FOR IMMEDIATE RELEASE
For further information: |
|
|
Kenneth Kay |
Steve Iaco |
Shelley Young |
Sr. Executive Vice President and |
Sr. Managing Director of |
Director of |
Chief Financial Officer |
Corporate Communications |
Investor Relations |
213.438.4833 |
212.984.6535 |
212.984.8359 |
CB RICHARD ELLIS GROUP, INC. REPORTS HIGHER RESULTS FOR
FIRST QUARTER 2005 AND RAISES FULL YEAR GUIDANCE
Improved Performance in all Business Lines and Geographies
Q1 Revenue Increased 22% to $538.3 Million
Significant Q1 Earnings Per Share Improvement
Los Angeles, CA - May 4, 2005 CB Richard Ellis Group, Inc. (NYSE:CBG) today reported first quarter 2005 diluted earnings per share of $0.19, compared with a loss of $0.26 in the first quarter of 2004. Excluding one-time Insignia related and debt buy-back charges, first quarter 2005 diluted earnings per share was $0.25, compared with a loss per diluted share of $0.03 for the same quarter a year earlier.
Based on continued strength seen in all of the Companys lines of business and geographies, CB Richard Ellis raised its full year guidance for diluted earnings per share to a range of $2.10 to $2.20, excluding one-time Insignia related and debt buy-back charges.
First Quarter Highlights
For the first quarter of 2005, the Company generated revenue of $538.3 million, a 22.1% increase over the $441.0 million posted in the first quarter of 2004. The Company reported first quarter net income of $14.6 million, or $0.19 per diluted share, compared with a net loss of $16.6 million in the first quarter of 2004, or a loss per diluted share of $0.26.
Excluding one-time items related to the Insignia acquisition and debt buy-back charges, which totaled $7.4 million (or $4.4 million after-tax), the Company would have earned net income(1) of $19.0 million, or $0.25 per diluted share in the first quarter of 2005,
compared with a net loss of $2.6 million, or a loss per diluted share of $0.03 in the first quarter of 2004.
The first quarter revenue increase of 22.1% reflects improved performance across virtually all business lines. Additionally, all three of our geographic regions posted strong year over year gains.
EBITDA(2)
Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) totaled $50.2 million for the first quarter of 2005, an increase of $40.2 million, or 398.2%, from the same quarter last year. The increase was primarily driven by strong revenue growth combined with improved operating margins and the absence of Insignia related costs in the current quarter, which significantly impacted first quarter 2004 results.
Interest Expense
Interest expense totaled $13.6 million for the first quarter of 2005, a decrease of $6.0 million, or 30.8%, compared with the same quarter last year. The decrease was driven by the interest savings realized from the repayment of higher interest rate debt throughout 2004 and into 2005.
During the first quarter of 2005, the Company repurchased $26.4 million in aggregate principal amount of its 11¼% senior subordinated notes in the open market at a premium of $4.0 million. Subsequently, in April 2005, the Company repurchased an additional $10.1 million in aggregate principal amount of its outstanding 11¼% senior subordinated notes in the open market at a premium of $1.2 million. These repurchases will further reduce annual interest expense by approximately $4.0 million.
Managements Commentary
Our first quarter results were very strong, reflecting continued favorable trends in our core business lines, said Brett White, president of CB Richard Ellis. The U.S. investment market remains robust as equity capital continues to flow into real estate at a high level, and investors show an appetite for all property types. Despite increases in short-term interest rates, long-term rates remain near historic lows and capital is plentiful.
Meanwhile, the U.S. leasing market continues to recover with surplus office space being absorbed in many major metropolitan areas. Notably, office rents rose modestly on a national basis, and landlords have curbed concessions in the face of reduced availability of space.
In Europe, investment markets also remain strong and leasing trends continue to improve. Major central business districts such as London, Paris and Madrid remain attractive for foreign and domestic capital as real estate offers compelling risk-adjusted cash-yields as compared with alternative income-producing investments.
