Exhibit 99.7
Balance Sheet Review Jim Groch Chief Investment Officer EVP, Corporate Finance |
Balance Sheet: 2009 Strategic Objectives Move from concern to strength & liquidity Develop strategic path to longer term solutions Extend maturities at lowest possible cost Minimize use of equity while under pressure Improve relative competitive position |
PATH to BALANCE SHEET STRENGTH and LIQUIDITY Q3: Loan Modification Process January: Economic Stress Covenant Concern Q1: Credit Amendment Q4: Equity Raise Q2: Three Simultaneous Capital Events Today: 2X Leverage (Covenants) Debt Up From 50% to ~Par Top 20 S&P 500 Performer YTD |
Q1 2009 Required Debt Amortization and Maturity Schedule 1,190 110 303 796 14 0 0 0 0 As Of March 31, 2009 $ millions Term Loan A Term Loan A1 Term Loan B Revolver (1) As of 3/31/09, the outstanding revolver balance was $444 million. $0 $200 $400 $600 $800 $1,000 $1,200 $1,400 2009 2010 2011 2012 2013 2014 2015 2016 2017 |
Q3 2009 Required Debt Amortization and Maturity Schedule 1,038 2 138 228 25 0 0 296 450 $ millions Term Loan A Term Loan A1 Term Loan A2 Term Loan A3 Term Loan B Term Loan B1 11 5/8% Notes Revolver As of September 30, 2009 (1) Approximately $357.7 million and $200.5 million of the revolver facilities mature in June 2011 and June 2013 respectively. As of 9/30/09, the outstanding revolver balance was $41.1 million. $0 $200 $400 $600 $800 $1,000 $1,200 2009 2010 2011 2012 2013 2014 2015 2016 2017 |
Required Debt Amortization and Maturity Schedule Change from Q1 2009 to Q3 2009 -568 11 -152 0 296 0 450 -165 -108 ($800) ($600) ($400) ($200) $0 $200 $400 $600 2009 2010 2011 2012 2013 2014 2015 2016 2017 |
Q1 vs. Q3 Q1 09 Q3 09 1 Cash Balance $424M $620M Undrawn Revolver $156M $517M Total Capacity2 $580M $1,137M Amortization/ Maturities Through YE 2012 $1,223 $393 Leverage Ratio (Bank Covenants)3 2.78x 2.08x (1) Adjusted to include cash from $300M equity raise completed on November 11th, 2009 (2) Capacity is reduced by $24.5 million due to outstanding letters of credit (3) Maximum Allowable of 4.25x |
Q1: Amend Credit Agreement Aggressive approach Make our case lender by lender (top 17) Create covenant cushion Create flexibility and optionality Ability to acquire debt at discount Incentives to pre-pay debt Ability to extend revolver Ability to modify loans |
Q2: Three Simultaneous Capital Events On June 10th CBRE Simultaneously Announced: $100M equity sale to Paulson $450M subordinated debt offering (anchored by Paulson) $50M At The Market equity program Exercised option in credit agreement to pre-pay debt and achieve permanent reduction in interest rate of 50 basis points on $830 million of term loans and $600 million of revolving credit facility. |
Q3: Loan Modification Process Exercised provision in credit agreement amendment Created four new tranches of debt Created six offers for lenders in existing tranches Lenders accepted offers to modify $985M Extended average amortization/maturity by two years 50 bps incremental interest expense on modified debt1 (1) At Covenant Leverage Ratio of 2.75 or lower |
Q4: Equity Raise November 3rd announcement of a $300M At The Market equity program November 11th announced completion of the program |
Year To Date Leverage reduced to ~2x under covenants Debt traded up from ~50% of par to ~par Equity raises totaled ~15% of current outstanding shares (at average of $9.49 per share) Equity performed among the top 3% of S&P 500 (Q3) Balance sheet and liquidity materially strengthened Balance sheet moved from competitive weakness to competitive strength |