UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 29, 2013
CBRE GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-32205 |
|
94-3391143 |
(State or other |
|
(Commission File Number) |
|
(IRS Employer |
400 South Hope Steet, 25th Floor, Los Angeles, California |
|
90071 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(213) 613-3333
Registrants Telephone Number, Including Area Code
11150 Santa Monica Boulevard, Suite 1600
Los Angeles, CA 90025
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12(b))
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
This Current Report on Form 8-K is filed by CBRE Group, Inc., a Delaware corporation (the Company), in connection with the matters described herein.
Item 2.02 Results of Operations and Financial Condition
On October 29, 2013, the Company issued a press release reporting its financial results for the three and nine months ended September 30, 2013. A copy of this release is furnished as Exhibit 99.1 to this report. The information contained in this report, including the Exhibits attached hereto, shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
On October 29, 2013, the Company will conduct a properly noticed conference call to discuss its results of operations for the third quarter of 2013 and to answer any questions raised by the calls audience. A copy of the presentation to be used in connection with this conference call is furnished as Exhibit 99.2 to this Current Report on Form 8-K.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
The exhibits listed below are being furnished with this Form 8-K:
Exhibit No. |
|
|
|
|
|
99.1 |
|
Press Release of Financial Results for the Third Quarter of 2013 |
99.2 |
|
Conference Call Presentation for the Third Quarter of 2013 |
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: |
October 29, 2013 |
CBRE GROUP, INC. | |
|
| ||
|
| ||
|
By: |
/s/ GIL BOROK | |
|
|
Gil Borok | |
|
|
Chief Financial Officer |
Exhibit 99.1
PRESS RELEASE |
Corporate Headquarters |
|
400 South Hope Street |
|
25th Floor |
|
Los Angeles, CA 90071 |
|
www.cbre.com |
FOR IMMEDIATE RELEASE
For further information: |
|
|
|
|
Gil Borok Chief Financial Officer 213.613.3730 |
|
Nick Kormeluk Investor Relations 949.809.4308 |
|
Steve Iaco Corporate Communications 212.984.6535 |
CBRE GROUP, INC. REPORTS 19% INCREASE IN ADJUSTED NET INCOME
ON 11% REVENUE GROWTH FOR THE THIRD QUARTER OF 2013
Property Sales, Occupier Outsourcing, Investment Management Fuel Performance;
Leasing Growth Accelerates
Los Angeles, CA October 29, 2013 CBRE Group, Inc. (NYSE:CBG) today reported strong growth in revenue and earnings for the third quarter ended September 30, 2013.
Third-Quarter 2013 Results
· Revenue for the quarter totaled $1.73 billion, an increase of 11% from $1.56 billion in the third quarter of 2012.
· Excluding selected charges1, net income2 increased 19% to $99.7 million from $83.6 million in the third quarter of 2012, and earnings per diluted share increased to $0.30 from $0.26 in the prior-year period. For the third quarter, selected charges (net of income taxes) totaled $5.3 million versus $43.9 million for the same period in 2012.
· On a U.S. GAAP basis, net income totaled $94.4 million, compared with $39.7 million for the third quarter of 2012. GAAP earnings per diluted share totaled $0.28, compared with $0.12 in last years third quarter.
· Excluding selected charges, Earnings Before Interest Taxes Depreciation and Amortization (EBITDA)3 increased 15% to $225.2 million from $195.3 million in the third quarter of 2012. EBITDA3 (including selected charges) rose 37% to $224.4 million for the third quarter of 2013, from $163.6 million for the same period a year earlier.
Management Commentary
During the third quarter, CBRE benefited significantly from our well-balanced business and leading position across markets and service lines around the world, said Bob Sulentic, president and chief executive officer of CBRE. We once again delivered strong growth on the top- and bottom-lines, while continuing to make measured, but very important strategic investments in our people and technology that are strengthening our company and positioning us for continued success.
While property sales continued to be our fastest-growing service line reflecting CBREs leading position in key investment markets worldwide we were also pleased to see a quicker pace of growth in our leasing business and continued double-digit increases in occupier outsourcing. Our performance was also bolstered by higher contributions from our investment management business, where we are capitalizing on the favorable sales environment to harvest gains in the property portfolio on behalf of our investor clients.
Global revenue growth of 11% was paced by CBREs Europe, Middle East and Africa (EMEA) operations. Revenue in this region surged 25% with all major service lines producing strong, double-digit growth. The Americas, CBREs largest business segment, posted double-digit revenue growth (11%) for the fourth consecutive quarter, with notable strength in property sales and occupier outsourcing as well as improved leasing performance. Revenue growth in Asia Pacific was strong in local currencies but this strength was diminished when translated into U.S. dollars. In local currency, Asia Pacific revenue rose by a healthy 13%, but only 1% in U.S. dollars.
Among global business lines, property sales again set the pace for growth with a revenue increase of 29%. Sales revenue was up strongly across all regions, led by a 50% increase in EMEA. At the country level, sales revenue was particularly strong in Germany, Japan, the U.K. and the U.S. During the third quarter, CBRE once again captured the highest market share for investment sales in both the U.S and the U.K.
Leasing revenue growth accelerated to 11% the strongest performance in that business line since the third quarter of 2011. Strong growth was evident in EMEA (up 20%) and the Americas (up 12%). In the largest lease transaction in the U.K. this year, CBRE advised QNB & Sellar Group in its 430,000 square foot lease with News UK, a subsidiary of News Corp, which will relocate its headquarters to The Place, a new office building under construction in central London.
CBREs occupier outsourcing business, Global Corporate Services (GCS), remained a stellar performer. This business, which comprises facilities management, project management, transaction management and strategic consulting, saw revenue grow briskly, rising 14% on a global basis and 18% in the Americas. Overall property, facilities and project management revenue rose 9%.
CBRE signed a total of 54 GCS contracts during the quarter, including 20 with new customers. Among these new customers are Heinz, Tesla Motors and EMG, a petroleum and petrochemical company based in Japan. In addition, earlier this month, CBRE signed one of its largest ever outsourcing engagements with JP Morgan Chase. CBRE will provide the bank with facilities management and brokerage services in the U.S., Canada and Latin America as well as project management services in the U.S. and Asia Pacific.
Revenue improved 11% in the Companys Global Investment Management business, where CBRE manages real estate investment funds and other investment products for institutional investors. The higher revenue during the quarter resulted from outsized carried interest revenue, which reflects incremental revenue earned by CBRE when assets in the investment portfolio are sold at values that exceed return thresholds. The carried interest revenue also had an outsized bottom-line impact on this business, with normalized EBITDA rising 52% from a year ago.
Appraisal and valuation revenue rose 7%, led by EMEA. However, commercial mortgage brokerage revenue fell 10%. While CBREs overall loan origination remained highly active with U.S. loan volume up 16% during the quarter this business line was adversely affected by the U.S. Government-Sponsored Enterprises (GSEs) effort to scale back their lending activity, as mandated by their regulators. The mandated scale-back in these loans put significant pressure on revenue and profits for the commercial mortgage brokerage business.
During the third quarter, CBRE completed two acquisitions that complement its service offering: Fameco, a highly regarded retail specialist serving parts of Pennsylvania, New Jersey and Delaware; and an acquisition of a majority interest in Basale Sverige AB, a property management firm in Sweden.
Third-Quarter 2013 Segment Results
Americas Region (U.S., Canada and Latin America)
· Revenue rose 11% to $1.1 billion, compared with $996.4 million for the third quarter of 2012.
· EBITDA totaled $132.2 million, up 3% from $128.7 million in last years third quarter.
· Operating income totaled $96.4 million, compared with $105.4 million for the prior-year third quarter.
· Both EBITDA and operating income were affected by the aforementioned reduction in mortgage servicing work for the GSEs as well as increased investments in people and technology designed to enhance the Companys client-service offering and support future growth.
EMEA Region (primarily Europe)
· Revenue rose 25% to $285.5 million, compared with $228.7 million for the third quarter of 2012. The increase was broad based, as every major business line posted double-digit revenue growth. Notable strength was evident in France, Germany, Spain and the U.K.
