XML 34 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor and Nonguarantor Financial Statements
9 Months Ended
Sep. 30, 2018
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Guarantor and Nonguarantor Financial Statements

14.

Guarantor and Nonguarantor Financial Statements

The following condensed consolidating financial information (dollars in thousands) includes condensed consolidating balance sheets as of September 30, 2018 and December 31, 2017 and condensed consolidating statements of operations and condensed consolidating statements of comprehensive income for the three and nine months ended September 30, 2018 and 2017 and condensed consolidating statements of cash flows for the nine months ended September 30, 2018 and 2017 of:

 

CBRE Group, Inc., as the parent; CBRE Services, as the subsidiary issuer; the guarantor subsidiaries; the nonguarantor subsidiaries;

 

Elimination entries necessary to consolidate CBRE Group, Inc., as the parent, with CBRE Services and its guarantor and nonguarantor subsidiaries; and

 

CBRE Group, Inc., on a consolidated basis.

Investments in consolidated subsidiaries are presented using the equity method of accounting. The principal elimination entries eliminate investments in consolidated subsidiaries and intercompany balances and transactions.

Condensed Consolidating Balance Sheets

 

 

 

As of September 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

7

 

 

$

6,242

 

 

$

86,436

 

 

$

457,783

 

 

$

 

 

$

550,468

 

Restricted cash

 

 

 

 

 

 

 

 

2,052

 

 

 

75,418

 

 

 

 

 

 

77,470

 

Receivables, net

 

 

 

 

 

7

 

 

 

1,419,698

 

 

 

1,991,039

 

 

 

 

 

 

3,410,744

 

Warehouse receivables (1)

 

 

 

 

 

 

 

 

1,005,583

 

 

 

592,438

 

 

 

 

 

 

1,598,021

 

Prepaid expenses

 

 

 

 

 

 

 

 

111,816

 

 

 

146,525

 

 

 

 

 

 

258,341

 

Contract assets

 

 

 

 

 

 

 

 

108,823

 

 

 

51,105

 

 

 

 

 

 

159,928

 

Income taxes receivable

 

 

5,291

 

 

 

1,856

 

 

 

14,812

 

 

 

39,883

 

 

 

(7,148

)

 

 

54,694

 

Other current assets

 

 

 

 

 

 

 

 

65,315

 

 

 

203,333

 

 

 

 

 

 

268,648

 

Total Current Assets

 

 

5,298

 

 

 

8,105

 

 

 

2,814,535

 

 

 

3,557,524

 

 

 

(7,148

)

 

 

6,378,314

 

Property and equipment, net

 

 

 

 

 

 

 

 

507,082

 

 

 

195,346

 

 

 

 

 

 

702,428

 

Goodwill

 

 

 

 

 

 

 

 

2,185,643

 

 

 

1,457,500

 

 

 

 

 

 

3,643,143

 

Other intangible assets, net

 

 

 

 

 

 

 

 

791,678

 

 

 

611,746

 

 

 

 

 

 

1,403,424

 

Investments in unconsolidated subsidiaries

 

 

 

 

 

 

 

 

155,254

 

 

 

40,068

 

 

 

 

 

 

195,322

 

Investments in consolidated subsidiaries

 

 

6,290,974

 

 

 

5,552,972

 

 

 

3,192,986

 

 

 

 

 

 

(15,036,932

)

 

 

 

Intercompany loan receivable

 

 

 

 

 

2,618,536

 

 

 

700,000

 

 

 

98,973

 

 

 

(3,417,509

)

 

 

 

Deferred tax assets, net

 

 

 

 

 

 

 

 

5,300

 

 

 

79,494

 

 

 

(5,300

)

 

 

79,494

 

Other assets, net

 

 

 

 

 

19,448

 

 

 

453,493

 

 

 

102,050

 

 

 

 

 

 

574,991

 

Total Assets

 

$

6,296,272

 

 

$

8,199,061

 

 

$

10,805,971

 

 

$

6,142,701

 

 

$

(18,466,889

)

