[Sign Up Now] to Receive Our FREE Daily SCVTV-SCVNews Digest by E-Mail

Inside
Weather
Santa Clarita CA
Partly sunny
Partly sunny
89°F
 
Calendar
Today in
S.C.V. History
June 20
2002 - "Legacy: Santa Clarita's Living History" series debuts on SCVTV with "Placerita Gold" episode [watch]


cbreCBRE Group Inc. reported continued strong revenue Wednesday and adjusted earnings growth for the fourth quarter and year ended December 31, 2013.

 

Full-Year 2013 Results

* Revenue for full-year 2013 totaled $7.2 billion, an increase of 10% (11% in local currency) from $6.5 billion in 2012.

* Excluding selected charges1, net income2 for 2013 rose 19% to $474.3 million from $399.4 million in 2012, while earnings per diluted share improved 17% to $1.43 from $1.22 for the prior year. Selected charges (net of income taxes) totaled $157.8 million in 2013. For 2012, selected charges (net of income taxes) totaled $83.8 million.

* On a U.S. GAAP basis, net income was $316.5 million, or $0.95 per diluted share for 2013, as compared to $315.6 million, or $0.97 per diluted share for 2012. Current-year results were significantly impacted by a $74.3 million ($0.22 per share) non-cash intangible asset impairment in one element of the Company’s Global Investment Management business in continental Europe, as described more fully below. In addition, costs associated with the Company’s corporate debt refinancing reduced GAAP earnings per diluted share by $0.10 for 2013.

* Excluding selected charges, Earnings Before Interest Taxes Depreciation and Amortization (EBITDA)3 increased 11% to $1.0 billion in the current year from $918.4 million in the year prior. EBITDA3 (including selected charges) rose 14% to $982.9 million for 2013 from $861.6 million for 2012.

 

Fourth-Quarter 2013 Results

* Revenue for the quarter totaled $2.2 billion, an increase of 11% (13% in local currency) from $2.0 billion in the fourth quarter of 2012.

* Excluding selected charges, net income rose 22% to $221.3 million from $181.9 million in the fourth quarter of 2012, while earnings per diluted share improved 22% to $0.67 from $0.55 in the prior-year period. For the fourth quarter, selected charges (net of income taxes) totaled $106.6 million versus $8.9 million for the same period in 2012.

* On a U.S. GAAP basis, net income totaled $114.6 million, compared with $173.0 million for the fourth quarter of 2012. GAAP earnings per diluted share totaled $0.34, compared with $0.53 in last year’s fourth quarter. These lower results also reflect the $74.3 million ($0.22 per share) charge in the Global Investment Management segment, referenced above.

* Excluding selected charges, EBITDA increased 12% to $392.7 million from $351.7 million in the fourth quarter of 2012. EBITDA (including selected charges) rose 4% to $358.3 million for the fourth quarter of 2013, from $345.7 million for the same period a year earlier.

 

Management Commentary

“We ended 2013 on a high note,” said Bob Sulentic, president and chief executive officer of CBRE. “Despite lingering economic challenges and an uneven global recovery, CBRE generated double-digit revenue and adjusted earnings growth for the fourth quarter and full year. We were especially encouraged to see further market share gains in our leasing and sales businesses, supported by investments in recruiting and in our platform. In addition, revenue continued to rebound strongly in our EMEA region, and our global occupier outsourcing business maintained double-digit growth in local currency.

“For 2013 overall, we reached new milestones as revenue exceeded $7 billion and normalized EBITDA surpassed $1 billion for the first time. These are notable accomplishments that reflect the diligent efforts of our people to work together, leveraging our brand and our global service offering to produce outstanding results for our clients. We also had tremendous success in attracting new talent to CBRE, adding hundreds of top professionals to our brokerage ranks through strategic recruiting and in-fill acquisitions. This was a top priority for 2013, resulting in what we believe was our strongest year of brokerage recruiting in the past decade.

“We remain highly focused on sustaining our market leadership position for the long term by making important investments in platform enhancements, including technology, research and talent development that will support our people in serving our clients and open new avenues of growth for our Company.”

Among CBRE’s geographic regions, revenue growth during the fourth quarter was led by another strong performance in Europe, the Middle East and Africa (EMEA), where revenue increased 21% (18% in local currency). The United Kingdom, in particular, generated exceptional results with a 28% (27% in local currency) revenue increase. The Americas, CBRE’s largest business segment, also posted a healthy revenue gain of 9% (10% in local currency). The Americas leasing business continued to revive strongly with revenue up 15% (16% in local currency) despite a sluggish macro environment. Meanwhile, currency effects continued to temper otherwise strong growth in Asia Pacific. In local currency, this region’s revenue rose 14%, but only 3% in U.S. dollars.

Among business lines, Global Investment Management figured prominently in the Company’s strong fourth-quarter performance. Revenue improved 36% (35% in local currency), largely due to the realization of carried-interest revenue. Carried interest is incremental revenue that CBRE earns when it sells assets within portfolios it manages for institutional investors at values that exceed target return thresholds.

Also reflecting the strength of the investment market, global property sales increased 19% (21% in local currency) in the fourth quarter of 2013. Sales activity was particularly vibrant in a number of countries around the world, including Australia, Brazil, Germany, Japan, the Netherlands and the United Kingdom. U.S. property sales growth was more temperate following the tax-motivated activity in the fourth quarter of 2012. Nevertheless, Americas sales revenue improved 8% (9% in local currency) during the quarter, and 15% (16% in local currency) for all of 2013. For the 8th consecutive year, CBRE claimed the #1 investment sales market share in 2013, with an increase of 150 basis points.

