XML 46 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor and Nonguarantor Financial Statements (Tables)
6 Months Ended
Jun. 30, 2018
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheets

Condensed Consolidating Balance Sheets

 

 

 

As of June 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

7

 

 

$

8,404

 

 

$

78,760

 

 

$

444,310

 

 

$

 

 

$

531,481

 

Restricted cash

 

 

 

 

 

 

 

 

2,034

 

 

 

69,831

 

 

 

 

 

 

71,865

 

Receivables, net

 

 

 

 

 

 

 

 

1,361,023

 

 

 

1,963,499

 

 

 

 

 

 

3,324,522

 

Warehouse receivables (1)

 

 

 

 

 

 

 

 

964,915

 

 

 

523,409

 

 

 

 

 

 

1,488,324

 

Prepaid expenses

 

 

 

 

 

 

 

 

119,201

 

 

 

149,025

 

 

 

 

 

 

268,226

 

Contract assets

 

 

 

 

 

 

 

 

69,537

 

 

 

39,735

 

 

 

 

 

 

109,272

 

Income taxes receivable

 

 

3,173

 

 

 

3,744

 

 

 

6,635

 

 

 

41,116

 

 

 

(6,916

)

 

 

47,752

 

Other current assets

 

 

 

 

 

 

 

 

67,968

 

 

 

197,300

 

 

 

 

 

 

265,268

 

Total Current Assets

 

 

3,180

 

 

 

12,148

 

 

 

2,670,073

 

 

 

3,428,225

 

 

 

(6,916

)

 

 

6,106,710

 

Property and equipment, net

 

 

 

 

 

 

 

 

508,976

 

 

 

196,493

 

 

 

 

 

 

705,469

 

Goodwill

 

 

 

 

 

 

 

 

1,958,448

 

 

 

1,448,721

 

 

 

 

 

 

3,407,169

 

Other intangible assets, net

 

 

 

 

 

 

 

 

821,779

 

 

 

626,505

 

 

 

 

 

 

1,448,284

 

Investments in unconsolidated subsidiaries

 

 

 

 

 

 

 

 

192,203

 

 

 

41,686

 

 

 

 

 

 

233,889

 

Investments in consolidated subsidiaries

 

 

5,972,519

 

 

 

5,585,138

 

 

 

3,126,655

 

 

 

 

 

 

(14,684,312

)

 

 

 

Intercompany loan receivable

 

 

 

 

 

2,732,714

 

 

 

700,000

 

 

 

 

 

 

(3,432,714

)

 

 

 

Deferred tax assets, net

 

 

 

 

 

 

 

 

5,300

 

 

 

101,859

 

 

 

(9,269

)

 

 

97,890

 

Other assets, net

 

 

 

 

 

20,639

 

 

 

415,638

 

 

 

99,769

 

 

 

 

 

 

536,046

 

Total Assets

 

$

5,975,699

 

 

$

8,350,639

 

 

$

10,399,072

 

 

$

5,943,258

 

 

$

(18,133,211

)

 

$

12,535,457

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

 

$

18,763

 

 

$

524,878

 

 

$

1,098,389

 

 

$

 

 

$

1,642,030

 

Compensation and employee benefits payable

 

 

 

 

 

626

 

 

 

504,909

 

 

 

365,091

 

 

 

 

 

 

870,626

 

Accrued bonus and profit sharing

 

 

 

 

 

 

 

 

353,632

 

 

 

275,412

 

 

 

 

 

 

629,044

 

Contract liabilities

 

 

 

 

 

 

 

 

35,149

 

 

 

41,067

 

 

 

 

 

 

76,216

 

Income taxes payable

 

 

 

 

 

 

 

 

12,327

 

 

 

16,507

 

 

 

(6,916

)

 

 

21,918

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse lines of credit (which fund

   loans that U.S. Government Sponsored

   Enterprises have committed to purchase) (1)

 

 

 

 

 

 

 

 

955,246

 

 

 

516,345

 

 

 

 

 

 

1,471,591

 

Revolving credit facility

 

 

 

 

 

598,000

 

 

 

 

 

 

 

 

 

 

 

 

598,000

 

Other

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

16

 

Total short-term borrowings

 

 

 

 

 

598,000

 

 

 

955,262

 

 

 

516,345

 

 

 

 

 

 

2,069,607

 

Current maturities of long-term debt

 

 

 

 

 

 

 

 

59

 

 

 

1,407

 

 

 

 

 

 

1,466

 

Other current liabilities

 

 

 

 

 

 

 

 

55,886

 

 

 

14,342

 

 

 

 

 

 

70,228

 

Total Current Liabilities

 

 

 

 

 

617,389

 

 

 

2,442,102

 

 

 

2,328,560

 

 

 

(6,916

)

 

 

5,381,135

 

Long-Term Debt, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net

 

