10.02.2009 22:13:00

CB Richard Ellis Group, Inc. Reports Full Year 2008 Revenue of $5.1 Billion and Earnings Per Share of $0.97

CB Richard Ellis Group, Inc. (NYSE:CBG) today reported full year 2008 revenue of $5.1 billion and diluted earnings per share of $0.39. For the fourth quarter of 2008, revenue was $1.3 billion and diluted earnings per share was $0.03. These diluted earnings per share amounts do not include the impact of significant, pending, non-cash goodwill and other non-amortizable intangible asset impairments that are discussed later in this press release.

Excluding one-time charges1, diluted earnings per share was $0.97 for the full year and $0.37 for the fourth quarter.

Management’s Commentary

"The strength of our people and platform enabled us to gain new clients and build market share across the business in 2008, despite extremely challenging global economic conditions,” said Brett White, president and chief executive officer of CB Richard Ellis. "To better position CBRE for long term success, we have strategically diversified our revenue mix in the last few years with significantly increased contributions from fee-based outsourcing services and have moved decisively to eliminate fixed costs and improve operational efficiencies. For 2008, these moves enabled us to remain profitable and achieve the third-highest normalized EBITDA in our history in the face of very tough commercial real estate market conditions. However, the credit crunch and global economic weakness pose serious challenges for our industry in 2009, and as such, we will continue to manage our business carefully to sustain profitability in a market where property sales and leasing activity remains highly constrained.”

The growth in fee-based outsourcing services was reflected in 33 new corporate outsourcing contracts secured in 2008 and the expansion of services for 32 existing customers. In addition, our market-leading property and corporate facilities management portfolio expanded by approximately 250 million square feet during the year. Full year 2008 revenue from this business line accounted for more than one-third of global revenue – up from approximately 23% in the prior year.

The Company also improved its market share in a number of markets around the globe. For example, CB Richard Ellis was the number one leasing agent in London during 2008, responsible for approximately 26% of all market activity – increased from approximately 16% in 2007. In the U.S. investment sales market, the Company claimed a 17.9% market share in 2008 compared with 16.1% in 2007, according to Real Capital Analytics. This growth is emblematic of the Company’s ability to increase its position in an overall weak market.

Management has worked diligently to remove significant operating expense from the Company’s business model in order to better align costs with lower revenue opportunities in the current market. To date, the Company has taken actions to eliminate a total of approximately $385 million of annual run-rate expenses for 2009 including the previously announced $190 million of expense savings. These amounts are exclusive of variable compensation reductions due to lower transaction revenue.

In addition, the Company moved aggressively to reduce net debt2 by approximately 14%, or $305.8 million, as of December 31, 2008 compared with September 30, 2008. This was accomplished with the net proceeds from an equity offering of $207.8 million and cash flow from operations.

Full Year Results

Revenue was $5.1 billion for the twelve months ended December 31, 2008, compared with $6.0 billion for the same period last year. Net income for the full year totaled $83.9 million, or $0.39 per diluted share, compared with net income of $390.5 million, or $1.66 per diluted share, in the same period last year.

Excluding one-time charges, the Company would have earned net income3 of $208.7 million, or $0.97 per diluted share, for the twelve months ended December 31, 2008, compared with net income of $496.8 million, or $2.11 per diluted share, for the twelve months ended December 31, 2007.

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA)4 was $457.0 million for the twelve months ended December 31, 2008, including $144.2 million5 of one-time charges, compared with $834.3 million in the same period last year, which included $135.8 million6 of one-time charges.

Fourth Quarter Highlights

For the fourth quarter of 2008, the Company generated revenue of $1.3 billion compared with $1.8 billion for the fourth quarter of 2007. Net income totaled $6.5 million, or $0.03 per diluted share, for the fourth quarter of 2008, compared with net income of $122.4 million, or $0.54 per diluted share, for the same quarter last year.

Excluding one-time charges, the Company would have earned net income of $87.7 million, or $0.37 per diluted share, in the fourth quarter of 2008 compared with net income of $144.3 million, or $0.63 per diluted share, in the fourth quarter of 2007. EBITDA totaled $121.5 million for the fourth quarter of 2008, including $101.77 million of one-time charges, compared with $257.9 million for the same quarter last year, which included $27.9 million8 of one-time charges.

