CHICAGO , July 29 /PRNewswire-FirstCall/ -- Jones Lang LaSalle Incorporated (NYSE: JLL), the leading integrated financial and professional services firm specializing in real estate, today reported net income of $24.5 million , or $0.73 per diluted share of common stock, for the quarter ended June 30, 2008 , compared with net income of $77.9 million , or $2.32 per share, for the second quarter of 2007. On a year-to-date basis, 2008 net income was $27.4 million , or $0.82 per share, compared with net income of $105 million , or $3.12 per share in 2007. Operating income for the second quarter of 2008 was $38.2 million , compared with $101 million for the prior year, and on a year-to-date basis, operating income was $46.1 million in 2008 and $137 million in 2007. Included in the firm's 2007 results was a significant second-quarter transaction advisory fee earned in the Asia Pacific Hotels business.

    Second Quarter 2008 Highlights:
    -- LaSalle Investment Management's Advisory fees increased 34 percent
    -- Management Services revenue increased 28 percent
    -- Leasing revenue increased 23 percent

Revenue decreased in the second quarter of 2008 compared with 2007 by only two percent to $660 million , despite the significant advisory fee earned in Asia Pacific Hotels in 2007 and decreased Capital Markets and Hotels revenue in 2008. Capital Markets and Hotels revenue, excluding the Asia Pacific Hotels fee, for the second quarter decreased $34.3 million , or 30 percent, from 2007. The decline in Capital Markets and Hotels was offset by increased revenue in the quarter across other business lines, led by LaSalle Investment Management's Advisory fees, which increased 34 percent, to $72.6 million , over the prior year. The solid second-quarter performance in Transaction Services revenue included solid contribution from Leasing, which increased 23 percent to $163 million . Excluding Capital Markets and Hotels, Transaction Services revenue increased by 33 percent over 2007, to $266 million , for the second quarter, with increases across all regions. Management Services revenue increased 28 percent to $215 million for the second quarter, with all operating regions achieving revenue growth.

For the first half of 2008, revenue increased to $1.2 billion , five percent over the prior year, despite a year-over-year revenue decrease in Capital Markets and Hotels of $88.5 million and the 2007 Asia Pacific Hotels advisory fee. Factors driving year-to-date performance were similar to those experienced in the second quarter. The current revenue contribution from 2007 and 2008 acquisitions was approximately $57 million and $96 million for the 2008 second quarter and year to date, respectively.

'Solid revenue performance from LaSalle Investment Management and our diverse business lines offset the continued impact of illiquid credit markets on revenue generated by our Capital Markets businesses,' said Colin Dyer, Chief Executive Officer of Jones Lang LaSalle. 'We are focused on driving our expenses to appropriately reflect current operating conditions, while maintaining leadership positions in Capital Markets and Hotels to respond to the anticipated needs of the marketplace,' Dyer added.

Operating expenses were $621 million for the second quarter of 2008, an increase of eight percent over 2007, and $1.2 billion year to date, a 14 percent increase. First-half operating costs increased across all investor and occupier services, principally due to costs associated with the 13 acquisitions that closed in 2007, nine of which were completed in the second half of the year, including larger transactions in India and France . 2008 operating expenses also include costs associated with 10 acquisitions completed this year, seven in the first quarter and three in the second. As a result, year-to-date 2008 operating expenses include costs from these acquired businesses, including integration and intangible amortization, of approximately $53 million for the second quarter and $92 million year to date, which were not reflected in the firm's 2007 results. The firm's earnings before interest, taxes, depreciation and amortization ('EBITDA') for the 2008 second quarter and year to date were $55.3 million and $76.9 million , respectively.

    Business Segment Second Quarter Performance Highlights
    Investor and Occupier Services

    - In the Americas region, revenue for the second quarter of 2008 was $190
      million, an increase of six percent over the same period last year. For
      the first half of 2008, revenue was $364 million, an increase of 11
      percent. Excluding the impact of reduced revenue from Capital Markets
      and Hotels, which decreased from 2007 by $10.0 million or 40 percent for
      the quarter, and by $23.1 million or 50 percent year to date, revenue
      increased 14 percent for the quarter and 21 percent for the first half
      of 2008.

      Second-quarter revenue benefited from Management Services revenue, which
      increased 10 percent over the prior year to $94.9 million, while
      Transaction Services revenue excluding Capital Markets and Hotels grew
      22 percent. The year-over-year revenue increase for the first half of
      2008 was driven mainly by Management Services, which increased 17
      percent to $184 million, and Transaction Services excluding Capital
      Markets and Hotels, which grew 29 percent primarily as a result of
      increased leasing activity. The region's total Leasing revenue in the
      second quarter, including both Tenant Representation and Agency Leasing,
      increased 17 percent to $59.8 million, and on a year-to-date basis
      increased 27 percent to $117 million, compared with 2007. The growth in
      Leasing was driven by activity from recruited transactors and
      acquisitions completed during 2007. Additionally, revenue in the firm's
      Mexico and South America businesses more than doubled for both the
      second quarter and first half of the year compared with 2007.

      Operating expenses were $179 million for the second quarter of 2008, an
      increase of 12 percent, and $353 million for the first half of the year,
      an increase of 17 percent over the prior year. Costs associated with the
      hiring of revenue generators in key markets and completion of
      acquisitions contributed to the increase in operating expenses.  The
      region's EBITDA for the 2008 second quarter and year to date was $18.1
      million and $25.3 million, respectively.

      On July 11, 2008, the firm completed the previously announced
      transaction to merge operations with The Staubach Company, adding
      significant strength to the firm's tenant representation business. Its
      founder, Roger Staubach, was named to the Jones Lang LaSalle Board of
      Directors and to the position of Executive Chairman, Americas.

    - EMEA's second-quarter revenue was $236 million, an increase of 20
      percent over the prior year, while revenue in the first half of 2008 was
      $419 million, an increase of 12 percent over 2007. The growth in total
      revenue occurred despite lower revenue from Capital Markets and Hotels,
      which decreased in the second quarter by $17.7 million, or 26 percent,
      and decreased for the first half of the year by $54.1 million, or 37
      percent, compared with the prior year. Excluding Capital Markets and
      Hotels, revenue for both the second quarter and year to date increased
      by 44 percent over 2007. The current revenue contribution from 2007 and
      2008 acquisitions was approximately $33 million and $57 million for the
      2008 second quarter and year to date, respectively.

      Management Services revenue grew 68 percent to $59.0 million for the
      second quarter and 59 percent to $107 million for the first half of
      2008. Transaction Services revenue excluding Capital Markets and Hotels
      increased 38 percent for the second quarter and 40 percent for the first
      half of 2008. While the firm experienced a lower volume of Capital
      Markets transactions compared with the prior year, demand and market
      share for other services increased. Leasing revenue, included in
      Transaction Services revenue, increased over the prior year for both the
      second quarter and year to date by 23 and 25 percent, respectively.
      Advisory Services revenue, which is also included in Transaction
      Services, increased 45 percent for second quarter and 42 percent year to
      date over the prior year.

      Geographically, the slowdown in Capital Markets activity during the
      first half of 2008 significantly impacted the UK, Germany and France,
      while Capital Markets activity and revenue increased in Dubai, Russia
      and Holland, driving healthy year-to-date revenue growth over 2007 in
      these markets.

      Operating expenses for the second quarter increased 29 percent to $234
      million, and increased 23 percent to $424 million, for the first half of
      2008 compared with 2007, primarily due to the impact of acquisitions. Of
      the ten acquisitions completed since the beginning of 2007, seven were
      completed during or after the third quarter of 2007. Acquired businesses
      added approximately $33 million of incremental operating expenses,
      including integration and amortization, in the second quarter results,
      and approximately $56 million year to date. Acquisitions in the second
      quarter of 2008 included Kemper's, a 150-person, market-leading retail
      specialist business in Germany, and the acquisition of the remaining 51
      percent interest in a Finnish Leasing and Capital Markets business. The
      region's EBITDA for the 2008 second quarter and year to date was $9.2
      million and $8.2 million, respectively.

    - Revenue for the Asia Pacific region was $142 million for the second
      quarter of 2008, compared with $211 million in 2007, and $259 million
      for the first half of 2008, compared with $298 million in 2007. Included
      in the firm's second quarter 2007 results was the significant
      transaction advisory fee earned in the Asia Pacific Hotels business.
      Management Services revenue for the second quarter of 2008 was $61.4
      million, an increase of 31 percent, and $119 million for the first half
      of 2008, an increase of 29 percent over the prior year. The current
      revenue contribution from 2007 and 2008 acquisitions was approximately
      $20 million and $32 million for the 2008 second quarter and year to
      date, respectively.

      Capital Markets and Hotels revenue, excluding the 2007 advisory fee in
      Hotels, decreased in the second quarter of 2008 by $6.6 million or 30
      percent, and decreased for the first half of 2008 by $11.3 million or 33
      percent. Leasing activity momentum continued from the first quarter of
      2008 and, as a result, Leasing revenue increased by 32 percent for the
      second quarter and 42 percent for the first half of 2008, compared with
      2007.

      The strongest contributors to the year-over-year revenue growth were the
      growth markets of China, Japan and India. Revenue for these markets
      increased 40 percent for both the second quarter and first half of the
      year over 2007, as they benefited from both growing local economic
      markets and the acquisition in India at the beginning of the third
      quarter of 2007.  The core market of Australia had second-quarter
      revenue growth of 23 percent over the prior year, while Hong Kong grew
      by 18 percent.

      Operating expenses for the region were $137 million for the second
      quarter of 2008 and $262 million for the first half of 2008. The
      operating expenses decreased year over year for the quarter as a result
      of incentive compensation recognized in 2007 related to the transaction
      advisory fee in the Hotels business. The impact of acquisitions
      completed since the beginning of 2007 is included in 2008 operating
      expenses, adding approximately $15 million to the second quarter and
      approximately $28 million to the first half of 2008. During the second
      quarter of 2008, the firm completed the acquisition of a market-leading
      agency business in the Philippines. The region's EBITDA for the 2008
      second quarter and year to date was $8.2 million and $3.2 million,
      respectively.

    LaSalle Investment Management

      LaSalle Investment Management continues to benefit from the growth of
      its annuity-based business, which generated a year-over-year increase in
      Advisory fees of 34 percent for both the second quarter and first half
      of 2008. This growth in LaSalle Investment Management's annuity business
      was principally due to an 18 percent increase in assets under management
      over the prior year, to $54.1 billion, together with Advisory fees
      generated from committed capital. Supporting this growth, the firm's
      co-investment capital grew to $177 million at the end of the first
      quarter of 2008, a 36 percent increase over the prior year.

      During the second quarter of 2008, Incentive fees were $13.0 million,
      compared with $29.8 million in 2007, reflecting varied timing in asset
      sales compared with a year ago. Incentive fees vary significantly from
      period to period due to both the performance of the underlying
      investments and the contractual timing of the measurement periods for
      different clients.

      LaSalle Investment Management raised $1.0 billion of equity in the first
      half of 2008, compared with $2.8 billion for the first half of 2007.
      Investments made on behalf of clients in the first half of the year 2008
      were $2.2 billion, compared with $3.4 billion in 2007.

Summary

The firm continued to grow its core businesses and globally diverse business platform, both through organic growth and recent targeted strategic acquisitions. LaSalle Investment Management's solid financial results reflect its outstanding track record and research-based approach for delivering value for clients. Despite the continuing uncertainty in the credit markets, the firm is actively managing its cost base, while remaining committed to its leadership position in Capital Markets and Hotels, and making selective investments in growth geographies and service lines.

