XML 37 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments (Tables)
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Summarized Financial Information by Segment

Summarized financial information by segment is as follows (dollars in thousands):

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2016      2015 (1)      2016      2015 (1)  

Revenue

           

Americas

   $ 1,775,756       $ 1,434,489       $ 3,359,315       $ 2,662,105   

EMEA

     961,835         585,714         1,809,333         1,079,738   

Asia Pacific

     356,318         261,828         664,842         470,194   

Global Investment Management

     95,737         94,053         186,117         204,277   

Development Services

     17,891         14,422         34,664         26,695   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

   $ 3,207,537       $ 2,390,506       $ 6,054,271       $ 4,443,009   
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

           

Americas

   $ 208,407       $ 213,956       $ 381,745       $ 384,018   

EMEA

     36,702         39,479         51,916         57,662   

Asia Pacific

     20,275         29,724         30,929         44,186   

Global Investment Management

     25,987         12,948         47,523         50,993   

Development Services

     18,525         753         50,400         6,289   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total EBITDA

   $ 309,896       $ 296,860       $ 562,513       $ 543,148   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) During 2016, we changed our methodology for allocating certain costs to our reporting segments, including stock compensation, currency hedging and certain intercompany transactions. Prior year amounts have been reclassified to conform with the current year presentation. Such changes had no impact on our consolidated results.
EBITDA Calculation by Segment

EBITDA for our segments is calculated as follows (dollars in thousands):

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 
    2016     2015 (1)     2016     2015 (1)  

Americas

       

Net income attributable to CBRE Group, Inc.

  $ 90,464      $ 111,653      $ 161,982      $ 194,788   

Add:

       

Depreciation and amortization

    63,197        44,591        123,797        87,541   

Interest expense, net

    22,165        4,247        43,091        7,793   

Write-off of financing costs on extinguished debt

    —          —          —          2,685   

Royalty and management service income

    (13,389     (1,881     (20,157     (6,965

Provision for income taxes

    45,970        55,346        73,032        98,176   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 208,407      $ 213,956      $ 381,745      $ 384,018   
 

 

 

   

 

 

   

 

 

   

 

 

 

EMEA

       

Net income (loss) attributable to CBRE Group, Inc.

  $ 7,889      $ 10,674      $ (4,246   $ 386   

Add:

       

Depreciation and amortization

    16,257        14,607        31,262        29,399   

Interest expense, net

    4,326        11,375        7,838        22,822   

Royalty and management service expense (income)

    4,303        (4,051     3,677        (2,861

Provision for income taxes

    3,927        6,874        13,385        7,916   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 36,702      $ 39,479      $ 51,916      $ 57,662   
 

 

 

   

 

 

   

 

 

   

 

 

 

Asia Pacific

       

Net income attributable to CBRE Group, Inc.

  $ 5,062      $ 9,192      $ 2,492      $ 12,978   

Add:

       

Depreciation and amortization

    4,297        3,783        8,478        7,629   

Interest (income) expense, net

    (873     991        42        1,889   

Royalty and management service expense

    8,094        4,913        14,352        7,761   

Provision for income taxes

    3,695        10,845        5,565        13,929   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 20,275      $ 29,724      $ 30,929      $ 44,186   
 

 

 

   

 

 

   

 

 

   

 

 

 

Global Investment Management

       

Net income (loss) attributable to CBRE Group, Inc.

  $ 8,181      $ (6,044   $ 15,465      $ 7,829   

Add:

       

Depreciation and amortization

    5,817        7,061        12,437        14,672   

Interest expense, net

    7,816        7,818        15,513        15,502   

Royalty and management service expense

    992        1,019        2,128        2,065   

Provision for income taxes

    3,181        3,094        1,980        10,925   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 25,987      $ 12,948      $ 47,523      $ 50,993   
 

 

 

   

 

 

   

 

 

   

 

 

 

Development Services

       

Net income (loss) attributable to CBRE Group, Inc.

  $ 10,072      $ (446   $ 28,142      $ 1,985   

Add:

       

Depreciation and amortization

    700        563        1,288        1,210   

Interest expense, net

    487        321        768        663   

Provision for income taxes

    7,266        315        20,202        2,431   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 18,525      $ 753      $ 50,400      $ 6,289   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) During 2016, we changed our methodology for allocating certain costs to our reporting segments, including stock compensation, currency hedging and certain intercompany transactions. Prior year amounts have been reclassified to conform with the current year presentation. Such changes had no impact on our consolidated results.