Results during the quarter were impacted, as expected, by weak sales and leasing activity caused by the credit crunch and global economic downturn. Significant capital market turmoil also adversely affected incentive-based revenue within the Global Investment Management business and reduced real estate sales volume and values in the Development Services segment. It also caused asset impairments in both of these segments. These factors were partially mitigated by the continued growth in the outsourcing business as well as lower compensation expense and savings realized through cost reduction efforts.

Fourth-Quarter Segment Results

Americas Region

Fourth-quarter revenue for the Americas region, including the U.S., Canada and Latin America, was $824.6 million, compared with $1.0 billion for the fourth quarter of 2007. The continued growth of the outsourcing business only partially offset weaker sales, leasing, appraisal and commercial mortgage brokerage activity.

Operating income for the Americas region totaled $115.3 million for the fourth quarter of 2008, compared with $93.0 million for the fourth quarter of 2007. The Americas region’s EBITDA totaled $133.8 million for the fourth quarter of 2008, an increase of 16.2%, from $115.1 million in last year’s fourth quarter. Excluding the impact of one-time items, operating income for the Americas region would have totaled $129.7 million for the fourth quarter of 2008, which is consistent with the $129.2 million reported in the fourth quarter of last year. The Company’s ability to maintain profitability despite declining revenues reflects the success of its cost containment measures as well as lower compensation expense tied to reduced transaction activity.

EMEA Region

Revenue for the EMEA region, which mainly consists of operations in Europe, totaled $266.5 million for the fourth quarter of 2008, compared with $437.6 million for the fourth quarter of 2007.

Operating income for the EMEA segment totaled $35.2 million for the fourth quarter of 2008, compared with $87.1 million for the same period last year. Excluding the impact of one-time items, operating income for the EMEA region would have totaled $44.2 million for the fourth quarter of 2008, as compared to $88.1 million for the fourth quarter of last year. EBITDA for the EMEA region totaled $39.3 million for the fourth quarter of 2008 compared to $88.6 million for last year’s fourth quarter.

The current year’s fourth quarter results reflect lower transaction revenue and a shift in the revenue mix from higher margin investment sales and leasing to outsourcing. This effect was partially offset by lower compensation expense and savings realized through cost reduction efforts.

Asia Pacific Region

In the Asia Pacific region, which includes operations in Asia, Australia and New Zealand, revenue totaled $123.6 million for the fourth quarter of 2008, compared with $198.4 million for the fourth quarter of 2007.

Operating income for the Asia Pacific segment was $2.1 million for the fourth quarter of 2008, compared to $32.3 million for the same period last year. Excluding the impact of one-time items, operating income for this region would have totaled $7.5 million for the fourth quarter of 2008, versus $32.4 million for the fourth quarter of last year. EBITDA for the Asia Pacific segment totaled $3.7 million for the fourth quarter of 2008, compared to $31.1 million for last year’s fourth quarter.

The current year’s fourth quarter results mainly reflect lower transaction revenue and a shift in revenue mix from higher margin investment sales to outsourcing activities. This effect was partially offset by lower compensation expense and savings realized through cost reduction efforts.

Global Investment Management Business

In the Global Investment Management segment, which consists of investment management operations in the U.S., Europe and Asia, revenue totaled $39.1 million for the fourth quarter of 2008, compared with $79.4 million in the fourth quarter of 2007. The Company did not recognize any revenue from fund liquidations (carried interest revenue) in the fourth quarter of 2008, but realized $7.2 million of such revenue in last year’s fourth quarter. Operating income improved significantly to $17.1 million in the fourth quarter of 2008 from $4.7 million for the same period last year. This was largely due to a reversal of $25.8 million of previously-accrued carried interest incentive compensation expense in the current year quarter. EBITDA for this segment was a loss of $10.1 million for the fourth quarter of 2008, compared with positive EBITDA of $9.8 million in the fourth quarter of 2007. This decrease was driven by the net non-cash write-down of investments of $24.6 million attributable to decreased market valuations, which are included in the calculation of EBITDA, but not operating income.

Total assets under management decreased by 6% during the quarter primarily due to valuation declines in the global portfolio as well as currency fluctuations. At $38.5 billion, assets under management are up slightly from year end 2007, reflecting active fundraising efforts and acquisition programs.

Development Services

In the Development Services segment, which consists of real estate development and investment activities primarily in the U.S., revenue totaled $29.4 million for the fourth quarter of 2008 compared to $72.6 million recorded in the fourth quarter of 2007. This revenue decrease was primarily driven by construction revenue, which also led to a corresponding decrease in construction job costs, thereby not translating into decreased operating income or EBITDA.

This segment reported an operating loss of $65.3 million for the fourth quarter of 2008, compared with an operating loss of $25.1 million for the same period last year. EBITDA was a loss of $45.2 million for the fourth quarter of 2008, compared with positive EBITDA of $13.2 million in last year’s fourth quarter. The lower results were attributable to $49.2 million in net non-cash write-downs of real estate assets recorded in the fourth quarter of 2008. Excluding the impact of one-time items, the operating loss would have totaled $2.9 million for the fourth quarter of 2008, as compared to an operating loss of $23.4 million for the fourth quarter of last year. The improvement over the prior year primarily reflects lower compensation expense and savings realized through cost reduction efforts. In addition, results for the fourth quarter of 2007 were significantly impacted by purchase accounting rules.

Development projects in process as of December 31, 2008 totaled $5.6 billion compared to $6.5 billion as of December 31, 2007. The pipeline inventory stood at $2.5 billion as of December 31, 2008 compared to $2.7 billion as of December 31, 2007.

Goodwill and Non-amortizable Intangible Assets

The Company is currently still in the process of completing its year-end assessment of goodwill and other non-amortizable intangible assets. Given the uncertainty surrounding the global economy and the volatility of the Company’s market capitalization during the fourth quarter of 2008, the Company was required to perform such testing as of December 31, 2008, in addition to the normal test performed as of October 1, 2008. The Company will have significant impairment charges to record, most likely in the Americas, EMEA and Development Services segments. Given the complexity of this assessment, the final results are not yet completed, nor can a reasonable estimate be provided at this time. The Company will complete this assessment and record a charge prior to the filing of its 2008 Form 10-K. The impairment charge recorded will be non-cash in nature and will not affect liquidity, cash flows from operating activities, or compliance with debt covenants.

Conference Call Details

The Company’s fourth-quarter earnings conference call will be held on Wednesday, February 11, 2009 at 10:30 a.m. Eastern Standard Time (EST). A live webcast will be accessible through the Investor Relations section of the Company’s Web site at www.cbre.com.

The direct dial-in number for the conference call is 888-423-3275 for U.S. callers and 612-332-0820 for international callers. A replay of the call will be available starting at 2:00 p.m. EST on February 11, 2009 and ending at midnight EST on February 25, 2009. The dial-in number for the replay is 800-475-6701 for U.S. callers and 320-365-3844 for international callers. The access code for the replay is 981443. A transcript of the call will be available on the Company’s Investor Relations Web site.

About CB Richard Ellis

CB Richard Ellis Group, Inc. (NYSE:CBG), a Fortune 500 and S&P 500 company headquartered in Los Angeles, is the world’s largest commercial real estate services firm (in terms of 2008 revenue). With over 29,000 employees, the Company serves real estate owners, investors and occupiers through more than 300 offices worldwide (excluding affiliate offices). CB Richard Ellis offers strategic advice and execution for property sales and leasing; corporate services; property, facilities and project management; mortgage brokerage; appraisal and valuation; development services; investment management; and research and consulting. CB Richard Ellis is the only commercial real estate services company named one of the 50 "best in class” companies by BusinessWeek, and was also named one of the 100 fastest growing companies by Fortune. Please visit our Web site at www.cbre.com.

Note: This release contains forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding our performance in 2009, future operations and future financial performance. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results and performance in future periods to be materially different from any future results or performance suggested in forward-looking statements in this release. Any forward-looking statements speak only as of the date of this release and, except to the extent required by applicable securities laws, the Company expressly disclaims any obligation to update or revise any of them to reflect actual results, any changes in expectations or any change in events. If the Company does update one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those or other forward-looking statements. Factors that could cause results to differ materially include, but are not limited to: general conditions of financial liquidity for real estate transactions; any general economic slow-down or recession in any of our principal operating regions; our leverage and our ability to perform under our credit facilities; commercial real estate vacancy levels; employment conditions and their effect on vacancy rates; property values; rental rates; interest rates; our ability to reduce expenditures to help offset lower revenues; realization of values in investment funds to offset related incentive compensation expense; our ability to leverage our platform to sustain revenue growth and capture market share; our ability to retain and incentivize producers; the integration of our acquisitions and the level of synergy savings achieved as a result; and the scope and impact of pending goodwill and other non-amortizable intangible asset impairments.