First quarter revenue for the Americas region, including the U.S., Canada, Mexico and Latin America, increased 19.6% to $381.1 million, compared with $318.6 million for the first quarter of 2004. This increase was attributable to higher investment sales transactions, strong commercial mortgage brokerage and appraisal/valuation activities, increased property and facilities management fees and the continued strengthening of the leasing market.
Operating income for the Americas region totaled $33.6 million for the first quarter of 2005, compared with $1.1 million for the first quarter of 2004. The $32.5 million increase was driven by double-digit revenue growth as well as the lack of amortization expense related to Insignia net revenue backlog(3) and merger-related costs in the current quarter, both of which significantly impacted the prior year quarter. Excluding the impact of these one-time items, operating income for the Americas region would have been $35.4 million for the first quarter of 2005, a healthy increase of $18.5 million as compared to the first quarter of last year. The Americas regions EBITDA totaled $43.4 million for the first quarter of 2005, an increase of $30.6 million or 239.2% from last years first quarter.
Revenue for the EMEA region, mainly consisting of operations in Europe, increased 27.9% to $102.1 million for the first quarter of 2005, compared with $79.8 million for the first quarter of 2004. Based upon the improved revenues, the EMEA region was able to generate a slight profit for the current quarter, compared with an operating loss of $10.1 million for the same quarter last year. Excluding one-time items related to the Insignia acquisition, operating income for this region would have been $0.6 million, an increase of $4.8 million as compared to the first quarter of 2004. EBITDA for the EMEA region totaled $2.3 million for the first quarter of 2005, an increase of $7.0 million over last years first quarter negative EBITDA of $4.7 million.
Asia Pacific Region
In the Asia Pacific region, which includes operations in Asia, Australia and New Zealand, revenue totaled $33.9 million for the first quarter of 2005, an increase of 32.5% from $25.6 million for the first quarter of 2004. Operating income for the Asia Pacific segment totaled $1.5 million for the first quarter of 2005, compared with an operating loss of $0.4 million for the same period last year. EBITDA for the Asia Pacific segment totaled $2.1 million for the current quarter, an increase of $1.6 million, or 275.8%, from the first quarter of 2004. The year-over-year first quarter improvement reflects increased business activity throughout the region. The Asia Pacific segment did not incur any one-time costs associated with the Insignia acquisition in the current or prior year quarter.
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 $21.2 million for the first quarter of 2005, an increase of 24.5% from $17.0 million for the first quarter of 2004. Operating income for this segment totaled $1.5 million for the first quarter of 2005, compared with $0.1 million for the first quarter of 2004. EBITDA for the Global Investment Management segment totaled $2.4 million for the first quarter of 2005, an increase of $1.0 million or 69.0% from last years same period results. The improved results are primarily driven by higher revenues in Japan. The Global Investment Management segment incurred minimal one-time costs associated with the Insignia acquisition in the first quarter of 2004.
Business Line Activity
The Companys commercial mortgage brokerage business continues to perform well and had an especially strong quarter. The flow of capital into real estate continues to be robust and the Companys pipeline of financing transactions is well ahead of the pace of 2004.
During the first quarter, CB Richard Ellis also expanded its services for several long-time corporate clients. For example, Dow Chemical Company awarded CB Richard Ellis an additional 4.1 million square feet of facilities management in the U.S. and Europe, and Ford Motor Company tapped CB Richard Ellis to provide project management at its Dearborn, Michigan headquarters as well as for an additional 3 million square feet of facilities management assignments across the country.
The Global Investment Management business also continues to show strong growth. In the first quarter, the Company acted as advisor to California State Teachers Retirement System (CalSTRS) in the pension funds joint venture with First Industrial Realty Trust. The joint venture will have a total investment capacity of $950.0 million.