· EBITDA, before selected charges, was $17.7 million, an increase of 146% from $7.2 million in the prior-year third quarter. Including selected charges, EBITDA in the prior-year period was a loss of $8.1 million. There were no adjustments for selected charges in the current quarter in this segment.
· Operating income totaled $12.6 million compared with an operating loss of $31.7 million for the same period in 2012.
· Prior-period results were impacted by an approximately $20.0 million non-cash write-off of a trade name in the U.K. and cost containment expenses of $15.3 million, for a total of $35.3 million in charges. The non-amortizable intangible asset impairment is included in the calculation of operating loss but not in EBITDA.
Asia Pacific Region (Asia, Australia and New Zealand)
· Revenue was $202.7 million, an increase of 1% from $199.9 million for the third quarter of 2012. In local currency, revenue rose by a healthy 13%. Performance improved in several countries, particularly Australia, India and Japan, but was masked by the negative effect of foreign currency movement.
· EBITDA totaled $13.1 million, compared with $16.4 million for last years third quarter.
· Operating income totaled $10.3 million, compared with $13.9 million for the third quarter of 2012.
· Headcount additions in certain markets to drive future growth, a concentration of property sales commissions among higher producing professionals and foreign currency movement contributed to lower operating income and EBITDA.
Global Investment Management (investment management operations in the U.S., Europe and Asia)
· Revenue rose 11% to $127.3 million from $114.3 million in the third quarter of 2012. The increase was driven by the aforementioned carried-interest revenue, which totaled $29.9 million in the current quarter.
· Excluding selected charges, EBITDA increased 52% to $56.2 million from $36.9 million in the prior-year third quarter. EBITDA (including selected charges) rose 144% to $55.4 million compared with $22.7 million in the third quarter of 2012.
· Operating income totaled $42.5 million, up 251% from $12.1 million for the third quarter of 2012. The prior-period operating income was impacted by $14.2 million of expenses related to the acquisition of the ING REIM businesses.
· Assets under management (AUM) totaled $87.6 billion at the end of the third quarter, a 5% decrease from year-end 2012. The decrease primarily reflects the harvesting of gains in the direct investment portfolio in order to capitalize on the favorable sales environment. Property dispositions reduced AUM by $7.4 billion, partly offset by $3.0 billion of acquisitions.
Development Services (real estate development and investment activities primarily in the U.S.)
· Revenue totaled $12.6 million compared with $17.8 million for the third quarter of 2012. The revenue decline was attributable to lower rental revenue resulting from property dispositions.
· Operating loss totaled $3.7 million compared with operating income of $3.9 million for the same period in 2012.
· EBITDA improved to $6.0 million, compared with $3.8 million reported in the prior-year period. The increase was largely driven by higher overall gains on the sale of properties (reflected primarily in equity income from unconsolidated subsidiaries) partially offset by higher incentive compensation. Equity income from unconsolidated subsidiaries is included in the calculation of EBITDA, but not in operating income (loss).
· Development projects in process totaled $5.2 billion, up 24% from year-end 2012, and the inventory of pipeline deals totaled $1.6 billion, down 22% from year-end 2012.
Nine-Month Results
· Revenue for the nine months ended September 30, 2013 totaled $4.95 billion, an increase of 10% from $4.51 billion in the nine months ended September 30, 2012.
· Excluding selected charges, net income increased 16% to $253.0 million for the nine months ended September 30, 2013 from $217.5 million in the nine months ended September 30, 2012, and earnings per diluted share increased to $0.76 from $0.67 for the prior-year period. For the nine months ended September 30, 2013, selected charges (net of income taxes) totaled $51.1 million. For the same period in 2012, selected charges (net of income taxes) totaled $74.9 million.
· On a U.S. GAAP basis, net income was $201.9 million, or $0.61 per diluted share for the nine months ended September 30, 2013, up 42% and 39%, respectively, from $142.6 million, or $0.44 per diluted share for the same period of 2012. Costs associated with the Companys corporate debt refinancing reduced GAAP earnings per diluted share by $0.10 for the first nine months of 2013.
· Excluding selected charges, EBITDA increased 11% to $629.6 million in the current nine-month period from $566.8 million in the first nine months of 2012. EBITDA (including selected charges) rose 21% to $624.6 million for the first nine months of 2013, from $515.9 million for the same period a year earlier.
Business Outlook
All in all, we are very pleased with our performance through the first nine months of the year. Our strong growth reflects the ability of our people to collaborate effectively and leverage our brand, service offering and geographic footprint to create solutions for our clients, Mr. Sulentic said. We are firmly committed to driving continued margin expansion while making the investments in people and technology that are vital to sustaining our long-term growth and delivering the best service to our clients.
CBRE continues to expect to achieve full-year earnings per share, as adjusted, of between $1.40 and $1.45.
Conference Call Details
The Companys third-quarter earnings conference call will be held today (Tuesday, October 29, 2013) at 5:00 p.m. Eastern Time. A webcast will be accessible through the Investor Relations section of the Companys website at www.cbre.com/investorrelations.
The direct dial-in number for the conference call is 877-209-9920 for U.S. callers and 612-332-0720 for international callers. A replay of the call will be available starting at 10 p.m. Eastern Time on October 29, 2013, and ending at midnight Eastern Time on November 5, 2013. 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 303970. A transcript of the call will be available on the Companys Investor Relations website at www.cbre.com/investorrelations.
About CBRE Group, Inc.
CBRE Group, Inc. (NYSE:CBG), a Fortune 500 and S&P 500 company headquartered in Los Angeles, is the worlds largest commercial real estate services and investment firm (in terms of 2012 revenue). The Company has approximately 37,000 employees (excluding affiliates), and serves real estate owners, investors and occupiers through more than 300 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, and business outlook. 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, including the impact of European sovereign debt issues and relatively flat economic growth in many European countries as well as U.S. 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 international operations, including the anti-corruption laws of the U.S. and other countries.
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 Cautionary Note on Forward-Looking Statements in our Annual Report on Form 10-K for the year ended December 31, 2012, 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, 2013, 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 on the Companys 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 incentive fees and customer relationships acquired in the ING REIM and Trammell Crow Company (TCC) acquisitions, certain carried interest incentive compensation expense, integration and other costs related to acquisitions, cost containment expenses and the write-down of a non-amortizable intangible asset. 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 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 managements 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 NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012
(Dollars in thousands, except share data)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Revenue |
|
$ |
1,733,866 |
|
$ |
1,557,147 |
|
$ |
4,950,943 |
|
$ |
4,508,253 |
|
|
|
|
|
|
|
|
|
|
| ||||
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of services |
|
1,032,348 |
|
915,245 |
|
2,912,391 |
|
2,610,944 |
| ||||
Operating, administrative and other |
|
496,615 |
|
482,362 |
|
1,465,614 |
|
1,405,461 |
| ||||
Depreciation and amortization |
|
47,524 |
|
40,102 |
|
137,406 |
|
124,895 |
| ||||
Non-amortizable intangible asset impairment |
|
|
|
19,826 |
|
|
|
19,826 |
| ||||
Total costs and expenses |
|
1,576,487 |
|
1,457,535 |
|
4,515,411 |
|
4,161,126 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gain on disposition of real estate |
|
740 |
|
3,983 |
|
11,385 |
|
5,231 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
158,119 |
|
103,595 |
|
446,917 |
|
352,358 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Equity income from unconsolidated subsidiaries |
|
13,347 |
|
2,875 |
|
29,640 |
|
19,870 |
| ||||
Other income |
|
5,125 |
|
151 |
|
9,352 |
|
4,635 |
| ||||
Interest income |
|
1,484 |
|
1,895 |
|
5,002 |
|
5,783 |
| ||||
Interest expense |
|
27,783 |
|
43,651 |
|
107,710 |
|
132,043 |
| ||||
Write-off of financing costs |
|
|
|
|
|
56,295 |
|
|
| ||||
Income from continuing operations before provision for income taxes |
|
150,292 |
|
64,865 |
|
326,906 |
|
250,603 |
| ||||
Provision for income taxes |
|
56,126 |
|
22,160 |
|
120,945 |
|
102,353 |
| ||||
Income from continuing operations |
|
94,166 |
|
42,705 |
|
205,961 |
|
148,250 |
| ||||
Income from discontinued operations, net of income taxes |
|
|
|
|
|
24,294 |
|
|
| ||||
Net income |
|
94,166 |
|
42,705 |
|
230,255 |
|
148,250 |
| ||||
Less: Net (loss) income attributable to non-controlling interests |
|
(278 |
) |
2,996 |
|
28,363 |
|
5,693 |
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
94,444 |
|
$ |
39,709 |
|
$ |
201,892 |
|
$ |
142,557 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic income per share attributable to CBRE Group, Inc. shareholders |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations attributable to CBRE Group, Inc. |
|
$ |
0.29 |
|
$ |
0.12 |
|
$ |
0.61 |
|
$ |
0.44 |
|
Income from discontinued operations attributable to CBRE Group, Inc. |
|
|
|
|
|
0.01 |
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
0.29 |
|
$ |
0.12 |
|
$ |
0.62 |
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average shares outstanding for basic income per share |
|
328,307,961 |
|
322,331,850 |
|
327,502,672 |
|
321,289,017 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted income per share attributable to CBRE Group, Inc. shareholders |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations attributable to CBRE Group, Inc. |
|
$ |
0.28 |
|
$ |
0.12 |
|
$ |
0.60 |
|
$ |
0.44 |
|
Income from discontinued operations attributable to CBRE Group, Inc. |
|
|
|
|
|
0.01 |
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
0.28 |
|
$ |
0.12 |
|
$ |
0.61 |
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average shares outstanding for diluted income per share |
|
332,061,402 |
|
327,309,341 |
|
331,504,050 |
|
326,380,448 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EBITDA (1) |
|
$ |
224,393 |
|
$ |
163,553 |
|
$ |
624,627 |
|
$ |
515,891 |
|
(1) Includes EBITDA related to discontinued operations of $7.4 million for the nine months ended September 30, 2013.