 

$

12,977,116

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

 

 

$

5,837

 

 

$

552,126

 

 

$

1,116,220

 

 

$

 

 

$

1,674,183

 

Compensation and employee benefits payable

 

 

 

 

 

626

 

 

 

641,866

 

 

 

412,086

 

 

 

 

 

 

1,054,578

 

Accrued bonus and profit sharing

 

 

 

 

 

 

 

 

522,473

 

 

 

320,711

 

 

 

 

 

 

843,184

 

Contract liabilities

 

 

 

 

 

 

 

 

36,995

 

 

 

49,776

 

 

 

 

 

 

86,771

 

Income taxes payable

 

 

 

 

 

 

 

 

7,148

 

 

 

15,371

 

 

 

(7,148

)

 

 

15,371

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse lines of credit (which fund

   loans that U.S. Government Sponsored

   Enterprises have committed to purchase) (1)

 

 

 

 

 

 

 

 

997,580

 

 

 

582,160

 

 

 

 

 

 

1,579,740

 

Revolving credit facility

 

 

 

 

 

141,000

 

 

 

 

 

 

 

 

 

 

 

 

141,000

 

Other

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

16

 

Total short-term borrowings

 

 

 

 

 

141,000

 

 

 

997,596

 

 

 

582,160

 

 

 

 

 

 

1,720,756

 

Current maturities of long-term debt

 

 

 

 

 

 

 

 

196

 

 

 

3,792

 

 

 

 

 

 

3,988

 

Other current liabilities

 

 

 

 

 

 

 

 

63,640

 

 

 

23,310

 

 

 

 

 

 

86,950

 

Total Current Liabilities

 

 

 

 

 

147,463

 

 

 

2,822,040

 

 

 

2,523,426

 

 

 

(7,148

)

 

 

5,485,781

 

Long-Term Debt, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net

 

 

 

 

 

1,759,254

 

 

 

23

 

 

 

726

 

 

 

 

 

 

1,760,003

 

Intercompany loan payable

 

 

1,583,316

 

 

 

 

 

 

1,834,193

 

 

 

 

 

 

(3,417,509

)

 

 

 

Total Long-Term Debt, net

 

 

1,583,316

 

 

 

1,759,254

 

 

 

1,834,216

 

 

 

726

 

 

 

(3,417,509

)

 

 

1,760,003

 

Deferred tax liabilities, net

 

 

 

 

 

 

 

 

68,127

 

 

 

124,786

 

 

 

(5,300

)

 

 

187,613

 

Non-current tax liabilities

 

 

 

 

 

 

 

 

136,979

 

 

 

2,136

 

 

 

 

 

 

139,115

 

Other liabilities

 

 

 

 

 

1,370

 

 

 

391,637

 

 

 

239,206

 

 

 

 

 

 

632,213

 

Total Liabilities

 

 

1,583,316

 

 

 

1,908,087

 

 

 

5,252,999

 

 

 

2,890,280

 

 

 

(3,429,957

)

 

 

8,204,725

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBRE Group, Inc. Stockholders’ Equity

 

 

4,712,956

 

 

 

6,290,974

 

 

 

5,552,972

 

 

 

3,192,986

 

 

 

(15,036,932

)

 

 

4,712,956

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

59,435

 

 

 

 

 

 

59,435

 

Total Equity

 

 

4,712,956

 

 

 

6,290,974

 

 

 

5,552,972

 

 

 

3,252,421

 

 

 

(15,036,932

)

 

 

4,772,391

 

Total Liabilities and Equity

 

$

6,296,272

 

 

$

8,199,061

 

 

$

10,805,971

 

 

$

6,142,701

 

 

$

(18,466,889

)

 

$

12,977,116

 

 

(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.