Additional information concerning factors that may influence the Company's financial information is discussed under "Risk Factors”, "Management’s Discussion and Analysis of Financial Condition and Results of Operations”, "Quantitative and Qualitative Disclosures About Market Risk” and "Forward-Looking Statements” in our Annual Report on Form 10-K for the year ended December 31, 2007 and under "Risk Factors”, "Management’s Discussion and Analysis of Financial Condition and Results of Operations”, "Quantitative and Qualitative Disclosures About Market Risk” and "Forward-Looking Statements” in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2008, as well as in the Company’s press releases and other periodic filings with the Securities and Exchange Commission. Such filings are available publicly and may be obtained off the Company’s Web site at www.cbre.com or upon request from the CB Richard Ellis Investor Relations Department at investorrelations@cbre.com.

1One-time charges include amortization expense related to net revenue backlog, incentive fees and customer relationships resulting from acquisitions, merger-related charges, integration costs related to acquisitions, cost containment expenses, loss on trading securities acquired in the Trammell Crow Company acquisition, an adjustment to tax expense as a result of a decline in the value of assets associated with the Company’s Deferred Compensation Plan and the write-down of impaired assets.

2Net debt only includes debt that is recourse to the company.

3A reconciliation of net income to net income, as adjusted for one-time items, is provided in the exhibits to this release.

4The Company’s management believes that EBITDA is useful in evaluating its operating performance compared to that of other companies in its industry because the calculation of EBITDA generally eliminates the effects of financing and income taxes and the accounting effects of capital spending and acquisitions, which items may vary for different companies for reasons unrelated to overall operating performance. As a result, the Company’s management uses EBITDA as a measure to evaluate the operating performance of various business lines and for other discretionary purposes, including as a significant component when measuring its operating performance under its employee incentive programs.

However, EBITDA is not a recognized measurement under U.S. generally accepted accounting principles (GAAP), and when analyzing the Company’s operating performance, readers should use EBITDA in addition to, and not as an alternative for, net income determined in accordance with GAAP. Because not all companies use identical calculations, the Company’s presentation of EBITDA may not be comparable to similarly titled measures of other companies. Furthermore, EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not consider certain cash requirements such as tax and debt service payments. The amounts shown for EBITDA also differ from the amounts calculated under similarly titled definitions in the Company’s debt instruments, which are further adjusted to reflect certain other cash and non-cash charges and are used to determine compliance with financial covenants and the Company’s ability to engage in certain activities, such as incurring additional debt and making certain restricted payments.

For a reconciliation of EBITDA with the most comparable financial measures calculated and presented in accordance with GAAP, see the section of this press release titled "Non-GAAP Financial Measures.”

5Includes impairment of assets of $100.4 million, cost containment of $27.4 million and integration costs related to acquisitions of $16.4 million, the majority of which related to the Trammell Crow Company acquisition.

6Includes merger-related expenses of $56.9 million, the loss on sale of trading securities acquired in the Trammell Crow Company acquisition of $33.7 million and integration costs related to acquisitions of $45.2 million, the majority of which related to the Trammell Crow Company acquisition.

7Includes impairment of assets of $73.8 million, cost containment of $24.1 million and integration costs related to acquisitions of $3.8 million, the majority of which related to the Trammell Crow Company acquisition.

8Includes merger-related expenses of $17.1 million and integration costs related to acquisitions of $10.8 million, the majority of which related to the Trammell Crow Company acquisition.

CB RICHARD ELLIS GROUP, INC.