 

 

 

 

1,758,640

 

 

 

29

 

 

 

4,216

 

 

 

 

 

 

1,762,885

 

Intercompany loan payable

 

 

1,522,122

 

 

 

 

 

 

1,849,837

 

 

 

60,755

 

 

 

(3,432,714

)

 

 

 

Total Long-Term Debt, net

 

 

1,522,122

 

 

 

1,758,640

 

 

 

1,849,866

 

 

 

64,971

 

 

 

(3,432,714

)

 

 

1,762,885

 

Deferred tax liabilities, net

 

 

 

 

 

 

 

 

70,996

 

 

 

125,335

 

 

 

(9,269

)

 

 

187,062

 

Non-current tax liabilities

 

 

 

 

 

 

 

 

136,320

 

 

 

3,730

 

 

 

 

 

 

140,050

 

Other liabilities

 

 

 

 

 

2,091

 

 

 

314,650

 

 

 

230,713

 

 

 

 

 

 

547,454

 

Total Liabilities

 

 

1,522,122

 

 

 

2,378,120

 

 

 

4,813,934

 

 

 

2,753,309

 

 

 

(3,448,899

)

 

 

8,018,586

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBRE Group, Inc. Stockholders’ Equity

 

 

4,453,577

 

 

 

5,972,519

 

 

 

5,585,138

 

 

 

3,126,655

 

 

 

(14,684,312

)

 

 

4,453,577

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

63,294

 

 

 

 

 

 

63,294

 

Total Equity

 

 

4,453,577

 

 

 

5,972,519

 

 

 

5,585,138

 

 

 

3,189,949

 

 

 

(14,684,312

)

 

 

4,516,871

 

Total Liabilities and Equity

 

$

5,975,699

 

 

$

8,350,639

 

 

$

10,399,072

 

 

$

5,943,258

 

 

$

(18,133,211

)

 

$

12,535,457

 

 

(1)

Although CBRE Capital Markets is included among our domestic subsidiaries that jointly and severally guarantee our 4.875% senior notes, 5.25% senior notes and our 2017 Credit Agreement, a substantial majority of warehouse receivables funded under JP Morgan, TD Bank, BofA, Capital One and Fannie Mae ASAP lines of credit are pledged to JP Morgan, TD Bank, BofA, Capital One and Fannie Mae.

 

 

As of December 31, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

7

 

 

$

15,604

 

 

$

112,048

 

 

$

624,115

 

 

$

 

 

$

751,774

 

Restricted cash

 

 

 

 

 

 

 

 

2,095

 

 

 

70,950

 

 

 

 

 

 

73,045

 

Receivables, net

 

 

 

 

 

 

 

 

990,923

 

 

 

2,121,366

 

 

 

 

 

 

3,112,289

 

Warehouse receivables (2)

 

 

 

 

 

 

 

 

479,628

 

 

 

448,410

 

 

 

 

 

 

928,038

 

Prepaid expenses

 

 

 

 

 

 

 

 

81,106

 

 

 

134,230

 

 

 

 

 

 

215,336

 

Contract assets

 

 

 

 

 

 

 

 

263,756

 

 

 

9,297

 

 

 

 

 

 

273,053

 

Income taxes receivable

 

 

2,162

 

 

 

 

 

 

 

 

 

49,628

 

 

 

(2,162

)

 

 

49,628

 

Other current assets

 

 

 

 

 

 

 

 

50,556

 

 

 

176,865

 

 

 

 

 

 

227,421

 

Total Current Assets

 

 

2,169

 

 

 

15,604

 

 

 

1,980,112

 

 

 

3,634,861

 

 

 

(2,162

)

 

 

5,630,584

 

Property and equipment, net

 

 

 

 

 

 

 

 

431,755

 

 

 

185,984

 

 

 

 

 

 

617,739

 

Goodwill

 

 

 

 

 

 

 

 

1,774,529

 

 

 

1,480,211

 

 

 

 

 

 

3,254,740

 

Other intangible assets, net

 

 

 

 

 

 

 

 

751,930

 

 

 

647,182

 

 

 

 

 

 

1,399,112

 

Investments in unconsolidated subsidiaries

 

 

 

 

 

 

 

 

197,395

 

 

 

40,606

 

 

 

 

 

 

238,001

 

Investments in consolidated subsidiaries

 

 

5,551,781

 

 

 

4,930,109

 

 

 

3,066,303

 

 

 

 

 

 

(13,548,193

)

 

 

 

Intercompany loan receivable

 

 

 

 

 

2,621,330

 

 

 

700,000

 

 

 

 

 

 

(3,321,330

)

 

 

 

Deferred tax assets, net

 

 

 

 

 

 

 

 

5,300

 

 

 

98,746

 

 

 

(5,300

)

 

 

98,746

 

