SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

For the quarterly period ended September 30, 2001

For the Transition Period from                to               

Commission File Number 000 - 32983

CBRE HOLDING, INC.
(Exact name of registrant as specified in its charter)

    Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes /x/  No / /

    The number of shares of Class A and Class B common stock outstanding at October 31, 2001 was 1,742,468 and 12,649,813, respectively.

CBRE HOLDING, INC.

FORM 10-Q

September 30, 2001

TABLE OF CONTENTS

2

CBRE HOLDING, INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, except share and per share data)

The accompanying notes are an integral part of these consolidated financial statements.

3

CBRE HOLDING, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Dollars in Thousands)

The accompanying notes are an integral part of these consolidated financial statements.

4

CBRE HOLDING, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Dollars in Thousands)

    The Company purchased all of the outstanding common stock of CBRE in exchange for cash and common stock of the Company. The non-cash componenet of the merger consideration included approximately $157.1 million in common stock and payables. The payables will be paid subsequent to September 30, 2001.

    The Company issued common stock in exchange for non-cash considerations, including the common stock issued in connection with the acquistion of CBRE. The non-cash component of equity issued during the period from February 20, 2001 to September 30, 2001 was approximately $149.4 million.

    In connection with the Merger, the Company assumed $252.7 million in net liabilities of CBRE.

The accompanying notes are an integral part of these consolidated financial statements.

5

CBRE HOLDING, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.  Organization and Merger

    CBRE Holding, Inc., a Delaware corporation, was incorporated on February 20, 2001 as BLUM CB Holding Corp. On March 26, 2001, BLUM CB Holding Corp. changed its name to CBRE Holding, Inc. (the Company). The Company and its former wholly owned subsidiary, BLUM CB Corporation (Blum CB), a Delaware corporation, were created to acquire all of the outstanding shares of CB Richard Ellis Services, Inc. (CBRE), an international real estate services firm. Prior to July 20, 2001, the Company was a wholly owned subsidiary of RCBA Strategic Partners, L.P. (RCBA Strategic), and is an affiliate of Richard C. Blum a director of the company and CBRE.

    On July 20, 2001, the Company acquired (the merger) CBRE pursuant to an Amended and Restated Agreement and Plan of Merger dated May 31, 2001 (the merger agreement) among the Company, CBRE and Blum CB. Blum CB was merged with and into CBRE, with CBRE being the surviving corporation. The operations of the Company after the merger are substantially the same as the operations of CBRE prior to the merger. In addition, the Company has no substantive operations, other than its investment in CBRE. As such, CBRE is considered the predecessor to the Company in accordance with Regulation S-X.

    At the effective time of the merger, CBRE became a wholly owned subsidiary of the Company. Pursuant to the terms of the merger agreement, each issued and outstanding share of common stock of CBRE was converted into the right to receive $16.00 in cash, except for (i) shares of common stock of CBRE owned by the Company and Blum CB immediately prior to the merger, which totaled 7,967,774 shares, which were cancelled, (ii) treasury shares and shares of common stock of CBRE owned by any of its subsidiaries, which were cancelled, and (iii) shares of CBRE held by stockholders who perfect appraisal rights for such shares in accordance with Delaware law. All shares of common stock of CBRE outstanding prior to the merger were acquired by Holding, and these shares were subsequently cancelled. Immediately prior to the merger, the following, collectively referred to as the buying group, contributed to the Company all the shares of CBRE's common stock that he or it directly owned in exchange for an equal number of shares of Class B common stock of the Company: RCBA Strategic FS Equity Partners III, L.P. (FSEP) a Delaware limited partnership, Blum Strategic Partners II, L.P., a Delaware limited partnership, FS Equity Partners International, L.P. (FSEP International) a Delaware limited partnership, The Koll Holding Company, a California corporation, Frederic V. Malek, a director of the Company and CBRE, Raymond E. Wirta, the Chief Executive Officer and a director of the Company and CBRE, and W. Brett White, the President and a director of the Company and CBRE. Such shares of common stock of CBRE, which totaled 7,967,774 shares of common stock, were then cancelled. In addition, the Company offered to purchase for cash options outstanding to acquire common stock of CBRE at a purchase price per option equal to the greater of the amount by which $16.00 exceeded the exercise price of the option, if at all, or $1.00. In connection with the merger, CBRE purchased its outstanding options on behalf of the Company, which were recorded as merger related and other non recurring charges by CBRE in the period from January 1, 2001 to July 20, 2001, and are not reflected in the accompanying Consolidated Statements of Operations of the Company.

