XML 53 R22.htm IDEA: XBRL DOCUMENT v3.19.3
Segments
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Segments

14.

Segments

On August 17, 2018, we announced a new organizational structure that became effective on January 1, 2019. Under the new structure, we organize our operations around, and publicly report our financial results on, three global business segments: (1) Advisory Services; (2) Global Workplace Solutions and (3) Real Estate Investments.

Advisory Services provides a comprehensive range of services globally, including property leasing, property sales, mortgage services, valuation, property management and project management. Global Workplace Solutions provides a broad suite of integrated, contractually-based services to occupiers of real estate, including facilities management, project management, transaction management and management consulting. Real Estate Investments includes: (i) investment management services provided globally; (ii) development services in the U.S. and (iii) a new service designed to help institutional property owners meet the demand for flexible office space solutions.

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

 

2019

 

 

2018 (1)

 

 

 

2019

 

 

2018 (1)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

2,240,712

 

 

$

2,059,359

 

 

$

6,254,072

 

 

$

5,717,899

 

Global Workplace Solutions

 

 

3,555,176

 

 

 

3,082,781

 

 

 

10,106,543

 

 

 

8,945,257

 

Real Estate Investments

 

 

129,213

 

 

 

118,814

 

 

 

414,069

 

 

 

383,184

 

Total revenue

 

$

5,925,101

 

 

$

5,260,954

 

 

$

16,774,684

 

 

$

15,046,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

345,482

 

 

$

295,902

 

 

$

942,860

 

 

$

801,646

 

Global Workplace Solutions

 

 

95,209

 

 

 

82,810

 

 

 

298,948

 

 

 

244,626

 

Real Estate Investments

 

 

13,939

 

 

 

84,696

 

 

 

131,346

 

 

 

204,250

 

Total Adjusted EBITDA

 

$

454,630

 

 

$

463,408

 

 

$

1,373,154

 

 

$

1,250,522

 

 

(1)

Results for 2018 have been presented in conformity with the new structure.

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

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

Net income attributable to CBRE Group, Inc.

 

$

256,599

 

 

$

290,469

 

 

$

644,739

 

 

$

669,424

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

111,560

 

 

 

113,484

 

 

 

323,862

 

 

 

335,048

 

Intangible asset impairment

 

 

 

 

 

 

 

 

89,037

 

 

 

 

Interest expense, net of interest income

 

 

21,846

 

 

 

25,420

 

 

 

67,638

 

 

 

76,053

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

 

 

 

2,608

 

 

 

27,982

 

Provision for income taxes

 

 

63,468

 

 

 

94,963

 

 

 

169,867

 

 

 

211,446

 

EBITDA

 

 

453,473

 

 

 

524,336

 

 

 

1,297,751

 

 

 

1,319,953

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Integration and other costs related to acquisitions

 

 

4,517

 

 

 

6,100

 

 

 

13,554

 

 

 

6,100

 

Carried interest incentive compensation (reversal) expense

   to align with the timing of associated revenue

 

 

(3,360

)

 

 

3,960

 

 

 

12,284

 

 

 

(4,543

)

Costs associated with our reorganization, including

   cost-savings initiatives (1)

 

 

 

 

 

12,768

 

 

 

49,565

 

 

 

12,768

 

Costs incurred in connection with litigation settlement

 

 

 

 

 

8,868

 

 

 

 

 

 

8,868

 

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

)

Adjusted EBITDA

 

$

454,630

 

 

$

463,408

 

 

$

1,373,154

 

 

$

1,250,522

 

 

(1)

Primarily represents severance costs related to headcount reductions in connection with our reorganization announced in the third quarter of 2018 that became effective January 1, 2019.

Our CODM is not provided with total asset information by segment and accordingly, does not measure or allocate total assets on a segment basis. As a result, we have not disclosed any asset information by segment.

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,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,442,570

 

 

$

3,063,616

 

 

$

9,851,477

 

 

$

8,646,018

 

United Kingdom

 

 

758,084

 

 

 

638,018

 

 

 

2,003,671

 

 

 

1,852,799

 

All other countries

 

 

1,724,447

 

 

 

1,559,320

 

 

 

4,919,536

 

 

 

4,547,523

 

Total revenue

 

$

5,925,101

 

 

$

5,260,954

 

 

$

16,774,684

 

 

$

15,046,340