CBRE GROUP, INC.
SEGMENT RESULTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012
(Dollars in thousands)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Americas |
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
1,105,768 |
|
$ |
996,380 |
|
$ |
3,145,341 |
|
$ |
2,855,899 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of services |
|
726,876 |
|
638,138 |
|
2,034,040 |
|
1,818,162 |
| ||||
Operating, administrative and other |
|
252,219 |
|
232,108 |
|
723,451 |
|
665,157 |
| ||||
Depreciation and amortization |
|
30,281 |
|
20,744 |
|
84,838 |
|
58,555 |
| ||||
Operating income |
|
$ |
96,392 |
|
$ |
105,390 |
|
$ |
303,012 |
|
$ |
314,025 |
|
EBITDA |
|
$ |
132,195 |
|
$ |
128,749 |
|
$ |
401,852 |
|
$ |
379,304 |
|
|
|
|
|
|
|
|
|
|
| ||||
EMEA |
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
285,496 |
|
$ |
228,737 |
|
$ |
784,407 |
|
$ |
674,367 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of services |
|
172,112 |
|
150,729 |
|
481,335 |
|
426,486 |
| ||||
Operating, administrative and other |
|
96,552 |
|
86,662 |
|
275,223 |
|
248,751 |
| ||||
Depreciation and amortization |
|
4,194 |
|
3,181 |
|
13,101 |
|
9,674 |
| ||||
Non-amortizable intangible asset impairment |
|
|
|
19,826 |
|
|
|
19,826 |
| ||||
Operating income (loss) |
|
$ |
12,638 |
|
$ |
(31,661 |
) |
$ |
14,748 |
|
$ |
(30,370 |
) |
EBITDA |
|
$ |
17,735 |
|
$ |
(8,141 |
) |
$ |
28,930 |
|
$ |
507 |
|
|
|
|
|
|
|
|
|
|
| ||||
Asia Pacific |
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
202,701 |
|
$ |
199,950 |
|
$ |
617,262 |
|
$ |
568,396 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of services |
|
133,360 |
|
126,378 |
|
397,016 |
|
366,296 |
| ||||
Operating, administrative and other |
|
56,380 |
|
56,792 |
|
175,315 |
|
159,433 |
| ||||
Depreciation and amortization |
|
2,688 |
|
2,905 |
|
8,571 |
|
8,458 |
| ||||
Operating income |
|
$ |
10,273 |
|
$ |
13,875 |
|
$ |
36,360 |
|
$ |
34,209 |
|
EBITDA |
|
$ |
13,056 |
|
$ |
16,448 |
|
$ |
44,916 |
|
$ |
42,047 |
|
|
|
|
|
|
|
|
|
|
| ||||
Global Investment Management |
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
127,337 |
|
$ |
114,306 |
|
$ |
369,088 |
|
$ |
359,180 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating, administrative and other |
|
75,629 |
|
91,658 |
|
246,117 |
|
282,952 |
| ||||
Depreciation and amortization |
|
9,192 |
|
10,524 |
|
27,283 |
|
39,803 |
| ||||
Operating income |
|
$ |
42,516 |
|
$ |
12,124 |
|
$ |
95,688 |
|
$ |
36,425 |
|
EBITDA(1) |
|
$ |
55,396 |
|
$ |
22,658 |
|
$ |
127,723 |
|
$ |
77,925 |
|
|
|
|
|
|
|
|
|
|
| ||||
Development Services |
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
12,564 |
|
$ |
17,774 |
|
$ |
34,845 |
|
$ |
50,411 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating, administrative and other |
|
15,835 |
|
15,142 |
|
45,508 |
|
49,168 |
| ||||
Depreciation and amortization |
|
1,169 |
|
2,748 |
|
3,613 |
|
8,405 |
| ||||
Gain on disposition of real estate |
|
740 |
|
3,983 |
|
11,385 |
|
5,231 |
| ||||
Operating (loss) income |
|
$ |
(3,700 |
) |
$ |
3,867 |
|
$ |
(2,891 |
) |
$ |
(1,931 |
) |
EBITDA(2) |
|
$ |
6,011 |
|
$ |
3,839 |
|
$ |
21,206 |
|
$ |
16,108 |
|
(1) Includes EBITDA related to discontinued operations of $1.4 million for the nine months ended September 30, 2013.
(2) Includes EBITDA related to discontinued operations of $6.0 million for the nine months ended September 30, 2013.
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 |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
94,444 |
|
$ |
39,709 |
|
$ |
201,892 |
|
$ |
142,557 |
|
Amortization expense related to ING REIM and TCC incentive fees and customer relationships acquired, net of tax |
|
4,633 |
|
4,623 |
|
13,857 |
|
20,984 |
| ||||
Carried interest incentive compensation, net of tax |
|
491 |
|
|
|
2,089 |
|
|
| ||||
Write-off of financing costs, net of tax |
|
73 |
|
|
|
34,083 |
|
|
| ||||
Integration and other costs related to acquisitions, net of tax |
|
55 |
|
10,681 |
|
1,086 |
|
25,418 |
| ||||
Non-amortizable intangible asset impairment, net of tax |
|
|
|
15,018 |
|
|
|
15,018 |
| ||||
Cost containment expenses, net of tax |
|
|
|
13,521 |
|
|
|
13,521 |
| ||||
Net income attributable to CBRE Group, Inc., as adjusted |
|
$ |
99,696 |
|
$ |
83,552 |
|
$ |
253,007 |
|
$ |
217,498 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted income per share attributable to CBRE Group, Inc. shareholders, as adjusted |
|
$ |
0.30 |
|
$ |
0.26 |
|
$ |
0.76 |
|
$ |
0.67 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average shares outstanding for diluted income per share |
|
332,061,402 |
|
327,309,341 |
|
331,504,050 |
|
326,380,448 |
|
EBITDA and EBITDA, as adjusted for selected charges are calculated as follow (dollars in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
94,444 |
|
$ |
39,709 |
|
$ |
201,892 |
|
$ |
142,557 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization(1) |
|
47,524 |
|
40,102 |
|
138,276 |
|
124,895 |
| ||||
Non-amortizable intangible asset impairment |
|
|
|
19,826 |
|
|
|
19,826 |
| ||||
Interest expense(2) |
|
27,783 |
|
43,651 |
|
110,857 |
|
132,043 |
| ||||
Write-off of financing costs |
|
|
|
|
|
56,295 |
|
|
| ||||
Provision for income taxes(3) |
|
56,126 |
|
22,160 |
|
122,309 |
|
102,353 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
1,484 |
|
1,895 |
|
5,002 |
|
5,783 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EBITDA(4) |
|
$ |
224,393 |
|
$ |
163,553 |
|
$ |
624,627 |
|
$ |
515,891 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Carried interest incentive compensation |
|
807 |
|
|
|
3,451 |
|
|
| ||||
Integration and other costs related to acquisitions |
|
|
|
14,215 |
|
1,525 |
|
33,313 |
| ||||
Cost containment expenses |
|
|
|
17,578 |
|
|
|
17,578 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EBITDA, as adjusted (4) |
|
$ |
225,200 |
|
$ |
195,346 |
|
$ |
629,603 |
|
$ |
566,782 |
|
(1) Includes depreciation and amortization expense related to discontinued operations of $0.9 million for the nine months ended September 30, 2013.