    The funding to complete the merger, as well as the refinancing of substantially all of the outstanding indebtedness of CBRE, was obtained through (i) the cash contribution of $74.8 million from the sale of Class B common stock of the Company for $16.00 per share, (ii) the sale of shares of its Class A common stock of the Company for $16.00 per share to employees and independent contractors of CBRE, (iii) the sale of 625,000 shares of Class A common stock of the Company to CalPERS for $16.00 per share, (iv) the issuance and sale by the Company of 65,000 units for

6

$65.0 million to DLJ Investment Funding, Inc. and other purchasers, which units consist of $65.0 million in aggregate principal amount of 16% Senior Notes due 2011 and 339,820 shares of Class A common stock of the Company, (v) the issuance and sale by Blum CB of $229.0 million in aggregate principal amount of 11¹/4% Senior Subordinated Notes due 2011 for $225.6 million (which were assumed by CBRE in connection with the merger) and (vi) borrowings by CBRE under a new $325.0 million senior credit agreement with Credit Suisse First Boston and other lenders.

    Following the merger, the common stock of CBRE was delisted from the New York Stock Exchange. CBRE also successfully completed a tender offer and consent solicitation for all of the outstanding principal amount of its 8⁷/8% Senior Subordinated Notes due 2006 (the Subordinated Notes). The Subordinated Notes were purchased at $1,079.14 for each $1,000 principal amount of Notes, which included the consent payment of $30.00 per $1,000 principal amount of Subordinated Notes. The Company also repaid the outstanding balance of CBRE's existing revolving credit facility. The Company entered into the merger in order to enhance the flexibility to operate CBRE's existing businesses and to develop new ones.

2.  Purchase Accounting

    The aggregate purchase price paid by the Company for CBRE was approximately $375 million, which includes: (1) shares of the Company's Class B common stock, valued at $16.00 per share, and warrants to acquire shares of the Company's Class B common stock, issued to members of the buying group in exchange for shares of common stock of CBRE contributed to the Company immediately prior to the merger and the cancellation of warrants to acquire common stock of CBRE; (2) $16.00 per stock fund unit in cash paid to owners of common stock of CBRE, excluding shares owned by members of the buying group discussed above; (3) allocations in CBRE's deferred compensation plan (the DCP) from vested stock fund units, each of which was valued at $16.00 and which had one underlying share of CBRE common stock prior to the merger, to other investment alternatives available under the DCP, in each case at the election of the applicable participant; (4) vested stock fund units, each of which was valued at $16.00 and which had one underlying share of the Company's Class A common stock after the merger, that participants elected to continue to hold after the merger (5) unvested stock fund units, each of which was valued at $16.00 and which were automatically converted to have one underlying share of the Company's Class A common stock after the merger, and (6) direct costs incurred in connection with the merger.

    The merger was accounted for as a purchase by the Company. Prior to the merger, no single member of the buying group, nor any combination thereof, controlled CBRE. After the completion of the merger, RCBA controls CBRE. The shares of common stock of CBRE directly owned by RCBA prior to the merger, which were included in the shares owned by the buying group contributed to the Company, have been valued at RCBA's book value in the determination of the purchase price. All other shares of common stock of CBRE acquired by the Company have been accounted for at fair value of $16.00 per share in the determination of the purchase price. As such, the merger has been accounted for as a step purchase acquisition in accordance with Statement of Financial Accounting Standard (SFAS) 141, "Business Combinations," and the net assets of CBRE acquired by the Company have been adjusted to 86.5% of their estimated fair value.