As previously mentioned, the Company is raising its full-year guidance for 2005. CB Richard Ellis expects to generate full year revenue of $2.6 billion, net income in the range of $160.0 million to $168.0 million, and diluted earnings per share in the range of $2.10 to $2.20, excluding residual one-time Insignia related and debt buy-back charges totaling approximately $15.0 million (pre-tax).
On April 11, 2005, Moodys increased the Companys ratings for its senior debt and senior subordinated debt to Ba3 and B1, respectively, and raised its rating outlook to positive. Moodys attributed the ratings upgrade to improvement in the Companys operating performance, as well as its successful recapitalization, which has strengthened the Companys balance sheet. The positive rating outlook reflects Moodys expectation
that the Companys leverage will decline further as it continues to pay down high interest rate debt, while continuing to strengthen earnings and expand market share.
The Companys first-quarter earnings conference call will be held on Thursday, May 5, 2005 at 10:30 a.m. EDT. A live webcast will be accessible through the Investor Relations section of the Companys Web site at www.cbre.com.
To access the call, dial 800-553-5260 (in the U.S.) and 612-288-0329 (outside the U.S.) and use access code 779672. A replay of the call will be available beginning at 2:00 p.m. EDT on May 5, 2005 and ending at 2:59 a.m. EDT on May 13, 2005. To access the replay, the dial-in number is 800-475-6701 (in the U.S.) and 320-365-3844 (outside the U.S.). The access code for the replay is 779672. A transcript of the call will be available on the Investor Relations section of the Web site.
About CB Richard Ellis
CB Richard Ellis Group, Inc. (NYSE:CBG), a FORTUNE 1000 company headquartered in Los Angeles, is the worlds largest commercial real estate services firm (in terms of 2004 revenue). With approximately 13,500 employees, the Company serves real estate owners, investors and occupiers through more than 200 offices worldwide (excluding affiliate and partner offices). The Companys core services include property sales, leasing and management; corporate services; facilities and project management; mortgage banking; investment management; appraisal and valuation; research and consulting. Please visit our Web site at www.cbre.com.
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 growth momentum in 2005; future operations; and future financial performance. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Companys 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: commercial real estate vacancy levels; employment conditions and their effect on vacancy rates; property values; rental rates; interest rates; any general economic recession domestically or internationally; general conditions of financial liquidity for real estate transactions; our ability to leverage our platform to sustain revenue growth; our ability to retain and incentivize producers; and our ability to pay down debt.
Additional information concerning factors that may influence CB Richard Ellis Groups financial information can be found in its press releases as well as its periodic filings with the Securities and Exchange Commission. In this regard, risk factors are specifically discussed under the headings Factors Affecting Our Future Performance and Forward-Looking Statements in CB Richard Ellis Groups Form 10-K for the year ended December 31, 2004, filed March 15, 2005. Such filings are available publicly and may be obtained off the companys Web site at www.cbre.com or upon request from the CB Richard Ellis Investor Relations Department at investorrelations@cbre.com.
(1) A reconciliation of net income (loss) to net income (loss), as adjusted for one-time items, is provided in the exhibits to this release.
(2) The Companys management believes that EBITDA is useful in evaluating its 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 Companys management uses EBITDA as a measure to evaluate the performance of various business lines and for other discretionary purposes, including as a significant component when measuring its 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 Companys operating performance, readers should use EBITDA in addition to, and not as an alternative for, operating income (loss) and net income (loss), each as determined in accordance with GAAP. Because not all companies use identical calculations, the Companys 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 managements 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 Companys 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 Companys 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.
(3) The intangible asset amortization pertains to the net revenue backlog acquired in the Insignia transaction. Net income cannot be recognized from purchased backlog; hence this amortization expense offsets that portion of operating income that was generated from the Insignia backlog acquired.
CB RICHARD ELLIS GROUP, INC.