Condensed Consolidating Balance Sheets

 

 

 

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

 

 

 

Three Months Ended September 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

2,995,019

 

 

$

2,265,935

 

 

$

 

 

$

5,260,954

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

2,400,812

 

 

 

1,698,092

 

 

 

 

 

 

4,098,904

 

Operating, administrative and other

 

 

8,507

 

 

 

215

 

 

 

479,982

 

 

 

370,381

 

 

 

 

 

 

859,085

 

Depreciation and amortization

 

 

 

 

 

 

 

 

69,652

 

 

 

43,832

 

 

 

 

 

 

113,484

 

Total costs and expenses

 

 

8,507

 

 

 

215

 

 

 

2,950,446

 

 

 

2,112,305

 

 

 

 

 

 

5,071,473

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

187

 

 

 

49

 

 

 

 

 

 

236

 

Operating (loss) income

 

 

(8,507

)

 

 

(215

)

 

 

44,760

 

 

 

153,679

 

 

 

 

 

 

189,717

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

126,423

 

 

 

417

 

 

 

 

 

 

126,840

 

Other income (loss)

 

 

 

 

 

 

 

 

95,631

 

 

 

(116

)

 

 

 

 

 

95,515

 

Interest income

 

 

 

 

 

33,563

 

 

 

1,086

 

 

 

145

 

 

 

(33,563

)

 

 

1,231

 

Interest expense

 

 

 

 

 

25,769

 

 

 

28,651

 

 

 

5,794

 

 

 

(33,563

)

 

 

26,651

 

Royalty and management service expense (income)

 

 

 

 

 

 

 

 

3,082

 

 

 

(3,082

)

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

296,858

 

 

 

291,167

 

 

 

110,417

 

 

 

 

 

 

(698,442

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

288,351

 

 

 

298,746

 

 

 

346,584

 

 

 

151,413

 

 

 

(698,442

)

 

 

386,652

 

(Benefit of) provision for income taxes

 

 

(2,118

)

 

 

1,888

 

 

 

55,417

 

 

 

39,776

 

 

 

 

 

 

94,963

 

Net income

 

 

290,469

 

 

 

296,858

 

 

 

291,167

 

 

 

111,637

 

 

 

(698,442

)

 

 

291,689

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,220

 

 

 

 

 

 

1,220

 

Net income attributable to CBRE Group, Inc.

 

$

290,469

 

 

$

296,858

 

 

$

291,167

 

 

$

110,417

 

 

$

(698,442

)

 

$

290,469

 

 

 

 

 

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

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

2,641,711

 

 

$

1,996,885

 

 

$

 

 

$

4,638,596

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

2,122,082

 

 

 

1,476,197

 

 

 

 

 

 

3,598,279

 

Operating, administrative and other

 

 

770

 

 

 

756

 

 

 

374,994

 

 

 

328,430

 

 

 

 

 

 

704,950

 

Depreciation and amortization

 

 

 

 

 

 

 

 

60,610

 

 

 

41,981

 

 

 

 

 

 

102,591

 

Total costs and expenses

 

 

770

 

 

 

756

 

 

 

2,557,686

 

 

 

1,846,608

 

 

 

 

 

 

4,405,820

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

5,315

 

 

 

865

 

 

 

 

 

 

6,180

 

Operating (loss) income

 

 

(770

)

 

 

(756

)

 

 

89,340

 

 

 

151,142

 

 

 

 

 

 

238,956

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

65,439

 

 

 

2,395

 

 

 

 

 

 

67,834

 

Other income

 

 

 

 

 

 

 

 

455

 

 

 

1,313

 

 

 

 

 

 

1,768

 

Interest income

 

 

 

 

 

30,651

 

 

 

1,352

 

 

 

1,777

 

 

 

(30,651

)

 

 

3,129

 

Interest expense

 

 

 

 

 

33,577

 

 

 

22,660

 

 

 

8,897

 

 

 

(30,651

)

 

 

34,483

 

Royalty and management service (income) expense

 

 

 

 

 

 

 

 

(4,389

)

 

 

4,389

 

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

199,563

 

 

 

201,834

 

 

 

100,381

 

 

 

 

 

 

(501,778

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

198,793

 

 

 

198,152

 

 

 

238,696

 

 

 

143,341

 

 

 

(501,778

)

 

 

277,204

 

(Benefit of) provision for income taxes

 

 

(295

)

 

 

(1,411

)

 

 

36,862

 

 

 

41,916

 

 

 

 

 

 

77,072

 

Net income

 

 

199,088

 

 

 

199,563

 

 

 

201,834

 

 

 

101,425

 

 

 

(501,778

)

 

 

200,132

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,044

 

 

 

 

 

 

1,044

 

Net income attributable to CBRE Group, Inc.