    The preliminary purchase accounting adjustments of the Company have been recorded in the accompanying unaudited consolidated financial statements as of and for any periods subsequent to July 20, 2001. The excess of the purchase price paid by the Company over its preliminary estimates of the fair value of the assets and liabilities of CBRE at the date of merger, was approximately $629.1 million and is reflected as goodwill in the accompanying unaudited consolidated balance sheet as of September 30, 2001. In accordance with SFAS 142, "Goodwill and Other Intangible Assets," the new goodwill balance established as a result of the merger is not being amortized. The process of determining the fair value of assets and liabilities at the merger date is continuing, and the final result

7

awaits the finalization of certain preliminary estimates. The fair value of net liabilities assumed was $252.6 million at July 20, 2001.

3.  Basis of Preparation

    The accompanying unaudited consolidated statement of financial position as of September 30, 2001, the consolidated statement of operations for the three months ended September 30, 2001, and consolidated statement of operations and cash flows for the period from February 20, 2001 (inception) through September 30, 2001, reflect the consolidated financial position, results of operations, and cash flows of the Company from inception and also include the consolidated financial position, statement of operations and cash flows of CBRE from the the date of the merger and include all material adjustments required under the purchase method of accounting. In accordance with Regulation S-X, CBRE is considered the predecessor to the Company. As such, the historical financial statements of CBRE prior to the merger are included in the accompanying unaudited consolidated financial statements, including the consolidated financial position of CBRE as of December 31, 2000, the consolidated statements of operations for the periods from July 1, 2001 to July 20, 2001 and from January 1, 2001 to July 20, 2001 and for the three and nine months ended September 30, 2000, and the consolidated statements of cash flows for the period from January 1, 2001 to July 20, 2001 and for the nine months ended September 30, 2000 (collectively "Predecessor financial statements"). The Predecessor financial statements have not been adjusted to reflect the acquisition of CBRE by the Company. As such, the consolidated financial statements of the Company after the merger are not directly comparable to the Predecessor financial statements prior to the merger.

    Unaudited pro forma results of the Company assuming the merger had occurred as of January 1, 2000 are presented below. These pro forma results have been prepared for comparative purposes only and do not purport to be indicative of what operating results would have been, and may not be indicative of future operating results (in thousands, except per share amounts):

    The accompanying unaudited consolidated financial statements have been prepared in accordance with the rules applicable to Form 10-Q and include all information and footnotes required for interim financial statement presentation. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ materially from those estimated. All significant inter-company transactions and balances have been eliminated, and certain reclassifications have been made to prior periods' consolidated statements to conform to current period presentation. The consolidated financial statements and notes to the consolidated financial statements, along with management's discussion and analysis of financial condition, results of operations, liquidity and capital resources should be read in conjunction with the Company's Form S-4 Registration Statements filed on October 22, 2001. The results of operations for the period from February 20, 2001 (inception) to September 30, 2001 are not necessarily indicative of

8

the results of operations to be expected for the period from February 20, 2001 (inception) to December 31, 2001.

4.  Investments in and Advances to Unconsolidated Subsidiaries

    Condensed Statement of Operations (unaudited) for the unconsolidated subsidiaries accounted for using the equity method is as follows (in thousands):

5.  Debt

    The Company has $229.0 million in aggregate principal amount of 11¹/4% Senior Subordinated Notes due June 15, 2011 (the Notes), which were issued and sold by Blum CB Corp. for approximately $225.6 million, net of discount, on June 7, 2001 and assumed by CBRE in connection with the merger. The Notes require semi-annual payments of interest in arrears on June 15 and December 15, commencing on December 15, 2001, and are redeemable in whole or in part on or after June 15, 2006 at 105.625% of par on that date and at declining prices thereafter. In addition, before June 15, 2004, the Company may redeem up to 35.0% of the originally issued amount of the Notes at 111¹/4% of par, plus accrued and unpaid interest, solely with the net cash proceeds from public equity offerings. In the event of a change of control, the Company is obligated to make an offer to purchase the Notes at a redemption price of 101.0% of the principal amount, plus accrued and unpaid interest. The Notes are fully and unconditionally guaranteed on a senior subordinated basis by the Company and CBRE's domestic subsidiaries. The effective yield on the Notes is 11.5%. The amount included in the accompanying Consolidated Balance Sheets less unamortized discount was $225.7 million at September 30, 2001.