Global leasing revenue rose 10% (11% in local currency), marking the second consecutive quarter of double-digit increases. Growth in this business line had been hampered by a slow economic recovery. However, recent performance in leasing has improved markedly, particularly in the U.S., as CBRE continues to gain market share.

The Company’s occupier outsourcing business, Global Corporate Services (GCS), grew steadily, as more space users globally recognize the advantages of turning over the management of their real estate to third-party service providers. During the fourth quarter, CBRE signed 32 outsourcing contracts with new customers, the most ever for the Company in a single quarter. CBRE also set a new Company record by signing 96 outsourcing contracts with new customers for all of 2013.

Revenue from the GCS business (which comprises facilities management, project management, transaction management and strategic consulting) rose 9% globally (10% in local currency) during the fourth quarter, paced by an 11% increase (12% in local currency) in the Americas.

During the quarter, CBRE completed a significant acquisition to bolster its GCS business in EMEA. London-based Norland Managed Services Ltd, which CBRE acquired on December 23, 2013, is a leading provider of commercial building technical engineering services. The acquisition of Norland enables CBRE to self-perform these services for its occupier clients in EMEA and to add substantial expertise in the rapidly growing critical environments market segment. Norland did not contribute to CBRE’s financial results in 2013.

CBRE also completed ten additional in-fill acquisitions during the year, including five in the fourth quarter: Alan Selby & Partners, a leading firm serving the London prime residential real estate market; CAC Group, a leading regional commercial real estate services firm based in San Francisco, California; CB Richard Ellis Carmody, CBRE’s former affiliate in Charleston, South Carolina; KLMK Group, a facility consulting and project advisory firm serving the healthcare industry and based in Richmond, Virginia; and Whitestone Research, a leading provider of facilities-related cost analytics data, tools and services, based in Santa Barbara, California.

Commercial mortgage brokerage revenue decreased 4%, with the decline wholly attributable to regulatory curbs placed on the U.S. Government-Sponsored Enterprises’ (GSEs) multi-housing lending activity. These mandatory limits put significant pressure on revenue and profits for the commercial mortgage brokerage business, which otherwise remained quite healthy.

 

Fourth-Quarter 2013 Segment Results

Americas Region (U.S., Canada and Latin America)

  • Revenue rose 9% (10% in local currency) to $1.4 billion, compared with $1.2 billion for the fourth quarter of 2012.
  • EBITDA, excluding selected charges, increased 2% to $202.4 million compared with $199.3 million in last year’s fourth quarter. Including selected charges, current-quarter EBITDA was $201.3 million. There were no selected charges in the comparable period of 2012.
  • Operating income totaled $165.3 million, compared with $169.8 million for the prior-year fourth quarter.
  • Both EBITDA and operating income continued to be affected by increased investments in areas necessary to drive long-term growth and client service, notably brokerage recruiting and technology.
  • In addition, the current-year results were impacted by the reduction in mortgage servicing work for GSEs and higher insurance and legal costs, all three of which reduced both EBITDA metrics by approximately $20 million.

EMEA Region (primarily Europe)

  • Revenue rose 21% (18% in local currency) to $432.7 million, compared with $357.5 million for the fourth quarter of 2012. This revenue was the highest ever for the EMEA region in local currency. The increase was broad based, as every major business line showed growth, led by property sales. Notable strength was evident in the U.K. as well as in the Netherlands and Spain.
  • EBITDA, excluding selected charges, increased 4% to $56.0 million compared with $53.8 million in the prior-year fourth quarter. Including selected charges, current-quarter EBITDA was $42.3 million, which was impacted by $13.7 million of integration and other costs related to acquisitions, primarily Norland, as well as cost containment expenses. There were no selected charges in the comparable period of 2012.
  • Like the Americas, EBITDA was affected by investments in areas necessary to drive long-term growth and client service, notably brokerage recruiting and technology.
  • Operating income totaled $35.2 million compared with $45.0 million for the same period in 2012. Current-year operating income was impacted by the same selected charges and investments in recruiting and other growth initiatives that affected EBITDA.

Asia Pacific Region (Asia, Australia and New Zealand)

  • Revenue was $255.6 million, an increase of 3% (14% in local currency) from $248.8 million for the fourth quarter of 2012. Performance improved in several countries, particularly Australia, India and Japan, but was largely offset by the negative effect of foreign currency movement.
  • EBITDA, excluding selected charges, totaled $30.2 million compared with $38.6 million for the prior-year fourth quarter. Including selected charges, current-quarter EBITDA was $25.9 million, which was impacted by $4.3 million of cost containment and acquisition-related integration expenses. There were no selected charges in the comparable period of 2012.
  • Both EBITDA metrics were impacted by a concentration of property sales commissions among higher-producing professionals and foreign currency movement.
  • Operating income totaled $22.1 million compared with $36.0 million for the fourth quarter of 2012. Current-year operating income was also impacted by the same factors that affected EBITDA.

Global Investment Management (investment management operations in the U.S., Europe and Asia)

  • Revenue rose 36% (35% in local currency) to $168.0 million from $123.4 million in the fourth quarter of 2012. The increase was driven by the aforementioned carried-interest revenue, which totaled $56.3 million in the current quarter.
  • Excluding selected charges, EBITDA increased more than 230% to $82.2 million from $24.4 million in the prior-year fourth quarter. EBITDA (including selected charges) rose more than 260% to $66.9 million compared with $18.4 million in the fourth quarter of 2012.
  • Operating loss totaled $45.3 million as compared to operating income of $7.3 million for the fourth quarter of 2012. Operating loss for the fourth quarter of 2013 included a $98.1 million non-cash write-off of intangible assets associated with the European open-end fund business and $9.6 million of integration and other acquisition-related costs. The non-amortizable intangible asset impairment is included in the calculation of operating loss but not in EBITDA.
  • The Global Investment Management business continues to perform well overall. The non-cash impairment charge is related to a decrease in value within one part of the European business — open-end funds. These funds have experienced a decline in assets under management, as the business mix shifts toward separate accounts, consistent with market movements following the extended financial crisis in Europe, which has resulted in project sales and planned liquidations of certain funds.
  • Assets under management (AUM) totaled $89.1 billion at year-end 2013, up 2% from the third quarter of 2013, but down 3% from year-end 2012. The increase during the quarter was driven by $2.1 billion of acquisitions, favorable currency effects of $0.9 billion and a $0.9 billion increase in property values. These were partly offset by property dispositions, reflecting the strategy to harvest portfolio gains, of $2.4 billion.

