XML 45 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Summarized Financial Information by Segment

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

(As Adjusted) (1)

 

 

 

 

 

 

(As Adjusted) (1)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

3,280,722

 

 

$

2,939,632

 

 

$

9,271,373

 

 

$

8,405,761

 

EMEA

 

 

1,331,436

 

 

 

1,088,699

 

 

 

3,828,142

 

 

 

3,009,350

 

Asia Pacific

 

 

529,982

 

 

 

502,032

 

 

 

1,563,641

 

 

 

1,392,277

 

Global Investment Management

 

 

93,061

 

 

 

92,122

 

 

 

315,698

 

 

 

274,451

 

Development Services

 

 

25,753

 

 

 

16,111

 

 

 

67,486

 

 

 

47,294

 

Total revenue

 

$

5,260,954

 

 

$

4,638,596

 

 

$

15,046,340

 

 

$

13,129,133

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

255,813

 

 

$

239,061

 

 

$

740,009

 

 

$

697,997

 

EMEA

 

 

78,671

 

 

 

72,145

 

 

 

182,136

 

 

 

177,893

 

Asia Pacific

 

 

41,393

 

 

 

43,307

 

 

 

118,134

 

 

 

111,139

 

Global Investment Management

 

 

10,555

 

 

 

23,202

 

 

 

56,148

 

 

 

72,971

 

Development Services

 

 

76,976

 

 

 

37,524

 

 

 

154,095

 

 

 

87,102

 

Total Adjusted EBITDA

 

$

463,408

 

 

$

415,239

 

 

$

1,250,522

 

 

$

1,147,102

 

 

(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 Calculation by Segment

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

(As Adjusted) (1)

 

 

 

 

 

 

(As Adjusted) (1)

 

Net income attributable to CBRE Group, Inc.

 

$

290,469

 

 

$

199,088

 

 

$

669,424

 

 

$

537,885

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

113,484

 

 

 

102,591

 

 

 

335,048

 

 

 

297,014

 

Interest expense

 

 

26,651

 

 

 

34,483

 

 

 

82,394

 

 

 

103,923

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

 

 

 

27,982

 

 

 

 

Provision for income taxes

 

 

94,963

 

 

 

77,072

 

 

 

211,446

 

 

 

200,778

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1,231

 

 

 

3,129

 

 

 

6,341

 

 

 

6,967

 

EBITDA

 

 

524,336

 

 

 

410,105

 

 

 

1,319,953

 

 

 

1,132,633

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-time gain associated with remeasuring an investment in an

   unconsolidated subsidiary to fair value as of the date the

   remaining controlling interest was acquired

 

 

(92,624

)

 

 

 

 

 

(92,624

)

 

 

 

Reorganization costs (2)

 

 

12,768

 

 

 

 

 

 

12,768

 

 

 

 

Costs incurred in connection with litigation settlement

 

 

8,868

 

 

 

 

 

 

8,868

 

 

 

 

Integration and other costs related to acquisitions

 

 

6,100

 

 

 

 

 

 

6,100

 

 

 

27,351

 

Carried interest incentive compensation expense (reversal) to align

   with the timing of associated revenue

 

 

3,960

 

 

 

5,134

 

 

 

(4,543

)

 

 

(12,882

)

Adjusted EBITDA

 

$

463,408

 

 

$

415,239

 

 

$

1,250,522

 

 

$

1,147,102

 

 

(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)

Represents severance costs related to headcount reductions in connection with our planned reorganization announced in the third quarter of 2018 that will become effective January 1, 2019.

Summary of Geographic Information

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

(As Adjusted) (1)

 

 

 

 

 

 

(As Adjusted) (1)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,063,616

 

 

$

2,699,197

 

 

$

8,646,018

 

 

$

7,816,048

 

United Kingdom

 

 

638,018

 

 

 

561,356

 

 

 

1,852,799

 

 

 

1,552,499

 

All other countries

 

 

1,559,320

 

 

 

1,378,043

 

 

 

4,547,523

 

 

 

3,760,586

 

Total revenue

 

$

5,260,954

 

 

$

4,638,596

 

 

$

15,046,340

 

 

$

13,129,133

 

 

(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.