Exhibit 99.1

 

LOGO

 

FOR IMMEDIATE RELEASE

 

For further information:        

Kenneth Kay

Sr. Executive Vice President and

Chief Financial Officer

310.606.4706

 

Steve Iaco

Sr. Managing Director of

Corporate Communications

212.984.6535

 

Shelley Young

Director of

Investor Relations

212.984.835

 

CB RICHARD ELLIS GROUP, INC. REPORTS SECOND QUARTER 2005

EARNINGS PER SHARE UP 119% FROM 2004 AND

RAISES FULL YEAR GUIDANCE

 

Los Angeles, CA – August 2, 2005 — CB Richard Ellis Group, Inc. (NYSE:CBG) today reported second quarter 2005 revenue of $672.2 million, up 22.0% over the second quarter of 2004, and diluted earnings per share of $0.66 for the second quarter of 2005, compared with $0.04 in the second quarter of last year. Excluding one-time charges, second quarter 2005 diluted earnings per share was $0.70, compared with $0.32 for the same quarter a year earlier.

 

Based on continuing favorable trends in most of the Company’s lines of business, CB Richard Ellis raised its full year 2005 guidance for diluted earnings per share to a range of $2.40 to $2.50, excluding one-time Insignia related and debt buy-back charges.

 

Second Quarter Highlights

 

For the second quarter of 2005, the Company generated revenue of $672.2 million, a 22.0% increase over the $550.9 million posted in the second quarter of 2004. The Company reported second quarter net income of $50.4 million, or $0.66 per diluted share, compared with net income of $3.0 million, or $0.04 per diluted share in the second quarter of 2004.

 

Excluding one-time items related to the Insignia acquisition and debt buy-back charges, which totaled $4.2 million ($3.1 million after-tax), the Company would have earned net income1 of $53.5 million, or $0.70 per diluted share in the second quarter of 2005, compared with net income of $22.4 million, or $0.32 per diluted share in the second quarter of 2004.


Revenue

 

The second quarter revenue increase of 22.0% reflects improved performance across virtually all of the Company’s business lines and geographies. A steady leasing recovery, combined with continued investment sales strength globally, fueled the double-digit growth.

 

EBITDA2

 

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) totaled $106.5 million for the second quarter of 2005, an increase of $67.6 million, or 173.4%, from the same quarter last year. The increased EBITDA reflects strength across all the Company’s business lines and continued cost control. Also contributing to the year-over-year increase is the absence of Insignia acquisition-related costs and one-time compensation expense related to the initial public offering of the Company’s common stock in June 2004, both of which significantly impacted second quarter 2004 results.

 

Interest Expense

 

Interest expense totaled $13.4 million for the second quarter of 2005, a decrease of $5.4 million, or 28.8%, 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 the first half of 2005.

 

During the second quarter of 2005, the Company repurchased $11.8 million in aggregate principal amount of its outstanding 11¼% senior subordinated notes in the open market at a premium of $1.4 million. The year-to-date repurchases of $38.2 million will reduce annual interest expense by approximately $4.3 million.

 

Management’s Commentary

 

“Consistent with our expectations, the U.S. leasing market is staging a steady recovery,” said Brett White, chief executive officer of CB Richard Ellis. “The market cycle has reached an inflection point nationally, with most markets seeing measured increases in absorption, lower vacancies and modest rental gains. With employment growth continuing, leasing fundamentals are improving.

 

“U.S. real estate continues to attract high levels of capital, and investor appetite for all property types remains robust. Investor confidence has been bolstered by the turnaround of leasing market fundamentals as well as continuing low long-term interest rates. Meanwhile, increased capital allocations by financial institutions have helped fuel higher demand for real estate investments.

 

“In Europe, there is now a clear strengthening of demand for office space in London, Paris and Madrid, which are key indicators of an expected market recovery in 2006. In Asia, demand for office space is strong in Tokyo, Hong Kong, Beijing and Shanghai, all of which witnessed significant leasing activity, while China is generally becoming the


focus of growing institutional investor interest. International investment sales markets are strong virtually across the board.”