Other assets, net

 

 

 

 

 

22,810

 

 

 

348,191

 

 

 

108,473

 

 

 

 

 

 

479,474

 

Total Assets

 

$

5,553,950

 

 

$

7,589,853

 

 

$

9,255,515

 

 

$

6,196,063

 

 

$

(16,876,985

)

 

$

11,718,396

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

 

$

29,708

 

 

$

404,367

 

 

$

1,139,597

 

 

$

 

 

$

1,573,672

 

Compensation and employee benefits payable

 

 

 

 

 

626

 

 

 

479,306

 

 

 

424,502

 

 

 

 

 

 

904,434

 

Accrued bonus and profit sharing

 

 

 

 

 

 

 

 

590,534

 

 

 

487,811

 

 

 

 

 

 

1,078,345

 

Contract liabilities

 

 

 

 

 

 

 

 

42,994

 

 

 

57,621

 

 

 

 

 

 

100,615

 

Income taxes payable

 

 

 

 

 

3,314

 

 

 

13,704

 

 

 

55,778

 

 

 

(2,162

)

 

 

70,634

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse lines of credit (which fund

   loans that U.S. Government Sponsored

   Enterprises have committed to purchase) (2)

 

 

 

 

 

 

 

 

474,195

 

 

 

436,571

 

 

 

 

 

 

910,766

 

Other

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

16

 

Total short-term borrowings

 

 

 

 

 

 

 

 

474,211

 

 

 

436,571

 

 

 

 

 

 

910,782

 

Current maturities of long-term debt

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

8

 

Other current liabilities

 

 

 

 

 

55

 

 

 

56,260

 

 

 

18,139

 

 

 

 

 

 

74,454

 

Total Current Liabilities

 

 

 

 

 

33,703

 

 

 

2,061,376

 

 

 

2,620,027

 

 

 

(2,162

)

 

 

4,712,944

 

Long-Term Debt, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net

 

 

 

 

 

1,999,603

 

 

 

 

 

 

 

 

 

 

 

 

1,999,603

 

Intercompany loan payable

 

 

1,439,454

 

 

 

 

 

 

1,798,550

 

 

 

83,326

 

 

 

(3,321,330

)

 

 

 

Total Long-Term Debt, net

 

 

1,439,454

 

 

 

1,999,603

 

 

 

1,798,550

 

 

 

83,326

 

 

 

(3,321,330

)

 

 

1,999,603

 

Deferred tax liabilities, net

 

 

 

 

 

 

 

 

29,785

 

 

 

122,733

 

 

 

(5,300

)

 

 

147,218

 

Non-current tax liabilities

 

 

 

 

 

 

 

 

135,396

 

 

 

5,396

 

 

 

 

 

 

140,792

 

Other liabilities

 

 

 

 

 

4,766

 

 

 

300,299

 

 

 

238,160

 

 

 

 

 

 

543,225

 

Total Liabilities

 

 

1,439,454

 

 

 

2,038,072

 

 

 

4,325,406

 

 

 

3,069,642

 

 

 

(3,328,792

)

 

 

7,543,782

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBRE Group, Inc. Stockholders’ Equity

 

 

4,114,496

 

 

 

5,551,781

 

 

 

4,930,109

 

 

 

3,066,303

 

 

 

(13,548,193

)

 

 

4,114,496

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

60,118

 

 

 

 

 

 

60,118

 

Total Equity

 

 

4,114,496

 

 

 

5,551,781

 

 

 

4,930,109

 

 

 

3,126,421

 

 

 

(13,548,193

)

 

 

4,174,614

 

Total Liabilities and Equity

 

$

5,553,950

 

 

$

7,589,853

 

 

$

9,255,515

 

 

$

6,196,063

 

 

$

(16,876,985

)

 

$

11,718,396

 

 

(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.

(2)

Although CBRE Capital Markets is included among our domestic subsidiaries that jointly and severally guarantee our 5.00% senior notes, 4.875% senior notes, 5.25% senior notes and our 2017 Credit Agreement, a substantial majority of warehouse receivables funded under TD Bank, Fannie Mae ASAP, JP Morgan, Capital One and BofA lines of credit are pledged to TD Bank, Fannie Mae, JP Morgan, Capital One and BofA, and accordingly, are not included as collateral for these notes or our other outstanding debt.