OPERATING RESULTS

FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2008 AND 2007

(Dollars in thousands, except share data)

 
  Three Months Ended

December 31,

  Twelve Months Ended

December 31,

 

2008(1)

 

    2007    

2008(1)

 

    2007  
Revenue $ 1,283,284 $ 1,837,116 $ 5,128,817 $ 6,034,249
 
Costs and expenses:
Cost of services 729,708 967,588 2,926,721 3,200,718
Operating, administrative and other 425,546 638,592 1,747,082 1,988,658
Depreciation and amortization 28,581 30,079 102,817 113,269
Merger-related charges   -     17,108     -     56,932  
Total costs and expenses 1,183,835 1,653,367 4,776,620 5,359,577
 
Gain on disposition of real estate   4,932     8,224     18,740     24,299  
 
Operating income 104,381 191,973 370,937 698,971
 

Equity (loss) income from unconsolidated subsidiaries

(54,208

)

28,755

(80,130

)

64,939

Minority interest (income) expense (45,819 ) (552 ) (54,198 ) 11,875
Other loss (3,079 ) - (7,686 ) (37,534 )
Interest income 3,655 8,082 17,762 29,004
Interest expense   40,301     38,419     167,156     162,991  
 
Income from continuing operations before provision for income taxes 56,267 190,943 187,925 580,514
Provision for income taxes   49,737     71,131     114,230     192,643  
 
Income from continuing operations 6,530 119,812 73,695 387,871
Income from discontinued operations, net of income taxes   -     2,634     10,225     2,634  
Net income $ 6,530   $ 122,446   $ 83,920   $ 390,505  
 
Basic income per share
Income from continuing operations $ 0.03 $ 0.54 $ 0.35 $ 1.70
Income from discontinued operations, net of income taxes   -     .01     .05     .01  
Net income $ 0.03   $ 0.55   $ 0.40   $ 1.71  

Weighted average shares outstanding for basic income per share

 

231,756,165

   

222,750,267

   

210,539,032

   

228,476,724

 
 
Diluted income per share
Income from continuing operations $ 0.03 $ 0.53 $ 0.34 $ 1.65
Income from discontinued operations, net of income taxes   -     .01     .05     .01  
Net income $ 0.03   $ 0.54   $ 0.39   $ 1.66  

Weighted average shares outstanding for diluted income per share

 

234,044,397

   

228,102,903

   

214,510,842

   

234,978,464

 
 
EBITDA(2) $ 121,494   $ 257,853   $ 457,021   $ 834,264  
 

(1)Excludes the impact of significant pending goodwill and non-amortizable intangible asset impairment charges.

(2)Includes EBITDA related to discontinued operations of $16.9 million for the twelve months ended December 31, 2008 and $6.5 million for the three and twelve months ended December 31, 2007.

CB RICHARD ELLIS GROUP, INC.

SEGMENT RESULTS

FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2008 AND 2007

(Dollars in thousands)

 

  Three Months Ended

December 31,

  Twelve Months Ended

December 31,

  2008       2007     2008       2007  
Americas
Revenue $ 824,593 $ 1,049,119 $ 3,209,820 $ 3,689,737
Costs and expenses:
Cost of services 500,309 655,578 1,988,319 2,272,146
Operating, administrative and other 193,313 263,839 868,987 975,673
Depreciation and amortization 15,711 20,085 59,871 77,076
Merger-related charges   -     16,609     -     55,620  
Operating income $ 115,260   $ 93,008   $ 292,643   $ 309,222  
EBITDA $ 133,768   $ 115,115   $ 345,243   $ 365,004  
 
EMEA
Revenue $ 266,540 $ 437,645 $ 1,080,725 $ 1,314,019
Costs and expenses:
Cost of services 151,794 210,228 612,444 650,824
Operating, administrative and other 76,683 136,748 366,369 398,339
Depreciation and amortization 2,865 3,117 13,272 12,324
Merger-related charges   -     427     -     1,240  
Operating income $ 35,198   $ 87,125   $ 88,640   $ 251,292  
EBITDA $ 39,310   $ 88,590   $ 105,474   $ 261,199  
 
Asia Pacific
Revenue $ 123,632 $ 198,428 $ 558,183 $ 548,650
Costs and expenses:
Cost of services 77,605 101,782 325,958 277,748
Operating, administrative and other 41,921 62,642 181,903 179,329
Depreciation and amortization   1,967     1,720     9,079     6,489  
Operating income $ 2,139   $ 32,284   $ 41,243   $ 85,084  
EBITDA $ 3,719   $ 31,147   $ 48,357   $ 82,775  
 