 

Americas Region

 

Second quarter revenue for the Americas region, including the U.S., Canada, Mexico and Latin America, increased 27.4% to $489.9 million, compared with $384.5 million for the second quarter of 2004. This increase was mainly attributable to improved leasing activity, continued high volume of investment sales, increased appraisal/valuation activities, and higher property and facilities management fees.

 

Operating income for the Americas region totaled $69.0 million for the second quarter of 2005, compared with $12.3 million for the second quarter of 2004. The $56.7 million increase was driven by double-digit revenue growth across the board, as well as the lack of merger-related costs associated with the Insignia acquisition and one-time compensation expense associated with the initial public offering, both of which impacted the prior-year quarter. Excluding the impact of these one-time items, operating income for the Americas region would have been $70.7 million for the second quarter of 2005, an increase of $29.3 million, or 70.8%, as compared to the second quarter of last year. The Americas region’s EBITDA totaled $79.9 million for the second quarter of 2005, an increase of $58.6 million, or 275.1%, from last year’s second quarter.

 

EMEA Region

 

Revenue for the EMEA region, mainly consisting of operations in Europe, increased 13.7% to $123.1 million for the second quarter of 2005, compared with $108.3 million for the second quarter of 2004. Operating income for the EMEA segment totaled $10.7 million for the second quarter of 2005, compared with $5.1 million for the same period last year. Excluding one-time items related to the Insignia acquisition, operating income for this region would have been $11.3 million, an increase of $4.4 million, or 63.7%, as compared to the second quarter of 2004. EBITDA for the EMEA region totaled $13.0 million for the second quarter of 2005, an increase of $5.8 million, or 80.9%, from last year’s second quarter. These improvements were primarily driven by a continued strong investment sales environment as well as improved leasing activity.

 

Asia Pacific Region

 

In the Asia Pacific region, which includes operations in Asia, Australia and New Zealand, revenue totaled $43.3 million for the second quarter of 2005, a 14.8% increase from $37.7 million for the second quarter of 2004. Operating income for the Asia Pacific segment totaled $6.6 million for the second quarter of 2005, compared with $5.2 million for the same period last year, an increase of 27.5%. EBITDA for the Asia Pacific segment totaled $7.6 million for the current quarter, an increase of $1.9 million, or 33.6%, from the second quarter of 2004. The year-over-year second quarter improvement generally reflects increased business activity throughout the region. The Asia Pacific segment did not incur any one-time costs associated with the Insignia acquisition or the initial public offering 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 $15.9 million for the second quarter of 2005, compared with $20.4 million in the second quarter of 2004. This decrease was mainly due to acquisition and disposition fee revenue earned in the U.S. in the prior year quarter that did not recur as well as the timing of revenues realized in Japan. Operating loss for this segment totaled $5.4 million for the second quarter of 2005, compared with operating income of $2.8 million for the second quarter of 2004. This decrease was attributable to the aforementioned revenue decrease as well as compensation expense associated with funds concluding over the next three years with no related revenue recognition until they conclude. EBITDA for the Global Investment Management segment totaled $6.1 million for the second quarter of 2005, an increase of $1.3 million or 26.6% from last year’s same period results. The improved EBITDA was primarily driven by an increase in equity earnings, which is included in the calculation of EBITDA but not in the calculation of operating income (loss). The Global Investment Management segment incurred minimal one-time costs associated with the Insignia acquisition in the second quarter of 2004.