Condensed Consolidating Statements of Operations

Condensed Consolidating Statements of Operations

 

 

 

Three Months Ended June 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

2,848,854

 

 

$

2,262,580

 

 

$

 

 

$

5,111,434

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

2,265,206

 

 

 

1,693,542

 

 

 

 

 

 

3,958,748

 

Operating, administrative and other

 

 

7,039

 

 

 

246

 

 

 

430,122

 

 

 

388,875

 

 

 

 

 

 

826,282

 

Depreciation and amortization

 

 

 

 

 

 

 

 

68,334

 

 

 

45,065

 

 

 

 

 

 

113,399

 

Total costs and expenses

 

 

7,039

 

 

 

246

 

 

 

2,763,662

 

 

 

2,127,482

 

 

 

 

 

 

4,898,429

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

11,212

 

 

 

1,099

 

 

 

 

 

 

12,311

 

Operating (loss) income

 

 

(7,039

)

 

 

(246

)

 

 

96,404

 

 

 

136,197

 

 

 

 

 

 

225,316

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

94,755

 

 

 

1,266

 

 

 

 

 

 

96,021

 

Other income

 

 

 

 

 

 

 

 

1,189

 

 

 

2,820

 

 

 

 

 

 

4,009

 

Interest income

 

 

 

 

 

34,946

 

 

 

1,336

 

 

 

153

 

 

 

(34,946

)

 

 

1,489

 

Interest expense

 

 

 

 

 

26,078

 

 

 

32,260

 

 

 

3,493

 

 

 

(34,946

)

 

 

26,885

 

Royalty and management service (income) expense

 

 

 

 

 

 

 

 

(2,370

)

 

 

2,370

 

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

233,952

 

 

 

227,472

 

 

 

98,642

 

 

 

 

 

 

(560,066

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

226,913

 

 

 

236,094

 

 

 

262,436

 

 

 

134,573

 

 

 

(560,066

)

 

 

299,950

 

(Benefit of) provision for income taxes

 

 

(1,754

)

 

 

2,142

 

 

 

34,964

 

 

 

34,967

 

 

 

 

 

 

70,319

 

Net income

 

 

228,667

 

 

 

233,952

 

 

 

227,472

 

 

 

99,606

 

 

 

(560,066

)

 

 

229,631

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

964

 

 

 

 

 

 

964

 

Net income attributable to CBRE Group, Inc.

 

$

228,667

 

 

$

233,952

 

 

$

227,472

 

 

$

98,642

 

 

$

(560,066

)

 

$

228,667

 

 

 

 

 

 

 

Three Months Ended June 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

2,590,186

 

 

$

1,849,385

 

 

$

 

 

$

4,439,571

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

2,054,829

 

 

 

1,354,711

 

 

 

 

 

 

3,409,540

 

Operating, administrative and other

 

 

1,046

 

 

 

538

 

 

 

387,951

 

 

 

323,080

 

 

 

 

 

 

712,615

 

Depreciation and amortization

 

 

 

 

 

 

 

 

58,695

 

 

 

41,691

 

 

 

 

 

 

100,386

 

Total costs and expenses

 

 

1,046

 

 

 

538

 

 

 

2,501,475

 

 

 

1,719,482

 

 

 

 

 

 

4,222,541

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

2

 

 

 

11,296

 

 

 

 

 

 

11,298

 

Operating (loss) income

 

 

(1,046

)

 

 

(538

)

 

 

88,713

 

 

 

141,199

 

 

 

 

 

 

228,328

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

74,960

 

 

 

424

 

 

 

 

 

 

75,384

 

Other income

 

 

 

 

 

1

 

 

 

612

 

 

 

2,573

 

 

 

 

 

 

3,186

 

Interest income

 

 

 

 

 

30,698

 

 

 

892

 

 

 

535

 

 

 

(30,698

)

 

 

1,427

 

Interest expense

 

 

 

 

 

34,364

 

 

 

22,468

 

 

 

9,296

 

 

 

(30,698

)

 

 

35,430

 

Royalty and management service (income) expense

 

 

 

 

 

 

 

 

(897

)

 

 

897

 

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

202,422

 

 

 

205,012

 

 

 

88,198

 

 

 

 

 

 

(495,632

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

201,376

 

 

 

200,809

 

 

 

231,804

 

 

 

134,538

 

 

 

(495,632

)

 

 

272,895

 

(Benefit of) provision for income taxes

 

 

(401

)

 

 

(1,613

)

 

 

26,792

 

 

 

45,109

 

 

 

 

 

 

69,887

 

Net income

 

 

201,777

 

 

 

202,422

 

 

 

205,012

 

 

 

89,429

 

 

 

(495,632

)

 

 

203,008

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,231

 

 

 

 

 

 

1,231

 

Net income attributable to CBRE Group, Inc.

 

$

201,777

 

 

$

202,422

 

 

$

205,012

 

 

$

88,198

 

 

$

(495,632

)

 

$

201,777

 

 

(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.

