EXHIBIT 12.1
CBRE GROUP, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
| Six Months Ended June 30, |
Year Ended December 31, | |||||||||||||||||||||||
| 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||
| Income (loss) from continuing operations before provision for income taxes |
$ | 300,154 | $ | 508,985 | $ | 489,478 | $ | 429,538 | $ | 272,057 | $ | (645 | ) | |||||||||||
| Less: Equity income (loss) from unconsolidated subsidiaries |
24,264 | 64,422 | 60,729 | 104,776 | 26,561 | (34,095 | ) | |||||||||||||||||
| Income (loss) from continuing operations attributable to non-controlling interests |
25,014 | 7,569 | (9,697 | ) | 6,918 | (49,777 | ) | (60,979 | ) | |||||||||||||||
| Add: Distributed earnings of unconsolidated subsidiaries |
9,297 | 33,302 | 20,199 | 20,794 | 33,874 | 13,509 | ||||||||||||||||||
| Fixed charges |
90,960 | 260,327 | 245,322 | 219,964 | 272,301 | 278,379 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total earnings before fixed charges |
$ | 351,133 | $ | 730,623 | $ | 703,967 | $ | 558,602 | $ | 601,448 | $ | 386,317 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges: |
||||||||||||||||||||||||
| Portion of rent expense representative of the interest factor (1) |
$ | 34,475 | $ | 68,950 | $ | 70,254 | $ | 69,715 | $ | 63,002 | $ | 59,978 | ||||||||||||
| Interest expense |
56,485 | 135,082 | 175,068 | 150,249 | 191,151 | 189,146 | ||||||||||||||||||
| Write-off of financing costs |
— | 56,295 | — | — | 18,148 | 29,255 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total fixed charges |
$ | 90,960 | $ | 260,327 | $ | 245,322 | $ | 219,964 | $ | 272,301 | $ | 278,379 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to fixed charges |
3.86 | 2.81 | 2.87 | 2.54 | 2.21 | 1.39 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (1) | Represents one-third of operating lease costs, which approximates the portion that relates to the interest portion. |