OPERATING RESULTS
FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004
(Dollars in thousands, except share data)
(Unaudited)
|
|
Three Months Ended |
|
||||
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Revenue |
|
$ |
538,266 |
|
$ |
440,992 |
|
|
|
|
|
|
|
||
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
268,046 |
|
224,222 |
|
||
Operating, administrative and other |
|
223,221 |
|
199,251 |
|
||
Depreciation and amortization |
|
10,370 |
|
16,831 |
|
||
Merger-related charges |
|
|
|
9,960 |
|
||
|
|
|
|
|
|
||
Operating income (loss) |
|
36,629 |
|
(9,272 |
) |
||
Equity income from unconsolidated subsidiaries |
|
3,241 |
|
2,526 |
|
||
Interest income |
|
2,445 |
|
1,273 |
|
||
Interest expense |
|
13,598 |
|
19,645 |
|
||
Loss on extinguishment of debt |
|
4,930 |
|
|
|
||
|
|
|
|
|
|
||
Income (loss) before provision (benefit) for income taxes |
|
23,787 |
|
(25,118 |
) |
||
Provision (benefit) for income taxes |
|
9,215 |
|
(8,550 |
) |
||
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
14,572 |
|
$ |
(16,568 |
) |
|
|
|
|
|
|
||
Basic income (loss) per share |
|
$ |
0.20 |
|
$ |
(0.26 |
) |
|
|
|
|
|
|
||
Weighted average shares outstanding for basic income (loss) per share |
|
73,532,843 |
|
62,522,176 |
|
||
|
|
|
|
|
|
||
Diluted income (loss) per share |
|
$ |
0.19 |
|
$ |
(0.26 |
) |
|
|
|
|
|
|
||
Weighted average shares outstanding for diluted income (loss) per share |
|
76,184,725 |
|
62,522,176 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
50,240 |
|
$ |
10,085 |
|
CB RICHARD ELLIS GROUP, INC.
SEGMENT RESULTS
FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004
(Dollars in thousands)
(Unaudited)
|
|
Three Months Ended |
|
||||
|
|
2005 |
|
2004 |
|
||
Americas |
|
|
|
|
|
||
Revenue |
|
$ |
381,114 |
|
$ |
318,601 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
199,957 |
|
173,896 |
|
||
Operating, administrative and other |
|
140,619 |
|
126,009 |
|
||
Depreciation and amortization |
|
6,928 |
|
9,973 |
|
||
Merger-related charges |
|
|
|
7,617 |
|
||
Operating income |
|
$ |
33,610 |
|
$ |
1,106 |
|
EBITDA |
|
$ |
43,438 |
|
$ |
12,805 |
|
|
|
|
|
|
|
||
EMEA |
|
|
|
|
|
||
Revenue |
|
$ |
102,110 |
|
$ |
79,826 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
49,775 |
|
36,225 |
|
||
Operating, administrative and other |
|
49,894 |
|
46,021 |
|
||
Depreciation and amortization |
|
2,424 |
|
5,647 |
|
||
Merger-related charges |
|
|
|
2,042 |
|
||
Operating income (loss) |
|
$ |
17 |
|
$ |
(10,109 |
) |
EBITDA |
|
$ |
2,259 |
|
$ |
(4,711 |
) |
|
|
|
|
|
|
||
Asia Pacific |
|
|
|
|
|
||
Revenue |
|
$ |
33,875 |
|
$ |
25,560 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of services |
|
18,314 |
|
14,101 |
|
||
Operating, administrative and other |
|
13,507 |
|
11,184 |
|
||
Depreciation and amortization |
|
599 |
|
634 |
|
||
Operating income (loss) |
|
$ |
1,455 |
|
$ |
(359 |
) |
EBITDA |
|
$ |
2,142 |
|
$ |
570 |
|
|
|
|
|
|
|
||
Global Investment Management |
|
|
|
|
|
||
Revenue |
|
$ |
21,167 |
|
$ |
17,005 |
|
Costs and expenses: |
|
|
|
|
|
||
Operating, administrative and other |
|
19,201 |
|
16,037 |
|
||
Depreciation and amortization |
|
419 |
|
577 |
|
||