(2) Includes interest expense related to discontinued operations of $3.2 million for the nine months ended September 30, 2013.
(3) Includes provision for income taxes related to discontinued operations of $1.3 million for the nine months ended September 30, 2013.
(4) Includes EBITDA related to discontinued operations of $7.4 million for the nine months ended September 30, 2013.
EBITDA and EBITDA, as adjusted for selected charges for segments are calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Americas |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
58,273 |
|
$ |
48,403 |
|
$ |
138,886 |
|
$ |
142,634 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
30,281 |
|
20,744 |
|
84,838 |
|
58,555 |
| ||||
Interest expense |
|
15,383 |
|
35,403 |
|
72,954 |
|
106,367 |
| ||||
Write-off of financing costs |
|
|
|
|
|
56,295 |
|
|
| ||||
Royalty and management service income |
|
(816 |
) |
(6,921 |
) |
(20,226 |
) |
(20,779 |
) | ||||
Provision for income taxes |
|
29,932 |
|
32,283 |
|
72,088 |
|
96,000 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
858 |
|
1,163 |
|
2,983 |
|
3,473 |
| ||||
EBITDA |
|
$ |
132,195 |
|
$ |
128,749 |
|
$ |
401,852 |
|
$ |
379,304 |
|
|
|
|
|
|
|
|
|
|
| ||||
EMEA |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to CBRE Group, Inc. |
|
$ |
10,346 |
|
$ |
(17,893 |
) |
$ |
3,682 |
|
$ |
(18,956 |
) |
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
4,194 |
|
3,181 |
|
13,101 |
|
9,674 |
| ||||
Non-amortizable intangible asset impairment |
|
|
|
19,826 |
|
|
|
19,826 |
| ||||
Interest expense |
|
1,040 |
|
2,175 |
|
295 |
|
6,738 |
| ||||
Royalty and management service (income) expense |
|
(4,653 |
) |
3,182 |
|
3,377 |
|
8,966 |
| ||||
Provision for (benefit of) income taxes |
|
7,026 |
|
(13,473 |
) |
8,967 |
|
(11,339 |
) | ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
218 |
|
5,139 |
|
492 |
|
14,402 |
| ||||
EBITDA |
|
$ |
17,735 |
|
$ |
(8,141 |
) |
$ |
28,930 |
|
$ |
507 |
|
Cost containment expenses |
|
|
|
15,331 |
|
|
|
15,331 |
| ||||
EBITDA, as adjusted |
|
$ |
17,735 |
|
$ |
7,190 |
|
$ |
28,930 |
|
$ |
15,838 |
|
|
|
|
|
|
|
|
|
|
| ||||
Asia Pacific |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
771 |
|
$ |
10,001 |
|
$ |
10,053 |
|
$ |
17,670 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
2,688 |
|
2,905 |
|
8,571 |
|
8,458 |
| ||||
Interest expense |
|
1,027 |
|
1,124 |
|
2,782 |
|
3,188 |
| ||||
Royalty and management service expense |
|
4,455 |
|
3,704 |
|
13,232 |
|
11,700 |
| ||||
Provision for (benefit of) income taxes |
|
4,240 |
|
(1,182 |
) |
10,916 |
|
1,653 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
125 |
|
104 |
|
638 |
|
622 |
| ||||
EBITDA |
|
$ |
13,056 |
|
$ |
16,448 |
|
$ |
44,916 |
|
$ |
42,047 |
|
Cost containment expenses |
|
|
|
2,247 |
|
|
|
2,247 |
| ||||
EBITDA, as adjusted |
|
$ |
13,056 |
|
$ |
18,695 |
|
$ |
44,916 |
|
$ |
44,294 |
|
|
|
|
|
|
|
|
|
|
| ||||
Global Investment Management |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to CBRE Group, Inc. |
|
$ |
23,001 |
|
$ |
291 |
|
$ |
42,617 |
|
$ |
1,957 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization (1) |
|
9,192 |
|
10,524 |
|
27,759 |
|
39,803 |
| ||||
Interest expense (2) |
|
9,013 |
|
7,162 |
|
28,954 |
|
20,981 |
| ||||
Royalty and management service expense |
|
1,014 |
|
35 |
|
3,617 |
|
113 |
| ||||
Provision for income taxes |
|
13,370 |
|
4,966 |
|
25,366 |
|
15,911 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
194 |
|
320 |
|
590 |
|
840 |
| ||||
EBITDA (3) |
|
$ |
55,396 |
|
$ |
22,658 |
|
$ |
127,723 |
|
$ |
77,925 |
|
Carried interest incentive compensation |
|
807 |
|
|
|
3,451 |
|
|
| ||||
Integration and other costs related to acquisitions |
|
|
|
14,215 |
|
1,525 |
|
33,313 |
| ||||
EBITDA, as adjusted (3) |
|
$ |
56,203 |
|
$ |
36,873 |
|
$ |
132,699 |
|
$ |
111,238 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Development Services |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to CBRE Group, Inc. |
|
$ |
2,053 |
|
$ |
(1,093 |
) |
$ |
6,654 |
|
$ |
(748 |
) |
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization (4) |
|
1,169 |
|
2,748 |
|
4,007 |
|
8,405 |
| ||||
Interest expense (5) |
|
1,320 |
|
2,691 |
|
5,872 |
|
8,602 |
| ||||
Provision for (benefit of) income taxes (6) |
|
1,558 |
|
(434 |
) |
4,972 |
|
128 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
89 |
|
73 |
|
299 |
|
279 |
| ||||
EBITDA(7) |
|
$ |
6,011 |
|
$ |
3,839 |
|
$ |
21,206 |
|
$ |
16,108 |
|
(1) Includes depreciation and amortization expense related to discontinued operations of $0.5 million for the nine months ended September 30, 2013.
(2) Includes interest expense related to discontinued operations of $1.0 million for the nine months ended September 30, 2013.
(3) Includes EBITDA related to discontinued operations of $1.4 million for the nine months ended September 30, 2013.
(4) Includes depreciation and amortization expense related to discontinued operations of $0.4 million for the nine months ended September 30, 2013.
(5) Includes interest expense related to discontinued operations of $2.2 million for the nine months ended September 30, 2013.
(6) Includes provision for income taxes related to discontinued operations of $1.3 million for the nine months ended September 30, 2013.
(7) Includes EBITDA related to discontinued operations of $6.0 million for the nine months ended September 30, 2013.