Development Services (real estate development and investment activities primarily in the U.S.)

  • Revenue totaled $18.4 million compared with $28.4 million for the fourth quarter of 2012. The revenue decline was attributable to decreased rental revenue resulting from property dispositions and lower incentive development fees.
  • EBITDA totaled $21.8 million, compared with $35.6 million reported in the prior-year period. The decline was primarily due to lower gains on the sale of properties (reflected in equity income from unconsolidated subsidiaries).
  • Operating loss narrowed to $8.0 million compared with $25.3 million for the same period in 2012. Equity income from unconsolidated subsidiaries is included in the calculation of EBITDA, but not in operating loss.
  • Development projects in process totaled $4.9 billion, up 17% from year-end 2012, and the inventory of pipeline deals totaled $1.5 billion, down 29% from year-end 2012. The shift from pipeline to in-process reflects recovering demand for development services as the economy improves.

 

Business Outlook

“As we look ahead to 2014, we have good momentum in most of our businesses and market sentiment is positive. Our outlook is further buoyed by signs of firmer economic growth in the U.S. and Europe’s emergence from a long slump,” said Mr. Sulentic. “Should a stronger market recovery develop, we expect to benefit significantly due to the continued strengthening of our leading brand and platform, which is enhancing our value proposition for our clients, and in turn, our shareholders.”

In looking forward to 2014, CBRE expects its global real estate services business to produce double-digit normalized EBITDA growth even before contributions from Norland. This growth is expected to be driven by double-digit revenue increases in both global property sales and occupier outsourcing as well as continued growth in leasing revenue. The Company faces continued uncertainty over the regulatory environment of GSE mortgage origination activity, but currently assumes 2014 volumes will be similar to 2013. Together, CBRE’s principal businesses, Global Investment Management and Development Services, are expected to perform in line with 2013, excluding carried interest.

Even with relatively little carried interest and continued investments in growth, particularly in brokerage recruiting, CBRE expects to achieve earnings-per-share, as adjusted, in the range of $1.55 to $1.60 in 2014, implying a growth rate of 10% at the mid-point of the range. With the investments being made in recruiting and other initiatives, CBRE believes it is well positioned for long-term growth.

 

 

About CBRE Group Inc.

CBRE Group Inc., a Fortune 500 and S&P 500 company headquartered in Los Angeles, is the world’s largest commercial real estate services and investment firm (in terms of 2013 revenue). The Company has approximately 44,000 employees (excluding affiliates), and serves real estate owners, investors and occupiers through approximately 350 offices (excluding affiliates) worldwide. CBRE offers strategic advice and execution for property sales and leasing; corporate services; property, facilities and project management; mortgage banking; appraisal and valuation; development services; investment management; and research and consulting. Please visit our website 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 future growth momentum, operations, financial performance, business outlook and ability to successfully integrate businesses we have acquired with our existing operations. 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: general conditions of financial liquidity for real estate transactions, including the impact of European sovereign debt issues and relatively flat economic growth in many European countries as well as U.S. and European fiscal uncertainty; 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 leverage our platform to grow revenues and capture market share; fluctuations in currency; continued growth in trends toward use of outsourced commercial real estate services; our ability to control costs relative to revenue growth and expand EBITDA margins; our ability to retain and incentivize producers; our ability to identify, acquire and integrate synergistic and accretive businesses; expected levels of interest, depreciation and amortization expense; changes in our effective tax rate; realization of values in investment funds to offset related incentive compensation expense; our ability to maintain and grow assets under management in our Global Investment Management business; a decline in asset values in, or a reduction in earnings or cash flow from, our investment programs, as well as related litigation, liabilities and reputational harm; and our ability to comply with laws and regulations related to our domestic and international operations, including employment laws, regulatory requirements and the anti-corruption laws of the U.S. and other countries.

Additional information concerning factors that may influence the Company’s financial information is discussed under “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “Quantitative and Qualitative Disclosures About Market Risk” and “Cautionary Note on Forward-Looking Statements” in our Annual Report on Form 10-K for the year ended December 31, 2012, and under “Management’s 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 September 30, 2013, as well as in the Company’s press releases and other periodic filings with the Securities and Exchange Commission. Such filings are available publicly and may be obtained on the Company’s website at www.cbre.com or upon written request from the CBRE Investor Relations Department at investorrelations@cbre.com.

1 Selected charges included the write-off of financing costs, amortization expense related to net revenue backlog, incentive fees and certain customer relationships resulting from acquisitions, certain carried interest incentive compensation expense, integration and other costs related to acquisitions, cost containment expenses and the impairment of non-amortizable intangible assets. For the impact of selected charges on specific periods, see the “Non-GAAP Financial Measures” section of this press release.

2 A reconciliation of net income attributable to CBRE Group, Inc. to net income attributable to CBRE Group, Inc., as adjusted for selected charges, is provided in the section of this press release entitled “Non-GAAP Financial Measures.”