Merger-related charges |
|
|
|
301 |
|
||
Operating income |
|
$ |
1,547 |
|
$ |
90 |
|
EBITDA |
|
$ |
2,401 |
|
$ |
1,421 |
|
Non-GAAP Financial Measures
The following measures are considered non-GAAP financial measures under SEC guidelines:
(i) Net income (loss), as adjusted for one-time items
(ii) Diluted earnings (loss) per share, as adjusted for one-time items
(iii) EBITDA
(iv) Operating income (loss), 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 (loss), as adjusted for one-time items and diluted earnings (loss) per share, as adjusted for one-time items are calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
14,572 |
|
$ |
(16,568 |
) |
Amortization expense related to net revenue backlog acquired in the Insignia acquisition, net of tax |
|
|
|
4,288 |
|
||
Merger-related charges related to the Insignia acquisition, net of tax |
|
|
|
6,266 |
|
||
Integration costs related to the Insignia acquisition, net of tax |
|
1,478 |
|
3,366 |
|
||
Loss on extinguishment of debt, net of tax |
|
2,966 |
|
|
|
||
Net income (loss), as adjusted |
|
$ |
19,016 |
|
$ |
(2,648 |
) |
|
|
|
|
|
|
||
Diluted income (loss) per share, as adjusted |
|
$ |
0.25 |
|
$ |
(0.03 |
) |
|
|
|
|
|
|
||
Weighted average shares outstanding for diluted income (loss) per share, as adjusted |
|
76,184,725 |
|
62,522,176 |
|
EBITDA for the Company is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2005 |
|
2004 |
|
||
Net income (loss) |
|
$ |
14,572 |
|
$ |
(16,568 |
) |
|
|
|
|
|
|
||
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
10,370 |
|
16,831 |
|
||
Interest expense |
|
13,598 |
|
19,645 |
|
||
Loss on extinguishment of debt |
|
4,930 |
|
|
|
||
Provision (benefit) for income taxes |
|
9,215 |
|
(8,550 |
) |
||
Less: |
|
|
|
|
|
||
Interest income |
|
2,445 |
|
1,273 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
50,240 |
|
$ |
10,085 |
|
Operating income (loss), as adjusted for one-time items is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Americas |
|
|
|
|
|
||
Operating income |
|
$ |
33,610 |
|
$ |
1,106 |
|
Amortization expense relating to net revenue backlog acquired in the Insignia acquisition |
|
|
|
3,492 |
|
||
Merger-related charges related to the Insignia acquisition |
|
|
|
7,617 |
|
||
Integration costs related to the Insignia acquisition |
|
1,831 |
|
4,723 |
|
||
|
|
|
|
|
|
||
Operating income, as adjusted |
|
$ |
35,441 |
|
$ |
16,938 |
|
|
|
|
|
|
|
||
EMEA |
|
|
|
|
|
||
Operating income (loss) |
|
$ |
17 |
|
$ |
(10,109 |
) |
Amortization expense related to net revenue backlog acquired in the Insignia acquisition |
|
|
|
3,324 |
|
||
Merger-related charges related to the Insignia acquisition |
|
|
|
2,042 |
|
||
Integration costs related to the Insignia acquisition |
|
625 |
|
628 |
|
||
|
|
|
|
|
|
||
Operating income (loss), as adjusted |
|
$ |
642 |
|
$ |
(4,115 |
) |
|
|
|
|
|
|
||
Asia Pacific |
|
|
|
|
|
||
|
|
|
|
|
|
||
Operating income (loss) |
|
$ |
1,455 |
|
$ |
(359 |
) |
|
|
|
|
|
|
||
Global Investment Management |
|
|
|
|
|
||
Operating income |
|
$ |
1,547 |
|
$ |
90 |
|
Merger-related charges related to the Insignia acquisition |
|
|
|
301 |
|
||
|
|
|
|
|
|
||
Operating income, as adjusted |
|
$ |
1,547 |
