XML 37 R25.htm IDEA: XBRL DOCUMENT
v3.10.0.1

FacilitySource Acquisition (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2018
Business Combinations [Abstract] |
Summary of Excess Purchase Price Over Estimated Fair Value of Net Assets Acquired | The following represents a summary of the excess purchase price over the estimated fair value of net assets acquired (dollars in thousands):
Estimated purchase price |  | $ | 265,465 |
Less: Estimated fair value of net assets acquired (see table below) |  |  | (47,118 | )
Excess purchase price over estimated fair value of net assets acquired |  | $ | 218,347 |
Summary of Aggregate Estimated Fair Values of Assets Acquired and Liabilities Assumed | The following table summarizes the aggregate estimated fair values of the assets acquired and the liabilities assumed in the FacilitySource Acquisition (dollars in thousands):
Assets Acquired: |  |  |  |
Cash and cash equivalents |  | $ | 2,627 |
Receivables, net |  |  | 37,902 |
Prepaid expenses |  |  | 477 |
Property and equipment |  |  | 54,730 |
Other intangible assets |  |  | 64,400 |
Other assets |  |  | 114 |
Total assets acquired |  |  | 160,250 |
Liabilities Assumed: |  |  |  |
Accounts payable and accrued expenses |  |  | 48,278 |
Compensation and employee benefits payable |  |  | 1,472 |
Accrued bonus and profit sharing |  |  | 5,036 |
Line of credit and term loan |  |  | 26,295 |
Deferred tax liability |  |  | 30,923 |
Other liabilities |  |  | 1,128 |
Total liabilities assumed |  |  | 113,132 |
Estimated Fair Value of Net Assets Acquired |  | $ | 47,118 |
Summary of Preliminary Estimate of Amortizable Intangible Assets and Depreciable Computer Software Acquired | The following is a summary of the preliminary estimate of the amortizable intangible assets and depreciable computer software acquired in connection with the FacilitySource Acquisition (dollars in thousands):
|  |  |  |  |  |  |  | At September 30, 2018 |
Asset Class |  | Weighted Average Amortization/ Depreciation Period |  | Amount Assigned at Acquisition Date |  |  | Accumulated Amortization and Depreciation |  |  | Net Carrying Value |
Intangibles: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Trade name |  | 20 years |  | $ | 38,950 |  |  | $ | 568 |  |  | $ | 38,382 |
Customer relationships |  | 6.67 years |  |  | 25,450 |  |  |  | 780 |  |  |  | 24,670 |
Total amortizable intangible assets acquired |  | 14.7 years |  | $ | 64,400 |  |  | $ | 1,348 |  |  | $ | 63,052 |
Property and Equipment: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Computer software |  | 10 years |  | $ | 51,850 |  |  | $ | 1,512 |  |  | $ | 50,338 |
Certain Adjustments to Unaudited Pro Forma Results | They include certain adjustments for increased depreciation and amortization expense related to acquired computer software and intangible assets as well as increased interest expense associated with borrowings under our revolving credit facility used to fund the acquisition, as follows (dollars in thousands):
|  | Three Months Ended |  |  | Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Depreciation expense |  | $ | — |  |  | $ | 1,090 |  |  | $ | 2,377 |  |  | $ | 3,269 |
Amortization expense |  |  | — |  |  |  | 1,441 |  |  |  | 2,976 |  |  |  | 4,324 |
Interest expense |  |  | — |  |  |  | 1,525 |  |  |  | 2,769 |  |  |  | 4,574 |
Summary of Pro Forma Results Prepared for Comparative Purposes | These unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of what operating results would have been had the FacilitySource Acquisition occurred on January 1, 2017 and may not be indicative of future operating results (dollars in thousands, except share data):
|  | Three Months Ended |  |  | Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2018 |  |  | 2017 |  |  | 2018 |  |  | 2017 |
Revenue |  | $ | 5,260,954 |  |  | $ | 4,675,977 |  |  | $ | 15,143,266 |  |  | $ | 13,421,277 |
Operating income |  |  | 194,155 |  |  |  | 231,975 |  |  |  | 623,771 |  |  |  | 651,553 |
Net income attributable to CBRE Group, Inc. |  |  | 293,726 |  |  |  | 193,666 |  |  |  | 663,247 |  |  |  | 521,621 |
Basic income per share: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income per share attributable to CBRE Group, Inc. |  | $ | 0.87 |  |  | $ | 0.57 |  |  | $ | 1.96 |  |  | $ | 1.55 |
Weighted average shares outstanding for basic income per share |  |  | 339,477,316 |  |  |  | 337,948,324 |  |  |  | 339,151,807 |  |  |  | 337,280,914 |
Diluted income per share: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income per share attributable to CBRE Group, Inc. |  | $ | 0.85 |  |  | $ | 0.57 |  |  | $ | 1.93 |  |  | $ | 1.53 |
Weighted average shares outstanding for diluted income per share |  |  | 343,733,947 |  |  |  | 341,186,431 |  |  |  | 343,267,240 |  |  |  | 340,502,432 |

X
- Definition Business acquisition, adjustments to pro forma information. + References No definition available. + Details
Name: | cbg_BusinessAcquisitionAdjustmentsToProFormaInformationTableTextBlock
Namespace Prefix: | cbg_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Business combination, goodwill. + References No definition available. + Details
Name: | cbg_BusinessCombinationGoodwillTableTextBlock
Namespace Prefix: | cbg_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Schedule of finite-lived intangible assets and property and equipment acquired as part of business combination. + References No definition available. + Details
Name: | cbg_ScheduleOfFiniteLivedIntangibleAssetsAndPropertyAndEquipmentAcquiredAsPartOfBusinessCombinationTableTextBlock
Namespace Prefix: | cbg_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=84161108&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration