency) driven by the favourable impact of an acquisition and higher fee-paying assets under management. Adjusted EBITDA was $53.6 million, down 4% (down 5% in local currency) compared to the prior year quarter, attributable to investments in unifying the platform and integrating certain functions to leverage their scale and capabilities. GAAP operating earnings were $36.0 million in the quarter versus $67.2 million in the prior year quarter, with the prior year quarter favourably impacted by a reversal of contingent acquisition consideration expense. Assets under management (“AUM”) (note 6) was $108.3 billion as of September 30, 2025, up 5% from June 30, 2025, and up 10% from December 31, 2024.
  
Unallocated global corporate costs as reported in Adjusted EBITDA were $4.1 million relative to $5.9 million in the prior year quarter. The corporate GAAP operating loss was $25.5 million compared to $19.6 million in the prior year quarter.
  
2025 Outlook
The Company is maintaining its outlook for 2025. On a consolidated basis, low-teens percentage revenue growth, mid-teens Adjusted EBITDA growth and mid to high-teens Adjusted EPS growth are expected for the full year. The outlook reflects expectations of continuing lower global trade uncertainty and lower interest rate volatility for the fourth quarter. The outlook drivers by segment are discussed in the accompanying earnings call presentation.
  
The financial outlook is based on the Company’s best available information as of the date of this press release, and remains subject to change based on numerous macroeconomic, geopolitical, international trade, health, social and related factors. The outlook does not include future acquisitions.
  
Conference Call
Colliers will be holding a conference call on Tuesday, November 4, 2025 at 11:00 a.m. Eastern Time to discuss the quarter’s results. The call will be simultaneously web cast and can be accessed live or after the call at corporate.colliers.com in the Events section.
  
Forward-looking Statements
This press release includes or may include forward-looking statements. Forward-looking statements include the Company’s financial performance outlook and statements regarding goals, beliefs, strategies, objectives, plans or current expectations. These statements involve known and unknown risks, uncertainties and other factors which may cause the actual results to be materially different from any future results, performance or achievements contemplated in the forward-looking statements. Such factors include: economic conditions, especially as they relate to commercial and consumer credit conditions and consumer spending, particularly in regions where the business may be concentrated; commercial real estate and real asset 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 capitalization rates across different asset types; a reduction by companies in their reliance on outsourcing for their commercial real estate needs, which would affect revenues and operating performance; competition in the markets served by the Company; the ability to attract new clients and to retain clients and renew related contracts; the ability to attract new capital commitments to Investment Management funds and retain existing capital under management; the ability to retain and incentivize employees; increases in wage and benefit costs; the effects of changes in interest rates on the cost of borrowing; unexpected increases in operating costs, such as insurance, workers’ compensation and health care; changes in the frequency or severity of insurance incidents relative to historical experience; the effects of changes in foreign exchange rates in relation to the US dollar on the Company’s Canadian dollar, Euro, Australian dollar and UK pound sterling denominated revenues and expenses; the impact of pandemics on client demand for the Company’s services, the ability of the Company to deliver its services and the health and productivity of its employees; the impact of global climate change; the impact of political events including elections, referenda, trade policy changes, immigration policy changes, hostilities, war and terrorism on the Company’s operations; the ability to identify and make acquisitions at reasonable prices and successfully integrate acquired operations; the ability to execute on, and adapt to, information technology strategies and trends; the ability to comply with laws and regulations, including real estate investment management and mortgage banking licensure, labour and employment laws and regulations, as well as the anti-corruption laws and trade sanctions; and changes in government laws and policies at the federal, state/provincial or local level that may adversely impact the business.
  
Additional information and risk factors identified in the Company’s other periodic filings with Canadian and US securities regulators are adopted herein and a copy of which can be obtained at www.sedarplus.ca. Forward looking statements contained in this press release are made as of the date hereof and are subject to change. All forward-looking statements in this press release are qualified by these cautionary statements. Except as required by applicable law, Colliers undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
  
Summary unaudited financial information is provided in this press release. This press release should be read in conjunction with the Company's consolidated financial statements and MD&A to be made available on SEDAR+ at www.sedarplus.ca.
  
This press release does not constitute an offer to sell or a solicitation of an offer to purchase an interest in any fund.
  
Note: The Company rounds numbers in the tables below to thousands of US dollars, except per share amounts. Accordingly, some totals may not sum exactly to the corresponding amounts.
  