 

$

199,088

 

 

$

199,563

 

 

$

201,834

 

 

$

100,381

 

 

$

(501,778

)

 

$

199,088

 

 

(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

 

 

 

Nine Months Ended September 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

8,461,567

 

 

$

6,584,773

 

 

$

 

 

$

15,046,340

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

6,723,631

 

 

 

4,953,982

 

 

 

 

 

 

11,677,613

 

Operating, administrative and other

 

 

21,250

 

 

 

946

 

 

 

1,282,449

 

 

 

1,112,957

 

 

 

 

 

 

2,417,602

 

Depreciation and amortization

 

 

 

 

 

 

 

 

202,295

 

 

 

132,753

 

 

 

 

 

 

335,048

 

Total costs and expenses

 

 

21,250

 

 

 

946

 

 

 

8,208,375

 

 

 

6,199,692

 

 

 

 

 

 

14,430,263

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

6,637

 

 

 

5,928

 

 

 

 

 

 

12,565

 

Operating (loss) income

 

 

(21,250

)

 

 

(946

)

 

 

259,829

 

 

 

391,009

 

 

 

 

 

 

628,642

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

260,470

 

 

 

2,570

 

 

 

 

 

 

263,040

 

Other income (loss)

 

 

 

 

 

 

 

 

98,530

 

 

 

(3,286

)

 

 

 

 

 

95,244

 

Interest income

 

 

 

 

 

101,195

 

 

 

4,874

 

 

 

1,467

 

 

 

(101,195

)

 

 

6,341

 

Interest expense

 

 

 

 

 

79,722

 

 

 

87,942

 

 

 

15,925

 

 

 

(101,195

)

 

 

82,394

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

27,982

 

 

 

 

 

 

 

 

 

 

 

 

27,982

 

Royalty and management service expense (income)

 

 

 

 

 

 

 

 

1,410

 

 

 

(1,410

)

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

685,383

 

 

 

690,982

 

 

 

273,061

 

 

 

 

 

 

(1,649,426

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

664,133

 

 

 

683,527

 

 

 

807,412

 

 

 

377,245

 

 

 

(1,649,426

)

 

 

882,891

 

(Benefit of) provision for income taxes

 

 

(5,291

)

 

 

(1,856

)

 

 

116,430

 

 

 

102,163

 

 

 

 

 

 

211,446

 

Net income

 

 

669,424

 

 

 

685,383

 

 

 

690,982

 

 

 

275,082

 

 

 

(1,649,426

)

 

 

671,445

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

2,021

 

 

 

 

 

 

2,021

 

Net income attributable to CBRE Group, Inc.

 

$

669,424

 

 

$

685,383

 

 

$

690,982

 

 

$

273,061

 

 

$

(1,649,426

)

 

$

669,424

 

 

 

 

 

Nine Months Ended September 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Revenue

 

$

 

 

$

 

 

$

7,650,497

 

 

$

5,478,636

 

 

$

 

 

$

13,129,133

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

 

 

 

 

 

 

6,097,599

 

 

 

4,056,697

 

 

 

 

 

 

10,154,296

 

Operating, administrative and other

 

 

1,532

 

 

 

1,643

 

 

 

1,078,754

 

 

 

942,262

 

 

 

 

 

 

2,024,191

 

Depreciation and amortization

 

 

 

 

 

 

 

 

176,035

 

 

 

120,979

 

 

 

 

 

 

297,014

 

Total costs and expenses

 

 

1,532

 

 

 

1,643

 

 

 

7,352,388

 

