EXHIBIT 12
CBRE GROUP, INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
Year Ended December 31, | ||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
Income (loss) from continuing operations before provision for income taxes | $ | 489,478 | $ | 429,538 | $ | 272,057 | $ | (645 | ) | $ | (1,025,679 | ) | ||||||||
Less: Equity income (loss) from unconsolidated subsidiaries | 60,729 | 104,776 | 26,561 | (34,095 | ) | (80,130 | ) | |||||||||||||
(Loss) income from continuing operations attributable to non-controlling interests | (9,697 | ) | 6,918 | (49,777 | ) | (60,979 | ) | (54,198 | ) | |||||||||||
Add: Distributed earnings of unconsolidated subsidiaries | 20,199 | 20,794 | 33,874 | 13,509 | 23,867 | |||||||||||||||
Fixed charges | 245,322 | 219,964 | 272,301 | 278,379 | 236,533 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total earnings (loss) before fixed charges | $ | 703,967 | $ | 558,602 | $ | 601,448 | $ | 386,317 | $ | (630,951 | ) | |||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges: | ||||||||||||||||||||
Portion of rent expense representative of the interest factor (1) | $ | 70,254 | $ | 69,715 | $ | 63,002 | $ | 59,978 | $ | 69,377 | ||||||||||
Interest expense | 175,068 | 150,249 | 191,151 | 189,146 | 167,156 | |||||||||||||||
Write-off of financing costs | — | — | 18,148 | 29,255 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total fixed charges | $ | 245,322 | $ | 219,964 | $ | 272,301 | $ | 278,379 | $ | 236,533 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings to fixed charges | 2.87 | 2.54 | 2.21 | 1.39 | N/A | (2) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Represents one-third of operating lease costs, which approximates the portion that relates to the interest portion. |
(2) | The ratio of earnings to fixed charges was negative for the year ended December 31, 2008. Additional earnings of $867.5 million would be needed to have a one-to-one ratio of earnings to fixed charges. |