Exhibit 99.1
PRESS RELEASE |
|
Corporate Headquarters |
|
|
11150 Santa Monica Boulevard |
|
|
Suite 1600 |
|
|
Los Angeles, CA 90025 |
|
|
www.cbre.com |
FOR IMMEDIATE RELEASE
For further information: Kenneth Kay Sr.
Executive Vice President and 310.405.8905 |
Nick Kormeluk Sr. Vice President Investor Relations |
Steve Iaco
|
CB
RICHARD ELLIS GROUP, INC. REPORTS
THIRD QUARTER 2008 REVENUE OF $1.3 BILLION AND EARNINGS PER
SHARE OF $0.27
Los Angeles, CA November 6, 2008 CB Richard Ellis Group, Inc. (NYSE:CBG) today reported revenue of $1.3 billion for the third quarter of 2008, compared with $1.5 billion for the third quarter of 2007. The Company reported net income of $40.4 million, or $0.19 per diluted share, for the third quarter of 2008, compared with net income of $114.9 million, or $0.48 per diluted share, for the same quarter last year.
Excluding one-time charges (1), the Company would have earned net income (2) of $56.1 million, or $0.27 per diluted share, in the third quarter of 2008 compared with net income of $130.2 million, or $0.55 per diluted share, in the third quarter of 2007. Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) (3) totaled $148.0 million for the third quarter of 2008 compared to $239.9 million for the same quarter last year.
CB Richard Ellis continued to generate significant growth in its recurring fee-based outsourcing business activities. Revenue from this business line rose by 30% in the third quarter and accounted for more than one-third of global revenue up from approximately 23% in the same period of 2007. For the first nine months of 2008, the Company added 27 new corporate outsourcing clients and expanded its service offering with 25 existing corporate relationships, with services increasingly being furnished on an international and global scale.
Results during the quarter were impacted by weak sales activity caused by the global credit market turmoil, and soft leasing performance reflecting weaker economic conditions, particularly in the U.S. and the U.K. Constraints in the capital markets also adversely affected the achievement of incentive based revenues by the global investment management business.
Our third quarter results reflected the extremely challenging market conditions, which continued to deteriorate globally, said Brett White, president and chief executive officer of CB Richard Ellis. However, we performed reasonably well considering the extent of
negative conditions in the marketplace. The investment sales and investment management businesses continue to operate at reduced levels of activity due to the unprecedented weakness in the credit markets. Although leasing markets are softer worldwide, the performance of this business line during the third quarter of 2008 has only declined by 5% on a global basis versus 2007 with better performance evident in Asia Pacific. We benefited during the quarter from our past diversification efforts, which have boosted recurring revenues from outsourcing contracts with corporate and institutional clients. Macroeconomic conditions remain very challenging and therefore we continue to focus on cost reductions and market share expansion opportunities across all business lines.
For the first nine months of the year, CB Richard Ellis attained a 17.2% market share in U.S. investment sales versus 16.1% for 2007, according to Real Capital Analytics. This performance is evidence of the Companys ability to improve its position in an overall weak market.
Management has been working diligently to remove significant operating expense from the Companys business model in order to better align our cost base with lower activity levels during this downturn in commercial real estate. In total to date, the Company has eliminated $190 million of permanent run rate expenses. All actions necessary to capture these savings will be completed by the end of 2008, which will enable us to realize the full benefit in 2009.
Third-quarter revenue for the Americas region, including the U.S., Canada and Latin America, was $816.2 million, compared with $914.7 million for the third quarter of 2007. The continued strong growth of the outsourcing business only partially offset weaker sales, leasing, appraisal and commercial mortgage brokerage activity.
Operating income for the Americas region totaled $67.8 million for the third quarter of 2008, compared with $102.4 million for the third quarter of 2007. The Americas regions EBITDA totaled $81.0 million for the third quarter of 2008, compared with $126.2 million from last years third quarter. Excluding the impact of one-time items, operating income for the Americas region would have totaled $75.9 million for the third quarter of 2008, as compared to $125.2 million for the third quarter of last year. The reduction in current year operating income and EBITDA reflected lower transaction revenues, partially offset by increased outsourcing revenues, albeit at lower margins, lower compensation expense and savings realized through cost reduction efforts.