3 EBITDA represents earnings before net interest expense, write-off of financing costs, income taxes, depreciation and amortization, while amounts shown for EBITDA, as adjusted (or normalized EBITDA), remove the impact of certain cash and non-cash charges related to acquisitions, cost containment initiatives and asset impairments, as well as certain carried interest incentive compensation expense. Our management believes that both of these measures are useful in evaluating our operating performance compared to that of other companies in our industry because the calculations of EBITDA and EBITDA, as adjusted, generally eliminate the effects of financing and income taxes and the accounting effects of capital spending and acquisitions, which would include impairment charges of goodwill and intangibles created from acquisitions. Such items may vary for different companies for reasons unrelated to overall operating performance. As a result, our management uses these measures to evaluate operating performance and for other discretionary purposes, including as a significant component when measuring our operating performance under our employee incentive programs. Additionally, we believe EBITDA and EBITDA, as adjusted, are useful to investors to assist them in getting a more complete picture of our results from operations.

However, EBITDA and EBITDA, as adjusted, are not recognized measurements under U.S. generally accepted accounting principles, or GAAP, and when analyzing our operating performance, readers should use EBITDA and EBITDA, as adjusted, in addition to, and not as an alternative for, net income as determined in accordance with GAAP. Because not all companies use identical calculations, our presentation of EBITDA and EBITDA, as adjusted, may not be comparable to similarly titled measures of other companies. Furthermore, EBITDA and EBITDA, as adjusted, are not intended to be measures of free cash flow for our management’s discretionary use, as they do not consider certain cash requirements such as tax and debt service payments. The amounts shown for EBITDA and EBITDA, as adjusted, also differ from the amounts calculated under similarly titled definitions in our 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 our ability to engage in certain activities, such as incurring additional debt and making certain restricted payments.

For a reconciliation of EBITDA and EBITDA, as adjusted to net income attributable to CBRE Group, Inc., the most comparable financial measure calculated and presented in accordance with GAAP, see the section of this press release titled “Non-GAAP Financial Measures.”

CBRE GROUP, INC.
OPERATING RESULTS
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2013 AND 2012
(Dollars in thousands, except share data)
Three Months Ended Twelve Months Ended
December 31, December 31,
2013 2012 2013 2012
Revenue $ 2,233,851 $ 2,005,846 $ 7,184,794 $ 6,514,099
Costs and expenses:
Cost of services 1,276,998 1,131,570 4,189,389 3,742,514
Operating, administrative and other 638,696 597,453 2,104,310 2,002,914
Depreciation and amortization 52,984 44,750 190,390 169,645
Non-amortizable intangible asset impairment 98,129 98,129 19,826
Total costs and expenses 2,066,807 1,773,773 6,582,218 5,934,899
Gain on disposition of real estate 2,167 650 13,552 5,881
Operating income 169,211 232,723 616,128 585,081
Equity income from unconsolidated subsidiaries 34,782 40,859 64,422 60,729
Other income 4,171 6,458 13,523 11,093
Interest income 1,287 1,860 6,289 7,643
Interest expense 27,372 43,025 135,082 175,068
Write-off of financing costs 56,295
Income from continuing operations before provision for income taxes 182,079 238,875 508,985 489,478
Provision for income taxes 66,242 82,969 187,187 185,322
Income from continuing operations 115,837 155,906 321,798 304,156
Income from discontinued operations, net of income taxes 2,703 631 26,997 631
Net income 118,540 156,537 348,795 304,787
Less: Net income (loss) attributable to non-controlling interests 3,894 (16,461 ) 32,257 (10,768 )
Net income attributable to CBRE Group, Inc. $ 114,646 $ 172,998 $ 316,538 $ 315,555
Basic income per share attributable to CBRE Group, Inc. shareholders
Income from continuing operations attributable to CBRE Group, Inc. $ 0.35 $ 0.52 $ 0.95 $ 0.97
Income from discontinued operations attributable to CBRE Group, Inc. 0.01 0.01 0.01
Net income attributable CBRE Group, Inc. $ 0.35 $ 0.53 $ 0.96 $ 0.98
Weighted average shares outstanding for basic income per share 329,912,177 325,372,928 328,110,004 322,315,576
Diluted income per share attributable to CBRE Group, Inc. shareholders
Income from continuing operations attributable to CBRE Group, Inc. $ 0.34 $ 0.52 $ 0.94 $ 0.96
Income from discontinued operations attributable to CBRE Group, Inc. 0.01 0.01 0.01
Net income attributable to CBRE Group, Inc. $ 0.34 $ 0.53 $ 0.95 $ 0.97
Weighted average shares outstanding for diluted income per share 332,519,441 329,012,910 331,762,854 327,044,145
EBITDA (1) $ 358,256 $ 345,730 $ 982,883 $ 861,621
__________
(1) Includes EBITDA related to discontinued operations of $0.4 million and $5.6 million for the three months ended December 31, 2013 and 2012, respectively, and $7.9 million and $5.6 million for the twelve months ended December 31, 2013 and 2012, respectively.
CBRE GROUP, INC.
SEGMENT RESULTS
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2013 AND 2012
(Dollars in thousands)
Three Months Ended Twelve Months Ended
December 31, December 31,
2013 2012 2013 2012
Americas
Revenue $ 1,359,179 $ 1,247,703 $ 4,504,520 $ 4,103,602
Costs and expenses:
Cost of services 877,128 788,867 2,911,168 2,607,029
Operating, administrative and other 285,067 264,793 1,008,518 929,950
Depreciation and amortization 31,726 24,286 116,564 82,841
Operating income $ 165,258 $ 169,757 $ 468,270 $ 483,782
EBITDA $ 201,339 $ 199,345 $ 603,191 $ 578,649
EMEA
Revenue $ 432,702 $ 357,451 $ 1,217,109 $ 1,031,818
Costs and expenses:
Cost of services 240,126 198,012 721,461 624,498
Operating, administrative and other 149,966 109,945 425,189 358,696
Depreciation and amortization 7,395 4,524 20,496 14,198
Non-amortizable intangible asset impairment 19,826
Operating income $ 35,215 $ 44,970 $ 49,963 $ 14,600
EBITDA $ 42,337 $ 53,792 $ 71,267 $ 54,299
Asia Pacific
Revenue $ 255,559 $ 248,845 $ 872,821 $ 817,241
Costs and expenses:
Cost of services 159,744 144,691 556,760 510,987
Operating, administrative and other 69,936 65,125 245,251 224,558
Depreciation and amortization 3,826 3,017 12,397 11,475
Operating income $ 22,053 $ 36,012 $ 58,413 $ 70,221
EBITDA $ 25,879 $ 38,583 $ 70,795 $ 80,630
Global Investment Management
Revenue $ 168,014 $ 123,409 $ 537,102 $ 482,589
Costs and expenses:
Operating, administrative and other 106,278 104,640 352,395 387,592
Depreciation and amortization 8,911 11,487 36,194 51,290
Non-amortizable intangible asset impairment 98,129 98,129
Operating (loss) income $ (45,304 ) $ 7,282 $ 50,384 $ 43,707
EBITDA(1) $ 66,886 $ 18,434 $ 194,609 $ 96,359
Development Services
Revenue $ 18,397 $ 28,438 $ 53,242 $ 78,849
Costs and expenses:
Operating, administrative and other 27,449 52,950 72,957 102,118
Depreciation and amortization 1,126 1,436 4,739 9,841
Gain on disposition of real estate 2,167 650 13,552 5,881
Operating loss $ (8,011 ) $ (25,298 ) $ (10,902 ) $ (27,229 )
EBITDA(2) $ 21,815 $ 35,576 $ 43,021 $ 51,684
__________
(1) Includes EBITDA related to discontinued operations of $0.5 million for the three months ended December 31, 2012 and $1.4 million and $0.5 million for the twelve months ended December 31, 2013 and 2012, respectively.
(2) Includes EBITDA related to discontinued operations of $0.4 million and $5.1 million for the three months ended December 31, 2013 and 2012, respectively and $6.5 million and $5.1 million for the twelve months ended December 31, 2013 and 2012, respectively.