CBRE GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
|
|
September 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Assets: |
|
|
|
|
| ||
Cash and cash equivalents (1) |
|
$ |
502,621 |
|
$ |
1,089,297 |
|
Restricted cash |
|
48,054 |
|
73,676 |
| ||
Receivables, net |
|
1,234,000 |
|
1,262,823 |
| ||
Warehouse receivables (2) |
|
227,565 |
|
1,048,340 |
| ||
Real estate assets (3) |
|
168,460 |
|
392,860 |
| ||
Goodwill and other intangibles, net |
|
2,700,161 |
|
2,676,395 |
| ||
Investments in and advances to unconsolidated subsidiaries |
|
208,201 |
|
206,798 |
| ||
Other assets, net |
|
1,088,273 |
|
1,059,353 |
| ||
Total assets |
|
$ |
6,177,335 |
|
$ |
7,809,542 |
|
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
| ||
Current liabilities, excluding debt |
|
$ |
1,399,092 |
|
$ |
1,663,022 |
|
Warehouse lines of credit (2) |
|
224,396 |
|
1,026,381 |
| ||
Revolving credit facility |
|
89,935 |
|
72,964 |
| ||
5.00% senior notes |
|
800,000 |
|
|
| ||
Senior secured term loans |
|
695,175 |
|
1,627,746 |
| ||
6.625% senior notes |
|
350,000 |
|
350,000 |
| ||
Senior subordinated notes, net |
|
|
|
440,523 |
| ||
Other debt |
|
11,624 |
|
9,352 |
| ||
Notes payable on real estate (4) |
|
151,026 |
|
326,012 |
| ||
Other long-term liabilities |
|
619,780 |
|
611,730 |
| ||
Total liabilities |
|
4,341,028 |
|
6,127,730 |
| ||
|
|
|
|
|
| ||
CBRE Group, Inc. stockholders equity |
|
1,758,031 |
|
1,539,211 |
| ||
Non-controlling interests |
|
78,276 |
|
142,601 |
| ||
Total equity |
|
1,836,307 |
|
1,681,812 |
| ||
Total liabilities and equity |
|
$ |
6,177,335 |
|
$ |
7,809,542 |
|
(1) Includes $52.2 million and $94.6 million of cash in consolidated funds and other entities not available for Company use as of September 30, 2013 and December 31, 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 $14.1 million and $13.9 million are recourse to the Company as of
September 30, 2013 and December 31, 2012, respectively.
Exhibit 99.2
|
CBRE GROUP, INC. Third Quarter 2013: Earnings Conference Call October 29, 2013 |
|
This presentation contains statements that are forward looking within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding our future growth momentum, operations, financial performance and business outlook. These statements should be considered as estimates only and actual results may ultimately differ from these estimates. Except to the extent required by applicable securities laws, we undertake no obligation to update or publicly revise any of the forward-looking statements that you may hear today. Please refer to our third quarter earnings report, filed on Form 8-K, our current annual report on Form 10-K and our current quarterly report on Form 10-Q, in particular any discussion of risk factors or forward-looking statements, which are filed with the SEC and available at the SECs website (www.sec.gov), for a full discussion of the risks and other factors that may impact any estimates that you may hear today. We may make certain statements during the course of this presentation, which include references to non-GAAP financial measures, as defined by SEC regulations. As required by these regulations, we have provided reconciliations of these measures to what we believe are the most directly comparable GAAP measures, which are attached hereto within the appendix. FORWARD-LOOKING STATEMENTS |
|
CONFERENCE CALL PARTICIPANTS Bob Sulentic PRESIDENT AND CHIEF EXECUTIVE OFFICER Gil Borok CHIEF FINANCIAL OFFICER Mike Strong CHAIRMAN & CHIEF EXECUTIVE OFFICER, EMEA Nick Kormeluk INVESTOR RELATIONS |
|
Asia Pacific Revenue 1% Asia Pacific Revenue 13% local currency Growth in property sales (30% in local currency), led by Australia and Japan Q3 2013 Region Highlights BUSINESS OVERVIEW EMEA Revenue25% Paced by resurgent property sales Double-digit growth across all major business lines Americas Revenue 11% Fourth consecutive double digit increase Strength in sales, leasing and occupier outsourcing |
|
BUSINESS OVERVIEW Contains recurring revenue aggregating approximately 62% of total revenue for both of the three month periods ended September 30, 2013 and 2012. Revenue ($ in millions) % Change Y-O-Y Q3 2013 % of Q3 2013 Total Q3 2012 USD Local Currency Property, Facilities & Project Management1 609.2 35 558.6 9 10 Leasing1 503.3 29 452.6 11 13 Sales 303.7 17 236.0 29 32 Investment Management1 127.4 7 114.3 11 11 Appraisal & Valuation 97.9 6 91.4 7 10 Commercial Mortgage Brokerage1 67.2 4 74.4 10 10 Development Services 10.2 1 15.9 36 36 Other 15.0 1 13.9 8 13 Total 1,733.9 100 1,557.1 11 13 Q3 2013 Business Line Highlights |
|
Q3 2013 PERFORMANCE OVERVIEW Revenue EBITDA Normalized EBITDA1 Normalized EBITDA Margin1 Net Income2 EPS2,3 Q3 2013 $1,733.9 M $224.4 M $225.2 M 13.0% GAAP $94.4 M Adjusted $99.7M GAAP $0.28 Adjusted $0.30 Q3 2012 $1,557.1 M $163.6 M $195.3 M 12.5% GAAP $39.7 M Adjusted $83.6 M GAAP $0.12 Adjusted $0.26 CHANGE FROM Q3 2012 Normalized EBITDA excludes integration and other costs related to acquisitions, cost containment expenses and certain carried interest incentive compensation expense. Adjusted net income and adjusted EPS exclude amortization expense related to customer relationships resulting from the ING REIM and TCC acquisitions, integration and other costs related to acquisitions, cost containment expenses, certain carried interest incentive compensation expense and the write-down of a non-amortizable intangible asset. All EPS information is based upon diluted shares. |
|
Total Q3 2013 revenue up 11% AMERICAS REVENUE: MAJOR COMPONENTS 19% 8% 9% 26% 12% 9% ($ in millions) YTD Q3 Q3 SALES LEASING PROPERTY, FACILITIES & PROJECT MANAGEMENT |
|
U.S. VACANCY U.S. ABSORPTION TRENDS (in millions of square feet) 3Q12 2Q13 3Q13 4Q13F 4Q14F 2011 2012 2013F 2014F 3Q12 3Q13 Office 15.6% 15.2% 15.1% 15.0% 14.3% 24.7 28.9 30.5 41.1 8.2 8.1 Industrial 13.0% 12.0% 11.7% 11.5% 11.4% 128.3 134.3 194.1 101.0 24.4 55.4 Retail 12.9% 12.5% 12.2% 11.6% 10.6% 6.6 15.2 25.0 43.0 2.7 -1.9 U.S. MARKET STATISTICS Source: CBRE Econometric Advisors (EA) Outlooks 3Q 2013 preliminary CAP RATES STABLE AND VOLUMES UP CAP RATE GROWTH1 3Q12 2Q13 3Q13 4Q13F Office Volume ($B) 15.5 16.9 22.2 0 to +20 bps Cap Rate 6.9% 7.2% 6.9% Industrial Volume ($B) 9.5 7.4 10.2 0 to +20 bps Cap Rate 7.3% 7.6% 7.6% Retail Volume ($B) 12.4 9.2 14.1 0 to +20 bps Cap Rate 7.2% 6.9% 7.2% Source: CBRE EA estimates from RCA data October 2013 1. CBRE EA estimates |
|