Statements in this press release regarding, among other things, future financial results and performance, achievements, plans and objectives, may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors which may cause actual results, performance, achievements, plans and objectives of Jones Lang LaSalle to be materially different from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include those discussed under 'Business,' 'Management's Discussion and Analysis of Financial Condition and Results of Operations,' 'Quantitative and Qualitative Disclosures about Market Risk,' and elsewhere in Jones Lang LaSalle's Annual Report on Form 10-K for the year ended December 31, 2007 and in the Quarterly Report on Form 10-Q for the quarter ended March 31, 2008 and in other reports filed with the Securities and Exchange Commission. Statements speak only as of the date of this release. Jones Lang LaSalle expressly disclaims any obligation or undertaking to update or revise any forward-looking statements contained herein to reflect any change in Jones Lang LaSalle's expectations or results, or any change in events.

About Jones Lang LaSalle

Jones Lang LaSalle (NYSE: JLL) is a financial and professional services firm specializing in real estate. The firm offers integrated services delivered by expert teams worldwide to clients seeking increased value by owning, occupying or investing in real estate. With 2007 global revenue of $2.7 billion , Jones Lang LaSalle has approximately 180 offices worldwide and operates in more than 700 cities in 60 countries. The firm is an industry leader in property and corporate facility management services, with a portfolio of approximately 1.2 billion square feet worldwide. LaSalle Investment Management, the company's investment management business, is one of the world's largest and most diverse in real estate with more than $54 billion of assets under management. For further information, please visit our Web site, www.joneslanglasalle.com

Conference Call -

The firm will conduct a conference call for shareholders, analysts and investment professionals on Wednesday, July 30 at 9:00 a.m. EDT .

To participate in the teleconference, please dial into one of the following phone numbers five to 10 minutes before the start time:

    -- U.S. callers:               +1 877 809 9540
    -- International callers:      +1 706 679 7364
    -- Pass code:                  56375110


    Webcast
    Follow these steps to listen to the webcast:
    1. You must have a minimum 14.4 Kbps Internet connection
    2. Log on to http://www.videonewswire.com/event.asp?id=50090 and follow
       instructions
    3. Download free Windows Media Player software: (link located under
       registration form)
    4. If you experience problems listening, send an e-mail to
       webcastsupport@tfprn.com

Supplemental Information

Supplemental Information regarding the second quarter 2008 earnings call will be posted to the Investor Relation section of the company's Web site: www.joneslanglasalle.com approximately 15 minutes prior to the conference call and webcast and will be referred to during the call.

Conference Call Replay

Available: 11:00 a.m. EDT Wednesday, July 30 through Midnight EDT August 7 at the following numbers:

    -- U.S. callers:               +1 800 642 1687
    -- International callers:      +1 706 645 9291
    -- Pass code:                  56375110

Web Audio Replay

Audio replay will be available for download or stream within 24 hours of conference call. This information and link is also available on the company's Web site: www.joneslanglasalle.com

If you have any questions, call Yvonne Peterson of Jones Lang LaSalle's Investor Relations department at +1 312 228 2919.



                         JONES LANG LASALLE INCORPORATED
                       Consolidated Statements of Earnings
            For the Three and Six Months Ended June 30, 2008 and 2007
                        (in thousands, except share data)
                                   (Unaudited)


                     Three Months Ended June 30,    Six Months Ended June 30,
                         2008            2007          2008           2007

    Revenue           $659,515         $676,086   $1,223,435       $1,166,139

    Operating expenses:
      Compensation
       and benefits    431,175          436,265      810,047          761,922
      Operating,
       administrative
       and other       171,875          126,517      332,741          242,253
      Depreciation and
       amortization     18,268           12,309       34,714           24,935
      Restructuring
       credits             -                -           (188)            (411)