Non-GAAP Financial Measures

The following measures are considered “non-GAAP financial measures” under SEC guidelines:

(i) Net income attributable to CBRE Group, Inc., as adjusted for selected charges
(ii) Diluted income per share attributable to CBRE Group, Inc., as adjusted for selected charges
(iii) EBITDA and EBITDA, as adjusted for selected charges

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 selected charges 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 selected charges that may obscure trends in the underlying performance of its business.

Net income attributable to CBRE Group, Inc., as adjusted for selected charges and diluted net income per share attributable to CBRE Group, Inc. shareholders, as adjusted for selected charges are calculated as follows (dollars in thousands, except per share data):
Three Months Ended Twelve Months Ended
December 31, December 31,
2013 2012 2013 2012
Net income attributable to CBRE Group, Inc. $ 114,646 $ 172,998 $ 316,538 $ 315,555
Non-amortizable intangible asset impairment, net of tax 74,259 74,259 15,018
Cost containment expenses, net of tax 12,922 12,922 13,521
Integration and other costs related to acquisitions, net of tax 10,256 4,473 11,342 29,891
Amortization expense related to net revenue backlog, incentive fees and certain customer relationships acquired, net of tax 5,851 4,437 19,708 25,421
Carried interest incentive compensation, net of tax 3,441 5,530
Write-off of financing costs, net of tax (94 ) 33,989
Net income attributable to CBRE Group, Inc., as adjusted $ 221,281 $ 181,908 $ 474,288 $ 399,406
Diluted income per share attributable to CBRE Group, Inc. shareholders, as adjusted $ 0.67 $ 0.55 $ 1.43 $ 1.22
Weighted average shares outstanding for diluted income per share 332,519,441 329,012,910 331,762,854 327,044,145
EBITDA and EBITDA, as adjusted for selected charges are calculated as follow (dollars in thousands):
Three Months Ended Twelve Months Ended
December 31, December 31,
2013 2012 2013 2012
Net income attributable to CBRE Group, Inc. $ 114,646 $ 172,998 $ 316,538 $ 315,555
Add:
Depreciation and amortization(1) 52,994 46,010 191,270 170,905
Non-amortizable intangible asset impairment 98,129 98,129 19,826
Interest expense(2) 27,522 44,606 138,379 176,649
Write-off of financing costs 56,295
Provision for income taxes(3) 66,252 83,980 188,561 186,333
Less:
Interest income 1,287 1,864 6,289 7,647
EBITDA(4) $ 358,256 $ 345,730 $ 982,883 $ 861,621
Adjustments:
Cost containment expenses 17,621 17,621 17,578
Integration and other costs related to acquisitions 11,066 5,927 12,591 39,240
Carried interest incentive compensation 5,709 9,160
EBITDA, as adjusted (4) $ 392,652 $ 351,657 $ 1,022,255 $ 918,439
__________
(1) Includes depreciation and amortization expense related to discontinued operations of $1.3 million for the three months ended December 31, 2012 and $0.9 million and $1.3 million for the twelve months ended December 31, 2013 and 2012, respectively.
(2) Includes interest expense related to discontinued operations of $0.1 million and $1.6 million for the three months ended December 31, 2013 and 2012, respectively and $3.3 million and $1.6 million for the twelve months ended December 31, 2013 and 2012, respectively.
(3) Includes provision for income taxes related to discontinued operations of $1.0 million for the three months ended December 31, 2012 and $1.3 million and $1.0 million for the twelve months ended December 31, 2013 and 2012, respectively.
(4) Includes EBITDA related to discontinued operations of $0.4 million and $5.6 million for the three months ended December 31, 2013 and 2012, respectively and $7.9 million and $5.6 million for the twelve months ended December 31, 2013 and 2012, respectively.
EBITDA and EBITDA, as adjusted for selected charges for segments are calculated as follows (dollars in thousands):
Three Months Ended Twelve Months Ended
December 31, December 31,
2013 2012 2013 2012
Americas
Net income attributable to CBRE Group, Inc. $ 400,487 $ 124,679 $ 539,373 $ 267,313
Add:
Depreciation and amortization 31,726 24,286 116,564 82,841
Interest expense 16,287 18,266 89,241 124,633
Write-off of financing costs 56,295
Royalty and management service income (274,928 ) (11,435 ) (295,154 ) (32,214 )
Provision for income taxes 28,795 44,634 100,883 140,634
Less:
Interest income 1,028 1,085 4,011 4,558
EBITDA $ 201,339 $ 199,345 $ 603,191 $ 578,649
Integration and other costs related to acquisitions 1,101 1,101
EBITDA, as adjusted $ 202,440 $ 199,345 $ 604,292 $ 578,649
EMEA
Net (loss) income attributable to CBRE Group, Inc. $ (252,570 ) $ 28,802 $ (248,888 ) $ 9,846
Add:
Depreciation and amortization 7,395 4,524 20,496 14,198
Non-amortizable intangible asset impairment 19,826
Interest expense 2,257 2,414 2,552 9,152
Royalty and management service expense 263,822 3,688 267,199 12,654
Provision for income taxes 21,433 18,509 30,400 7,170
Less:
Interest income 4,145 492 18,547
EBITDA $ 42,337 $ 53,792 $ 71,267 $ 54,299
Integration and other costs related to acquisitions 9,556 9,556
Cost containment expenses 4,118 4,118 15,331
EBITDA, as adjusted $ 56,011 $ 53,792 $ 84,941 $ 69,630