Condensed Consolidating Statements of Operations

 

 

 

Six Months Ended June 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

5,466,548

 

 

$

4,318,838

 

 

$

 

 

$

9,785,386

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

4,322,819

 

 

 

3,255,890

 

 

 

 

 

 

7,578,709

 

Operating, administrative and other

 

 

12,743

 

 

 

731

 

 

 

802,467

 

 

 

742,576

 

 

 

 

 

 

1,558,517

 

Depreciation and amortization

 

 

 

 

 

 

 

 

132,643

 

 

 

88,921

 

 

 

 

 

 

221,564

 

Total costs and expenses

 

 

12,743

 

 

 

731

 

 

 

5,257,929

 

 

 

4,087,387

 

 

 

 

 

 

9,358,790

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

11,230

 

 

 

1,099

 

 

 

 

 

 

12,329

 

Operating (loss) income

 

 

(12,743

)

 

 

(731

)

 

 

219,849

 

 

 

232,550

 

 

 

 

 

 

438,925

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

134,047

 

 

 

2,153

 

 

 

 

 

 

136,200

 

Other income (loss)

 

 

 

 

 

 

 

 

2,899

 

 

 

(3,170

)

 

 

 

 

 

(271

)

Interest income

 

 

 

 

 

67,632

 

 

 

3,788

 

 

 

1,322

 

 

 

(67,632

)

 

 

5,110

 

Interest expense

 

 

 

 

 

53,953

 

 

 

59,291

 

 

 

10,131

 

 

 

(67,632

)

 

 

55,743

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

27,982

 

 

 

 

 

 

 

 

 

 

 

 

27,982

 

Royalty and management service (income) expense

 

 

 

 

 

 

 

 

(1,672

)

 

 

1,672

 

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

388,525

 

 

 

399,815

 

 

 

159,054

 

 

 

 

 

 

(947,394

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

375,782

 

 

 

384,781

 

 

 

462,018

 

 

 

221,052

 

 

 

(947,394

)

 

 

496,239

 

(Benefit of) provision for income taxes

 

 

(3,173

)

 

 

(3,744

)

 

 

62,203

 

 

 

61,197

 

 

 

 

 

 

116,483

 

Net income

 

 

378,955

 

 

 

388,525

 

 

 

399,815

 

 

 

159,855

 

 

 

(947,394

)

 

 

379,756

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

801

 

 

 

 

 

 

801

 

Net income attributable to CBRE Group, Inc.

 

$

378,955

 

 

$

388,525

 

 

$

399,815

 

 

$

159,054

 

 

$

(947,394

)

 

$

378,955

 

 

 

 

 

 

 

Six Months Ended June 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

5,008,786

 

 

$

3,481,751

 

 

$

 

 

$

8,490,537

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

3,975,517

 

 

 

2,580,500

 

 

 

 

 

 

6,556,017

 

Operating, administrative and other

 

 

762

 

 

 

887

 

 

 

703,760

 

 

 

613,832

 

 

 

 

 

 

1,319,241

 

Depreciation and amortization

 

 

 

 

 

 

 

 

115,425

 

 

 

78,998

 

 

 

 

 

 

194,423

 

Total costs and expenses

 

 

762

 

 

 

887

 

 

 

4,794,702

 

 

 

3,273,330

 

 

 

 

 

 

8,069,681

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

228

 

 

 

12,455

 

 

 

 

 

 

12,683

 

Operating (loss) income

 

 

(762

)

 

 

(887

)

 

 

214,312

 

 

 

220,876

 

 

 

 

 

 

433,539

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

89,330

 

 

 

1,072

 

 

 

 

 

 

90,402

 

Other income

 

 

 

 

 

1

 

 

 

1,026

 

 

 

6,274

 

 

 

 

 

 

7,301

 

Interest income

 

 

 

 

 

60,599

 

 

 

2,539

 

 

 

1,299

 

 

 

(60,599

)

 

 

3,838

 

Interest expense

 

 

 

 

 

67,510

 

 

 

44,616

 

 

 

17,913

 

 

 

(60,599

)

 

 

69,440

 

Royalty and management service (income) expense

 

 

 

 

 

 

 

 

(6,699

)

 

 

6,699

 

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

339,267

 

 

 

344,076

 

 

 

133,717

 

 

 

 

 

 

(817,060

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

338,505

 

 

 

336,279

 

 

 

403,007

 

 

 

204,909

 

 

 

(817,060

)

 

 

465,640

 

(Benefit of) provision for income taxes

 

 

(292

)

 

 

(2,988

)

 

 

58,931

 

 

 

68,055

 

 

 

 

 

 

123,706

 

Net income

 

 

338,797

 

 

 

339,267

 

 

 

344,076

 

 

 

136,854

 

 

 

(817,060

)

 

 

341,934

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

3,137

 

 

 

 

 

 

3,137

 

Net income attributable to CBRE Group, Inc.

 

$

338,797

 

 

$

339,267

 

 

$

344,076

 

 

$

133,717

 

 

$

(817,060

)

 

$

338,797

 

 

(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.

