XML 58 R21.htm IDEA: XBRL DOCUMENT v3.20.1
Segments
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Segments

14.

Segments

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):

 

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

Revenue

 

 

 

 

 

 

 

 

Advisory Services

 

$

1,931,524

 

 

$

1,834,402

 

Global Workplace Solutions

 

 

3,746,174

 

 

 

3,165,915

 

Real Estate Investments

 

 

211,470

 

 

 

135,193

 

Total revenue

 

$

5,889,168

 

 

$

5,135,510

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

Advisory Services

 

$

292,654

 

 

$

263,850

 

Global Workplace Solutions

 

 

99,298

 

 

 

99,679

 

Real Estate Investments

 

 

38,399

 

 

 

86,503

 

Total Adjusted EBITDA

 

$

430,351

 

 

$

450,032

 

 

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 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 March 31,

 

 

 

2020

 

 

2019

 

Net income attributable to CBRE Group, Inc.

 

$

172,195

 

 

$

164,409

 

Add:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

113,794

 

 

 

105,823

 

Asset impairments

 

 

75,171

 

 

 

89,037

 

Interest expense, net of interest income

 

 

16,016

 

 

 

21,192

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

2,608

 

Provision for income taxes

 

 

51,182

 

 

 

43,878

 

EBITDA

 

 

428,358

 

 

 

426,947

 

Adjustments:

 

 

 

 

 

 

 

 

Impact of fair value adjustments to real estate assets acquired in

   the Telford Acquisition (purchase accounting) that were sold in

   period

 

 

5,753

 

 

 

 

Costs incurred related to legal entity restructuring

 

 

3,241

 

 

 

 

Integration and other costs related to acquisitions

 

 

783

 

 

 

 

Carried interest incentive compensation (reversal) expense to align

   with the timing of associated revenue

 

 

(7,784

)

 

 

7,336

 

Costs associated with our reorganization, including cost-savings

   initiatives (1)

 

 

 

 

 

15,749

 

Adjusted EBITDA

 

$

430,351

 

 

$

450,032

 

 

(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 March 31,

 

 

 

2020

 

 

2019

 

Revenue

 

 

 

 

 

 

 

 

United States

 

$

3,380,563

 

 

$

3,036,707

 

United Kingdom

 

 

774,015

 

 

 

588,581

 

All other countries

 

 

1,734,590

 

 

 

1,510,222

 

Total revenue

 

$

5,889,168

 

 

$

5,135,510