|
$ |
391 |
|
The Company does not allocate net interest expense, loss on extinguishment of debt or provision (benefit) for income taxes among its segments. Accordingly, EBITDA for segments is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
||||
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Americas |
|
|
|
|
|
||
Operating income |
|
$ |
33,610 |
|
$ |
1,106 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
6,928 |
|
9,973 |
|
||
Equity income from unconsolidated subsidiaries |
|
2,900 |
|
1,726 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
43,438 |
|
$ |
12,805 |
|
|
|
|
|
|
|
||
EMEA |
|
|
|
|
|
||
Operating income (loss) |
|
$ |
17 |
|
$ |
(10,109 |
) |
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
2,424 |
|
5,647 |
|
||
Equity loss from unconsolidated subsidiaries |
|
(182 |
) |
(249 |
) |
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
2,259 |
|
$ |
(4,711 |
) |
|
|
|
|
|
|
||
Asia Pacific |
|
|
|
|
|
||
Operating income (loss) |
|
$ |
1,455 |
|
$ |
(359 |
) |
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
599 |
|
634 |
|
||
Equity income from unconsolidated subsidiaries |
|
88 |
|
295 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
2,142 |
|
$ |
570 |
|
|
|
|
|
|
|
||
Global Investment Management |
|
|
|
|
|
||
Operating income |
|
$ |
1,547 |
|
$ |
90 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
419 |
|
577 |
|
||
Equity income from unconsolidated subsidiaries |
|
435 |
|
754 |
|
||
|
|
|
|
|
|
||
EBITDA |
|
$ |
2,401 |
|
$ |
1,421 |
|
CB RICHARD ELLIS GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
|
|
March 31, |
|
December 31, |
|
||
|
|
2005 |
|
2004 |
|
||
|
|
|
|
|
|
||
Assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
157,784 |
|
$ |
256,896 |
|
Restricted cash |
|
9,104 |
|
9,213 |
|
||
Receivables, net |
|
293,844 |
|
394,062 |
|
||
Warehouse receivable (1) |
|
43,790 |
|
138,233 |
|
||
Property and equipment, net |
|
134,576 |
|
137,703 |
|
||
Goodwill and other intangibles, net |
|
933,048 |
|
935,161 |
|
||
Deferred compensation assets |
|
111,091 |
|
102,578 |
|
||
Other assets, net |
|
317,028 |
|
297,790 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
2,000,265 |
|
$ |
2,271,636 |
|
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
||
Current liabilities, excluding debt |
|
$ |
473,620 |
|
$ |
637,165 |
|
Warehouse line of credit (1) |
|
43,790 |
|
138,233 |
|
||
Senior secured term loan tranche B |
|
274,100 |
|
277,050 |
|
||
11¼% senior subordinated notes |
|
178,979 |
|
205,032 |
|
||
9¾% senior notes |
|
130,000 |
|
130,000 |
|
||
Other debt |
|
23,273 |
|
22,492 |
|
||
Deferred compensation liability |
|
160,742 |
|
160,281 |
|
||
Other long-term liabilities |
|
129,603 |
|
135,510 |
|
||
|
|
|
|
|
|
||
Total liabilities |
|
1,414,107 |
|
1,705,763 |
|
||
|
|
|
|
|
|
||
Minority interest |
|
6,675 |
|
5,925 |
|
||
|
|
|
|
|
|
||
Stockholders equity |
|
579,483 |
|
559,948 |
|
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
2,000,265 |
|
$ |
2,271,636 |
|
(1) Includes Freddie MAC loan receivables and related non-recourse warehouse line of credit of $43.8 million and $138.2 million at March 31, 2005 and December 31, 2004, respectively.