 

 

5,119,938

 

 

 

 

 

 

12,475,501

 

Gain on disposition of real estate

 

 

 

 

 

 

 

 

5,543

 

 

 

13,320

 

 

 

 

 

 

18,863

 

Operating (loss) income

 

 

(1,532

)

 

 

(1,643

)

 

 

303,652

 

 

 

372,018

 

 

 

 

 

 

672,495

 

Equity income from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

154,769

 

 

 

3,467

 

 

 

 

 

 

158,236

 

Other income

 

 

 

 

 

1

 

 

 

1,481

 

 

 

7,587

 

 

 

 

 

 

9,069

 

Interest income

 

 

 

 

 

91,250

 

 

 

3,891

 

 

 

3,076

 

 

 

(91,250

)

 

 

6,967

 

Interest expense

 

 

 

 

 

101,087

 

 

 

67,276

 

 

 

26,810

 

 

 

(91,250

)

 

 

103,923

 

Royalty and management service (income) expense

 

 

 

 

 

 

 

 

(11,088

)

 

 

11,088

 

 

 

 

 

 

 

Income from consolidated subsidiaries

 

 

538,830

 

 

 

545,910

 

 

 

234,098

 

 

 

 

 

 

(1,318,838

)

 

 

 

Income before (benefit of) provision for income taxes

 

 

537,298

 

 

 

534,431

 

 

 

641,703

 

 

 

348,250

 

 

 

(1,318,838

)

 

 

742,844

 

(Benefit of) provision for income taxes

 

 

(587

)

 

 

(4,399

)

 

 

95,793

 

 

 

109,971

 

 

 

 

 

 

200,778

 

Net income

 

 

537,885

 

 

 

538,830

 

 

 

545,910

 

 

 

238,279

 

 

 

(1,318,838

)

 

 

542,066

 

Less:  Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

4,181

 

 

 

 

 

 

4,181

 

Net income attributable to CBRE Group, Inc.

 

$

537,885

 

 

$

538,830

 

 

$

545,910

 

 

$

234,098

 

 

$

(1,318,838

)

 

$

537,885

 

 

(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.

Condensed Consolidating Statements of Comprehensive Income

 

 

 

Three Months Ended September 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

290,469

 

 

$

296,858

 

 

$

291,167

 

 

$

111,637

 

 

$

(698,442

)

 

$

291,689

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

 

 

 

(30,985

)

 

 

 

 

 

(30,985

)

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

570

 

 

 

 

 

 

 

 

 

 

 

 

570

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

65

 

 

 

 

 

 

 

 

 

 

 

 

65

 

Unrealized holding gains on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

22

 

 

 

 

 

 

 

 

 

22

 

Other, net

 

 

 

 

 

 

 

 

(15

)

 

 

 

 

 

 

 

 

(15

)

Total other comprehensive income (loss)

 

 

 

 

 

635

 

 

 

7

 

 

 

(30,985

)

 

 

 

 

 

(30,343

)

Comprehensive income

 

 

290,469

 

 

 

297,493

 

 

 

291,174

 

 

 

80,652

 

 

 

(698,442

)

 

 

261,346

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,357

 

 

 

 

 

 

1,357

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

290,469

 

 

$

297,493

 

 

$

291,174

 

 

$

79,295

 

 

$

(698,442

)

 

$

259,989

 

 

 

 

 

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

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

199,088

 

 

$

199,563

 

 

$

201,834

 

 

$

101,425

 

 

$

(501,778

)

 

$

200,132

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

 

 

 

 

 

 

 

 

 

 

65,035

 

 

 

 

 

 

65,035

 

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

1,260

 

 

 

 

 

 

 

 

 

 

 

 

1,260

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

25

 

Unrealized holding gains on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

331

 

 

 

8

 

 

 

 

 

 

339

 

Other, net

 

 

 

 

 

 

 

 

(4

)

 

 

 

 

 

 

 

 

(4

)

Total other comprehensive income

 

 

 

 

 

1,285

 

 

 

