XML 65 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segments
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Segments

19.

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, property management, project management and valuation. Global Workplace Solutions provides a broad suite of integrated, contractually-based outsourcing services to occupiers of real estate, including facilities management, project management and transaction services. Real Estate Investments includes: (i) investment management services provided globally; (ii) development services in the U.S. and U.K. and (iii) flexible office space solutions.

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

 

 

 

Year Ended December 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2017

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

9,069,468

 

 

$

8,440,002

 

 

$

7,379,725

 

Global Workspace Solutions

 

 

14,164,001

 

 

 

12,365,362

 

 

 

10,791,963

 

Real Estate Investments

 

 

660,622

 

 

 

534,724

 

 

 

457,099

 

Total revenue

 

$

23,894,091

 

 

$

21,340,088

 

 

$

18,628,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

304,766

 

 

$

280,921

 

 

$

243,791

 

Global Workspace Solutions

 

 

120,975

 

 

 

147,222

 

 

 

136,127

 

Real Estate Investments

 

 

13,483

 

 

 

23,845

 

 

 

26,196

 

Total depreciation and amortization

 

$

439,224

 

 

$

451,988

 

 

$

406,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Income (Loss) from Unconsolidated Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

6,894

 

 

$

16,017

 

 

$

20,740

 

Global Workspace Solutions

 

 

(1,423

)

 

 

115

 

 

 

 

Real Estate Investments

 

 

155,454

 

 

 

308,532

 

 

 

189,467

 

Total equity income from unconsolidated

   subsidiaries

 

$

160,925

 

 

$

324,664

 

 

$

210,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

1,465,792

 

 

$

1,303,251

 

 

$

1,174,943

 

Global Workspace Solutions

 

 

424,026

 

 

 

345,560

 

 

 

334,377

 

Real Estate Investments

 

 

173,965

 

 

 

256,357

 

 

 

207,454

 

Total Adjusted EBITDA

 

$

2,063,783

 

 

$

1,905,168

 

 

$

1,716,774

 

 

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 expense (reversal) 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):

 

 

 

Year Ended December 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to CBRE Group, Inc.

 

$

1,282,357

 

 

$

1,063,219

 

 

$

697,109

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

439,224

 

 

 

451,988

 

 

 

406,114

 

Intangible asset impairment

 

 

89,787

 

 

 

 

 

 

 

Interest expense, net of interest income

 

 

85,754

 

 

 

98,685

 

 

 

126,961

 

Write-off of financing costs on extinguished debt

 

 

2,608

 

 

 

27,982

 

 

 

 

Provision for income taxes

 

 

69,895

 

 

 

313,058

 

 

 

467,757

 

EBITDA

 

 

1,969,625

 

 

 

1,954,932

 

 

 

1,697,941

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Costs associated with our reorganization, including

   cost-savings initiatives (1)

 

 

49,565

 

 

 

37,925

 

 

 

 

Integration and other costs related to acquisitions

 

 

15,292

 

 

 

9,124

 

 

 

27,351

 

Carried interest incentive compensation expense (reversal) to

   align with the timing of associated revenue

 

 

13,101

 

 

 

(5,261

)

 

 

(8,518

)

Impact of fair value adjustments to real estate assets acquired

   in the Telford Acquisition (purchase accounting) that were

   sold in period

 

 

9,301

 

 

 

 

 

 

 

Costs incurred related to legal entity restructuring

 

 

6,899

 

 

 

 

 

 

 

Costs incurred in connection with litigation settlement

 

 

 

 

 

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

 

 

 

 

 

(100,420

)

 

 

 

Adjusted EBITDA

 

$

2,063,783

 

 

$

1,905,168

 

 

$

1,716,774

 

 

(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):

 

 

 

Year Ended December 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

13,852,018

 

 

$

12,264,188

 

 

$

10,954,608

 

United Kingdom

 

 

2,972,704

 

 

 

2,586,890

 

 

 

2,242,973

 

All other countries

 

 

7,069,369

 

 

 

6,489,010

 

 

 

5,431,206

 

Total revenue

 

$

23,894,091

 

 

$

21,340,088

 

 

$

18,628,787