Condensed Consolidating Statements of Comprehensive Income

Condensed Consolidating Statements of Comprehensive Income (Loss)

 

 

 

Three Months Ended June 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

228,667

 

 

$

233,952

 

 

$

227,472

 

 

$

99,606

 

 

$

(560,066

)

 

$

229,631

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

 

 

 

(165,926

)

 

 

 

 

 

(165,926

)

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

628

 

 

 

 

 

 

 

 

 

 

 

 

628

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

214

 

 

 

 

 

 

 

 

 

 

 

 

214

 

Unrealized holding losses on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

(122

)

 

 

 

 

 

 

 

 

(122

)

Total other comprehensive income (loss)

 

 

 

 

 

842

 

 

 

(122

)

 

 

(165,926

)

 

 

 

 

 

(165,206

)

Comprehensive income (loss)

 

 

228,667

 

 

 

234,794

 

 

 

227,350

 

 

 

(66,320

)

 

 

(560,066

)

 

 

64,425

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

480

 

 

 

 

 

 

480

 

Comprehensive income (loss) attributable to CBRE

   Group, Inc.

 

$

228,667

 

 

$

234,794

 

 

$

227,350

 

 

$

(66,800

)

 

$

(560,066

)

 

$

63,945

 

 

 

 

 

 

 

Three Months Ended June 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

201,777

 

 

$

202,422

 

 

$

205,012

 

 

$

89,429

 

 

$

(495,632

)

 

$

203,008

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

 

 

 

 

 

 

 

 

 

 

88,649

 

 

 

 

 

 

88,649

 

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

1,380

 

 

 

 

 

 

 

 

 

 

 

 

1,380

 

Unrealized losses on interest rate swaps, net

 

 

 

 

 

(217

)

 

 

 

 

 

 

 

 

 

 

 

(217

)

Unrealized holding gains on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

896

 

 

 

81

 

 

 

 

 

 

977

 

Other, net

 

 

3

 

 

 

 

 

 

(13

)

 

 

 

 

 

 

 

 

(10

)

Total other comprehensive income

 

 

3

 

 

 

1,163

 

 

 

883

 

 

 

88,730

 

 

 

 

 

 

90,779

 

Comprehensive income

 

 

201,780

 

 

 

203,585

 

 

 

205,895

 

 

 

178,159

 

 

 

(495,632

)

 

 

293,787

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,390

 

 

 

 

 

 

1,390

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

201,780

 

 

$

203,585

 

 

$

205,895

 

 

$

176,769

 

 

$

(495,632

)

 

$

292,397

 

 

(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.

 

Condensed Consolidating Statements of Comprehensive Income (Loss)

 

 

 

Six Months Ended June 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

378,955

 

 

$

388,525

 

 

$

399,815

 

 

$

159,855

 

 

$

(947,394

)

 

$

379,756

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

 

 

 

(99,894

)

 

 

 

 

 

(99,894

)

Adoption of Accounting Standards Update 2016-01,

   net

 

 

 

 

 

 

 

 

(3,964

)

 

 

 

 

 

 

 

 

(3,964

)

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

1,383

 

 

 

 

 

 

 

 

 

 

 

 

1,383

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

817

 

 

 

 

 

 

 

 

 

 

 

 

817

 

Unrealized holding losses on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

(627

)

 

 

 

 

 

 

 

 

(627

)

Other, net

 

 

 

 

 

 

 

 

20

 

 

 

5,508

 

 

 

 

 

 

5,528

 

Total other comprehensive income (loss)

 

 

 

 

 

2,200

 

 

 

(4,571

)

 

 

(94,386

)

 

 

 

 

 

(96,757

)

Comprehensive income

 

 

378,955

 

 

 

390,725

 

 

 

395,244

 

 

 

65,469

 

 

 

(947,394

)

 

 

282,999

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

122

 

 

 

 

 

 

122

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

378,955

 

 

$

390,725

 

 

$

395,244

 

 

$

65,347

 

 

$

(947,394

)

 

$

282,877

 

 

 

 

 

 

 

Six Months Ended June 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

338,797

 

 

$

339,267

 

 

$

344,076

 

 

$

136,854

 

 

$

(817,060

)

 

$

341,934

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

 

 

 

 

 

 

 

 

 

 

139,837

 

 

 

 

 

 

139,837

 

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

2,888

 

 

 

 

 

 

 

 

 

 

 

 

2,888

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

 

 

 

77

 

Unrealized holding gains on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

1,725

 

 

 

175

 

 

 

 

 

 

1,900

 

Other, net

 

 

(2

)

 

 

 

 

 

(14

)

 

 

 

 

 

 

 

 

(16

)

Total other comprehensive (loss) income

 

 

(2

)

 

 

2,965

 

 

 

1,711

 

 

 

140,012

 

 

 

 

 

 

144,686

 

Comprehensive income

 

 

338,795

 

 

 

342,232

 

 

 

345,787

 

 

 

276,866

 

 

 

(817,060

)

 

 

486,620

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

3,317

 

 

 

 

 

 

3,317

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

338,795

 

 

$

342,232

 

 

$

345,787

 

 

$

273,549

 

 

$

(817,060

)

 

$

483,303

 

 

(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.