 

Additional Business Line Highlights

 

The Company continues to make steady gains in its global Corporate Services portfolio, reflecting the increasing trend toward outsourcing of real estate services. Transaction management accounts in this line of business have grown to more than 1.5 billion square feet worldwide, an increase of approximately 10% as compared to December 31, 2004, and facilities management accounts total approximately 161 million square feet on a global basis, an increase of approximately 6% as compared to December 31, 2004. New Corporate Services accounts were established during the second quarter with companies such as DHL, Fujitsu North America, Hughes Supply and Bank of Nova Scotia. The Company also contracted to provide additional services for existing corporate clients, such as Avaya and Royal Bank of Canada.

 

At the same time, the Company’s mortgage brokerage subsidiary, L.J. Melody, continued to capitalize on investors’ healthy appetite for debt financing. For the first six months of 2005, mortgage originations increased 42% from a year earlier to $7.4 billion. Also during the quarter, CB Richard Ellis established a new specialty finance company, which raised $300 million to invest in debt instruments and originate new loans and preferred equity investments. CB Richard Ellis holds an equity stake of approximately 5% in this specialty finance company.

 

S&P Rating Upgrade

 

On May 25, 2005, Standard & Poor’s Ratings Services raised its rating on CB Richard Ellis, including raising its credit rating to ‘BB-’ from ‘B+’, in response to the Company’s improved operating performance and debt reduction activities.


Six-month Results

 

Six-month revenue increased by $218.5 million, or 22.0%, to $1.2 billion compared to the same period last year. The Company reported net income of $65.0 million, or $0.85 per diluted share, for the six months ended June 30, 2005 compared with a net loss of $13.6 million, or a loss of $0.22 per diluted share, for the six months ended June 30, 2004.

 

Excluding one-time items, the Company would have earned net income of $72.5 million, or $0.95 per diluted share, for the six months ended June 30, 2005 compared to net income of $19.8 million, or $0.29 per diluted share, for the same period in the prior year.

 

EBITDA for the six months ended June 30, 2005 was $156.8 million, representing an increase of $107.7 million, or 219.6%, from EBITDA of $49.1 million for the six months ended June 30, 2004.

 

2005 Guidance

 

As previously mentioned, the Company is raising its full-year guidance for 2005. CB Richard Ellis expects to generate full year revenue of $2.7 billion, net income in the range of $183.0 million to $191.0 million, and diluted earnings per share in the range of $2.40 to $2.50, excluding residual one-time Insignia related and debt buy-back charges totaling approximately $14.0 million (pre-tax).

 

The Company’s second-quarter earnings conference call will be held on Wednesday, August 3, 2005 at 10:30 a.m. EDT. A live webcast will be accessible through the Investor Relations section of the Company’s Web site at www.cbre.com.

 

The direct dial-in number for the conference call is 866-233-3843 (in the U.S.) and 612-332-0530 (outside the U.S.). The access code for the call is 790789. A replay of the call will be available beginning at 2:00 p.m. EDT on August 3, 2005 and ending at 2:59 a.m. EDT on August 11, 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 790789. A transcript of the call will be available on the Company’s Investor Relations Web site.

 

About CB Richard Ellis

 

CB Richard Ellis Group, Inc. (NYSE:CBG), a FORTUNE 1000 company headquartered in Southern California, is the world’s 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 Company’s 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 Company’s 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 Group, Inc.’s 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 Group, Inc.’s 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 company’s 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, as adjusted for one-time items, is provided in the exhibits to this release.

 

2 The Company’s 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 Company’s 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 Company’s 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 Company’s 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 management’s 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 Company’s 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 Company’s 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.”


 

CB RICHARD ELLIS GROUP, INC.

