CBRE GROUP, INC. - Quarter Report: 2020 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2020
or
☐ |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Transition Period from _______________ to _______________
Commission File Number
001-32205
CBRE GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
94-3391143 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification Number) |
|
|
|
2100 McKinney Avenue, 12th Floor Dallas, Texas |
|
75201 |
(Address of principal executive offices) |
|
(Zip Code) |
|
|
|
(214) 979-6100 |
|
|
(Registrant's telephone number, including area code) |
|
|
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Class A Common Stock, $0.01 par value per share |
“CBRE” |
New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act:
None
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☒ |
|
Accelerated filer |
☐ |
Non-accelerated filer |
☐ |
|
Smaller reporting company |
☐ |
|
|
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of Class A common stock outstanding at October 20, 2020 was 335,456,246.
FORM 10-Q
September 30, 2020
TABLE OF CONTENTS
|
|
|
|
Page |
|
|
|
|
|
|
|
|||
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets at September 30, 2020 and December 31, 2019 |
|
1 |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the nine months ended September 30, 2020 and 2019 |
|
4 |
|
|
|
|
|
|
|
Consolidated Statements of Equity for the three and nine months ended September 30, 2020 and 2019 |
|
6 |
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
Item 2. |
|
Management's Discussion and Analysis of Financial Condition and Results of Operations |
|
25 |
|
|
|
|
|
Item 3. |
|
|
49 |
|
|
|
|
|
|
Item 4. |
|
|
50 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
Item 1. |
|
|
51 |
|
|
|
|
|
|
Item 1A. |
|
|
51 |
|
|
|
|
|
|
Item 2. |
|
|
51 |
|
|
|
|
|
|
Item 6. |
|
|
52 |
|
|
|
|
|
|
|
53 |
PART I – FINANCIAL INFORMATION
Item 1. |
Financial Statements |
CBRE GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands, except share data)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2020 |
|
|
2019 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,481,924 |
|
|
$ |
971,781 |
|
Restricted cash |
|
|
164,633 |
|
|
|
121,964 |
|
Receivables, less allowance for doubtful accounts of $111,777 and $72,725 at September 30, 2020 and December 31, 2019, respectively |
|
|
3,997,998 |
|
|
|
4,466,674 |
|
Warehouse receivables |
|
|
1,211,886 |
|
|
|
993,058 |
|
Prepaid expenses |
|
|
284,947 |
|
|
|
282,741 |
|
Contract assets |
|
|
282,031 |
|
|
|
328,012 |
|
Income taxes receivable |
|
|
62,736 |
|
|
|
93,915 |
|
Other current assets |
|
|
285,220 |
|
|
|
276,319 |
|
Total Current Assets |
|
|
7,771,375 |
|
|
|
7,534,464 |
|
Property and equipment, net |
|
|
818,333 |
|
|
|
836,206 |
|
Goodwill |
|
|
3,744,269 |
|
|
|
3,753,493 |
|
Other intangible assets, net of accumulated amortization of $1,496,563 and $1,358,528 at September 30, 2020 and December 31, 2019, respectively |
|
|
1,333,917 |
|
|
|
1,379,546 |
|
Operating lease assets |
|
|
1,057,992 |
|
|
|
997,966 |
|
Investments in unconsolidated subsidiaries |
|
|
392,569 |
|
|
|
426,711 |
|
Real estate under development |
|
|
228,038 |
|
|
|
185,508 |
|
Non-current contract assets |
|
|
177,801 |
|
|
|
201,760 |
|
Deferred tax assets, net |
|
|
95,380 |
|
|
|
73,864 |
|
Non-current income taxes receivable |
|
|
39,467 |
|
|
|
139,136 |
|
Other assets, net |
|
|
687,935 |
|
|
|
668,542 |
|
Total Assets |
|
$ |
16,347,076 |
|
|
$ |
16,197,196 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
2,428,845 |
|
|
$ |
2,436,084 |
|
Compensation and employee benefits payable |
|
|
1,222,607 |
|
|
|
1,324,990 |
|
Accrued bonus and profit sharing |
|
|
808,353 |
|
|
|
1,261,974 |
|
Operating lease liabilities |
|
|
189,641 |
|
|
|
168,663 |
|
Contract liabilities |
|
|
132,499 |
|
|
|
108,671 |
|
Income taxes payable |
|
|
50,965 |
|
|
|
30,207 |
|
Short-term borrowings: |
|
|
|
|
|
|
|
|
Warehouse lines of credit (which fund loans that U.S. Government Sponsored Enterprises have committed to purchase) |
|
|
1,191,834 |
|
|
|
977,175 |
|
Other |
|
|
5,028 |
|
|
|
4,534 |
|