EMEA Segment Results
Revenue for the EMEA region, which mainly consists of operations in Europe, totaled $271.7 million for the third quarter of 2008, compared with $320.2 million for the third quarter of 2007. Similar to the Americas, the growth of our outsourcing business in several countries, particularly the U.K., Russia, France, Germany and the Netherlands, was more than offset by lower sales and leasing transaction revenue for the segment.
Operating income for the EMEA segment totaled $18.2 million for the third quarter of 2008, compared with $66.0 million for the same period last year. Excluding the impact of
2
one-time items, operating income for the EMEA region would have totaled $19.3 million for the third quarter of 2008, as compared to $67.4 million for the third quarter of last year. EBITDA for the EMEA region totaled $23.1 million for the third quarter of 2008 compared to $68.7 million for last years third quarter. The current years third quarter lower operating income and EBITDA reflect lower transaction revenues as well as a shift in revenue mix from higher margin investment sales and leasing to outsourcing.
Asia Pacific Segment Results
In the Asia Pacific region, which includes operations in Asia, Australia and New Zealand, revenue totaled $141.5 million for the third quarter of 2008, a 5% increase from $134.5 million for the third quarter of 2007. Except for sales, most business lines showed improvement, particularly in Australia, China, Japan and Korea. The acquisition of a majority interest in CBRE India during the latter part of the third quarter of 2007 also contributed to revenue growth.
Operating income for the Asia Pacific segment was $5.1 million for the third quarter of 2008 compared to $18.3 million for the same period last year. EBITDA for the Asia Pacific segment totaled $9.1 million for the third quarter of 2008, compared to $19.1 million for last years third quarter. The current years third quarter lower operating income and EBITDA mainly reflect a shift in revenue mix from higher margin investment sales to outsourcing, coupled with higher compensation expense associated with acquisition and recruitment activity.
The Asia Pacific segment did not incur any significant one-time costs in the current or prior year quarter.
Global Investment Management Segment Results
In the Global Investment Management segment, which consists of investment management operations in the U.S., Europe and Asia, revenue totaled $39.8 million for the third quarter of 2008, compared to $99.1 million recorded in the third quarter of 2007. Reduced incentive fees in the U.S and the timing of carried interest activity continued to negatively impact this segments results. There was no revenue recognized from funds liquidating (carried interest revenue) in the third quarter of 2008 versus $10.6 million of such revenue in last years third quarter. However, operating income of $20.7 million for the third quarter of 2008 was consistent with the $20.8 million achieved for the same period last year. This was largely due to lower carried interest incentive compensation of $32.8 million, including the reversal of previously accrued carried interest incentive compensation of a net $15.3 million in the current year quarter. EBITDA for this segment was $19.4 million for the third quarter of 2008, compared with $23.2 million in the third quarter of 2007. This decrease was driven by lower equity earnings, which are included in the calculation of EBITDA but not in the calculation of operating income.
Total assets under management decreased by 6% during the quarter primarily due to valuation declines in the U.K. portfolio. At $40.9 billion, assets under management are up 8% from year end 2007, reflecting active fundraising efforts and acquisition programs.
3
Development Services Segment Results
In the Development Services segment, which consists of real estate development and investment activities primarily in the U.S., revenue totaled $30.5 million for the third quarter of 2008, a 26% increase compared to $24.3 million recorded in the third quarter of 2007. This revenue increase was primarily driven by construction revenue, which also led to a corresponding increase in construction job costs, thereby not translating into increased operating income or EBITDA.
This segment reported an operating loss of $3.5 million for the third quarter of 2008, compared with operating income of $7.8 million for the same period last year, partially due to an increase in real estate operating expenses as well as a large amount of current year gains on property sales being classified as discontinued operations, which are not included in the calculation of operating income/loss. EBITDA for the segment was $15.5 million for the third quarter of 2008, compared to $2.7 million in last years third quarter. This increase was primarily driven by gains on property sales classified as discontinued operations, which are included in the calculation of EBITDA.
Development projects in process as of September 30, 2008 totaled $6.3 billion, down slightly from both year ago levels and from year-end 2007. The pipeline inventory stood at $3.4 billion as of September 30, 2008.
Nine-Month Results
Revenue was $3.8 billion for the nine months ended September 30, 2008, compared to $4.2 billion for the same period last year. The Company reported net income of $77.4 million, or $0.37 per diluted share, for the nine months ended September 30, 2008, compared to net income of $268.1 million, or $1.13 per diluted share, in the same period last year.