327

 

 

 

65,043

 

 

 

 

 

 

66,655

 

Comprehensive income

 

 

199,088

 

 

 

200,848

 

 

 

202,161

 

 

 

166,468

 

 

 

(501,778

)

 

 

266,787

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,227

 

 

 

 

 

 

1,227

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

199,088

 

 

$

200,848

 

 

$

202,161

 

 

$

165,241

 

 

$

(501,778

)

 

$

265,560

 

 

(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

 

 

 

Nine Months Ended September 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

669,424

 

 

$

685,383

 

 

$

690,982

 

 

$

275,082

 

 

$

(1,649,426

)

 

$

671,445

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

 

 

 

(130,879

)

 

 

 

 

 

(130,879

)

Adoption of Accounting Standards Update 2016-01,

   net

 

 

 

 

 

 

 

 

(3,964

)

 

 

 

 

 

 

 

 

(3,964

)

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

1,953

 

 

 

 

 

 

 

 

 

 

 

 

1,953

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

882

 

 

 

 

 

 

 

 

 

 

 

 

882

 

Unrealized holding losses on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

(605

)

 

 

 

 

 

 

 

 

(605

)

Other, net

 

 

 

 

 

 

 

 

5

 

 

 

5,508

 

 

 

 

 

 

5,513

 

Total other comprehensive income (loss)

 

 

 

 

 

2,835

 

 

 

(4,564

)

 

 

(125,371

)

 

 

 

 

 

(127,100

)

Comprehensive income

 

 

669,424

 

 

 

688,218

 

 

 

686,418

 

 

 

149,711

 

 

 

(1,649,426

)

 

 

544,345

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

1,479

 

 

 

 

 

 

1,479

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

669,424

 

 

$

688,218

 

 

$

686,418

 

 

$

148,232

 

 

$

(1,649,426

)

 

$

542,866

 

 

 

 

 

Nine Months Ended September 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Eliminations

 

 

Consolidated

Total

 

Net income

 

$

537,885

 

 

$

538,830

 

 

$

545,910

 

 

$

238,279

 

 

$

(1,318,838

)

 

$

542,066

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

 

 

 

 

 

 

 

 

 

 

204,872

 

 

 

 

 

 

204,872

 

Amounts reclassified from accumulated other

   comprehensive loss to interest expense, net

 

 

 

 

 

4,148

 

 

 

 

 

 

 

 

 

 

 

 

4,148

 

Unrealized gains on interest rate swaps, net

 

 

 

 

 

102

 

 

 

 

 

 

 

 

 

 

 

 

102

 

Unrealized holding gains on available for sale debt

   securities, net

 

 

 

 

 

 

 

 

2,056

 

 

 

183

 

 

 

 

 

 

2,239

 

Other, net

 

 

(2

)

 

 

 

 

 

(18

)

 

 

 

 

 

 

 

 

(20

)

Total other comprehensive (loss) income

 

 

(2

)

 

 

4,250

 

 

 

2,038

 

 

 

205,055

 

 

 

 

 

 

211,341

 

Comprehensive income

 

 

537,883

 

 

 

543,080

 

 

 

547,948

 

 

 

443,334

 

 

 

(1,318,838

)

 

 

753,407

 

Less: Comprehensive income attributable to

   non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

4,544

 

 

 

 

 

 

4,544

 

Comprehensive income attributable to CBRE Group, Inc.

 

$

537,883

 

 

$

543,080

 

 

$

547,948

 

 

$

438,790

 

 

$

(1,318,838

)

 

$

748,863

 

 

(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.