Colliers International Group Inc.
Condensed Consolidated Statements of Earnings
(in thousands of US$, except per share amounts)
               Three months       Nine months
               ended September 30       ended September 30
(unaudited)       2025         2024         2025         2024  
Revenues    $ 1,463,098      $ 1,179,059      $ 3,951,917      $ 3,320,407  
                                            
Cost of revenues       888,461         712,044         2,375,015         2,005,351  
Selling, general and administrative expenses       406,292         322,136         1,127,242         925,030  
Depreciation       19,632         17,847         56,982         48,729  
Amortization of intangible assets       44,773         38,226         132,511         107,697  
Acquisition-related items (1)       (1,150 )       (20,931 )       24,290         (34,212 )
Loss on disposal of operations       406         -         406         -  
Operating earnings       104,684         109,737         235,471         267,812  
Interest expense, net       22,700         23,350         60,763         62,598  
Equity earnings from non-consolidated investments       (2,134 )       (4,008 )       (9,186 )       (5,240 )
Other income       (136 )       (113 )       (3,205 )       (464 )
Earnings before income tax       84,254         90,508         187,099         210,918  
Income tax       19,120         21,131         49,076         55,478  
Net earnings       65,134         69,377         138,023         155,440  
Non-controlling interest share of earnings       14,526         14,929         36,493         35,074  
Non-controlling interest redemption increment       8,374         17,221         59,546         33,758  
Net earnings attributable to Company     $ 42,234      $ 37,227      $ 41,984      $ 86,608  
                                            
Net earnings per common share                                    
   Basic    $ 0.83      $ 0.74      $ 0.83      $ 1.74  
   Diluted    $ 0.82      $ 0.73      $ 0.82      $ 1.73  
                                            
Adjusted EPS (2)    $ 1.64      $ 1.32      $ 4.24      $ 3.46  
                                            
Weighted average common shares (thousands)                                    
      Basic       50,854         50,320         50,713         49,692  
      Diluted       51,404         50,797         50,998         50,054  

  
Notes to Condensed Consolidated Statements of Earnings
(1)   Acquisition-related items include contingent acquisition consideration fair value adjustments, contingent acquisition consideration-related compensation expense and transaction costs.
(2)   See definition and reconciliation below.
  
  

Colliers International Group Inc.
Condensed Consolidated Balance Sheets
(in thousands of US$)
 
      September 30,    December 31,    September 30,
(unaudited) 2025    2024    2024
                             
Assets                        
Cash and cash equivalents $ 212,451    $ 176,257    $ 156,984
Restricted cash (1)    45,658       41,724       88,274
Accounts receivable and contract assets    969,852       869,948       884,984
Mortgage warehouse receivables (2)    186,881       77,559       135,915
Prepaids and other assets    396,457       323,117       355,575
Warehouse fund assets    61,163       110,779       108,781
   Current assets    1,872,462       1,599,384       1,730,513
Other non-current assets    237,328       220,299       219,950
Warehouse fund assets    85,231       94,334       52,564
Fixed assets    239,060       227,311       230,434
Operating lease right-of-use assets    409,637       398,507       394,478
Deferred tax assets, net    91,304       79,258       69,816
Goodwill and intangible assets    3,870,612       3,481,524       3,541,615
   Total assets  $ 6,805,634    $ 6,100,617    $ 6,239,370
                             
Liabilities and shareholders' equity  
Accounts payable and accrued liabilities $ 1,158,135    $ 1,140,605    $ 1,072,472
Other current liabilities    105,566       109,439       112,411
Long-term debt - current    7,894       6,061       15,683
Mortgage warehouse credit facilities (2)    177,456       72,642       128,944
Operating lease liabilities - current    101,355       92,950       92,699
Liabilities related to warehouse fund assets    92,763       86,344       57,554
   Current liabilities    1,643,169       1,508,041       1,479,763
Long-term debt - non-current    1,832,604       1,502,414       1,788,686
Operating lease liabilities - non-current    384,247       383,921       379,457
Other liabilities    143,545       135,479       131,378
Deferred tax liabilities, net    82,865       78,459       82,440
Liabilities related to warehouse fund assets    -       14,103       -
Redeemable non-controlling interests    1,275,237       1,152,618       1,122,084
Shareholders' equity    1,443,967       1,325,582       1,255,562
   Total liabilities and equity $ 6,805,634    $ 6,100,617    $ 6,239,370
                             
Supplemental balance sheet information  
Total debt (3) $ 1,840,498    $ 1,508,475    $ 1,804,369
Total debt, net of cash and cash equivalents (3)    1,628,047       1,332,218       1,647,385
Net debt / pro forma adjusted EBITDA ratio (4)    2.3       2.0       2.5