Excluding one-time charges (1), the Company would have earned net income (2) of $121.0 million, or $0.58 per diluted share, for the nine months ended September 30, 2008, compared to net income of $352.5 million, or $1.49 per diluted share, for the nine months ended September 30, 2007.
Conference Call Details
The Companys third-quarter earnings conference call will be held on Friday, November 7, 2008 at 10:30 a.m. Eastern Standard Time (EST). A live webcast will be accessible through the Investor Relations section of the Companys Web site at www.cbre.com.
The direct dial-in number for the conference call is 800-288-8961 for U.S. callers and 612-332-0637 for international callers. A replay of the call will be available starting at 2:00 p.m. EST on November 7, 2008 and ending at midnight EST on November 21, 2008. 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 966095. A transcript of the call will be available on the Companys Investor Relations Web site.
4
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 worlds largest commercial real estate services firm (in terms of 2007 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 2008, 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: 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; and the integration of our acquisitions and the level of synergy savings achieved as a result.
Additional information concerning factors that may influence the Companys financial information is discussed under Risk Factors, Managements 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 Managements 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 June 30, 2008, as well as in the Companys press releases and other periodic filings with the Securities and Exchange Commission. 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) One-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, severance, 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 Companys Deferred Compensation Plan and the write-down of impaired investments.
(2) A reconciliation of net income to net income, as adjusted for one-time items, is provided in the exhibits to this release.
(3) The Companys 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 Companys management uses EBITDA as a measure to evaluate the operating performance of
5
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 Companys 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 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.
6
CB RICHARD ELLIS GROUP, INC.
OPERATING RESULTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(Dollars in thousands, except share data)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Revenue |
|
$ |
1,299,735 |
|
$ |
1,492,809 |
|
$ |
3,845,533 |
|
$ |
4,197,133 |
|
|
|
|
|
|
|
|
|
|
|
||||
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Cost of services |
|
755,362 |
|
791,852 |
|
2,197,013 |
|
2,233,130 |
|
||||
Operating, administrative and other |
|
420,352 |
|
468,375 |
|
1,321,536 |
|
1,350,066 |
|
||||
Depreciation and amortization |
|
25,412 |
|
28,311 |
|
74,236 |
|
83,190 |
|
||||
Merger-related charges |
|
|
|
5,092 |
|
|
|
39,824 |
|
||||
Total costs and expenses |
|
1,201,126 |
|
1,293,630 |
|
3,592,785 |
|
3,706,210 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Gain on disposition of real estate |
|
9,766 |
|
16,075 |
|
13,808 |
|
16,075 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
108,375 |
|
215,254 |
|
266,556 |
|
506,998 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Equity (loss) income from unconsolidated subsidiaries |
|
(3,408 |
) |
6,020 |
|
(25,922 |
) |
36,184 |
|
||||
Minority interest (income) expense |
|
(772 |
) |
9,692 |
|
(8,379 |
) |
12,427 |
|
||||
Other loss |
|
|
|
|
|
4,607 |
|
37,534 |
|
||||
Interest income |
|
4,400 |
|
7,937 |
|
14,107 |
|
20,922 |
|
||||
Interest expense |
|
42,290 |
|
40,417 |
|
126,855 |
|
124,572 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations before provision for income taxes |
|
67,849 |
|
179,102 |
|
131,658 |
|
389,571 |
|
||||
Provision for income taxes |
|
37,701 |
|
64,155 |
|
64,493 |
|
121,512 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
30,148 |
|
114,947 |
|
67,165 |
|
268,059 |
|
||||
Income from discontinued operations, net of income taxes |
|
10,225 |
|
|
|
10,225 |
|
|
|
||||
Net income |
|
$ |
40,373 |
|
$ |
114,947 |
|
$ |
77,390 |
|
$ |
268,059 |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic income per share |
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
$ |
0.15 |
|
$ |
0.50 |
|
$ |
0.33 |
|
$ |
1.16 |
|
Income from discontinued operations, net of income taxes |
|
.05 |
|
|
|
.05 |
|
|
|
||||
Net income |
|
$ |
0.20 |
|
$ |
0.50 |
|
$ |
0.38 |
|
$ |
1.16 |
|
Weighted average shares outstanding for basic income per share |
|
203,680,475 |
|
230,997,817 |
|
203,409,873 |
|
230,406,342 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Diluted income per share |
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
$ |
0.14 |
|
$ |
0.48 |
|
$ |
0.32 |
|
$ |
1.13 |
|
Income from discontinued operations, net of income taxes |
|
.05 |
|
|
|
.05 |
|
|
|
||||
Net income |
|
$ |
0.19 |
|
$ |
0.48 |
|
$ |
0.37 |
|
$ |
1.13 |
|
Weighted average shares outstanding for diluted income per share |
|
207,706,250 |
|
237,450,864 |
|
207,942,875 |
|
237,291,116 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
EBITDA (1) |
|
$ |
148,036 |
|
$ |
239,893 |
|
$ |
335,527 |
|
$ |
576,411 |
|
(1) Includes EBITDA related to discontinued operations of $16.9 million for the three and nine months ended September 30, 2008.