Asia Pacific
Net income attributable to CBRE Group, Inc. $ 4,823 $ 17,370 $ 14,876 $ 35,040
Add:
Depreciation and amortization 3,826 3,017 12,397 11,475
Interest expense 208 1,453 2,990 4,641
Royalty and management service expense 9,952 3,688 23,184 15,388
Provision for income taxes 8,547 13,187 19,463 14,840
Less:
Interest income 1,477 132 2,115 754
EBITDA $ 25,879 $ 38,583 $ 70,795 $ 80,630
Integration and other costs related to acquisitions 409 409
Cost containment expenses 3,942 3,942 2,247
EBITDA, as adjusted $ 30,230 $ 38,583 $ 75,146 $ 82,877
 
Global Investment Management
Net loss attributable to CBRE Group, Inc. $ (49,673 ) $ (16,829 ) $ (7,056 ) $ (14,872 )
Add:
Depreciation and amortization (1) 8,911 11,754 36,670 51,557
Interest expense (2) 9,099 23,837 38,053 44,818
Non-amortizable intangible asset impairment 98,129 98,129
Royalty and management service expense 1,154 4,059 4,771 4,172
(Benefit of) provision for income taxes (557 ) (4,106 ) 24,809 11,805
Less:
Interest income 177 281 767 1,121
EBITDA(3) $ 66,886 $ 18,434 $ 194,609 $ 96,359
Cost containment expenses 9,561 9,561
Carried interest incentive compensation 5,709 9,160
Integration and other costs related to acquisitions 5,927 1,525 39,240
EBITDA, as adjusted (3) $ 82,156 $ 24,361 $ 214,855 $ 135,599
Development Services
Net income attributable to CBRE Group, Inc. $ 11,579 $ 18,976 $ 18,233 $ 18,228
Add:
Depreciation and amortization (4) 1,136 2,429 5,143 10,834
Interest expense (5) 1,132 2,686 7,004 11,288
Provision for income taxes (6) 8,034 11,756 13,006 11,884
Less:
Interest income 66 271 365 550
EBITDA(7) $ 21,815 $ 35,576 $ 43,021 $ 51,684
__________
(1) Includes depreciation and amortization expense related to discontinued operations of $0.3 million for the three months ended December 31, 2012 and $0.5 million and $0.3 million for the twelve months ended December 31, 2013 and 2012, respectively.
(2) Includes interest expense related to discontinued operations of $0.2 million for the three months ended December 31, 2012 and $1.0 million and $0.2 million for the twelve months ended December 31, 2013 and 2012, respectively.
(3) Includes EBITDA related to discontinued operations of $0.5 million for the three months ended December 31, 2012 and $1.4 million and $0.5 million for the twelve months ended December 31, 2013 and 2012, respectively.
(4) Includes depreciation and amortization expense related to discontinued operations of $1.0 million for the three months ended December 31, 2012 and $0.4 million and $1.0 million for the twelve months ended December 31, 2013 and 2012, respectively.
(5) Includes interest expense related to discontinued operations of $0.1 million and $1.4 million for the three months ended December 31, 2013 and 2012, respectively, and $2.3 million and $1.4 million for the twelve months ended December 31, 2013 and 2012, respectively.
(6) Includes provision for income taxes related to discontinued operations of $1.0 million for the three months ended December 31, 2012, and $1.3 million and $1.0 million for the twelve months ended December 31, 2013 and 2012, respectively.
(7) Includes EBITDA related to discontinued operations of $0.4 million and $5.1 million for the three months ended December 31, 2013 and 2012, respectively, and $6.5 million and $5.1 million for the twelve months ended December 31, 2013 and 2012, respectively.
CBRE GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
December 31, December 31,
2013 2012
Assets:
Cash and cash equivalents (1) $ 491,912 $ 1,089,297
Restricted cash 61,155 73,676
Receivables, net 1,486,489 1,262,823
Warehouse receivables (2) 381,545 1,048,340
Real estate assets (3) 126,954 392,860
Goodwill and other intangibles, net 3,131,702 2,676,395
Investments in and advances to unconsolidated subsidiaries 198,696 206,798
Other assets, net 1,119,961 1,059,353
Total assets $ 6,998,414 $ 7,809,542
Liabilities:
Current liabilities, excluding debt $ 1,984,381 $ 1,663,022
Warehouse lines of credit (2) 374,597 1,026,381
Revolving credit facility 142,484 72,964
5.00% senior notes 800,000
Senior secured term loans 685,263 1,627,746
6.625% senior notes 350,000 350,000
Senior subordinated notes, net 440,523
Other debt 5,433 9,352
Notes payable on real estate (4) 130,472 326,012
Other long-term liabilities 589,778 611,730
Total liabilities 5,062,408 6,127,730
CBRE Group, Inc. stockholders’ equity 1,895,785 1,539,211
Non-controlling interests 40,221 142,601
Total equity 1,936,006 1,681,812
Total liabilities and equity $ 6,998,414 $ 7,809,542
__________
(1) Includes $32.4 million and $94.6 million of cash in consolidated funds and other entities not available for Company use as of December 31, 2013 and 2012, respectively.
(2) Represents loan receivables, the majority of which are offset by related warehouse lines of credit facilities.
(3) Includes real estate and other assets held for sale, real estate under development and real estate held for investment.
(4) Represents notes payable on real estate of which $4.0 million and $13.9 million are recourse to the Company as of December 31, 2013 and 2012, respectively.

