CBRE HOLDING, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS
(Dollars in thousands)
|
Company |
Company |
Predecessor |
Predecessor |
Predecessor |
Predecessor |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
CBRE Holding, Inc. |
CBRE Holding, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
CB Richard Ellis Services, Inc. |
|||||||||||||
|
Twelve Months Ended December 31, 2002 |
February 20, 2001 (inception) through December 31, 2001 |
Period from January 1, 2001 through July 20, 2001 |
Twelve Months Ended December 31, 2000 |
Twelve Months Ended December 31, 1999 |
Twelve Months Ended December 31, 1998 |
|||||||||||||
Income (loss) before provision for income taxes | $ | 48,833 | $ | 35,442 | $ | (32,910 | ) | $ | 68,139 | $ | 39,461 | $ | 50,483 | ||||||
Less: Equity income from unconsolidated subsidiaries |
8,968 |
1,661 |
2,854 |
7,112 |
7,528 |
3,443 |
|||||||||||||
Add: Distributed earnings of unconsolidated subsidiaries |
10,417 |
2,408 |
2,844 |
8,389 |
12,662 |
2,267 |
|||||||||||||
Fixed charges |
83,019 |
38,618 |
31,063 |
59,985 |
56,524 |
42,089 |
|||||||||||||
Total earnings before fixed charges |
$ |
133,301 |
$ |
74,807 |
$ |
(1,857 |
) |
$ |
129,401 |
$ |
101,119 |
$ |
91,396 |
||||||
Fixed charges: |
|||||||||||||||||||
Portion of rent expense representative of the interest factor(1) |
$ |
22,518 |
$ |
8,901 |
$ |
10,760 |
$ |
18,285 |
$ |
17,156 |
$ |
11,042 |
|||||||
Interest expense |
60,501 |
29,717 |
20,303 |
41,700 |
39,368 |
31,047 |
|||||||||||||
Total fixed charges |
$ |
83,019 |
$ |
38,618 |
$ |
31,063 |
$ |
59,985 |
$ |
56,524 |
$ |
42,089 |
|||||||
Ratio of earnings to fixed charges |
1.61 |
1.94 |
n/a |
(2) |
2.16 |
1.79 |
2.17 |
||||||||||||