7
CB RICHARD ELLIS GROUP, INC.
SEGMENT RESULTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007
(Dollars in thousands)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Americas |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
816,225 |
|
$ |
914,715 |
|
$ |
2,385,227 |
|
$ |
2,640,618 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Cost of services |
|
515,987 |
|
566,781 |
|
1,488,010 |
|
1,616,568 |
|
||||
Operating, administrative and other |
|
218,216 |
|
222,499 |
|
675,674 |
|
711,834 |
|
||||
Depreciation and amortization |
|
14,191 |
|
18,777 |
|
44,160 |
|
56,991 |
|
||||
Merger-related charges |
|
|
|
4,279 |
|
|
|
39,011 |
|
||||
Operating income |
|
$ |
67,831 |
|
$ |
102,379 |
|
$ |
177,383 |
|
$ |
216,214 |
|
EBITDA |
|
$ |
80,995 |
|
$ |
126,216 |
|
$ |
211,475 |
|
$ |
249,889 |
|
|
|
|
|
|
|
|
|
|
|
||||
EMEA |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
271,686 |
|
$ |
320,208 |
|
$ |
814,185 |
|
$ |
876,374 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Cost of services |
|
155,645 |
|
153,394 |
|
460,650 |
|
440,596 |
|
||||
Operating, administrative and other |
|
94,401 |
|
96,830 |
|
289,686 |
|
261,591 |
|
||||
Depreciation and amortization |
|
3,422 |
|
3,129 |
|
10,407 |
|
9,207 |
|
||||
Merger-related charges |
|
|
|
813 |
|
|
|
813 |
|
||||
Operating income |
|
$ |
18,218 |
|
$ |
66,042 |
|
$ |
53,442 |
|
$ |
164,167 |
|
EBITDA |
|
$ |
23,052 |
|
$ |
68,664 |
|
$ |
66,164 |
|
$ |
172,609 |
|
|
|
|
|
|
|
|
|
|
|
||||
Asia Pacific |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
141,452 |
|
$ |
134,460 |
|
$ |
434,551 |
|
$ |
350,222 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Cost of services |
|
83,730 |
|
71,677 |
|
248,353 |
|
175,966 |
|
||||
Operating, administrative and other |
|
49,111 |
|
42,776 |
|
139,982 |
|
116,687 |
|
||||
Depreciation and amortization |
|
3,487 |
|
1,741 |
|
7,112 |
|
4,769 |
|
||||
Operating income |
|
$ |
5,124 |
|
$ |
18,266 |
|
$ |
39,104 |
|
$ |
52,800 |
|
EBITDA |
|
$ |
9,128 |
|
$ |
19,072 |
|
$ |
44,638 |
|
$ |
51,628 |
|
|
|
|
|
|
|
|
|
|
|
||||
Global Investment Management |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
39,823 |
|
$ |
99,098 |
|
$ |
122,058 |
|
$ |
268,526 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Operating, administrative and other |
|
18,398 |
|
77,672 |
|
100,189 |
|
178,623 |
|
||||
Depreciation and amortization |
|
706 |
|
666 |
|
2,353 |
|
1,938 |
|
||||
Operating income |
|
$ |
20,719 |
|
$ |
20,760 |
|
$ |
19,516 |
|
$ |
87,965 |
|
EBITDA |
|
$ |
19,351 |
|
$ |
23,219 |
|
$ |
2,506 |
|
$ |
103,239 |
|
|
|
|
|
|
|
|
|
|
|
||||
Development Services |
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
$ |
30,549 |
|
$ |
24,328 |
|
$ |
89,512 |
|
$ |
61,393 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Operating, administrative and other |
|
40,226 |
|
28,598 |
|
116,005 |
|
81,331 |
|
||||
Depreciation and amortization |
|
3,606 |
|
3,998 |
|
10,204 |
|
10,285 |
|
||||
Gain on disposition of real estate |
|
9,766 |
|
16,075 |
|
13,808 |
|
16,075 |
|
||||
Operating (loss) income |
|
$ |
(3,517 |
) |
$ |
7,807 |
|
$ |
(22,889 |
) |
$ |
(14,148 |
) |
EBITDA (1) |
|
$ |
15,510 |
|
$ |
2,722 |
|
$ |
10,744 |
|
$ |
(954 |
) |
(1) Includes EBITDA related to discontinued operations of $16.9 million for the three and nine months ended September 30, 2008.