  
Notes to Condensed Consolidated Balance Sheets
(1)   Restricted cash consists primarily of cash amounts set aside to satisfy legal or contractual requirements arising in the normal course of business.
(2)   Mortgage warehouse receivables represent mortgage loans receivable, the majority of which are offset by borrowings under mortgage warehouse credit facilities which fund loans that financial institutions have committed to purchase.
(3)   Excluding mortgage warehouse credit facilities.
(4)   Net debt for financial leverage ratio excludes restricted cash and mortgage warehouse credit facilities, in accordance with debt agreements.
  
  

Colliers International Group Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands of US$)
            Three months ended       Nine months ended
            September 30       September 30
(unaudited)       2025         2024         2025         2024  
                                         
Cash provided by (used in)      
           
Operating activities      
Net earnings    $ 65,134      $ 69,377      $ 138,023      $ 155,440  
Items not affecting cash:                                    
   Depreciation and amortization       64,405         56,073         189,493         156,426  
   Loss on disposal of operations       406         -         406         -  
   Gains attributable to mortgage servicing rights       (12,272 )       (6,151 )       (26,766 )       (11,178 )
   Gains attributable to the fair value of loan                                    
   premiums and origination fees       (8,723 )       (3,601 )       (19,968 )       (9,224 )
   Deferred income tax       (4,634 )       (6,528 )       (19,184 )       (13,923 )
   Other       19,931         (14,672 )       57,024         476  
            124,247         94,498         319,028         278,017  
                                         
Increase in accounts receivable, prepaid      
   expenses and other assets       (53,136 )       (69,942 )       (162,816 )       (164,231 )
Increase (decrease) in accounts payable, accrued                                    
   expenses and other liabilities       (31,874 )       41,027         (58,810 )       38,125  
Increase (decrease) in accrued compensation       68,559         38,569         (32,400 )       (48,449 )
Contingent acquisition consideration paid       896         (69 )       (7,052 )       (3,107 )
Mortgage origination activities, net       4,604         3,591         16,069         10,783  
Sales to AR Facility, net       64         (546 )       (572 )       (436 )
Net cash provided by operating activities       113,360         107,128         73,447         110,702  
                                         
Investing activities      
Acquisition of businesses, net of cash acquired       (168,741 )       (454,638 )       (228,444 )       (472,410 )
Purchases of fixed assets       (16,774 )       (16,158 )       (47,856 )       (45,511 )
Purchases of warehouse fund assets       (40,068 )       (15,676 )       (161,802 )       (273,019 )
Proceeds from disposal of warehouse fund assets       17,612         -         80,526         76,438  
Cash collections on AR Facility deferred purchase price       35,272         32,957         119,249         101,805  
Other investing activities       (28,924 )       (43,518 )       (74,688 )       (101,651 )
Net cash used in investing activities       (201,623 )       (497,033 )       (313,015 )       (714,348 )
                                         
Financing activities      
Increase in long-term debt, net       137,934         418,207         398,720         419,683  
Purchases of non-controlling interests, net       (17,548 )       (8,052 )       (34,767 )       (17,789 )
Dividends paid to common shareholders       (7,620 )       (7,542 )       (15,212 )       (14,674 )
Distributions paid to non-controlling interests       (15,770 )       (17,475 )       (61,243 )       (66,302 )
Issuance of subordinate voting shares       -         -         -         286,924  
Other financing activities       13,687         11,003         6,247         28,096  
Net cash provided by financing activities       110,683         396,141         293,745         635,938  
                                         
Effect of exchange rate changes on cash,      
   cash equivalents and restricted cash       1,292         (1,663 )       (14,049 )       (6,109 )
                                         
Net change in cash and cash      
   equivalents and restricted cash       23,712         4,573         40,128         26,183  
Cash and cash equivalents and                                    
   restricted cash, beginning of period       234,397         240,685         217,981         219,075  
Cash and cash equivalents and                                    
   restricted cash, end of period    $ 258,109      $ 245,258      $ 258,109      $ 245,258  

   

Colliers International Group Inc.
Segmented Results
(in thousands of US dollars)
  