Condensed Consolidating Statements of Cash Flows

Condensed Consolidating Statements of Cash Flows

 

 

 

Six Months Ended June 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Consolidated

Total

 

CASH FLOWS PROVIDED BY (USED IN) OPERATING

   ACTIVITIES:

 

$

51,094

 

 

$

2,234

 

 

$

(56,141

)

 

$

(89,249

)

 

$

(92,062

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

 

 

 

 

(65,676

)

 

 

(41,806

)

 

 

(107,482

)

Acquisition of businesses, including net assets acquired,

   intangibles and goodwill, net of cash acquired

 

 

 

 

 

 

 

 

(259,338

)

 

 

(5,364

)

 

 

(264,702

)

Contributions to unconsolidated subsidiaries

 

 

 

 

 

 

 

 

(17,030

)

 

 

(4,012

)

 

 

(21,042

)

Distributions from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

24,986

 

 

 

3,249

 

 

 

28,235

 

Net proceeds from disposition of real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

14,174

 

 

 

14,174

 

Purchase of equity securities

 

 

 

 

 

 

 

 

(13,718

)

 

 

 

 

 

(13,718

)

Proceeds from sale of equity securities

 

 

 

 

 

 

 

 

8,889

 

 

 

 

 

 

8,889

 

Purchase of available for sale debt securities

 

 

 

 

 

 

 

 

(18,723

)

 

 

 

 

 

(18,723

)

Proceeds from the sale of available for sale debt securities

 

 

 

 

 

 

 

 

4,121

 

 

 

 

 

 

4,121

 

Other investing activities, net

 

 

 

 

 

 

 

 

(6,454

)

 

 

70

 

 

 

(6,384

)

Net cash used in investing activities

 

 

 

 

 

 

 

 

(342,943

)

 

 

(33,689

)

 

 

(376,632

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from senior term loans

 

 

 

 

 

550,000

 

 

 

 

 

 

 

 

 

550,000

 

Proceeds from revolving credit facility

 

 

 

 

 

2,000,000

 

 

 

 

 

 

 

 

 

2,000,000

 

Repayment of revolving credit facility

 

 

 

 

 

(1,402,000

)

 

 

 

 

 

 

 

 

(1,402,000

)

Repayment of 5.00% senior notes (including premium)

 

 

 

 

 

(820,000

)

 

 

 

 

 

 

 

 

(820,000

)

Proceeds from notes payable on real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

52

 

 

 

52

 

Repayment of notes payable on real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

(13,028

)

 

 

(13,028

)

Proceeds from notes payable on real estate held for sale and

   under development

 

 

 

 

 

 

 

 

 

 

 

1,101

 

 

 

1,101

 

Repayment of notes payable on real estate held for sale and

   under development

 

 

 

 

 

 

 

 

 

 

 

(2,991

)

 

 

(2,991

)

Acquisition of businesses (cash (paid) received for acquisitions

   more than three months after purchase date)

 

 

 

 

 

 

 

 

(13,166

)

 

 

1,983

 

 

 

(11,183

)

Repayment of debt assumed in acquisition of FacilitySource

 

 

 

 

 

 

 

 

(26,295

)

 

 

 

 

 

(26,295

)

Units repurchased for payment of taxes on equity awards

 

 

(4,630

)

 

 

 

 

 

 

 

 

 

 

 

(4,630

)

Non-controlling interest contributions

 

 

 

 

 

 

 

 

 

 

 

2,744

 

 

 

2,744

 

Non-controlling interest distributions

 

 

 

 

 

 

 

 

 

 

 

(7,652

)

 

 

(7,652

)

(Increase) decrease in intercompany receivables, net

 

 

(46,622

)

 

 

(337,235

)

 

 

405,196

 

 

 

(21,339

)

 

 

 

Other financing activities, net

 

 

158

 

 

 

(199

)

 

 

 

 

 

(35

)

 

 

(76

)

Net cash (used in) provided by financing activities

 

 

(51,094

)

 

 

(9,434

)

 

 

365,735

 

 

 

(39,165

)

 

 

266,042

 

Effect of currency exchange rate changes on cash and cash

   equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

(18,821

)

 

 

(18,821

)

NET DECREASE IN CASH AND CASH EQUIVALENTS

   AND RESTRICTED CASH

 

 

 

 

 

(7,200

)

 

 

(33,349

)

 

 

(180,924

)

 

 

(221,473

)

