XML 33 R21.htm IDEA: XBRL DOCUMENT v3.20.2
Segments
6 Months Ended
Jun. 30, 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

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

1,552,929

 

 

$

2,178,958

 

 

$

3,484,453

 

 

$

4,013,360

 

Global Workplace Solutions

 

 

3,666,844

 

 

 

3,385,452

 

 

 

7,413,018

 

 

 

6,551,367

 

Real Estate Investments

 

 

161,611

 

 

 

149,663

 

 

 

373,081

 

 

 

284,856

 

Total revenue

 

$

5,381,384

 

 

$

5,714,073

 

 

$

11,270,552

 

 

$

10,849,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advisory Services

 

$

133,106

 

 

$

333,528

 

 

$

425,760

 

 

$

597,378

 

Global Workplace Solutions

 

 

115,947

 

 

 

104,060

 

 

 

215,245

 

 

 

203,739

 

Real Estate Investments

 

 

18,251

 

 

 

30,904

 

 

 

56,650

 

 

 

117,407

 

Total Adjusted EBITDA

 

$

267,304

 

 

$

468,492

 

 

$

697,655

 

 

$

918,524

 

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 costs primarily associated with workforce optimization efforts in response to the COVID-19 pandemic, 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

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Net income attributable to CBRE Group, Inc.

 

$

81,897

 

 

$

223,731

 

 

$

254,092

 

 

$

388,140

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

116,384

 

 

 

106,479

 

 

 

230,178

 

 

 

212,302

 

Asset impairments

 

 

 

 

 

 

 

 

75,171

 

 

 

89,037

 

Interest expense, net of interest income

 

 

17,950

 

 

 

24,600

 

 

 

33,966

 

 

 

45,792

 

Write-off of financing costs on extinguished debt

 

 

 

 

 

 

 

 

 

 

 

2,608

 

Provision for income taxes

 

 

18,803

 

 

 

62,521

 

 

 

69,985

 

 

 

106,399

 

EBITDA

 

 

235,034

 

 

 

417,331

 

 

 

663,392

 

 

 

844,278

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs associated with workforce optimization efforts (1)

 

 

37,594

 

 

 

 

 

 

37,594

 

 

 

 

Impact of fair value adjustments to real estate assets acquired in

   the Telford Acquisition (purchase accounting) that were sold in

   period

 

 

1,247

 

 

 

 

 

 

7,000

 

 

 

 

Costs incurred related to legal entity restructuring

 

 

693

 

 

 

 

 

 

3,934

 

 

 

 

Integration and other costs related to acquisitions

 

 

236

 

 

 

9,037

 

 

 

1,019

 

 

 

9,037

 

Carried interest incentive compensation (reversal) expense to align

   with the timing of associated revenue

 

 

(7,500

)

 

 

8,308

 

 

 

(15,284

)

 

 

15,644

 

Costs associated with our reorganization, including cost-savings

   initiatives (2)

 

 

 

 

 

33,816

 

 

 

 

 

 

49,565

 

Adjusted EBITDA

 

$

267,304

 

 

$

468,492

 

 

$

697,655

 

 

$

918,524

 

 

(1)

Primarily represents costs incurred related to workforce optimization initiated and executed in the second quarter of 2020 as part of management’s cost containment efforts in response to the COVID-19 pandemic. The charges are cash expenditures primarily for severance costs incurred related to this effort. Of the total costs, $7.4 million was included within the “Cost of revenue” line item and $30.2 million was included in the “Operating, administrative, and other” line item in the accompanying consolidated statements of operations for both the three and six months ended June 30, 2020.

(2)

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

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,089,794

 

 

$

3,372,201

 

 

$

6,470,357

 

 

$

6,408,907

 

United Kingdom

 

 

677,880

 

 

 

657,005

 

 

 

1,451,895

 

 

 

1,245,587

 

All other countries

 

 

1,613,710

 

 

 

1,684,867

 

 

 

3,348,300

 

 

 

3,195,089

 

Total revenue

 

$

5,381,384

 

 

$

5,714,073

 

 

$

11,270,552

 

 

$

10,849,583