OPERATING RESULTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND 2004

(Dollars in thousands, except share data)

(Unaudited)

 

    

Three Months Ended

June 30,


  

Six Months Ended

June 30,


 
     2005

   2004

   2005

   2004

 

Revenue

   $ 672,163    $ 550,916    $ 1,210,429    $ 991,908  

Costs and expenses:

                             

Cost of services

     338,691      272,611      606,737      496,833  

Operating, administrative and other

     241,730      230,539      464,951      429,790  

Depreciation and amortization

     10,818      10,830      21,188      27,661  

Merger-related charges

     —        11,574      —        21,534  
    

  

  

  


Operating income

     80,924      25,362      117,553      16,090  

Equity income from unconsolidated subsidiaries

     14,779      2,768      18,020      5,294  

Interest income

     3,058      1,564      5,503      2,837  

Interest expense

     13,374      18,780      26,972      38,425  

Loss on extinguishment of debt

     1,832      4,009      6,762      4,009  
    

  

  

  


Income (loss) before provision (benefit) for income taxes

     83,555      6,905      107,342      (18,213 )

Provision (benefit) for income taxes

     33,134      3,940      42,349      (4,610 )
    

  

  

  


Net income (loss)

   $ 50,421    $ 2,965    $ 64,993    $ (13,603 )
    

  

  

  


Basic income (loss) per share

   $ 0.68    $ 0.05    $ 0.88    $ (0.22 )
    

  

  

  


Weighted average shares outstanding for basic income (loss) per share

     73,785,232      63,990,494      73,659,733      63,256,275  
    

  

  

  


Diluted income (loss) per share

   $ 0.66    $ 0.04    $ 0.85    $ (0.22 )
    

  

  

  


Weighted average shares outstanding for diluted income (loss) per share

     76,365,899      69,375,929      76,275,811      63,256,275  
    

  

  

  


EBITDA

   $ 106,521    $ 38,960    $ 156,761    $ 49,045  
    

  

  

  



 

CB RICHARD ELLIS GROUP, INC.

SEGMENT RESULTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND 2004

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended
June 30,


   Six Months Ended
June 30,


 
     2005

    2004

   2005

    2004

 

Americas

                               

Revenue

   $ 489,878     $ 384,468    $ 870,992     $ 703,069  

Costs and expenses:

                               

Cost of services

     263,295       207,612      463,252       381,508  

Operating, administrative and other

     150,150       146,823      290,769       272,832  

Depreciation and amortization

     7,455       7,310      14,383       17,283  

Merger-related charges

     —         10,381      —         17,998  
    


 

  


 


Operating income

   $ 68,978     $ 12,342    $ 102,588     $ 13,448  
    


 

  


 


EBITDA

   $ 79,857     $ 21,290    $ 123,295     $ 34,095  
    


 

  


 


EMEA

                               

Revenue

   $ 123,139     $ 108,309    $ 225,249     $ 188,135  

Costs and expenses:

                               

Cost of services

     54,930       47,363      104,705       83,588  

Operating, administrative and other

     55,097       52,364      104,991       98,385  

Depreciation and amortization

     2,390       2,325      4,814       7,972  

Merger-related charges

     —         1,163      —         3,205  
    


 

  


 


Operating income (loss)

   $ 10,722     $ 5,094    $ 10,739     $ (5,015 )
    


 

  


 


EBITDA

   $ 12,989     $ 7,179    $ 15,248     $ 2,468  
    


 

  


 


Asia Pacific

                               

Revenue

   $ 43,284     $ 37,710    $ 77,159     $ 63,270  

Costs and expenses:

                               

Cost of services

     20,466       17,636      38,780       31,737  

Operating, administrative and other

     15,694       14,303      29,201       25,487  

Depreciation and amortization

     549       616      1,148       1,250  
    


 

  


 


Operating income

   $ 6,575     $ 5,155    $ 8,030     $ 4,796  
    


 

  


 


EBITDA

   $ 7,566     $ 5,665    $ 9,708     $ 6,235  
    


 

  


 


Global Investment Management

                               

Revenue

   $ 15,862     $ 20,429    $ 37,029     $ 37,434  

Costs and expenses:

                               

Operating, administrative and other

     20,789       17,049      39,990       33,086  

Depreciation and amortization

     424       579      843       1,156  

Merger-related charges

     —         30      —         331  
    


 

  


 


Operating (loss) income

   $ (5,351 )   $ 2,771    $ (3,804 )   $ 2,861  
    


 

  


 


EBITDA

   $ 6,109     $ 4,826    $ 8,510     $ 6,247  
    


 

  


 



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.