Condensed Consolidating Statements of Cash Flows

 

 

 

Nine Months Ended September 30, 2018

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Consolidated

Total

 

CASH FLOWS PROVIDED BY (USED IN) OPERATING

   ACTIVITIES:

 

$

77,947

 

 

$

(1,315

)

 

$

300,163

 

 

$

125,516

 

 

$

502,311

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

 

 

 

 

(96,412

)

 

 

(55,481

)

 

 

(151,893

)

Acquisition of businesses, including net assets acquired,

   intangibles and goodwill, net of cash acquired

 

 

 

 

 

 

 

 

(297,370

)

 

 

(16,190

)

 

 

(313,560

)

Contributions to unconsolidated subsidiaries

 

 

 

 

 

 

 

 

(26,866

)

 

 

(4,160

)

 

 

(31,026

)

Distributions from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

49,767

 

 

 

3,953

 

 

 

53,720

 

Net proceeds from disposition of real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

14,174

 

 

 

14,174

 

Purchase of equity securities

 

 

 

 

 

 

 

 

(15,931

)

 

 

 

 

 

(15,931

)

Proceeds from sale of equity securities

 

 

 

 

 

 

 

 

11,402

 

 

 

 

 

 

11,402

 

Purchase of available for sale debt securities

 

 

 

 

 

 

 

 

(20,860

)

 

 

 

 

 

(20,860

)

Proceeds from the sale of available for sale debt securities

 

 

 

 

 

 

 

 

5,432

 

 

 

 

 

 

5,432

 

Other investing activities, net

 

 

 

 

 

 

 

 

(5,631

)

 

 

74

 

 

 

(5,557

)

Net cash used in investing activities

 

 

 

 

 

 

 

 

(396,469

)

 

 

(57,630

)

 

 

(454,099

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from senior term loans

 

 

 

 

 

550,000

 

 

 

 

 

 

 

 

 

550,000

 

Proceeds from revolving credit facility

 

 

 

 

 

2,913,000

 

 

 

 

 

 

 

 

 

2,913,000

 

Repayment of revolving credit facility

 

 

 

 

 

(2,772,000

)

 

 

 

 

 

 

 

 

(2,772,000

)

Repayment of 5.00% senior notes (including premium)

 

 

 

 

 

(820,000

)

 

 

 

 

 

 

 

 

(820,000

)

Proceeds from notes payable on real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

83

 

 

 

83

 

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

 

 

 

 

 

 

 

 

 

 

 

3,156

 

 

 

3,156

 

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)

 

 

 

 

 

 

 

 

(16,774

)

 

 

1,804

 

 

 

(14,970

)

Repayment of debt assumed in acquisition of FacilitySource

 

 

 

 

 

 

 

 

(26,295

)

 

 

 

 

 

(26,295

)

Units repurchased for payment of taxes on equity awards

 

 

(27,696

)

 

 

 

 

 

 

 

 

 

 

 

(27,696

)

Non-controlling interest contributions

 

 

 

 

 

 

 

 

 

 

 

9,558

 

 

 

9,558

 

Non-controlling interest distributions

 

 

 

 

 

 

 

 

 

 

 

(11,382

)

 

 

(11,382

)

(Increase) decrease in intercompany receivables, net

 

 

(50,622

)

 

 

121,152

 

 

 

113,720

 

 

 

(184,250

)

 

 

 

Other financing activities, net

 

 

371

 

 

 

(199

)

 

 

 

 

 

(1,087

)

 

 

(915

)

Net cash (used in) provided by financing activities

 

 

(77,947

)

 

 

(8,047

)

 

 

70,651

 

 

 

(198,137

)

 

 

(213,480

)

Effect of currency exchange rate changes on cash and cash

   equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

(31,613

)

 

 

(31,613

)

NET DECREASE IN CASH AND CASH EQUIVALENTS

   AND RESTRICTED CASH

 

 

 

 

 

(9,362

)

 

 

(25,655

)

 

 

(161,864

)

 

 

(196,881

)

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

 

 

$

6,242

 

 

$

88,488

 

 

$

533,201

 

 

$

627,938

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW

   INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

 

 

$

94,751

 

 

$

 

 

$

1,071

 

 

$

95,822

 

Income taxes, net

 

$

 

 

$

 

 

$

118,070

 

 

$

117,235

 

 

$

235,305

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Nine Months Ended September 30, 2017 (As Adjusted) (1)

 

 

 

Parent

 

 