Total Q3 2013 revenue up 1% in USD or 13% in local currency ASIA PACIFIC REVENUE: MAJOR COMPONENTS 43% or 52% in local currency (4%) or 1% in local currency 5% or 11% in local currency YTD Q3 15% or 30% in local currency (3%) or 6% in local currency 0% or 10% in local currency Q3 ($ in millions) SALES LEASING PROPERTY, FACILITIES & PROJECT MANAGEMENT |
|
EMEA +$56.8 +$110.0 +$10.5 +$13.1 YTD Q3 Q3 ($ in millions) Revenue and Normalized EBITDA REVENUE NORMALIZED EBITDA 25% 16% 83% 146% |
|
Total Q3 2013 revenue up 25% EMEA REVENUE: MAJOR COMPONENTS ($ in millions) YTD Q3 50% Q3 SALES LEASING PROPERTY, FACILITIES & PROJECT MANAGEMENT 27% 10% 20% 19% 19% |
|
EMEA Revenue by service line 2007 YTD Q3 2013 Contractual Revenue1 = 33% Contractual Revenue1 = 50% Sales Leasing Property, Facilities & Project Management Appraisal & Valuation Other Contractual revenue includes Property, Facilities & Project Management, Appraisal & Valuation and Other. Non-contractual revenue includes Sales and Leasing. |
|
Growth EMEA NEWER SERVICE LINES Real Estate Finance Debt origination and advisory Equity finance Property Match trading platform Residential CBD Project Marketing M&A Strategic infill: Geography Service lines Where we can build scale ORGANIC Significant market share headroom in all service lines Strategic hires Leveraging the brand and international client base |
|
Capital Markets EMEA KEY FACTS MARKET SHARE YTD Q3 2013 NOTABLE TRANSACTIONS Paddington Central LONDON, UK Tour Adria PARIS, FRANCE Tower 185 FRANKFURT AM MAIN, GERMANY Market volumes increasing (+21% on Q3 2012): Confidence improving and extending into secondary markets and property types Debt restrictions beginning to ease Funds increasing capital allocation to real estate International capital flows increasing 66% of Central London office investment from outside of UK, YTD Q3 2013 |
|
Leasing EMEA KEY FACTS MARKET SHARE YTD Q3 2013 NOTABLE TRANSACTIONS Tour Blanche PARIS, FRANCE The Place LONDON, UK Plus+ WARSAW, POLAND Increased occupier confidence yet to be reflected in take-up (lag) 4 quarter rolling market share increases every quarter through 2013 Extending our leadership position in London and Paris Achieved market leadership in Poland Strengthening of teams in Germany, Poland and Italy Largest CBRE deal in EMEA: The Place, London, UK |
|
Global Corporate Services EMEA xxx KEY EMEA FACTS 2013 GLOBAL WINS NEW EMEA CLIENTS Q3 YTD Q3 New 20 64 Expansions 13 43 Renewals 21 48 8 new clients in 2013 9 clients renewed and/or expanded Client satisfaction up Secured 17 strategic hires |
|
Asset Services EMEA KEY FACTS 2013 M&A YTD Q3 2013 NOTABLE ASSIGNMENTS Country Acquisition Date Czech Republic Impact Corti March Belgium Sogesmaint June Sweden Basale September Centro Sicilia SICILY, ITALY 30 St Mary Axe (The Gherkin) LONDON, UK Sun Plaza Shopping Centre BUCHAREST, ROMANIA Gaining real momentum Premier Properties Latest win: 30 St Marys Axe (The Gherkin) Offices: major portfolio win in Prague, Czech Republic Launch of integrated shopping centre practice 198 shopping centers under management Now the largest independent manager of shopping centers in EMEA |
|
GLOBAL INVESTMENT MANAGEMENT Includes revenue from discontinued operations of $1.5 million for the nine months ended September 30, 2013. Includes revenue from discontinued operations of $0.8 million and $5.5 million for the twelve months ended December 31, 2012 and 2011, respectively. Investment Management Carried Interest 2 2 CAGR = 24% Asset Management Acquisition, Disposition & Incentive Rental 1 Q3 YTD Q3 Carried Interest Revenue ANNUAL REVENUE ($ IN MILLIONS) REVENUE ($ IN MILLIONS) Carried interest is integral to the business Carried interest occurs regularly but not at consistent intervals Timing driven by macro environment and fund lifecycles Strong carried interest expected in Q4 2013 but not in 2014 |
|
Pro-forma Normalized EBITDA GLOBAL INVESTMENT MANAGEMENT As of September 30, 2013, the Company maintained a cumulative remaining accrual of carried interest compensation expense of approximately $42 million, of which $36 million pertains to anticipated future carried interest revenue. The Company began to normalize out carried interest incentive compensation expense accruals for a fund that began recording carried interest expense in the second quarter of 2013. The Company will recognize this expense in normalized EBITDA when the carried interest revenue is recorded in future periods (thereby matching the revenue and expense). Includes EBITDA from discontinued operations of $1.4 million for the nine months ended September 30, 2013. Calculation includes revenue and EBITDA from discontinued operations. Three Months Ended September 30, Nine Months Ended September 30, ($ in millions) 2013 2012 2013 2012 EBITDA1 55.4 22.7 127.7 77.9 Add Back: Net accrual of certain incentive compensation expense related to carried interest revenue not yet recognized and included in selected charges 0.8 - 3.5 - Integration and other costs related to acquisitions - 14.2 1.5 33.3 Normalized EBITDA1 56.2 36.9 132.7 111.2 Net (reversal) accrual of certain incentive compensation expense related to carried interest revenue not yet recognized (3.1) 1.6 (3.9) 2.3 Pro-forma Normalized EBITDA1 53.1 38.5 128.9 113.5 Pro-forma Normalized EBITDA Margin2 42% 34% 35% 32% |
|
As of 12/31/2012 Acquisitions Dispositions Foreign Currency Net Value Decline As of 9/30/2013 92.0 3.0 7.4 0.5 0.5 87.6 GLOBAL INVESTMENT MANAGEMENT Assets Under Management (AUM) YTD Q3 AUM CHANGE ($ IN BILLIONS) AUM ($ IN BILLIONS) CAGR = 21% Co-investments $183.1 million New equity raised $2.5 billion year to date Capital to deploy $3.2 billion 11.4 14.4 15.1 17.3 28.6 37.8 38.5 34.7 37.6 94.1 92.0 87.6 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 Q3 2013 |
|
DEVELOPMENT SERVICES In Process figures include Long-Term Operating Assets (LTOA) of $1.0 billion for 3Q 13, $1.2 billion for 4Q 12, $1.5 billion for 4Q 11, $1.6 billion for 4Q 10, $1.4 billion for 4Q 09 and $0.4 billion for 4Q 08. LTOA are projects that have achieved a stabilized level of occupancy or have been held 18-24 months following shell completion or acquisition. 1 Includes revenue from discontinued operations of $7.4 million for the nine months ended September 30, 2013. Includes EBITDA from discontinued operations of $6.0 million for the nine months ended September 30, 2013. Calculation includes revenue and EBITDA from discontinued operations. $80.8 million of co-investments at the end of Q3 2013 $17.0 million in recourse debt to CBRE and repayment guarantees at the end of Q3 2013 REVENUE ($ IN MILLIONS) PROJECTS IN PROCESS/PIPELINE ($ IN BILLIONS) HIGHLIGHTS 3.6 2.8 2.6 3.6 5.4 6.5 5.6 4.7 4.9 4.9 4.2 5.2 1.4 1.5 2.5 2.7 3.0 2.7 2.5 0.9 1.2 1.2 2.1 1.6 4Q02 4Q03 4Q04 4Q05 4Q06 4Q07 4Q08 4Q09 4Q10 4Q11 4Q12 3Q13 In Process Pipeline 2013 2012 2013 2012 Revenue 1 12.6 17.8 42.3 50.4 EBITDA 2 6.0 3.8 21.2 16.1 EBITDA Margin 3 48% 21% 50% 32% Nine Months Ended September 30, Three Months Ended September 30, |