    The Notes contain numerous restrictive covenants that, among other things, limit the Company's ability to incur additional indebtedness, pay dividends or distributions to stockholders or repurchase capital stock or debt that is junior to the Notes, make investments, sell assets or subsidiary stock, engage in transactions with affiliates, issue subsidiary equity and enter into consolidations or mergers.

    The Company also entered into a $325.0 million senior credit facility (the Credit Facility) with Credit Suisse First Boston (CSFB) and other lenders. The Credit Facility is jointly and severally guaranteed by the Company and its domestic subsidiaries and is secured by substantially all their assets. The credit facility includes the Tranche A term facility of $50.0 million, maturing in 2007; the Tranche B term facility of $185.0 million, maturing in 2008; and the revolving line of credit of $90.0 million, including revolving credit loans, letters of credit and a swingline loan facility, maturing in 2007. Borrowings under the senior secured credit facilities will bear interest at varying rates based on the Company's option, at either LIBOR plus 3.25% or the alternate base rate plus 2.25%, in the case of Tranche A and the revolving facility, and LIBOR plus 3.75% or the alternate base rate plus 2.75%, in the case of Tranche B facility. The alternate base rate is the higher of (1) CSFB's prime rate or (2) the Federal Funds Effective Rate plus one-half of one percent. After delivery of the Company's consolidated financial statements for the year ending December 31, 2001, the amount added to the LIBOR rate or the alternate base rate under the Tranche A and revolving facility will vary, from 2.50% to 3.25% for LIBOR and from 1.50% to 2.25% for the alternate base rate, as determined by reference to the Company's ratios of total debt less available cash to EBITDA, as defined in the debt agreement.

9

    The Tranche A facility will fully amortize by July 20, 2007 through quarterly principal payments over 6 years, which total $7.5 million each year through June 30, 2003 and $8.75 million each year thereafter through July 20, 2007. The Tranche B facility requires quarterly principal payments of $0.5 million, with the remaining outstanding principal due on July 18, 2008. The revolving line of credit requires the repayment of any outstanding balance for a period of 45 consecutive days commencing on any day as determined by the Company in the month of December of each year. The total amount outstanding under the credit facility included in senior secured term loans, current maturities of long-term debt and short-term borrowings in the accompanying Consolidated Balance Sheets was $255.2 million at September 30, 2001. The weighted average interest rate was 7.4% at September 30, 2001.

    The Company issued an aggregate principal amount of $65 million of 16.0% Senior Notes due in 2011 (the Senior Notes). The Senior Notes are unsecured obligations, senior to all current and future unsecured indebtedness, but subordinated to all current and future secured indebtedness of the Company. Interest accrues at a rate of 16% per year and is payable quarterly in cash in arrears. However, until July 2006, interest in excess of 12% may be paid in kind, and at any time, interest may be paid in kind to the extent CBRE's ability to pay cash dividends is restricted by the terms of the Credit Facility. The Senior Notes are redeemable at the Company's option, in whole or in part, at 116.0% of par commencing on July 20, 2001 and at declining prices thereafter. In the event of a change in control, the Company is obligated to make an offer to purchase all of the outstanding Senior Notes. The total amount included in the accompanying Consolidated Balance Sheet was $59.6 million, net of discount, at Septemer 30, 2001.