Global Investment Management
Revenue $ 39,142 $ 79,357 $ 161,200 $ 347,883
Costs and expenses:
Operating, administrative and other 20,212 73,814 120,401 252,437
Depreciation and amortization   1,829     860     4,182     2,798  
Operating income $ 17,101   $ 4,683   $ 36,617   $ 92,648  
EBITDA $ (10,121 ) $ 9,829   $ (7,615 ) $ 113,068  
 
Three Months Ended

December 31,

Twelve Months Ended

December 31,

  2008     2007     2008     2007  
Development Services
Revenue $ 29,377 $ 72,567 $ 118,889 $ 133,960
Costs and expenses:
Operating, administrative and other 93,417 101,549 209,422 182,880
Depreciation and amortization 6,209 4,297 16,413 14,582
Merger-related charges - 72 - 72
Gain on disposition of real estate   4,932     8,224     18,740     24,299  
Operating loss $ (65,317 ) $ (25,127 ) $ (88,206 )   $ (39,275 )

EBITDA (1)

$ (45,182 ) $ 13,172     $ (34,438 ) $ 12,218  
 

(1) Includes EBITDA related to discontinued operations of $16.9 million for the twelve months ended December 31, 2008 and $6.5 million for the three and twelve months ended December 31, 2007.

Non-GAAP Financial Measures

The following measures are considered "non-GAAP financial measures” under SEC guidelines:

(i) Net income, as adjusted for one-time items

(ii) Diluted earnings per share, as adjusted for one-time items

(iii) EBITDA

(iv) Operating income, as adjusted for one-time items

The Company believes that these non-GAAP financial measures provide a more complete understanding of ongoing operations and enhance comparability of current results to prior periods as well as presenting the effects of one-time items in all periods presented. The Company believes that investors may find it useful to see these non-GAAP financial measures to analyze financial performance without the impact of one-time items that may obscure trends in the underlying performance of its business.

Net income, as adjusted for one-time items and diluted earnings per share, as adjusted for one-time items are calculated as follows (dollars in thousands, except per share data):

  Three Months Ended

December 31,

  Twelve Months Ended

December 31,

2008     2007   2008   2007
 
Net income $ 6,530 $ 122,446 $ 83,920 $ 390,505
Cost containment, net of tax 16,431 - 18,429 -
Impairment of assets, net of tax 47,802 - 67,467 -

Amortization expense related to net revenue backlog, incentive fees and customer relationships acquired, net of tax

2,776 6,322

8,824

24,898

Integration costs related to acquisitions, net of tax

3,538

6,150

11,007

27,133

(Gain) loss on trading securities acquired in the Trammell Crow Company acquisition, net of tax - (469 ) - 20,095
Merger-related charges, net of tax - 9,827 - 34,159
Adjustment to tax expense as a result of a decline in the value of the assets in the Company’s Deferred Compensation Plan   10,634   -     19,065   -
Net income, as adjusted $ 87,711 $ 144,276   $ 208,712 $ 496,790
 
Diluted income per share, as adjusted $ 0.37 $ 0.63   $ 0.97 $ 2.11
 

Weighted average shares outstanding for diluted income per share, as adjusted

 

234,044,397

 

228,102,903

   

214,510,842

 

234,978,464

EBITDA for the Company is calculated as follows (dollars in thousands):

  Three Months Ended

December 31,

  Twelve Months Ended

December 31,

2008   2007 2008   2007
 
Net income $ 6,530 $ 122,446 $ 83,920 $ 390,505
Add:
Depreciation and amortization(1) 28,581 30,504 102,909 113,694
Interest expense(2) 40,301 40,257 167,805 164,829
Provision for income taxes(3) 49,737 72,743 120,273 194,255
Less:
Interest income(4)   3,655   8,097   17,886   29,019
 
EBITDA(5) $ 121,494 $ 257,853 $ 457,021 $ 834,264
 

(1) Includes depreciation and amortization related to discontinued operations of $0.1 million for the twelve months ended December 31, 2008 and $0.4 million for the three and twelve months ended December 31, 2007.

(2) Includes interest expense related to discontinued operations of $0.6 million for the twelve months ended December 31, 2008 and $1.8 million for the three and twelve months ended December 31, 2007.