      Real Estate          Investment            
(unaudited) Services    Engineering    Management    Corporate    Total
Three months ended September 30                                       
2025                                          
   Revenues $ 838,565    $ 488,062    $ 136,288    $ 183      $ 1,463,098
   Net Revenues    778,789       353,242       126,638       183         1,258,852
   Adjusted EBITDA    88,043       53,581       53,584       (4,093 )       191,115
   Operating earnings (loss)    67,093       27,109       36,012       (25,530 )       104,684
                                               
2024                                          
   Revenues $ 734,932    $ 316,624    $ 127,405    $ 98      $ 1,179,059
   Net Revenues    680,857       257,465       119,622       98         1,058,042
   Adjusted EBITDA    64,744       39,820       55,962       (5,890 )       154,636
   Operating earnings (loss)    42,399       19,700       67,217       (19,579 )       109,737
                                               
   
      Real Estate          Investment            
   Services    Engineering    Management    Corporate    Total
Nine months ended September 30                                       
2025                                          
   Revenues $ 2,260,926    $ 1,301,913    $ 388,624    $ 454      $ 3,951,917
   Net Revenues    2,097,823       976,674       363,529       454         3,438,480
   Adjusted EBITDA    214,136       123,925       158,669       (9,362 )       487,368
   Operating earnings (loss)    149,662       41,149       98,206       (53,546 )       235,471
                                               
2024                                          
   Revenues $ 2,128,082    $ 816,023    $ 375,977    $ 325      $ 3,320,407
   Net Revenues    1,970,182       631,068       365,194       325         2,966,769
   Adjusted EBITDA    197,236       71,814       159,301       (9,396 )       418,955
   Operating earnings (loss)    123,508       32,614       161,129       (49,439 )       267,812

  
  
Non-GAAP Measures
1. Reconciliation of revenues to net revenues
  
Net revenues are defined as revenues excluding subconsultant and other reimbursable direct costs in Real Estate Services and Engineering segments as well as historical pass-through performance fees in Investment Management segment to better reflect the operating performance of the business. 
   

      Real Estate          Investment            
   Services    Engineering    Management    Corporate    Total
Three months ended September 30                                       
2025                                          
   Revenues $ 838,565      $ 488,062      $ 136,288      $ 183    $ 1,463,098  
   Subconsultant and other direct costs    (59,776 )       (134,820 )       -         -      (194,596 )
   Historical pass-through performance fees    -         -         (9,650 )       -       (9,650 )
   Net Revenues $ 778,789      $ 353,242      $ 126,638      $ 183    $ 1,258,852  
                                               
2024                                          
   Revenues $ 734,932      $ 316,624      $ 127,405      $ 98    $ 1,179,059  
   Subconsultant and other direct costs    (54,075 )       (59,159 )       -         -       (113,234 )
   Historical pass-through performance fees    -         -         (7,783 )       -       (7,783 )
   Net Revenues $ 680,857      $ 257,465      $ 119,622      $ 98    $ 1,058,042  
                                               
                                               
      Real Estate          Investment            
   Services    Engineering    Management    Corporate    Total
Nine months ended September 30                                       
2025                                          
   Revenues $ 2,260,926      $ 1,301,913      $ 388,624      $ 454    $ 3,951,917  
   Subconsultant and other direct costs    (163,103 )       (325,239 )       -         -       (488,342 )
   Historical pass-through performance fees    -         -         (25,095 )       -       (25,095 )
   Net Revenues $ 2,097,823      $ 976,674      $ 363,529      $ 454    $ 3,438,480  
                                               
2024                                          
   Revenues $ 2,128,082      $ 816,023      $ 375,977      $ 325    $ 3,320,407  
   Subconsultant and other direct costs    (157,900 )       (184,955 )       -         -       (342,855 )
   Historical pass-through performance fees    -         -         (10,783 )       -       (10,783 )
   Net Revenues $ 1,970,182      $ 631,068      $ 365,194      $ 325    $ 2,966,769  

  
2. Reconciliation of net earnings to Adjusted EBITDA
  
Adjusted EBITDA is defined as net earnings, adjusted to exclude: (i) income tax; (ii) other income; (iii) interest expense; (iv) loss on disposal of operations; (v) depreciation and amortization, including amortization of mortgage servicing rights (“MSRs”); (vi) gains attributable to MSRs; (vii) acquisition-related items (including contingent acquisition consideration fair value adjustments, contingent acquisition consideration-related compensation expense and transaction costs); (viii) restructuring, optimization and integration costs and (ix) stock-based compensation expense, including related to the CEO’s performance-based long-term incentive plan (“LTIP”). We use Adjusted EBITDA to evaluate our own operating performance and our ability to service debt, as well as an integral part of our planning and reporting systems. Additionally, we use this measure in conjunction with discounted cash flow models to determine the Company’s overall enterprise valuation and to evaluate acquisition targets. We present Adjusted EBITDA as a supplemental measure because we believe such measure is useful to investors as a reasonable indicator of operating performance because of the low capital intensity of the Company’s service operations. We believe this measure is a financial metric used by many investors to compare companies, especially in the services industry. This measure is not a recognized measure of financial performance of the consolidated Company under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings or cash flow from operating activities, as determined in accordance with GAAP. Our method of calculating Adjusted EBITDA may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings to Adjusted EBITDA appears below. 
  