CBRE

Services

 

 

Guarantor

Subsidiaries

 

 

Nonguarantor

Subsidiaries

 

 

Consolidated

Total

 

CASH FLOWS PROVIDED BY (USED IN) OPERATING

   ACTIVITIES:

 

$

69,358

 

 

$

(7,513

)

 

$

268,352

 

 

$

55,396

 

 

$

385,593

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

 

 

 

 

(68,566

)

 

 

(33,040

)

 

 

(101,606

)

Acquisition of businesses, including net assets acquired,

   intangibles and goodwill, net of cash acquired

 

 

 

 

 

 

 

 

(20,579

)

 

 

(15,484

)

 

 

(36,063

)

Contributions to unconsolidated subsidiaries

 

 

 

 

 

 

 

 

(33,582

)

 

 

(3,077

)

 

 

(36,659

)

Distributions from unconsolidated subsidiaries

 

 

 

 

 

 

 

 

34,544

 

 

 

4,637

 

 

 

39,181

 

Purchase of equity securities

 

 

 

 

 

 

 

 

(12,167

)

 

 

 

 

 

(12,167

)

Proceeds from sale of equity securities

 

 

 

 

 

 

 

 

11,959

 

 

 

 

 

 

11,959

 

Purchase of available for sale debt securities

 

 

 

 

 

 

 

 

(17,241

)

 

 

 

 

 

(17,241

)

Proceeds from the sale of available for sale debt securities

 

 

 

 

 

 

 

 

13,659

 

 

 

 

 

 

13,659

 

Other investing activities, net

 

 

 

 

 

 

 

 

892

 

 

 

264

 

 

 

1,156

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

(91,081

)

 

 

(46,700

)

 

 

(137,781

)

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 investment

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

79

 

Repayment of notes payable on real estate held for investment

 

 

 

 

 

 

 

 

 

 

 

(1,324

)

 

 

(1,324

)

Proceeds from notes payable on real estate held for sale and

   under development

 

 

 

 

 

 

 

 

 

 

 

3,341

 

 

 

3,341

 

Repayment of notes payable on real estate held for sale and

   under development

 

 

 

 

 

 

 

 

 

 

 

(10,777

)

 

 

(10,777

)

Acquisition of businesses (cash paid for acquisitions more than

   three months after purchase date)

 

 

 

 

 

 

 

 

(19,358

)

 

 

(3,973

)

 

 

(23,331

)

Units repurchased for payment of taxes on equity awards

 

 

(29,549

)

 

 

 

 

 

 

 

 

 

 

 

(29,549

)

Non-controlling interest contributions

 

 

 

 

 

 

 

 

 

 

 

3,410

 

 

 

3,410

 

Non-controlling interest distributions

 

 

 

 

 

 

 

 

 

 

 

(6,643

)

 

 

(6,643

)

(Increase) decrease in intercompany receivables, net

 

 

(40,288

)

 

 

(1,655

)

 

 

22,315

 

 

 

19,628

 

 

 

 

Other financing activities, net

 

 

479

 

 

 

 

 

 

(3,145

)

 

 

(28

)

 

 

(2,694

)

Net cash (used in) provided by financing activities

 

 

(69,358

)

 

 

(1,655

)

 

 

(188

)

 

 

3,713

 

 

 

(67,488

)

Effect of currency exchange rate changes on cash and cash

   equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

28,663

 

 

 

28,663

 

NET (DECREASE) INCREASE IN CASH AND CASH

   EQUIVALENTS AND RESTRICTED CASH

 

 

 

 

 

(9,168

)

 

 

177,083

 

 

 

41,072

 

 

 

208,987

 

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

 

 

$

7,721

 

 

$

448,171

 

 

$

584,500

 

 

$

1,040,399

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW

   INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

$

 

 

$

111,795

 

 

$

 

 

$

31

 

 

$

111,826

 

Income taxes, net

 

$

 

 

$

 

 

$

80,156

 

 

$

124,072

 

 

$

204,228

 

 

(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.