8
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 (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.
9
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 |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
40,373 |
|
$ |
114,947 |
|
$ |
77,390 |
|
$ |
268,059 |
|
Amortization expense related to net revenue backlog, incentive fees and customer relationships acquired, net of tax |
|
1,784 |
|
6,120 |
|
6,048 |
|
18,576 |
|
||||
Integration costs related to acquisitions, net of tax |
|
2,008 |
|
5,929 |
|
7,469 |
|
20,983 |
|
||||
Severance, net of tax |
|
1,998 |
|
|
|
1,998 |
|
|
|
||||
Write-down of impaired investments, net of tax |
|
1,498 |
|
|
|
19,665 |
|
|
|
||||
Loss on sale of trading securities acquired in the Trammell Crow Company acquisition, net of tax |
|
|
|
44 |
|
|
|
20,564 |
|
||||
Merger-related charges, net of tax |
|
|
|
3,145 |
|
|
|
24,332 |
|
||||
Adjustment to tax expense as a result of a decline in the value of the assets in the Companys Deferred Compensation Plan |
|
8,431 |
|
|
|
8,431 |
|
|
|
||||
Net income, as adjusted |
|
$ |
56,092 |
|
$ |
130,185 |
|
$ |
121,001 |
|
$ |
352,514 |
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted income per share, as adjusted |
|
$ |
0.27 |
|
$ |
0.55 |
|
$ |
0.58 |
|
$ |
1.49 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding for diluted income per share |
|
207,706,250 |
|
237,450,864 |
|
207,942,875 |
|
237,291,116 |
|
EBITDA for the Company is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
40,373 |
|
$ |
114,947 |
|
$ |
77,390 |
|
$ |
268,059 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization (1) |
|
25,504 |
|
28,311 |
|
74,328 |
|
83,190 |
|
||||
Interest expense (2) |
|
42,939 |
|
40,417 |
|
127,504 |
|
124,572 |
|
||||
Provision for income taxes (3) |
|
43,744 |
|
64,155 |
|
70,536 |
|
121,512 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Interest income (4) |
|
4,524 |
|
7,937 |
|
14,231 |
|
20,922 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
EBITDA (5) |
|
$ |
148,036 |
|
$ |
239,893 |
|
$ |
335,527 |
|
$ |
576,411 |
|
10
(1) Includes depreciation and amortization related to discontinued operations of $0.1 million for the three and nine months ended September 30, 2008.
(2) Includes interest expense related to discontinued operations of $0.6 million for the three and nine months ended September 30, 2008.
(3) Includes provision for income taxes related to discontinued operations of $6.0 million for the three and nine months ended September 30, 2008.
(4) Includes interest income related to discontinued operations of $0.1 million for the three and nine months ended September 30, 2008.
(5) Includes EBITDA related to discontinued operations of $16.9 million for the three and nine months ended September 30, 2008.