   Three months ended    Nine months ended
   September 30    September 30
(in thousands of US$) 2025      2024      2025      2024  
                                   
Net earnings $ 65,134      $ 69,377      $ 138,023      $ 155,440  
Income tax    19,120         21,131         49,076         55,478  
Other income, including equity earnings from non-consolidated investments    (2,270 )       (4,121 )       (12,391 )       (5,704 )
Interest expense, net    22,700         23,350         60,763         62,598  
Operating earnings    104,684         109,737         235,471         267,812  
Loss on disposal of operations    406         -         406         -  
Depreciation and amortization    64,405         56,073         189,493         156,426  
Gains attributable to MSRs    (12,272 )       (6,151 )       (26,766 )       (11,178 )
Equity earnings from non-consolidated investments    2,134         4,008         9,186         5,240  
Acquisition-related items    (1,150 )       (20,931 )       24,290         (34,212 )
Restructuring, optimization and integration costs    14,651         5,087         21,226         13,920  
Stock-based compensation expense    18,257         6,813         34,062         20,947  
Adjusted EBITDA $ 191,115      $ 154,636      $ 487,368      $ 418,955  

  
3. Reconciliation of net earnings and diluted net earnings per common share to adjusted net earnings and Adjusted EPS
  
Adjusted EPS is defined as diluted net earnings per share adjusted for the effect, after income tax, of: (i) the non-controlling interest redemption increment; (ii) loss on disposal of operations; (iii) amortization expense related to intangible assets recognized in connection with acquisitions and MSRs; (iv) gains attributable to MSRs; (v) acquisition-related items; (vi) restructuring, optimization and integration costs and (vii) stock-based compensation expense, including related to the CEO’s LTIP. 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 EPS 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 to adjusted net earnings and of diluted net earnings per share to adjusted EPS appears below.
   

   Three months ended    Nine months ended
   September 30    September 30
(in thousands of US$) 2025      2024      2025      2024  
 
Net earnings $ 65,134      $ 69,377      $ 138,023      $ 155,440  
Non-controlling interest share of earnings    (14,526 )       (14,929 )       (36,493 )       (35,074 )
Loss on disposal of operations    406         -         406         -  
Amortization of intangible assets    44,773         38,226         132,511         107,697  
Gains attributable to MSRs    (12,272 )       (6,151 )       (26,766 )       (11,178 )
Acquisition-related items    (1,150 )       (20,931 )       24,290         (34,212 )
Restructuring, optimization and integration costs    14,651         5,087         21,226         13,920  
Stock-based compensation expense    18,257         6,813         34,062         20,947  
Income tax on adjustments    (19,931 )       (5,383 )       (45,623 )       (26,116 )
Non-controlling interest on adjustments    (10,829 )       (5,060 )       (25,463 )       (18,331 )
Adjusted net earnings $ 84,513      $ 67,049      $ 216,173      $ 173,093  
 

    

   Three months ended    Nine months ended
   September 30    September 30
(in US$) 2025      2024      2025      2024  
 
Diluted net earnings per common share $ 0.82      $ 0.73      $ 0.82      $ 1.73  
Non-controlling interest redemption increment    0.16         0.34         1.17         0.68  
Gain on disposal of operations, net of tax    (0.03 )       -         (0.03 )       -  
Amortization expense, net of tax    0.54         0.59         1.63         1.48  
Gains attributable to MSRs, net of tax    (0.14 )       (0.07 )       (0.30 )       (0.13 )
Acquisition-related items, net of tax    (0.15 )       (0.45 )       0.18         (0.84 )
Restructuring, optimization and integration costs, net of tax    0.17         0.08         0.27         0.21  
Stock-based compensation expense, net of tax    0.27         0.10         0.50         0.33  
Adjusted EPS $ 1.64      $ 1.32      $ 4.24      $ 3.46  
                                   