(3) Includes provision for income taxes related to discontinued operations of $6.0 million for the twelve months ended December 31, 2008 and $1.6 million for the three and twelve months ended December 31, 2007.

(4) Includes interest income related to discontinued operations of $0.1 million for the twelve months ended December 31, 2008 and $0.01 million for the three and twelve months ended December 31, 2007.

(5) Includes EBITDA related to discontinued operations of $16.9 million for the twelve months ended December 31, 2008 and $6.5 million for the three and twelve months ended December 31, 2007.

Operating income (loss), as adjusted for one-time items is calculated as follows (dollars in thousands):

  Three Months Ended

December 31,

  Twelve Months Ended

December 31,

  2008       2007     2008       2007  
Americas
 
Operating income $ 115,260 $ 93,008 $ 292,643 $ 309,222

Amortization expense related to net revenue backlog and customer relationships acquired

2,965

9,427

13,125

37,709

Integration costs related to acquisitions 3,825 10,192 15,800 42,937
Cost containment 7,635 - 9,535 -
Merger-related charges   -     16,609     -     55,620  
 
Operating income, as adjusted $ 129,685   $ 129,236   $ 331,103   $ 445,488  
 
EMEA
 
Operating income $ 35,198 $ 87,125 $ 88,640 $ 251,292
Integration costs related to acquisitions - 590 572 2,187
Cost containment 9,007 - 9,932 -
Merger-related charges   -     427     -     1,240  
 
Operating income, as adjusted $ 44,205   $ 88,142   $ 99,144   $ 254,719  
 
Asia Pacific
 
Operating income $ 2,139 $ 32,284 $ 41,243 $ 85,084
Integration costs related to acquisitions - 98 - 98
Cost containment   5,322     -     5,854     -  
 
Operating income, as adjusted $ 7,461   $ 32,382   $ 47,097   $ 85,182  
 
Global Investment Management
 
Operating income $ 17,101 $ 4,683 $ 36,617 $ 92,648
Cost containment   69     -     69     -  
 
Operating income, as adjusted   17,170   $ 4,683   $ 36,686   $ 92,648  
 
Development Services
 
Operating loss $ (65,317 ) $ (25,127 ) $ (88,206 ) $ (39,275 )
Impairment of assets 59,336 - 59,336 -
Cost containment 3,080 - 3,080 -
Amortization expense related to incentive fees acquired

-

1,666

-

3,787

Merger-related charges   -     72     -     72  
 
Operating loss, as adjusted $ (2,901 ) $ (23,389 ) $ (25,790 ) $ (35,416 )

EBITDA for segments is calculated as follows (dollars in thousands):

  Three Months Ended

December 31,

  Twelve Months Ended

December 31,

  2008       2007     2008       2007  
Americas
Net income $ 26,292 $ 47,641 $ 82,762 $ 114,045
Add:
Depreciation and amortization 15,711 20,085 59,871 77,076
Interest expense 29,461 32,335 129,716 141,070
Royalty and management service income (5,723 ) (24,050 ) (23,444 ) (24,050 )
Provision for income taxes 69,548 41,901 103,022 71,630
Less:
Interest income   1,521     2,797     6,684     14,767  
EBITDA $ 133,768   $ 115,115   $ 345,243   $ 365,004  
 
EMEA
Net income $ 27,635 $ 50,967 $ 53,066 $ 180,816
Add:
Depreciation and amortization 2,865 3,117 13,272 12,324
Interest expense 1,792 122 3,964 835
Royalty and management service expense 3,989 17,290 14,147 17,290
Provision for income taxes 3,578 20,006 24,686 61,299
Less:
Interest income   549     2,912     3,661     11,365  
EBITDA $ 39,310   $ 88,590   $ 105,474   $ 261,199  
 
Asia Pacific
Net income $ 815 $ 14,976 $ 10,334 $ 43,778
Add:
Depreciation and amortization 1,967 1,720 9,079 6,489
Interest expense 1,057 970 5,446 3,448
Royalty and management service expense 1,686 5,511 8,087 5,511
(Benefit) provision for income taxes (1,774 ) 8,285 16,262 24,157
Less:
Interest income   32     315     851     608  
EBITDA $ 3,719   $ 31,147   $ 48,357   $ 82,775  
 
Global Investment Management
Net (loss) income $ (11,815 ) $ 7,560 $ (17,000 ) $ 63,357
Add:
Depreciation and amortization 1,829 860 4,182 2,798
Interest expense 707 861 2,495 3,600
Royalty and management service expense 48 1,249 1,210 1,249
(Benefit) provision for income taxes (680 ) (221 ) 2,510 43,400
Less:
Interest income   210     480     1,012     1,336  
EBITDA $ (10,121 ) $ 9,829   $ (7,615 ) $ 113,068  
 
Three Months Ended

December 31,

Twelve Months Ended

December 31,

  2008     2007     2008     2007  
Development Services
Net (loss) income $ (36,397 ) $ 1,302 $ (45,242 ) $ (11,491 )
Add:
Depreciation and amortization(1) 6,209 4,722 16,505 15,007
Interest expense(2) 7,284 6,029 26,184 20,447
(Benefit) provision for income taxes(3) (20,935 ) 2,772 (26,207 ) (6,231 )
Less:
Interest income(4)   1,343     1,653     5,678     5,514  
EBITDA(5) $ (45,182 ) $ 13,172   $

(34,438

) $ 12,218  
 

(1) Includes depreciation and amortization related to discontinued operations of $0.1 million for the twelve months ended December 31, 2008 and $0.4 million for the three and twelve months ended December 31, 2007.

(2) Includes interest expense related to discontinued operations of $0.6 million for the twelve months ended December 31, 2008 and $1.8 million for the three and twelve months ended December 31, 2007.

(3) Includes provision for income taxes related to discontinued operations of $6.0 million for the twelve months ended December 31, 2008 and $1.6 million for the three and twelve months ended December 31, 2007.

(4) Includes interest income related to discontinued operations of $0.1 million for the twelve months ended December 31, 2008 and $0.01 million for the three and twelve months ended December 31, 2007.

(5) Includes EBITDA related to discontinued operations of $16.9 million for the twelve months ended December 31, 2008 and $6.5 million for the three and twelve months ended December 31, 2007.

CB RICHARD ELLIS GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

  December 31,   December 31,
 

2008 (1)

 

 

2007 (2)

 

Assets:
Cash and cash equivalents $ 158,823 $ 342,874
Restricted cash 36,322 44,438
Receivables, net 751,940 1,081,653
Warehouse receivables (3) 210,473 255,777
Real estate assets(4) 790,825 692,625
Goodwill and other intangibles, net 2,726,435 2,578,814
Investments in and advances to unconsolidated subsidiaries 145,726 236,892
Deferred compensation assets 229,829 264,190
Other assets, net   767,980     745,310  
Total assets $ 5,818,353   $ 6,242,573  
Liabilities:
Current liabilities, excluding debt $ 975,520 $ 1,614,302
Warehouse lines of credit (3) 210,473 255,777
Revolving credit facility 25,765 227,065
Senior secured term loans 2,073,750 1,787,000
Other debt(5) 13,498 57,564
Notes payable on real estate (6) 617,663 466,032
Deferred compensation liability 244,924 290,562
Other long-term liabilities   215,051     292,115  
Total liabilities 4,376,644 4,990,417
 
Minority interest 231,037 263,613
 
Stockholders’ equity   1,210,672     988,543  
Total liabilities and stockholders’ equity $ 5,818,353   $ 6,242,573  
 
 
(1) Excludes the impact of significant pending goodwill and non-amortizable intangible asset impairment.
(2) In accordance with Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets”, certain assets and liabilities at December 31, 2007 have been reclassified to conform to the presentation at December 31, 2008.
(3) Represents Freddie Mac and Fannie Mae loan receivables, which are offset by the related non-recourse warehouse line of credit facility.
(4) Includes real estate and other assets held for sale, real estate under development and real estate held for investment.
(5) Includes a non-recourse revolving credit line balance of $8.0 million and $42.6 million in Development Services as of December 31, 2008 and 2007, respectively.
(6) Represents notes payable on real estate in Development Services of which $4.1 million and $6.6 million are recourse to the Company as of December 31, 2008 and 2007, respectively.

Nachrichten zu CBRE Group Inc. (A)mehr Nachrichten

Keine Nachrichten verfügbar.

Analysen zu CBRE Group Inc. (A)mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!