11
Operating income (loss), as adjusted for one-time items is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Americas |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
$ |
67,831 |
|
$ |
102,379 |
|
$ |
177,383 |
|
$ |
216,214 |
|
Amortization expense related to net revenue backlog and customer relationships acquired |
|
2,964 |
|
9,428 |
|
10,160 |
|
28,282 |
|
||||
Integration costs related to acquisitions |
|
3,186 |
|
9,124 |
|
11,975 |
|
32,745 |
|
||||
Severance |
|
1,900 |
|
|
|
1,900 |
|
|
|
||||
Merger-related charges |
|
|
|
4,279 |
|
|
|
39,011 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income, as adjusted |
|
$ |
75,881 |
|
$ |
125,210 |
|
$ |
201,418 |
|
$ |
316,252 |
|
|
|
|
|
|
|
|
|
|
|
||||
EMEA |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
$ |
18,218 |
|
$ |
66,042 |
|
$ |
53,442 |
|
$ |
164,167 |
|
Integration costs related to acquisitions |
|
146 |
|
540 |
|
572 |
|
1,597 |
|
||||
Severance |
|
925 |
|
|
|
925 |
|
|
|
||||
Merger-related charges |
|
|
|
813 |
|
|
|
813 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income, as adjusted |
|
$ |
19,289 |
|
$ |
67,395 |
|
$ |
54,939 |
|
$ |
166,577 |
|
|
|
|
|
|
|
|
|
|
|
||||
Asia Pacific |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
$ |
5,124 |
|
$ |
18,266 |
|
$ |
39,104 |
|
$ |
52,800 |
|
Severance |
|
532 |
|
|
|
532 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating income, as adjusted |
|
$ |
5,656 |
|
$ |
18,266 |
|
$ |
39,636 |
|
$ |
52,800 |
|
Global Investment Management
The Global Investment Management segment did not incur any one-time costs that impacted operating income in the current or prior year period.
Development Services
Operating (loss) income |
|
$ |
(3,517 |
) |
$ |
7,807 |
|
$ |
(22,889 |
) |
$ |
(14,148 |
) |
Amortization expense related to incentive fees acquired |
|
|
|
555 |
|
|
|
2,121 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating (loss) income, as adjusted |
|
$ |
(3,517 |
) |
$ |
8,362 |
|
$ |
(22,889 |
) |
$ |
(12,027 |
) |
12
EBITDA for segments is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
Americas |
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
30,181 |
|
$ |
41,783 |
|
$ |
56,470 |
|
$ |
66,404 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
14,191 |
|
18,777 |
|
44,160 |
|
56,991 |
|
||||
Interest expense |
|
33,350 |
|
32,474 |
|
100,255 |
|
108,735 |
|
||||
Royalty and management service income |
|
(6,793 |
) |
|
|
(17,721 |
) |
|
|
||||
Provision for income taxes |
|
12,056 |
|
37,124 |
|
33,474 |
|
29,729 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
1,990 |
|
3,942 |
|
5,163 |
|
11,970 |
|
||||
EBITDA |
|
$ |
80,995 |
|
$ |
126,216 |
|
$ |
211,475 |
|
$ |
249,889 |
|
|
|
|
|
|
|
|
|
|
|
||||
EMEA |
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
2,467 |
|
$ |
52,347 |
|
$ |
25,431 |
|
$ |
129,849 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
3,422 |
|
3,129 |
|
10,407 |
|
9,207 |
|
||||
Interest expense |
|
1,205 |
|
214 |
|
2,172 |
|
713 |
|
||||
Royalty and management service expense |
|
4,270 |
|
|
|
10,158 |
|
|
|
||||
Provision for income taxes |
|
12,434 |
|
14,884 |
|
21,108 |
|
41,293 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
746 |
|
1,910 |
|
3,112 |
|
8,453 |
|
||||
EBITDA |
|
$ |
23,052 |
|
$ |
68,664 |
|
$ |
66,164 |
|
$ |
172,609 |
|
|
|
|
|
|
|
|
|
|
|
||||
Asia Pacific |
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
|
$ |
(3,859 |
) |
$ |
11,327 |
|
$ |
9,519 |
|
$ |
28,802 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
3,487 |
|
1,741 |
|
7,112 |
|
4,769 |
|
||||
Interest expense |
|
1,497 |
|
910 |
|
4,389 |
|
2,478 |
|
||||
Royalty and management service expense |
|
2,176 |
|
|
|
6,401 |
|
|
|
||||
Provision for income taxes |
|
5,947 |
|
5,212 |
|
18,036 |
|
15,872 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
120 |
|
118 |
|
819 |
|
293 |
|
||||
EBITDA |
|
$ |
9,128 |
|
$ |
19,072 |
|
$ |
44,638 |
|
$ |
51,628 |
|
|
|
|
|
|
|
|
|
|
|
||||
Global Investment Management |
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
6,924 |
|
$ |
12,271 |
|
$ |
(5,185 |
) |
$ |
55,797 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
706 |
|
666 |
|
2,353 |
|
1,938 |
|
||||
Interest expense |
|
421 |
|
1,100 |
|
1,788 |
|
2,739 |
|
||||
Royalty and management service expense |
|
347 |
|
|
|
1,162 |
|
|
|
||||
Provision for income taxes |
|
10,961 |
|
9,461 |
|
3,190 |
|
43,621 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
8 |
|
279 |
|
802 |
|
856 |
|
||||
EBITDA |
|
$ |
19,351 |
|
$ |
23,219 |
|
$ |
2,506 |
|
$ |
103,239 |
|
|
|
|
|
|
|
|
|
|
|
||||
Development Services |
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
4,660 |
|
$ |
(2,781 |
) |
$ |
(8,845 |
) |
$ |
(12,793 |
) |
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization (1) |
|
3,698 |
|
3,998 |
|
10,296 |
|
10,285 |
|
||||
Interest expense (2) |
|
6,466 |
|
5,677 |
|
18,900 |
|
14,418 |
|
||||
Provision (benefit) for income taxes (3) |
|
2,346 |
|
(2,526 |
) |
(5,272 |
) |
(9,003 |
) |
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Interest income (4) |
|
1,660 |
|
1,646 |
|
4,335 |
|
3,861 |
|
||||
EBITDA (5) |
|
$ |
15,510 |
|
$ |
2,722 |
|
$ |
10,744 |
|
$ |
(954 |
) |
13
(1) Includes depreciation and amortization related to discontinued operations of $0.1 million for the three and nine months ended September 30, 2008.