Diluted weighted average shares for Adjusted EPS (thousands)    51,404         50,797         50,998         50,054  

  
4. Reconciliation of net cash flow from operations to free cash flow
  
Free cash flow is defined as net cash flow from operating activities plus contingent acquisition consideration paid, less purchases of fixed assets, plus cash collections on AR Facility deferred purchase price less distributions to non-controlling interests. We use free cash flow as a measure to evaluate and monitor operating performance as well as our ability to service debt, fund acquisitions and pay dividends to shareholders. We present free cash flow as a supplemental measure because we believe this measure is a financial metric used by many investors to compare valuation and liquidity measures across companies, especially in the services industry. This measure is not a recognized measure of financial performance under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings or cash flow from operating activities, as determined in accordance with GAAP. Our method of calculating free cash flow may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net cash flow from operating activities to free cash flow appears below. 
    

   Three months ended    Nine months ended
   September 30    September 30
(in thousands of US$) 2025      2024      2025      2024  
                                   
Net cash provided by operating activities $ 113,360      $ 107,128      $ 73,447      $ 110,702  
Contingent acquisition consideration paid    (896 )       69         7,052         3,107  
Purchase of fixed assets    (16,774 )       (16,158 )       (47,856 )       (45,511 )
Cash collections on AR Facility deferred purchase price    35,272         32,957         119,249         101,805  
Distributions paid to non-controlling interests    (15,770 )       (17,475 )       (61,243 )       (66,302 )
Free cash flow $ 115,192      $ 106,521      $ 90,649      $ 103,801  

   

              
      Trailing Twelve Months ended
(in thousands of US$)    September 30, 2025
              
2024 Annual free cash flow       $ 330,244  
Add: Free cash flow for nine months ended September 30, 2025          90,649  
Less: Free cash flow for nine months ended September 30, 2024          (103,801 )
Trailing twelve months ended September 30, 2025 free cash flow       $ 317,092  

  
5. Local currency revenue and Adjusted EBITDA growth rate and internal revenue growth rate measures
  
Percentage revenue and Adjusted EBITDA variances presented on a local currency basis are calculated by translating the current period results of our non-US dollar denominated operations to US dollars using the foreign currency exchange rates from the periods against which the current period results are being compared. Percentage revenue variances presented on an internal growth basis are calculated assuming no impact from acquired entities in the current and prior periods. Revenue from acquired entities, including any foreign exchange impacts, are treated as acquisition growth until the respective anniversaries of the acquisitions. We believe that these revenue growth rate methodologies provide a framework for assessing the Company’s performance and operations excluding the effects of foreign currency exchange rate fluctuations and acquisitions. Since these revenue growth rate measures are not calculated under GAAP, they may not be comparable to similar measures used by other issuers.
  
6. Assets under management
  
We use the term assets under management (“AUM”) as a measure of the scale of our Investment Management operations. AUM is defined as the gross market value of operating assets and the projected gross cost of development assets of the funds, partnerships and accounts to which we provide management and advisory services, including capital that such funds, partnerships and accounts have the right to call from investors pursuant to capital commitments. Our definition of AUM may differ from those used by other issuers and as such may not be directly comparable to similar measures used by other issuers.
  
7. Fee paying assets under management
  
We use the term fee paying assets under management (“FPAUM”) to represent only the AUM on which the Company is entitled to receive management fees. We believe this measure is useful in providing additional insight into the capital base upon which the Company earns management fees. Our definition of FPAUM may differ from those used by other issuers and as such may not be directly comparable to similar measures used by other issuers.
  
8. Adjusted EBITDA from recurring revenue percentage
  
Adjusted EBITDA from recurring revenue percentage is computed on a trailing twelve-month basis and represents the proportion of Adjusted EBITDA (note 2) that is derived from Engineering, Outsourcing and Investment Management service lines. All these service lines represent medium to long-term duration revenue streams that are either contractual or repeatable in nature. Adjusted EBITDA for this purpose is calculated in the same manner as for our debt agreement covenant calculation purposes, incorporating the expected full year impact of business acquisitions and dispositions.
  
  
COMPANY CONTACTS:
Jay S. Hennick
Chairman & Chief Executive Officer
  
  
Christian Mayer
Chief Financial Officer
(416) 960-9500


Primary Logo

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.

Share us

on your social networks:
AGPs

Get the latest news on this topic.

SIGN UP FOR FREE TODAY

No Thanks

By signing to this email alert, you
agree to our Terms & Conditions