XML 32 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Segments

13.

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.

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

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

(As Adjusted) (1)

 

 

 

 

 

 

(As Adjusted) (1)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

3,140,427

 

 

$

2,826,923

 

 

$

5,990,651

 

 

$

5,466,129

 

EMEA

 

 

1,315,452

 

 

 

1,016,020

 

 

 

2,496,706

 

 

 

1,920,651

 

Asia Pacific

 

 

538,200

 

 

 

486,899

 

 

 

1,033,659

 

 

 

890,245

 

Global Investment Management

 

 

98,947

 

 

 

92,763

 

 

 

222,637

 

 

 

182,329

 

Development Services

 

 

18,408

 

 

 

16,966

 

 

 

41,733

 

 

 

31,183

 

Total revenue

 

$

5,111,434

 

 

$

4,439,571

 

 

$

9,785,386

 

 

$

8,490,537

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

258,353

 

 

$

233,711

 

 

$

484,196

 

 

$

458,936

 

EMEA

 

 

66,519

 

 

 

70,293

 

 

 

103,465

 

 

 

105,748

 

Asia Pacific

 

 

42,861

 

 

 

44,556

 

 

 

76,741

 

 

 

67,832

 

Global Investment Management

 

 

15,901

 

 

 

23,910

 

 

 

45,593

 

 

 

49,769

 

Development Services

 

 

55,673

 

 

 

46,216

 

 

 

77,119

 

 

 

49,578

 

Total Adjusted EBITDA

 

$

439,307

 

 

$

418,686

 

 

$

787,114

 

 

$

731,863

 

 

(1)

We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information.

Adjusted EBITDA is the measure reported to the chief operating decision maker for purposes of making decisions about allocating resources to each segment and assessing performance of each segment. EBITDA represents earnings before net interest expense, write-off of financing costs on extinguished debt, income taxes, depreciation and amortization. Amounts shown for adjusted EBITDA further remove (from EBITDA) the impact of certain cash and non-cash charges related to acquisitions and certain carried interest incentive compensation reversal to align with the timing of associated revenue.

Adjusted EBITDA is calculated as follows (dollars in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

(As Adjusted) (1)

 

 

 

 

 

 

(As Adjusted) (1)

 

Net income attributable to CBRE Group, Inc.

 

$

228,667

 

 

$

201,777

 

 

$

378,955

 

 

$

338,797

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

113,399

 

 

 

100,386

 

 

 

221,564

 

 

 

194,423

 

Interest expense

 

 

26,885

 

 

 

35,430

 

 

 

55,743

 

 

 

69,440

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

 

 

 

27,982

 

 

 

 

Provision for income taxes

 

 

70,319

 

 

 

69,887

 

 

 

116,483

 

 

 

123,706

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1,489

 

 

 

1,427

 

 

 

5,110

 

 

 

3,838

 

EBITDA

 

 

437,781

 

 

 

406,053

 

 

 

795,617

 

 

 

722,528

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carried interest incentive compensation expense (reversal) to align

   with the timing of associated revenue

 

 

1,526

 

 

 

(2,775

)

 

 

(8,503

)

 

 

(18,016

)

Integration and other costs related to acquisitions

 

 

 

 

 

15,408

 

 

 

 

 

 

27,351

 

Adjusted EBITDA

 

$

439,307

 

 

$

418,686

 

 

$

787,114

 

 

$

731,863

 

 

(1)

We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information.

 

Geographic Information

Revenue in the table below is allocated based upon the country in which services are performed (dollars in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

(As Adjusted) (1)

 

 

 

 

 

 

(As Adjusted) (1)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

2,908,185

 

 

$

2,644,445

 

 

$

5,582,402

 

 

$

5,116,851

 

United Kingdom

 

 

634,264

 

 

 

518,988

 

 

 

1,214,781

 

 

 

991,143

 

All other countries

 

 

1,568,985

 

 

 

1,276,138

 

 

 

2,988,203

 

 

 

2,382,543

 

Total revenue

 

$

5,111,434

 

 

$

4,439,571

 

 

$

9,785,386

 

 

$

8,490,537

 

 

(1)

We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information.