 

Source: CBRE Group, Inc.

Comment On This Story
COMMENT POLICY: We welcome comments from individuals and businesses. All comments are moderated. Comments are subject to rejection if they are vulgar, combative, or in poor taste.
REAL NAMES ONLY: All posters must use their real individual or business name. This applies equally to Twitter account holders who use a nickname.

0 Comments

You can be the first one to leave a comment.

Leave a Comment


Latest Additions to SCVNews.com
CalArts alumna and faculty member Brigette Barrager (BFA Film/Video 07) was awarded the Christopher Award for Distinguished Achievement for her illustration of "Pocket Full of Colors."
CalArts Faculty Brigette Barrager Wins Christopher Award
"Window Lace," the first exhibit by CalArts students to be presented at the Westfield Valencia Town Center Mall, is now open on the mall's first floor across from H&M and will be on display through the end of summer 2018.
CalArts Opens its First Art Exhibit at Westfield Valencia Mall
The Academy of Motion Picture Arts and Sciences today announced that Jennifer Todd has won the runoff election for the open Producers Branch seat on the 2018–19 Board of Governors.
Producer Jennifer Todd Voted to Academy Board of Governors
California's median home price reached a new high in May, while home sales retreated both on a monthly and annual basis, wiping out most of the gains posted for the year, the California Association of Realtors said Tuesday.
California Median Home Price Hits Record High, Sales Drop in May
In an effort to transform California’s relationship to energy markets in the western region of the country, lawmakers on Tuesday advanced a bill that would merge California into a regional energy market.
California’s Controversial Energy-Grid Bill Advances
Santa Clarita-based SOS Entertainment has been named the 38th Assembly District’s Business of the Year, Assemblyman Dante Acosta (R-Santa Clarita) announced Wednesday.
SOS Entertainment Named 38th Assembly District Business of the Year
Tickets are now on sale for “A Doll’s House,” “25th Annual Putnam County Spelling Bee” and “Harold and Maude,” three theater productions to be presented in June and July at The Main in Old Town Newhall.
Tickets on Sale for 3 New Theater Productions at The Main
Los Angeles County Registrar-Recorder/County Clerk Dean C. Logan announced on Wednesday the fifth ballot counting update for the Statewide Direct Primary Election.
Fifth Election Results Update for June 5 Primary Election
Los Angeles County has engaged information technology leader IBM Security Services to conduct an independent review and evaluation of the systems and procedures used in the production and printing of voter rosters for the June 5 Statewide Direct Primary Election.
L.A. County Selects IBM Security Services to Review Voter Roster Error
The Assembly Committee on Public Safety unanimously passed Senate Bill 1024, the Animal Cruelty & Violence Intervention Act of 2018, introduced by Senator Scott Wilk, R-Santa Clarita, to change the way California handles animal abuse offenders, Wilk announced Wednesday.
Wilk Animal Offender Bill Passes Assembly Public Safety Committee
Separate bills authored by California Senator Scott Wilk, R-Santa Clarita, to improve management of sex offenders and to streamline cultivation of industrial hemp have cleared the Assembly Committee on Public Safety, Wilk announced Wednesday.
Wilk Sex Offender, Industrial Hemp Bills Clear Assembly Committee
World-traveled rock-R&B-funk band Teresa James & The Rhythm Tramps returns to headline the free Valencia Jazz & Blues concert on the street outside the Hyatt Regency Valencia on Friday, June 22 starting at 7 p.m.
June 22: Teresa James & Rhythm Tramps at Valencia Jazz & Blues
The California Senate Energy, Utilities & Communications Committee voted Tuesday to pass legislation turning California into a giant Western power trading casino that puts ratepayers and the environment at risk, Consumer Watchdog said in condemning the vote for AB 813.
Consumer Watchdog Condemns California Senate Energy Committee Vote for Power Trading
The JetHawks' Roberto Ramos won the pregame Home Run Derby, but the North Division took down the South, 8-1, in the California League All-Star Game at The Hangar in Lancaster Tuesday night.
Ramos Wins Home Run Derby, But South Drops All-Star Game
The Assembly Committee on Higher Education unanimously approved Senate Bill 1356 introduced by California Senator Scott Wilk, R-Antelope Valley, to provide state funding for a California Institute for Aerospace in the Antelope Valley.
Wilk Aerospace Institute Bill Soars Through Legislature
Nine Northeast and West Coast states including California Wednesday reaffirmed their strong commitment to a clean, low-carbon transportation sector with the release of a new Multi-State Zero Emission Vehicle Action Plan for 2018-2021 to support the successful implementation of the states’ ZEV programs.