(2) Includes interest expense related to discontinued operations of $0.6 million for the three and nine months ended September 30, 2008.
(3) Includes provision for income taxes related to discontinued operations of $6.0 million for the three and nine months ended September 30, 2008.
(4) Includes interest income related to discontinued operations of $0.1 million for the three and nine months ended September 30, 2008.
(5) Includes EBITDA related to discontinued operations of $16.9 million for the three and nine months ended September 30, 2008.
14
CB RICHARD ELLIS GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
|
|
September 30, |
|
December 31, |
|
||
|
|
2008 |
|
2007 (1) |
|
||
Assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
400,780 |
|
$ |
342,874 |
|
Restricted cash |
|
73,739 |
|
44,438 |
|
||
Receivables, net |
|
835,575 |
|
1,081,653 |
|
||
Warehouse receivables (2) |
|
226,131 |
|
255,777 |
|
||
Real estate assets (3) |
|
858,571 |
|
698,545 |
|
||
Goodwill and other intangibles, net |
|
2,721,223 |
|
2,578,814 |
|
||
Investments in and advances to unconsolidated subsidiaries |
|
210,378 |
|
236,892 |
|
||
Deferred compensation assets |
|
251,522 |
|
264,190 |
|
||
Other assets, net |
|
833,847 |
|
739,390 |
|
||
Total assets |
|
$ |
6,411,766 |
|
$ |
6,242,573 |
|
Liabilities: |
|
|
|
|
|
||
Current liabilities, excluding debt |
|
$ |
1,049,926 |
|
$ |
1,626,780 |
|
Warehouse lines of credit (2) |
|
226,131 |
|
255,777 |
|
||
Revolving credit facility |
|
560,692 |
|
227,065 |
|
||
Senior secured term loans |
|
2,077,250 |
|
1,787,000 |
|
||
Other debt (4) |
|
20,424 |
|
57,564 |
|
||
Notes payable on real estate (5) |
|
611,865 |
|
466,032 |
|
||
Deferred compensation liability |
|
252,124 |
|
278,266 |
|
||
Other long-term liabilities |
|
276,181 |
|
291,933 |
|
||
Total liabilities |
|
5,074,593 |
|
4,990,417 |
|
||
|
|
|
|
|
|
||
Minority interest |
|
283,073 |
|
263,613 |
|
||
|
|
|
|
|
|
||
Stockholders equity |
|
1,054,100 |
|
988,543 |
|
||
Total liabilities and stockholders equity |
|
$ |
6,411,766 |
|
$ |
6,242,573 |
|
(1) 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 September 30, 2008.
(2) Represents Freddie Mac and Fannie Mae loan receivables, which are offset by the related non-recourse warehouse line of credit facility.
(3) Includes real estate and other assets held for sale, real estate under development and real estate held for investment.
(4) Includes a non-recourse revolving credit line balance of $5.9 million and $42.6 million in Development Services as of September 30, 2008 and December 31, 2007, respectively.
(5) Represents notes payable on real estate in Development Services of which $4.5 million and $6.6 million are recourse to the Company as of September 30, 2008 and December 31, 2007, respectively.
15