        Total
         operating
         expenses      621,318          575,091    1,177,314        1,028,699

        Operating
         income         38,197          100,995       46,121          137,440

    Interest
     expense, net
     of interest
     income              3,560            3,830        4,736            5,668
    Gain on sale of
     investments           -              3,703          -              6,129
    Equity in
     earnings/
     (loss) from
     unconsolidated
     ventures              969            6,368       (1,244)           6,502

    Income before
     provision for
     income taxes
     and minority
     interest           35,606          107,236       40,141          144,403
    Provision for
     income taxes        8,973           28,632       10,116           38,556
    Minority
     interest, net
     of income taxes     1,114              -          1,666              -
    Net income         $25,519          $78,604      $28,359         $105,847

    Net income
     available to
     common
     shareholders      $24,516          $77,932      $27,356         $105,175


    Basic earnings
     per common
     share               $0.77            $2.45        $0.86            $3.30

    Basic weighted
     average
     shares
     outstanding    31,876,045       31,828,364   31,824,435       31,878,811


    Diluted
     earnings per
     common share        $0.73            $2.32        $0.82            $3.12

    Diluted
     weighted
     average
     shares
     outstanding    33,458,081       33,655,359   33,340,225       33,664,471


    EBITDA             $55,317         $122,703      $76,922         $174,334


    Please reference attached financial statement notes.



                          JONES LANG LASALLE INCORPORATED
                             Segment Operating Results
             For the Three and Six Months Ended June 30, 2008 and 2007
                                   (in thousands)
                                    (Unaudited)

                         Three Months Ended June 30, Six Months Ended June 30,
                             2008          2007          2008          2007

     INVESTOR &      OCCUPIER SERVICES
      AMERICAS
       Revenue:
         Transaction
          services          $88,065       $85,070      $167,424      $157,759
         Management
          services           94,945        86,021       183,692       156,952
         Equity
          earnings               41           270            41           420
         Other services       6,824         7,638        12,580        12,134
                            189,875       178,999       363,737       327,265

       Operating expenses:
         Compensation,
          operating and
          administrative    171,825       153,792       338,394       289,675
         Depreciation
          and
          amortization        7,494         6,084        14,542        12,006
                            179,319       159,876       352,936       301,681

         Operating income   $10,556       $19,123       $10,801       $25,584

         EBITDA             $18,050       $25,207       $25,343       $37,590

    EMEA
      Revenue:
        Transaction
         services          $174,456      $157,903      $306,872      $300,041
        Management
         services            59,027        35,181       107,204        67,264
        Equity
         earnings (loss)         85           172           102          (195)
        Other services        2,530         3,730         4,985         6,767
                            236,098       196,986       419,163       373,877

       Operating expenses:
         Compensation,
          operating and
          administrative    226,900       177,830       410,960       335,555
         Depreciation
          and
          amortization        6,866         3,931        12,886         8,447
                            233,766       181,761       423,846       344,002

        Operating
         income (loss)       $2,332       $15,225       $(4,683)      $29,875

        EBITDA               $9,198       $19,156        $8,203       $38,322

    ASIA PACIFIC
      Revenue:
        Transaction
         services           $77,748      $162,312      $136,630      $201,908
        Management
         services            61,444        47,018       118,518        92,077
        Equity earnings
         (loss)                 (88)          210          (150)          231
        Other services        2,674         1,691         4,178         3,410
                            141,778       211,231       259,176       297,626

       Operating expenses:
        Compensation,
         operating and
         administrative     133,553       165,194       255,961       252,715
        Depreciation
         and
         amortization         3,451         1,857         6,328         3,630
                            137,004       167,051       262,289       256,345

        Operating
         income (loss)       $4,774       $44,180       $(3,113)      $41,281