    The Senior Notes are solely the Company's obligation to repay. CBRE has neither guaranteed nor pledged any of its assets as collateral for the Senior Notes, and is not obligated to provide cashflow to the Company for repayment of these Senior Notes. However, the Company has no substantive assets or operations other than its investment in CBRE to meet any required principal and interest payments on the Senior Notes. The Company will depend on CBRE's cash flows to fund principal and interest payments as they come due.

    The Senior Notes contain numerous restrictive covenants that, among other things, limit the Company's ability to pay dividends or distributions to stockholder or repurchase capital stock or debt that is junior to the Senior Notes, issue subsidiary equity, enter into consolidations or mergers, engage in transactions with affiliates, incur additional indebtedness or dispose of assets.

    The Company has short-term borrowings of $104.8 million and $9.2 million with related weighted average interest rates of 5.0% and 7.3% as of September 30, 2001 and December 31, 2000, respectively.

    A subsidiary of the Company has a credit agreement with Residential Funding Corporation (RFC). The credit agreement provides for a revolving line of credit of up to $175.0 million, and bears interest at 1.00% per annum over LIBOR. The agreement expires on August 31, 2002. During the quarter ended September 30, 2001, the Company had a maximum of $157.2 million revolving line of credit principal outstanding. The Company had a participation agreement with RFC whereby RFC agreed to purchase a 99% participation interest in any eligible multifamily mortgage loans owned by the Company and outstanding at quarter-end (Participation Agreement). The Participation Agreement expired August 31, 2001. At September 30, 2001, the Company had $72.2 million warehouse line of credit outstanding, which is included in short-term borrowings in the accompanying Consolidated Balance Sheets. The Company also had a $72.2 million warehouse receivable. Subsequent to September 30, 2001, the warehouse line of credit was repaid with the proceeds from the warehouse receivable.

10

6.  Employee Benefit Plans

    Option Plans and Warrants.  At the effective time of the merger, each holder of an option to acquire CBRE's common stock, whether or not vested, had the right to receive, in consideration for the cancellation of his or her options, an amount per share of common stock equal to the greater of (A) the amount by which $16.00 exceeded the exercise price of the option, if any, and (B) $1.00, reduced in each case by applicable withholding taxes. Employees holding warrants to acquire shares of CBRE received $1.00 per share of common stock underlying the warrant. Warrants held by non-employees other than FSEP and FSEP International, who received warrants to acquire shares of the Company's Class B Common Stock, were cancelled, at no payment to such holders.

    Deferred Compensation Plan (the DCP).  In 1994, CBRE implemented the DCP. Under the DCP, a select group of management and highly compensated employees can defer the payment of all or a portion of their compensation (including any bonuses) and have it invested in stock fund units, a series of mutual funds within an insurance policy or an interest bearing account. As part of the merger, the DCP was amended so that each stock fund unit represented the right to receive one share of Class A common stock of the Company. Each participant in the DCP who was a US employee or an independent contractor in the specified states and had pre-merger vested stock fund units prior to the merger was permitted to make one of the following elections: (1) convert the value of his or her pre-merger vested stock fund units, based upon a value of $16.00 per stock unit, into any of the insurance mutual fund or interest index fund alternatives provided under the DCP, or (2) continue to hold the vested stock fund units in his or her account under the DCP. In accordance with a change in control provision included in the terms of the DCP, shares of stock fund units associated with the 1999 Company matching contribution, which were unvested prior to the merger, became vested upon completion of the merger, but remained as stock fund units. Vested stock fund units, including those that vested due to the change in control, are included in goodwill in the accompanying consolidated balance sheet as of September 30, 2001. The above accounting treatment is in accordance with Financial Interpretation Number (FIN) 44 "Accounting for Certain Transactions Involving Stock Compensation."

    Each stock fund unit that was unvested prior to the merger continued to be held in participants' accounts but after the merger represented the right to receive one share of Class A common stock of the Company. These unvested stock fund units have been accounted for as a deferred compensation asset, of which $2.0 million and $4.0 million are included in other current assets and other assets, respectively, in the accompanying Consolidated Balance Sheets as of September 30, 2001. The deferred compensation asset will be amortized as compensation expense over the remaining vesting period for such stock fund units in accordance with FIN 44. After completion of the merger, no new deferrals are allowed in stock fund units.