|
As of September 30, 2013 MANDATORY AMORTIZATION AND MATURITY SCHEDULE $ in millions $1,200.0 million revolver facility matures in March 2018. As of September 30, 2013, the outstanding revolver balance was $89.9 million. 1 Global Cash Available Revolver 1,549 10 40 40 68 255 170 2 352 198 800 - 250.0 500.0 750.0 1,000.0 1,250.0 1,500.0 Q3 2013 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Current Liquidity Term Loan A Term Loan B Revolver Sr. Unsecured Notes - 6.625% Sr. Unsecured Notes - 5.00% |
|
CAPITALIZATION Excludes $52.2 million and $94.6 million of cash in consolidated funds and other entities not available for Company use at September 30, 2013 and December 31, 2012, respectively. Net of original issue discount of $9.5 million at December 31, 2012. Represents notes payable on real estate in Development Services that are recourse to the Company. Excludes non-recourse notes payable on real estate of $136.9 million and $312.1 million at September 30, 2013 and December 31, 2012, respectively. Excludes $224.4 million and $1,026.4 million of aggregate warehouse facilities outstanding at September 30, 2013 and December 31, 2012, respectively. As Of ($ in millions) 9/30/2013 12/31/2012 Variance Cash1 450.4 994.7 (544.3) Revolving credit facility 89.9 73.0 16.9 Senior secured term loan A - 271.3 (271.3) Senior secured term loan A-1 - 275.2 (275.2) Senior secured term loan B - 293.2 (293.2) Senior secured term loan C - 394.0 (394.0) Senior secured term loan D - 394.0 (394.0) Senior secured term loan A (new) 481.3 - 481.3 Senior secured term loan B (new) 213.9 - 213.9 Senior subordinated notes2 - 440.5 (440.5) Senior unsecured notes 5.0% 800.0 - 800.0 Senior unsecured notes 6.625% 350.0 350.0 - Notes payable on real estate3 14.1 13.9 0.2 Other debt4 11.6 9.4 2.2 Total debt 1,960.8 2,514.5 (553.7) Stockholders equity 1,758.0 1,539.2 218.8 Total capitalization 3,718.8 4,053.7 (334.9) Total net debt 1,510.4 1,519.8 (9.4) |
|
Strong financial results through Q3 CBRE is well positioned to drive further revenue and EBITDA growth Plan to continue strategic investments in people, technology and M&A Anticipate full year revenue growth in the mid to high single digits Continued healthy property sales activity Steady, double-digit growth expected in occupier outsourcing Improvement in leasing activity due to market lift and share gains Significant carried interest revenue from Investment Management, much of which was anticipated in our initial expectations for 2013 Continue to expect solid bottom-line growth with moderately improved normalized EBITDA margins for the full year Forecast full-year EPS of $1.40 to $1.45 2013 Expectations BUSINESS OUTLOOK |
|
GAAP RECONCILIATION TABLES |
|
RECONCILIATION OF NORMALIZED EBITDA TO EBITDA TO NET INCOME Carried interest incentive compensation is related to a fund that began recording carried interest expense in Q2 2013. ($ in millions) 2013 2012 Normalized EBITDA 225.2 $ 195.3 $ Adjustments: Carried interest incentive compensation expense 1 0.8 - Cost containment expenses - 17.5 Integration and other costs related to acquisitions - 14.2 EBITDA 224.4 163.6 Add: Interest income 1.5 1.9 Less: Depreciation and amortization 47.5 40.1 Interest expense 27.8 43.7 Non-amortizable intangible asset impairment - 19.8 Provision for income taxes 56.2 22.2 Net income attributable to CBRE Group, Inc. 94.4 39.7 Revenue 1,733.9 $ 1,557.1 $ Normalized EBITDA Margin 13.0% 12.5% Three Months Ended September 30, |
|
RECONCILIATION OF NET INCOME TO NET INCOME, AS ADJUSTED Carried interest incentive compensation is related to a fund that began recording carried interest expense in Q2 2013. ($ in millions, except for per share data) 2013 2012 Net income attributable to CBRE Group, Inc. 94.4 $ 39.7 $ Amortization expense related to ING REIM and TCC customer relationships acquired, net of tax 4.7 4.7 Carried interest incentive compensation, net of tax 1 0.6 - Integration and other costs related to acquisitions, net of tax - 10.7 Non-amortizable intangible asset impairment, net of tax - 15.0 Cost containment expenses, net of tax - 13.5 Net income attributable to CBRE Group, Inc., as adjusted 99.7 $ 83.6 $ Diluted income per share attributable to CBRE Group, Inc., as adjusted 0.30 $ 0.26 $ Weighted average shares outstanding for diluted income per share 332,061,402 327,309,341 Three Months Ended September 30, |
$L-6N-;YO2F3QQ`S@SZ5!G?GD8V)I`.#8B[@=IP@`;/
M(9"6:&"#];SG=S0J;WC><][TW,<^3HBO$^(#!"+!IP?F92:%1`2A_QC//^9Y
MT(5F]*`,@?<_&@"/EE1$8/]4J;SBD=%_(`P?'#RH".*A@1%H@&%XNHC#_RD"
M=MYC8?86P08B'O$+@+`?(.``Q>R%#Y6P@^'TD!?"WR&OACE`:J.BFC.=6=5`5L&*4ZB:U05#
M=<%9I6I6LFJ`3PF`*P(02UA`559/A94L71V`J"-,JK02XM1JC00CX9*J5)G:
MK71-E858)4E3#4``K8)$U2O9JDV2\M6G&$6L4=3)!,CJE)@4!0&_CLI39J(`
MKK)D`A.`JU(Z0!-F1Q$J"'CV4RK&1+1,P&(7L$!=]"J""V#`VXDIP06T*`+`
ME``#Y_[L6DY0@;VJ6P2)`9D)``MN#%3@L_:!!\Y:3-58%EID,%U=@F1.`
MI@2524%F/V,"T(#F!"L8P71V6YO>VD8X1[NN<#BP`HA']P2,["W$5[`"%)"\
MY"C_4$['G8MRVW!`.LV)N6YJ@TCPKH#*+D>NA%.<7_O4M[SLY;`-A@2?^LJW
M/DBW`8OCFQ_\,OV\Z@GP?YP0X>^,B,-2'K&5I,?AZZ0XQU+^KXB]4UX,VV!&
M(^;P?%X@XAZS_>U%@">,>@QB'^]\Z$<@>H_?P^*\E[,(0SJQTC-\XA>S'<`Y
M=CN&3XSAUZ'X[2^Z#NB2`UX`1_<%86*R?'I47@N-R%#^N0X(J'R=!,,`NDD6
MT&]]*YW1=R=` R3X!*"^L#F![(_U%!J-3R.S4CH0ZU
MM:@:51:^,-8L&9=)6B)#5 +"@#2 N'/1T1=`A1@=*8.
M%3!%'BH1BE34H1S!"P@X>((1?#2E'RTA2T@`DA(B1+T)(>$&0_T1OB1TA"?]
MR%T:HE*5G#`F'3UU?.&"PI@8.*<2EM`)7=""B::`03JEZ(`7A$*9#!BB)Y1I
M"S@HU!0(-:@11@$*7(`""MT4!4=IH86$X$,E,'4)4[3B$Y-H12TF80I8`&.(
MOTH5%5T%J]6ZBHBQ$D81C4@L4>F*6LTB5K*4>"QG9!&+OC66<)DE+-NJ"E:J
M<@:QA'O<,4K1B?_50D4-+[%&1`!J0W"UP;G4E"X;P;5>?-PCCD@D1PVE5TJ!
MW-<-Y*C(1$KI!02[`0V:=%^#H.`%,Y`!#D``D8A5A"(;>T'#/"(QD*`D`C,H
M"4KH"^"3>`0F*$,9RVA"$YQ\8" 1W2%Y/@X0+6<1\F=5+\82`W52"<9@1($"`N
MD`)($"$ND(!;I24:M"5(`%6"N'\E8E@=HB(B`E>@1H%K)95)$%1$X@(<,"&W
MAC_U,R2\9B'YTH%'8B,U(EY5XCYM]2[N@G-`,'^SJE?4UJJE^H+B\STJ(B.-
MY9=;\(-JTIAKV.!4%7<"A0H)B%@"G#F82(H`=Z4`B?\(3"BIO.0''&
M*BM&E(6W92S-Q5P8MRS5L"M3"/^&&`=%^/N%Q36;LYF&X'I<:3@)HS`*E:`M
MOZF$B`#!B#`)E:"KFX(MPWF'J^`*D4`(BE(O&P)MZ])S.4>I3E!5&Q)_C7B(
M1I=(#XM(E#@O+XP0`@$#-\`!$7`#%K$@Y^DP$9,1%;'#CC01+Q`!JCA*%)$2
M&^$2*0`#*>.?$K"R%T84`QH!NEC%!7H5>2<4/&$4(<:@?D<584P5/S,TR^BS
M8G$U'EJ-.::-;Y$U4(.T'/H6C` -[N$,?
M^*`'_]'JX>-Z`%,?0,Z'/E!IX17Z!2I040M@K`(6J)BYA%SN\E/\@0_`A3;O
MG@V$K>KPN9#68=&'7O2B!Z&LV6:VT#W7`QS(`*9Z^@'4K?YTJ=^@!S+@`4QE
M$`.8X@`&,[`O#&10]K&CO>PQ&%79?:5@!:\J!W&/NZ_L_H$/Q`#O>)?PWOW.