        EBITDA               $8,225       $46,037        $3,215       $44,911

    LASALLE INVESTMENT
     MANAGEMENT
      Revenue:
        Transaction
         services            $6,214        $5,411       $10,439        $7,930
        Advisory fees        72,552        54,295       144,683       108,214
        Incentive fees       13,036        29,817        26,230        51,683
        Equity earnings
         (loss)                 931         5,716        (1,237)        6,046
                             92,733        95,239       180,115       173,873

      Operating expenses:
        Compensation,
         operating and
         administrative      70,772        65,966       137,474       126,230
        Depreciation
         and amortization       457           437           957           852
                             71,229        66,403       138,431       127,082

        Operating income    $21,504       $28,836       $41,684       $46,791

        EBITDA              $21,961       $29,273       $42,641       $47,643



        Total segment
         revenue            660,484       682,454     1,222,191     1,172,641
        Reclassification
         of equity
         earnings (loss)        969         6,368        (1,244)        6,502
            Total revenue  $659,515      $676,086    $1,223,435    $1,166,139

            Total
             operating
             expenses
             before
             restructuring
             credits       $621,318      $575,091    $1,177,502    $1,029,110


             Operating
              income
              before
              restructuring
              credits       $38,197      $100,995       $45,933      $137,029


       Please reference attached financial statement notes.



                       JONES LANG LASALLE INCORPORATED
                         Consolidated Balance Sheets
              June 30, 2008, December 31, 2007 and June 30, 2007
                                (in thousands)

                                            June 30,                June 30,
                                              2008    December 31,    2007
                                          (Unaudited)     2007    (Unaudited)

         ASSETS
         Current assets:
           Cash and cash equivalents          $67,650     $78,580     $37,513
           Trade receivables, net of
            allowances                        665,137     834,865     581,272
           Notes and other receivables         65,155      52,695      60,408
           Prepaid expenses                    39,017      26,148      30,319
           Deferred tax assets                 89,281      64,872      48,034
           Other assets                        22,857      13,816      22,346
             Total current assets             949,097   1,070,976     779,892

           Property and equipment, at cost,
            less accumulated depreciation     220,174     193,329     146,926
           Goodwill, with indefinite useful
            lives                             865,184     694,004     580,237
           Identified intangibles, with
            finite useful lives, at cost,
            less accumulated
            amortization                       44,663      41,670      38,822
           Investments in real estate
            ventures                          177,399     151,800     130,698
           Long-term receivables               46,927      33,219      30,744
           Deferred tax assets                 52,578      58,584      40,967
           Other assets                        55,740      48,292      47,607
                                           $2,411,762  $2,291,874  $1,795,893

         LIABILITIES AND SHAREHOLDERS'
          EQUITY
         Current liabilities:
          Accounts payable and accrued
           liabilities                       $254,221    $302,976    $192,377
          Accrued compensation                290,533     655,895     365,679
          Short-term borrowings                23,288      14,385      30,239
          Deferred tax liabilities              4,997         727       2,027
          Deferred income                      30,364      29,756      22,796
          Deferred business acquisition
           obligations                         45,168      45,363      19,400
          Other liabilities                    73,354      60,193      39,593
            Total current liabilities         721,925   1,109,295     672,111

         Long-term liabilities:
          Credit facilities                   441,529      29,205     117,710
          Deferred tax liabilities              1,470       6,577       1,289
          Deferred compensation                40,718      46,423      47,267
          Pension liability                     1,101       1,096      20,152
          Deferred business acquisition
           obligations                         34,384      36,679      26,039
          Other liabilities                    53,237      43,794      41,266
             Total liabilities              1,294,364   1,273,069     925,834

         Minority interest                      9,939       8,272           -

         Shareholders' equity:
           Common stock, $.01 par value per
            share, 100,000,000 shares
            authorized; 31,929,669,
            31,722,587 and 36,821,901 shares
            issued and outstanding as of
            June 30, 2008, December 31, 2007
            and June 30, 2007, respectively       319         317         368
           Additional paid-in capital         476,312     441,951     706,050
           Retained earnings                  495,908     484,840     349,705
           Stock held by subsidiary               -           -      (219,359)
           Stock held in trust                 (1,980)     (1,930)     (1,427)
           Accumulated other comprehensive
            income                            136,900      85,355      34,722
             Total shareholders' equity     1,107,459   1,010,533     870,059
                                           $2,411,762  $2,291,874  $1,795,893

         Please reference attached financial statement notes.



