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

More News

View More

Recent Quotes

View More
Symbol Price Change (%)
AMZN  252.00
-2.00 (-0.79%)
AAPL  271.33
+2.28 (0.85%)
AMD  256.14
-3.50 (-1.35%)
BAC  53.65
+0.09 (0.16%)
GOOG  279.05
-5.07 (-1.79%)
META  632.76
-4.95 (-0.78%)
MSFT  513.18
-3.85 (-0.74%)
NVDA  202.04
-4.84 (-2.34%)
ORCL  252.65
-5.20 (-2.02%)
TSLA  454.32
-14.05 (-3.00%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.