M][\'?N_B&L``*NEB=BDRD?`2P+;6U:T!R+C%,U[QMRZY27O5N,?["I@",/!C
M'_.X7_LZ``52B "+>BLA%
M",`1BU;4(A;1J$8&@-$(F0NDY_I(`4!BD@V?E"0H-4E)'KBNDJQTI"EQ-X<*
M"&*7CA0G,@WQ`EXRHIM^B"7UAH`$\443%:^D)C<9:DYQPF(;$;4"%\C)4%[\
MXJ+FU$5`E2".?[H`'DE`*$BYL4^=.H&A,$`J4KGQ!"E801Q;U:D-1(J0)YAC
M'T_0@@Z/(%>W2F2O_LN"%M@`":E\@HPYR:U;$H<)Z\JEP*@02FC_* 0HSY?.1$"@)+WN11
MGB-C!Z9%4ET&C79:\D))XD)9/G;OB'=P-X^G/R9EKJ7RV/JIC]%M8D-N4OL=
M/428=[V$`JB/QR@":28D0`'`G_M2=-*DYR=^'GH3J7F2TB;>^].NTBB/VBD:
M*>E&79*D4M3&TI)9S:DMN2S7 QU@9M$OBI`&3%H@C\]
MB/*5`O(U&7-JL^P;B40-"3I+"8@`2I20Z?%[WY(X2DR=Q*.9FJ;DF8L0-**N
MB4@C50OI"9C0_YJAD(F6>A`$_H(\P*B\`4L!#*F]$:DV.(0/]@33EH0QT(/'
M(80P&)N6FHK!T`S!D810Z&S*^(2[R-;"IAM.(\S(V0S')DR\8@Q:6!^^9A].
M&&/2$.RE*LY8`.QG6YW,:5=I6XQ%F.S79.TRM@1'^.NXV>IE,(:T/@;TH`5.
MT-C(#N,=/-97B`3`F`13\.+/F#:I.NR_+F//;H1-.`9G0%9.\`1/""#3/@;6
M%,+CA.)Q&,UEV,WAZ09L6`;/NJQ9V,WZV7C\V$,`N37KC#A8`(:*LQ\%&08%
M6I!6^`*C`0GPEBWTA((IJ/GS=@(,D0(GT`(@.((-*0*9"_H7F`$<`/\AK,7/
M%2'Z&/"1%6EZI_=:&(`!_K8A6U22*8DZ",V2"*B2`Z=0`0AF8&:B!B```E@4
MN_638SYF+U+F"T^C;!X4$'W[.*)&PZV[:OQPNV D0D80E(TM7G(X?23C*!%(!RWG4]
M+E?H,"5SX4MH,%5]AFF"AZ2R*!->'I,7*^>QB.&69QHFT3/SS9N8B+D8Z[6"
M*!/IA/'3DC[4=L*G0_7>[BT(>&*"/U-JG/E)0_>^2A\_0,>"H-AI3IV"^KO4
MILP(_.V:]GLT+8"@_[T_1J.H26M`LQ/.#_`K/QJ%/W"EE%A`$TA'LCSE!S
M!%E'!+``B#%APGCQ$H9,H4.0*!U")"G6)TF+%D5:AJU:-6W3/.%10V:-(4*&
M)D(RQ8C1(D(J"TULV6J;-FW.G''#]HF1)$F,(IF*Q,B1HV73-OT\R 26YHQQL*THDN@)3AK1B%ED(Z!]803?V"(Z
MIN`-$Y'0R25.$=.7%L83K9A%+):1#=N)9AN*V^@XR$&.
MGE_!D%%!+A5JH?)D\NTDE2&?\NTD%W`!PTCJ]R(8O5P/,L9G'U1Q
\&\PLJJ;,1;K=%QMQ$#(O<;)T=RR.N%]XQ;%Q<0]G&N-"#I#D!"$E##G%Z$AJ:=0:.-]M+70H&,[E`#"DX\0UP'E:7)83F
MC9]90F4@PQ6I"&5JG,%:V$`32R30LC-2$PI>(".;&[1,+JZQC5Y*>1@;J.T'
M97O*37`0L;T(Y2Q`V%G=.J,9V;S_P"V[\0W`:I*XFW0GC=#Q#GC<,A[P3,1Q
M&QB/!B@G'OI4P#SJR8![(@#/SVVN/Q)X$`3XL[D*2"!``7+`>Q;4`-4A"$$1
M@-#L5C>[#^2@00QX742+UP`"'*^B%\7H13W0N]Y=]'48;5%%;10]DD+O?#4"
MTHZ(Q*.3#NEZX&N2F9PD/NJ5Z4KNF]_\Y,<^]WGIIG0R7P'0]%/^(:`">+J2
M_1"P@!!TX'T+(`'\%N!`"@2*J0X,00@L%0)096`$%&P5!BNEU1!^E5(7P)2D
M2G"H395P`B4\E*I,$"I8B2`%%L!`JHK%0F'AZE88^$`*DK@K%YX@`\8J(A*=
MA1"&('%=_PI!B+<(LBQ.">M;ETV!$#<@+894A%H;F$$2.<`MR]+K71JAB!?#
MZ1`<+J0%'9#71\ZVF[@8X69V<4M.=H(UGJPL*$/IB5&$)CB\)&4NM.DM4*R"
MEJIXK"M<8"44HG`5+4!WD4#XR@VTPMR@8":XM*G+;)B"F%'2IIDR*(YB#(,8
MB=T`DU-;@E1$QI7*9$TTEPE-+*?F&?'\1N$LJJ#>1N44CN-D+0CD0.4X#MA2!Y91
M1PQ\A]F.GMCF@-B>K=EZZ-EB&7W$K=S*;7]D5-S6+88PC][&*(D43_.\V8EL
M2$#2(U`EI(L<%9#B%*`)&J$IW^(.[@0DP`3$CXLH`/NPSP18_^Z2*I52O8^7
MH(D':&3H^`G^29#^
MV=\*2)"HX!^DG&E?G:FFC`I=V:2DC(H)_&F?8M;RQM`5K=#R7E&?#JKU]NE8
M.F6P;.]@#5:F"DOXRL9EC66P0)987E:UY(ILU`"JSL!>4NH-U(!X-D';:0:L
M2@$51*%(1"'%F05*Z`44F`4!4\%FU`NI2JJHTN]OV`"D)L0,B*?`V`"J'C`P
M*>M$#/#^3@2O#K`'$S!*\-
10#GRA[YT1XB
M^EDAV@$OL`$FNCX$`@(S<*+LTSZ\"`,F0#_Y`P$58+D00%J8JR$$1$`&=(T`
M9*0-5"(LPEPUDB/?Z(T>A``N)(Y1.J7?A5[O.$-A(B1:XB,M9+OJB"6W^W9O
M)Z9NLE[MA:9B9/3
M4@73
&%H6&QQE@89%L\L%,-,_]#;9SBG&L8$=%H#3.@&:G1/
M=@Y#^`A#=KX"(>!A'GJ!ID*!_6R6'XJ'$]P`%`1M>"P!>&R<^N3/=QP!R,4G
M>\P`#KP`?:9@M,@9)U5T)DYR=-5)`
MV)T=FD@1%OU)C<:)?77NG\@)?OGHWUGN&FTC@2D*.PY8&>T=I!Q*"IC`'5G*
M'16>JS0!:`42E4Z2/4X2(F&IB@W8YC6TAVV>B8VIBK5N)BFD)3&+)ED!Z4TD
M$E"!C7T+\5KDLTRD)_\9P9O&'NR9RQ8X+[W<'DKBGKC@:9"-)+L@#)6Y)!8@
MJL!0F?9N`:1J[\*`V4AB*O0E3)C9`5+.+S>!@1B$P1F001YXGT>4W_V=JANH
M!`"/7SCAP5.\$[DQ@B$8`BC$PB84`B7@##[YS"*<6UDOA*?]!"+@6>WL%#80
MATB8,`J3,")PS0DC(-RDSEA08#C$0K=>3D]8SF)2U?]A`RBDE.K,C?^A5"1T
MC2G,@C/(@DXT0E8