                       JONES LANG LASALLE INCORPORATED
               Summarized Consolidated Statements of Cash Flows
               For the Six Months Ended June 30, 2008 and 2007
                                (in thousands)
                                 (Unaudited)

                                                    Six Months Ended June 30,
                                                       2008            2007

    Cash (used in) provided by
     operating activities                       $   (173,205)     $   20,303

    Cash used in investing activities               (242,671)       (108,681)

    Cash provided by financing
     activities                                      404,946          75,279

      Net decrease in cash and
       cash equivalents                              (10,930)        (13,099)

    Cash and cash equivalents,
     beginning of period                              78,580          50,612

    Cash and cash equivalents, end of
     period                                     $     67,650      $   37,513


    Please reference attached financial statement notes.



                       JONES LANG LASALLE INCORPORATED
                          Financial Statement Notes

    1. EBITDA represents earnings before interest expense, net of interest
       income, income taxes, depreciation and amortization. Although EBITDA is
       a non-GAAP financial measure, it is used extensively by management and
       is useful to investors as one of the primary metrics for evaluating
       operating performance and liquidity. The firm believes that an increase
       in EBITDA is an indicator of improved ability to service existing debt,
       to sustain potential future increases in debt and to satisfy capital
       requirements.  EBITDA is also used in the calculations of certain
       covenants related to the firm's revolving credit facility. However,
       EBITDA should not be considered as an alternative either to net income
       or net cash provided by operating activities, both of which are
       determined in accordance with GAAP. Because EBITDA is not calculated
       under GAAP, the firm's EBITDA may not be comparable to similarly titled
       measures used by other companies.

       Below is a reconciliation of net income to EBITDA (in thousands):



                                    Three Months Ended     Six Months Ended
                                         June 30,               June 30,
                                     2008        2007       2008        2007

    Net income
                                $  24,516   $  77,932  $  27,356  $  105,175
    Add:
    Interest expense, net
     of interest income             3,560       3,830      4,736       5,668
    Provision for income
     taxes                          8,973      28,632     10,116      38,556
    Depreciation and
     amortization                  18,268      12,309     34,714      24,935
    EBITDA
                                $  55,317   $ 122,703  $  76,922  $  174,334



       Below is a reconciliation of net cash provided by operating activities,
       the most comparable cash flow measure on the consolidated statements of
       cash flows, to EBITDA (in thousands):


                                     Three Months Ended   Six Months Ended
                                           June 30,             June 30,
                                      2008       2007       2008       2007

    Net cash provided by (used
     in) operating activities    $  98,645  $ 202,720 $ (173,205) $   20,303
    Add:
    Interest expense, net of
     interest income                 3,560      3,830      4,736       5,668
    Change in working capital
     and non-cash expenses         (55,861)  (112,479)   235,275     109,807
    Provision for income taxes       8,973     28,632     10,116      38,556
    EBITDA                       $  55,317  $ 122,703  $  76,922  $  174,334


    2. For purposes of segment operating results, the allocation of
       restructuring credits to our segments has been determined to not be
       meaningful to investors. Additionally, the performance of segment
       results has been evaluated without these charges being allocated.

    3. The consolidated statements of cash flows are presented in summarized
       form. For complete consolidated statements of cash flows, please refer
       to the firm's Quarterly Report on Form 10-Q for the quarter ended
       June 30, 2008, to be filed with the Securities and Exchange Commission
       shortly.

    4. EMEA refers to Europe, Middle East, and Africa.

SOURCE Jones Lang LaSalle Incorporated