CASH AND CASH EQUIVALENTS AND RESTRICTED

   CASH, AT BEGINNING OF PERIOD

 

 

7

 

 

 

15,604

 

 

 

114,143

 

 

 

695,065

 

 

 

824,819

 

CASH AND CASH EQUIVALENTS AND RESTRICTED

   CASH, AT END OF PERIOD

 

$

7

 

 

$

8,404

 

 

$

80,794

 

 

$

514,141

 

 

$

603,346

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW

   INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

 

 

$

58,814

 

 

$

 

 

$

523

 

 

$

59,337

 

Income taxes, net

 

$

 

 

$

 

 

$

77,076

 

 

$

82,757

 

 

$

159,833

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Six Months Ended June 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Consolidated

Total

 

CASH FLOWS PROVIDED BY (USED IN) OPERATING

   ACTIVITIES:

 

$

49,436

 

 

$

16,131

 

 

$

(162,159

)

 

$

(20,845

)

 

$

(117,437

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

 

 

 

 

(39,925

)

 

 

(19,938

)

 

 

(59,863

)

Acquisition of businesses, including net assets acquired,

   intangibles and goodwill, net of cash acquired

 

 

 

 

 

 

 

 

(20,584

)

 

 

(4,742

)

 

 

(25,326

)

Contributions to unconsolidated subsidiaries

 

 

 

 

 

 

 

 

(23,752

)

 

 

(8,908

)

 

 

(32,660

)

Distributions from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

19,333

 

 

 

4,637

 

 

 

23,970

 

Purchase of equity securities

 

 

 

 

 

 

 

 

(9,280

)

 

 

 

 

 

(9,280

)

Proceeds from sale of equity securities

 

 

 

 

 

 

 

 

9,428

 

 

 

 

 

 

9,428

 

Purchase of available for sale debt securities

 

 

 

 

 

 

 

 

(10,454

)

 

 

 

 

 

(10,454

)

Proceeds from the sale of available for sale debt securities

 

 

 

 

 

 

 

 

7,849

 

 

 

 

 

 

7,849

 

Other investing activities, net

 

 

 

 

 

 

 

 

2,486

 

 

 

(207

)

 

 

2,279

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

(64,899

)

 

 

(29,158

)

 

 

(94,057

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

 

 

 

 

911,000

 

 

 

 

 

 

 

 

 

911,000

 

Repayment of revolving credit facility

 

 

 

 

 

(911,000

)

 

 

 

 

 

 

 

 

(911,000

)

Proceeds from notes payable on real estate held for sale and

   under development

 

 

 

 

 

 

 

 

 

 

 

2,137

 

 

 

2,137

 

Repayment of notes payable on real estate held for sale and

   under development

 

 

 

 

 

 

 

 

 

 

 

(9,189

)

 

 

(9,189

)

Acquisition of businesses (cash paid for acquisitions more than

   three months after purchase date)

 

 

 

 

 

 

 

 

(11,196

)

 

 

(3,930

)

 

 

(15,126

)

Units repurchased for payment of taxes on equity awards

 

 

(1,900

)

 

 

 

 

 

 

 

 

 

 

 

(1,900

)

Non-controlling interest contributions

 

 

 

 

 

 

 

 

 

 

 

1,941

 

 

 

1,941

 

Non-controlling interest distributions

 

 

 

 

 

 

 

 

 

 

 

(3,904

)

 

 

(3,904

)

(Increase) decrease in intercompany receivables, net

 

 

(47,896

)

 

 

(20,114

)

 

 

46,854

 

 

 

21,156

 

 

 

 

Other financing activities, net

 

 

360

 

 

 

 

 

 

(3,145

)

 

 

(881

)

 

 

(3,666

)

Net cash (used in) provided by financing activities

 

 

(49,436

)

 

 

(20,114

)

 

 

32,513

 

 

 

7,330

 

 

 

(29,707

)

Effect of currency exchange rate changes on cash and cash

   equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

20,190

 

 

 

20,190

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

   AND RESTRICTED CASH

 

 

 

 

 

(3,983

)

 

 

(194,545

)

 

 

(22,483

)

 

 

(221,011

)

CASH AND CASH EQUIVALENTS AND RESTRICTED

   CASH, AT BEGINNING OF PERIOD

 

 

7

 

 

 

16,889

 

 

 

271,088

 

 

 

543,428

 

 

 

831,412

 

CASH AND CASH EQUIVALENTS AND RESTRICTED

   CASH, AT END OF PERIOD

 

$

7

 

 

$

12,906

 

 

$

76,543

 

 

$

520,945

 

 

$

610,401

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW

   INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

 

 

$

59,446

 

 

$

 

 

$

44

 

 

$

59,490

 

Income taxes, net

 

$

 

 

$

 

 

$

82,017

 

 

$

81,868

 

 

$

163,885

 

 

(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.