EXHIBIT 12
CBRE HOLDING, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS
(Dollars in thousands)
| |
Company |
Predecessor |
Predecessor |
Predecessor |
Predecessor |
Predecessor |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
CBRE Holding, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
|||||||||||||
| |
February 20, 2001 (inception) through December 31, 2001 |
Period from January 1 to July 20, 2001 |
Twelve Months Ended December 31, 2000 |
Twelve Months Ended December 31, 1999 |
Twelve Months Ended December 31, 1998 |
Twelve Months Ended December 31, 1997 |
|||||||||||||
| Income before provision for income tax | $ | 35,442 | $ | (32,910 | ) | $ | 68,139 | $ | 39,461 | $ | 50,483 | $ | 45,906 | ||||||
| Less: Equity earnings of unconsolidated subsidiaries | 1,661 | 2,854 | 7,112 | 7,528 | 3,443 | | |||||||||||||
| Preferred stock dividends (1) | | | | | | 6,557 | |||||||||||||
Add: Distributed earnings of unconsolidated subsidiaries |
2,408 |
2,844 |
8,389 |
12,662 |
2,267 |
1,440 |
|||||||||||||
| Fixed charges | 38,618 | 31,063 | 60,448 | 56,524 | 42,089 | 30,654 | |||||||||||||
| Total earnings before fixed charges | $ | 74,807 | $ | (1,857 | ) | $ | 129,864 | $ | 101,119 | $ | 91,396 | $ | 71,443 | ||||||
| Fixed charges: | |||||||||||||||||||
| Portion of rent expense representative of the interest factor (2) | $ | 8,901 | $ | 10,760 | $ | 18,748 | $ | 17,156 | $ | 11,042 | $ | 8,317 | |||||||
| Interest expense | 29,717 | 20,303 | 41,700 | 39,368 | 31,047 | 15,780 | |||||||||||||
| Preferred stock dividends (1) | | | | | | 6,557 | |||||||||||||
| Total fixed charges | $ | 38,618 | $ | 31,063 | $ | 60,448 | $ | 56,524 | $ | 42,089 | $ | 30,654 | |||||||
| Ratio of earnings to fixed charges | 1.94 | n/a | (3) | 2.15 | 1.79 | 2.17 | 2.33 | ||||||||||||