    Capital Accumulation Plan (The Cap Plan).  The Cap Plan is a defined contribution profit sharing plan under section 401(k) of the Internal Revenue Code and is CBRE's only such plan. In connection with the merger, each share of CBRE's common stock held by the plan was exchanged for $16.00 in cash. In addition, the Cap Plan was amended to eliminate CBRE's common stock as an investment option after July 20, 2001. The cash received for the shares of CBRE's common stock was available for reinvestment in one or more of the investment alternatives contained within the Cap Plan, including a new Company Stock Fund in which employees could invest on a one time basis in Class A shares of common stock of the Company.

7.  Commitments and Contingencies

    Between November 12 and December 6, 2000, five putative class actions were filed in the Court of Chancery of the State of Delaware in and for New Castle County by various of CBRE's stockholders against the Company, CBRE, its directors and the buying group which has taken CBRE private. A

11

similar action was also filed on November 17, 2000 in the Superior Court of the State of California in and for the County of Los Angeles. These actions all alleged that the offering price for shares of CBRE's common stock was unfair and inadequate and sought injunctive relief or rescission of the transaction and, in the alternative, money damages.

    The five Delaware actions were subsequently consolidated and a lead counsel appointed. As of October 2, 2001, the parties to the Delaware litigation entered into a settlement agreement that was filed with the appropriate court in Delaware. However, the Delaware court has not yet approved the settlement. Furthermore, the parties involved in the California lawsuit have not agreed to a settlement.

    The Company is a party to a number of pending or threatened lawsuits arising out of, or incident to, its ordinary course of business. Based on available cash and anticipated cash flows, the Company believes that the ultimate outcome will not have an impact on the Company's ability to carry on its operations. Management believes that any liability that may result from disposition of these lawsuits will not have a material effect on the Company's consolidated financial position or results of operations.

    An important part of the strategy for the Company's investment management business involves investing its own capital in certain real estate investments with its clients. As of September 30, 2001, the Company invested $51.0 million and had committed $32.6 million to fund future co-investments.

8.  Shareholder's Equity

    The Company is authorized to issue 100,000,000 shares of common stock, including 75,000,000 shares of Class A Common Stock and 25,000,000 shares of Class B Common Stock, both with $.01 par value per share. The holders of Class A common stock are entitled to one vote for each share. Holders of Class B Common Stock are entitled to ten votes for each share. There are no differences between the two classes of common stock other than number of votes. The holders of Class A and Class B Common Stock shall share equally on a per-share basis in all dividends and other cash, stock or property distributions.

    Upon written request of any holder of Class B Common Stock, any shares will be automatically converted on a share-for-share basis into the same number of shares of Class A Common Stock. In addition, upon any transfer, sale, or other disposition, shares of Class B Common Stock shall be converted into shares of Class A Common Stock on a share-for-share basis, excluding the transfer to certain permitted Class B Common Stockholders. Also, upon completion of an underwritten public offering in which the Company becomes listed on a national securities exchange, all outstanding shares of Class B Common Stock shall automatically be converted into shares of Class A Common Stock on a share-for-share basis.

    As long as Class B Common Stock are outstanding, if a holder of Class B Common Stock purchases any shares of Class A Common Stock, the holder may convert on a share-for-share basis into the same number of shares of Class B Common Stock.

    As part of the merger, the Company issued 255,477 warrants to purchase shares of Class B Common Stock with an exercise price of $30.00 per share. These warrants expire August 27, 2007. The Company also issued 1,520,207 options to acquire Class A Common Stock at an exercise price of $16.00 per share. These options will vest and become exercisable in 20% increments over a five-year period ending July 20, 2006. All options will become fully vested and exercisable upon a change in control of the Company.