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):

 

    

Three Months Ended

June 30,


  

Six Months Ended

June 30,


 
     2005

   2004

   2005

   2004

 

Net income (loss)

   $ 50,421    $ 2,965    $ 64,993    $ (13,603 )

Amortization expense related to net revenue backlog acquired in the Insignia acquisition, net of tax

     —        567      —        4,855  

Merger-related charges related to the Insignia acquisition, net of tax

     —        7,281      —        13,547  

Integration costs related to the Insignia acquisition, net of tax

     1,657      2,167      3,135      5,533  

One-time compensation expense related to the initial public offering, net of tax

     —        9,437      —        9,437  

Loss on extinguishment of debt, net of tax

     1,442      —        4,408      —    
    

  

  

  


Net income, as adjusted

   $ 53,520    $ 22,417    $ 72,536    $ 19,769  
    

  

  

  


Diluted income per share, as adjusted

   $ 0.70    $ 0.32    $ 0.95    $ 0.29  
    

  

  

  


Weighted average shares outstanding for diluted income per share, as adjusted

     76,365,899      69,375,929      76,275,811      68,499,765 (1)
    

  

  

  


 

(1) With adjustments to arrive at “Net income, as adjusted,” a net loss translates into a net income position on an adjusted basis. Accordingly, the weighted average impact of the dilutive effect of potential common shares of 5,243,490 has been considered in determining the dilutive earnings per share on a adjusted basis.

 

EBITDA for the Company is calculated as follows (dollars in thousands):

 

    

Three Months Ended

June 30,


  

Six Months Ended

June 30,


 
     2005

   2004

   2005

   2004

 

Net income (loss)

   $ 50,421    $ 2,965    $ 64,993    $ (13,603 )

Add:

                             

Depreciation and amortization

     10,818      10,830      21,188      27,661  

Interest expense

     13,374      18,780      26,972      38,425  

Loss on extinguishment of debt

     1,832      4,009      6,762      4,009  

Provision (benefit) for income taxes

     33,134      3,940      42,349      (4,610 )

Less:

                             

Interest income

     3,058      1,564      5,503      2,837  
    

  

  

  


EBITDA

   $ 106,521    $ 38,960    $ 156,761    $ 49,045  
    

  

  

  



Operating income (loss), as adjusted for one-time items is calculated as follows (dollars in thousands):

 

    

Three Months Ended

June 30,


  

Six Months Ended

June 30,


 
     2005

    2004

   2005

    2004

 

Americas

                               

Operating income

   $ 68,978     $ 12,342    $ 102,588     $ 13,448  

Amortization expense relating to net revenue backlog acquired in the Insignia acquisition

     —         901      —         4,393  

Merger-related charges related to the Insignia acquisition

     —         10,381      —         17,998  

Integration costs related to the Insignia acquisition

     1,740       2,779      3,571       7,502  

One-time compensation expense related to the initial public offering

     —         15,000      —         15,000  
    


 

  


 


Operating income, as adjusted

   $ 70,718     $ 41,403    $ 106,159     $ 58,341  
    


 

  


 


EMEA

                               

Operating income (loss)

   $ 10,722     $ 5,094    $ 10,739     $ (5,015 )

Amortization expense related to net revenue backlog acquired in the Insignia acquisition

     —         —        —         3,324  

Merger-related charges related to the Insignia acquisition

     —         1,163      —         3,205  

Integration costs related to the Insignia acquisition

     612       665      1,237       1,293  
    


 

  


 


Operating income, as adjusted

   $ 11,334     $ 6,922    $ 11,976     $ 2,807  
    


 

  


 


 

Asia Pacific

 

The Asia Pacific segment did not incur any one-time costs associated with the Insignia acquisition or the initial public offering.