California Lauds Multi-State Zero-Emissions Vehicle Plan
Santa Clarita Valley Sheriff's Station deputies arrested a man and woman from Long Beach on various charges including suspected identity theft and possession of counterfeit cash in Saugus Monday afternoon.
Long Beach Couple Arrested for Suspected ID Theft, Bogus Bills
2002 - "Legacy: Santa Clarita's Living History" series debuts on SCVTV with "Placerita Gold" episode [watch]
Here is a list of Santa Clarita arts-related events for June 20 -22:
June 20-22: Santa Clarita Arts Calendar
NORTHRIDGE- CSUN Athletics is mourning the passing of former women's golf coach Bonnie Murphy who lost her five-year battle with cancer on Saturday, June 17.
Matadors Mourn Loss of Former Women’s Golf Coach
The Santa Clarita Valley Chamber of Commerce will be holding a networking social where attendees will receive a voucher for 50% off their next purchase with Ashley Furniture in Santa Clarita, and anyone who takes a comfort test on a Tempur Pedic mattress will receive a $50 gift card.
June 20: SCV Chamber’s Business After Hours Social
The city of Santa Clarita’s popular Summer Trolley, which takes guests to and from Six Flags Magic Mountain and Hurricane Harbor each day for free, is now offering evening entertainment service, from local hotels to both Town Center Drive and Old Town Newhall.
Summer Trolley Now Offering Evening Entertainment Service
Firefighters are responding to a 1-acre brush fire in Newhall that started after 12:00 p.m. on Tuesday, according to officials at the Los Angeles County Fire Department.
Forward Progress Stopped on Newhall Brush Fire
One hundred fifty college-bound young adults, many of them the first in their families to attend college, including one student who is College of the Canyons-bound, will proudly take center stage and be honored for their success on Tuesday, June 26, as part of the 30th annual “Celebration 2018: Honoring the Academic Achievements of Foster Youth.”
June 26: Celebration 2018 Grad Ceremony for High-Achieving Foster Youth
For the sixth consecutive year, Henry Mayo has received the American Heart Association/American Stroke Association’s Get With The Guidelines-Stroke Gold Plus Quality Achievement Award.
American Heart Association Recognizes Henry Mayo Stroke Team
A joint operation by the Los Angeles County Sheriff’s Department and the California Department of Justice led to the seizure of 553 firearms in Agua Dulce last week.
Investigators Seize 553 Firearms From Agua Dulce Home of Convicted Felon
SACRAMENTO – Summer in California is a time for many people to enjoy road trips, see the sights, and visit new places.
CHP: ‘Safety First’ for Summer Travel
SACRAMENTO – California Attorney General Xavier Becerra on Tuesday joined New Mexico Attorney General Hector H. Balderas and 19 attorneys general in demanding the U.S. Department of Justice immediately end its new “zero tolerance” immigration policy which separates children from their parents.
Becerra, State AGs Demand End to Zero-Tolerance Policy of Separating Families
1946 - Community leader Bobbie (Nash) Trueblood arrives in Newhall [story]
The extension of the Film and Television Tax Credit has been included as part of the new state budget, and awaits the governor's signature, California Senator Scott Wilk, R-Santa Clarita, announced Monday.
Film, TV Tax Credit Included in State Budget
Los Angeles County Parks and Open Space District representatives joined by three nature-oriented, community-based nonprofit organizations will host an information meeting to provide residents with information about implementation of Measure A, the local park funding measure approved by voters, on Saturday, June 23 from 10 a.m. to 12 p.m.
June 23: Parks, Open Space Measure A Info Meeting
"Straight White Men" starring CalArts alumnus Ty Defoe (Theater BFA 10) alongside Kate Bornstein, Josh Charles, Armie Hammer, Paul Schneider and Tom Skerritt will open for previews at the Helen Hayes Theater in New York on Friday, June 24.
June 24: ‘Straight White Men’ to Open on Broadway with CalArts Alum Ty Defoe
The next special meeting of the Governing Board of the William S. Hart Union High School District is Wednesday, June 20 at the Administrative Center, 21380 Centre Pointe Parkway, Santa Clarita.
June 20: Hart District Governing Board Special Meeting
The city of Santa Clarita has updated the list of productions shooting in the city and the Santa Clarita Valley the week of June 18-24.
Features, TV Shows, Spots Now Filming in Santa Clarita
The next meeting of the Los Angeles County Board of Supervisors is set for Tuesday, June 19, starting at 9:30 a.m.
June 19: LA County Board of Supervisors Meeting
Los Angeles County Registrar-Recorder/County Clerk Dean C. Logan has announced the fourth ballot counting update for the June 5 Statewide Direct Primary Election.
Fourth Election Results Update for June 5 Primary Election