XML 29 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segments
10. Segments

We report our operations through the following segments: (1) Americas; (2) Europe, Middle East and Africa (EMEA); (3) Asia Pacific; (4) Global Investment Management; and (5) Development Services.

The Americas segment is our largest segment of operations and provides a comprehensive range of services throughout the U.S. and in the largest regions of Canada and key markets in Latin America. The primary services offered consist of the following: property sales, property leasing, mortgage services, appraisal and valuation, property management and occupier outsourcing services.

Our EMEA and Asia Pacific segments generally provide services similar to the Americas business segment. The EMEA segment has operations primarily in Europe, while the Asia Pacific segment has operations in Asia, Australia and New Zealand.

 

Our Global Investment Management business provides investment management services to clients seeking to generate returns and diversification through direct and indirect investments in real estate in North America, Europe and Asia Pacific.

Our Development Services business consists of real estate development and investment activities primarily in the U.S.

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

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2016      2015 (1)      2016      2015 (1)  

Revenue

           

Americas

   $ 1,770,369       $ 1,556,648       $ 5,129,684       $ 4,218,753   

EMEA

     956,492         737,863         2,765,825         1,817,601   

Asia Pacific

     358,320         285,337         1,023,162         755,531   

Global Investment Management

     91,807         114,094         277,924         318,371   

Development Services

     16,499         18,617         51,163         45,312   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

   $ 3,193,487       $ 2,712,559       $ 9,247,758       $ 7,155,568   
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

           

Americas

   $ 186,274       $ 197,379       $ 568,019       $ 581,397   

EMEA

     49,774         56,666         101,690         114,328   

Asia Pacific

     26,744         33,252         57,673         77,438   

Global Investment Management

     6,054         29,397         53,577         80,390   

Development Services

     15,709         9,883         66,109         16,172   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total EBITDA

   $ 284,555       $ 326,577       $ 847,068       $ 869,725   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(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 represents earnings before net interest expense, write-off of financing costs on extinguished debt, income taxes, depreciation and amortization. EBITDA is not a recognized measurement under GAAP and when analyzing our operating performance, investors should use EBITDA 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 may not be comparable to similarly titled measures of other companies.

We generally use EBITDA to evaluate operating performance and for other discretionary purposes, and we believe that this measure provides a more complete understanding of ongoing operations and enhances comparability of current results to prior periods. We further believe that investors may find EBITDA useful in evaluating our operating performance compared to that of other companies in our industry because EBITDA calculations generally eliminate the effects of acquisitions, which would include impairment charges of goodwill and intangibles created from acquisitions, the effects of financings and income taxes and the accounting effects of capital spending. EBITDA may vary for different companies for reasons unrelated to overall operating performance.

 

EBITDA is not intended to be a measure of free cash flow for our discretionary use because it does not consider certain cash requirements such as tax and debt service payments. EBITDA may also differ from the amount calculated under similarly titled definitions in our debt instruments, which amounts are further adjusted to reflect certain other cash and non-cash charges and are used by us to determine compliance with financial covenants therein and our ability to engage in certain activities, such as incurring additional debt and making certain restricted payments.

Net interest expense and write-off of financing costs on extinguished debt have been expensed in the segment where incurred. Provision for income taxes has been allocated among our segments by using applicable U.S. and foreign effective tax rates. EBITDA for our segments is calculated as follows (dollars in thousands):

 

    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2016     2015 (1)     2016     2015 (1)  

Americas

       

Net income attributable to CBRE Group, Inc.

  $ 69,176      $ 92,008      $ 231,158      $ 286,796   

Add:

       

Depreciation and amortization

    62,545        47,209        186,342        134,750   

Interest expense, net

    21,492        9,692        64,583        17,485   

Write-off of financing costs on extinguished debt

    —          —          —          2,685   

Royalty and management service income

    (3,138     (2,703     (23,295     (9,668

Provision for income taxes

    36,199        51,173        109,231        149,349   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 186,274      $ 197,379      $ 568,019      $ 581,397   
 

 

 

   

 

 

   

 

 

   

 

 

 

EMEA

       

Net income attributable to CBRE Group, Inc.

  $ 23,524      $ 24,535      $ 19,278      $ 24,921   

Add:

       

Depreciation and amortization

    19,385        15,175        50,647        44,574   

Interest expense, net

    4,078        10,834        11,916        33,656   

Royalty and management service (income) expense

    (2,992     (1,452     685        (4,313

Provision for income taxes

    5,779        7,574        19,164        15,490   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 49,774      $ 56,666      $ 101,690      $ 114,328   
 

 

 

   

 

 

   

 

 

   

 

 

 

Asia Pacific

       

Net income attributable to CBRE Group, Inc.

  $ 11,576      $ 16,665      $ 14,068      $ 29,643   

Add:

       

Depreciation and amortization

    4,479        3,728        12,957        11,357   

Interest expense, net

    1,250        800        1,292        2,689   

Royalty and management service expense

    5,277        3,581        19,629        11,342   

Provision for income taxes

    4,162        8,478        9,727        22,407   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 26,744      $ 33,252      $ 57,673      $ 77,438   
 

 

 

   

 

 

   

 

 

   

 

 

 

Global Investment Management

       

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

  $ (7,830   $ 10,717      $ 7,635      $ 18,546   

Add:

       

Depreciation and amortization

    5,673        8,423        18,110        23,095   

Interest expense, net

    7,611        8,060        23,124        23,562   

Royalty and management service expense

    853        574        2,981        2,639   

(Benefit of) provision for income taxes

    (253     1,623        1,727        12,548   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 6,054      $ 29,397      $ 53,577      $ 80,390   
 

 

 

   

 

 

   

 

 

   

 

 

 

Development Services

       

Net income attributable to CBRE Group, Inc.

  $ 7,717      $ 5,198      $ 35,859      $ 7,183   

Add:

       

Depreciation and amortization

    643        512        1,931        1,722   

Interest expense, net

    1,822        155        2,590        818   

Provision for income taxes

    5,527        4,018        25,729        6,449   
 

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

  $ 15,709      $ 9,883      $ 66,109      $ 16,172   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(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.