 

 

  

Global Investment Management

                               

Operating (loss) income

   $ (5,351 )   $ 2,771    $ (3,804 )   $ 2,861  

Merger-related charges related to the Insignia acquisition

     —         30      —         331  
    


 

  


 


Operating (loss) income, as adjusted

   $ (5,351 )   $ 2,801    $ (3,804 )   $ 3,192  
    


 

  


 



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
June 30,


    Six Months Ended
June 30,


 
     2005

    2004

    2005

    2004

 

Americas

                                

Operating income

   $ 68,978     $ 12,342     $ 102,588     $ 13,448  

Add:

                                

Depreciation and amortization

     7,455       7,310       14,383       17,283  

Equity income from unconsolidated subsidiaries

     3,424       1,638       6,324       3,364  
    


 


 


 


EBITDA

   $ 79,857     $ 21,290     $ 123,295     $ 34,095  
    


 


 


 


EMEA

                                

Operating income (loss)

   $ 10,722     $ 5,094     $ 10,739     $ (5,015 )

Add:

                                

Depreciation and amortization

     2,390       2,325       4,814       7,972  

Equity loss from unconsolidated subsidiaries

     (123 )     (240 )     (305 )     (489 )
    


 


 


 


EBITDA

   $ 12,989     $ 7,179     $ 15,248     $ 2,468  
    


 


 


 


Asia Pacific

                                

Operating income

   $ 6,575     $ 5,155     $ 8,030     $ 4,796  

Add:

                                

Depreciation and amortization

     549       616       1,148       1,250  

Equity income (loss) from unconsolidated subsidiaries

     442       (106 )     530       189  
    


 


 


 


EBITDA

   $ 7,566     $ 5,665     $ 9,708     $ 6,235  
    


 


 


 


Global Investment Management

                                

Operating (loss) income

   $ (5,351 )   $ 2,771     $ (3,804 )   $ 2,861  

Add:

                                

Depreciation and amortization

     424       579       843       1,156  

Equity income from unconsolidated subsidiaries

     11,036       1,476       11,471       2,230  
    


 


 


 


EBITDA

   $ 6,109     $ 4,826     $ 8,510     $ 6,247  
    


 


 


 



 

CB RICHARD ELLIS GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(Unaudited)

 

     June 30,
2005


   December 31,
2004


Assets:

             

Cash and cash equivalents

   $ 192,217    $ 256,896

Restricted cash

     5,841      9,213

Receivables, net

     320,034      394,062

Warehouse receivable (1)

     173,784      138,233

Property and equipment, net

     133,729      137,703

Goodwill and other intangibles, net

     933,188      935,161

Deferred compensation assets

     132,995      102,578

Other assets, net

     349,778      297,790
    

  

Total assets

   $ 2,241,566    $ 2,271,636
    

  

Liabilities:

             

Current liabilities, excluding debt

   $ 523,875    $ 637,165

Warehouse line of credit (1)

     173,784      138,233

Senior secured term loan tranche B

     271,150      277,050

11 1/4% senior subordinated notes

     167,366      205,032

9 3/4% senior notes

     130,000      130,000

Other debt (2)

     40,956      22,492

Deferred compensation liability

     165,566      160,281

Other long-term liabilities

     127,714      135,510
    

  

Total liabilities

     1,600,411      1,705,763

Minority interest

     5,809      5,925

Stockholders’ equity

     635,346      559,948
    

  

Total liabilities and stockholders’ equity

   $ 2,241,566    $ 2,271,636
    

  

 

(1) Includes Freddie MAC loan receivables and related non-recourse warehouse line of credit of $173.8 million and $138.2 million at June 30, 2005 and December 31, 2004, respectively.

 

(2) Includes $21.2 million of non-recourse debt relating to an investment in Europe at June 30, 2005.