9.  Comprehensive Income (Loss)

    Comprehensive income (loss) consists of net income and other comprehensive income (loss). Accumulated other comprehensive income (loss) consists of foreign currency translation adjustments.

12

The following unaudited table summarizes the comprehensive income (loss) of the Company (dollars in thousands):

10. Per Share Information

    Basic earnings per share was computed by dividing the net earnings by the weighted average number of common shares outstanding of 11,865,459 and 20,806,651 for the three months ended September 30, 2001 and 2000, respectively, and 4,921,204 and 20,834,943 for the period from February 20, 2001 (Inception) to September 30, 2001 and the nine months ended September 2000, respectively, and 21,194,674 and 21,306,584 for the period from July 1, 2001 to July 20, 2001 and the period from January 1, 2001 to July 20, 2001, respectively. The Company's outstanding common stock equivalents were antidilutive during the current year. For the three and nine month periods ended September 30, 2000, the computation of diluted earnings per share further assumes the dilutive effect of 74,441 and 82,601 common stock equivalents, respectively, which consists principally of stock options. Due to the change in equity structure as a result of the merger, the current year per share information is not comparable to that of the prior year.

11. Nonrecurring Charges

    During the three months ended September 30, 2001, the Company recorded other nonrecurring pre-tax charges totaling $3.3 million which primarily included the write-off of CBRE's e-business investments. During the period from January 1, 2001 to July 20, 2001, CBRE recorded merger-related and other non recurring charges of $22.1 million which includes merger-related costs of $16.4 million, severance costs of $2.8 million related to CBRE's cost reduction program instituted in May 2001, as well as the write-off of an e-investment of $2.9 million

12. Guarantor and Nonguarantor Financial Statements

    In connection with the merger with Blum CB, and as part of the financing of the merger, CBRE assumed an aggregate of $229.0 million in Senior Subordinated Notes due 2011. These Notes are unsecured and rank equally in right of payment with any of the Company's future senior subordinated unsecured indebtedness. The Notes are effectively subordinated to indebtedness and other liabilities of the Company's subsidiaries that are not guarantors of the Notes. The Notes are guaranteed on a full, unconditional, joint and several basis by the Company, CBRE and CBRE's wholly-owned domestic subsidiaries.

    The following condensed consolidating financial information includes:

    (1) Condensed consolidating balance sheets as of September 30, 2001 and December 31, 2000; condensed consolidating statements of operations for the three months ended September 30, 2001, the period from February 20, 2001 (inception) through September 30, 2001, the period from

13

July 1, 2001 through July 20, 2001, the period from January 1, 2001 through July 20, 2001, and the three and nine months ended September 30, 2000; and condensed consolidating statements of cash flows for the period from February 20, 2001 (inception) to September 30, 2001, the period from January 1, 2001 to July 20, 2001 and the nine months ended September 30, 2000 of (a) Holding, the Parent, (b) CBRE, which is the subsidiary issuer (c) the guarantor subsidiaries, (d) the nonguarantor subsidiaries, and (e) the Company on a consolidated basis; and

    (2) Elimination entries necessary to consolidate CBRE Holding, Inc., the parent, with CBRE and its guarantor and nonguarantor subsidiaries.

    Investments in consolidated subsidiaries are presented using the equity method of accounting. The principal elimination entries eliminate investments in consolidated subsidiaries and inter-company balances and transactions. In accordance with SFAS 142, "Goodwill and Other Intangibles", all goodwill acquired in an acquisition shall be assigned to reporting units as of the date of acquisition. The Company is currently evaluating the fair value of these reporting units and the applicable goodwill to be assigned. As a result, the Condensed Consolidated Balance Sheet as of September 30, 2001 does not reflect this allocation of goodwill based upon the fair value of the Company's reporting units.

14

CBRE HOLDING, INC.

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF SEPTEMBER 30, 2001

(Dollars in Thousands)

(Company)

15

CBRE HOLDING, INC.

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2000

(Dollars in Thousands)

(Predecessor)