Total short-term borrowings |
|
|
1,196,862 |
|
|
|
981,709 |
|
Current maturities of long-term debt |
|
|
1,526 |
|
|
|
1,814 |
|
Other current liabilities |
|
|
120,974 |
|
|
|
122,339 |
|
Total Current Liabilities |
|
|
6,152,272 |
|
|
|
6,436,451 |
|
Long-term debt, net of current maturities |
|
|
1,783,212 |
|
|
|
1,761,245 |
|
Non-current operating lease liabilities |
|
|
1,125,005 |
|
|
|
1,057,758 |
|
Non-current tax liabilities |
|
|
84,633 |
|
|
|
85,966 |
|
Deferred tax liabilities, net |
|
|
71,892 |
|
|
|
34,593 |
|
Non-current income taxes payable |
|
|
40,562 |
|
|
|
93,647 |
|
Other liabilities |
|
|
495,198 |
|
|
|
454,424 |
|
Total Liabilities |
|
|
9,752,774 |
|
|
|
9,924,084 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
CBRE Group, Inc. Stockholders’ Equity: |
|
|
|
|
|
|
|
|
Class A common stock; $0.01 par value; 525,000,000 shares authorized; 335,438,893 and 334,752,283 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively |
|
|
3,354 |
|
|
|
3,348 |
|
Additional paid-in capital |
|
|
1,064,849 |
|
|
|
1,115,944 |
|
Accumulated earnings |
|
|
6,216,292 |
|
|
|
5,793,149 |
|
Accumulated other comprehensive loss |
|
|
(731,399 |
) |
|
|
(679,748 |
) |
Total CBRE Group, Inc. Stockholders’ Equity |
|
|
6,553,096 |
|
|
|
6,232,693 |
|
Non-controlling interests |
|
|
41,206 |
|
|
|
40,419 |
|
Total Equity |
|
|
6,594,302 |
|
|
|
6,273,112 |
|
Total Liabilities and Equity |
|
$ |
16,347,076 |
|
|
$ |
16,197,196 |
|
The accompanying notes are an integral part of these consolidated financial statements.
1
CBRE GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except share data)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Revenue |
|
$ |
5,645,142 |
|
|
$ |
5,925,101 |
|
|
$ |
16,915,694 |
|
|
$ |
16,774,684 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
4,564,579 |
|
|
|
4,687,336 |
|
|
|
13,676,790 |
|
|
|
13,155,160 |
|
Operating, administrative and other |
|
|
794,227 |
|
|
|
809,584 |
|
|
|
2,355,099 |
|
|
|
2,479,857 |
|
Depreciation and amortization |
|
|
127,725 |
|
|
|
111,560 |
|
|
|
357,903 |
|
|
|
323,862 |
|
Asset impairments |
|
|
— |
|
|
|
— |
|
|
|
75,171 |
|
|
|
89,037 |
|
Total costs and expenses |
|
|
5,486,531 |
|
|
|
5,608,480 |
|
|
|
16,464,963 |
|
|
|
16,047,916 |
|
Gain on disposition of real estate |
|
|
52,797 |
|
|
|
9 |
|
|
|
75,132 |
|
|
|
19,266 |
|
Operating income |
|
|
211,408 |
|
|
|
316,630 |
|
|
|
525,863 |
|
|
|
746,034 |
|
Equity income from unconsolidated subsidiaries |
|
|
32,376 |
|
|
|
25,796 |
|
|
|
72,487 |
|
|
|
120,233 |
|
Other income |
|
|
7,947 |
|
|
|
941 |
|
|
|
12,974 |
|
|
|
26,163 |
|
Interest expense, net of interest income |
|
|
17,829 |
|
|
|
21,846 |
|
|
|
51,795 |
|
|
|
67,638 |
|
Write-off of financing costs on extinguished debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,608 |
|
Income before provision for income taxes |
|
|
233,902 |
|
|
|
321,521 |
|
|
|
559,529 |
|
|
|
822,184 |
|
Provision for income taxes |
|
|
49,062 |
|
|
|
63,468 |
|
|
|
119,047 |
|
|
|
169,867 |
|
Net income |
|
|
184,840 |
|
|
|
258,053 |
|
|
|
440,482 |
|
|
|
652,317 |
|
Less: Net income attributable to non-controlling interests |
|
|
708 |
|
|
|
1,454 |
|
|
|
2,258 |
|
|
|
7,578 |
|
Net income attributable to CBRE Group, Inc. |
|
$ |
184,132 |
|
|
$ |
256,599 |
|
|
$ |
438,224 |
|
|
$ |
644,739 |
|
Basic income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to CBRE Group, Inc. |
|
$ |
0.55 |
|
|
$ |
0.76 |
|
|
$ |
1.31 |
|
|
$ |
1.92 |
|
Weighted average shares outstanding for basic income per share |
|
|
335,287,245 |
|
|
|
336,203,747 |
|
|
|
335,128,531 |
|
|
|
336,149,719 |
|
Diluted income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to CBRE Group, Inc. |
|
$ |
0.55 |
|
|
$ |
0.75 |
|
|
$ |
1.30 |
|
|
$ |
1.89 |
|
Weighted average shares outstanding for diluted income per share |
|
|
337,665,848 |
|
|
|
341,100,182 |
|
|
|
338,255,859 |
|
|
|
340,590,007 |
|
The accompanying notes are an integral part of these consolidated financial statements.
2
CBRE GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Net income |
|
$ |
184,840 |
|
|
$ |
258,053 |
|
|
$ |
440,482 |
|
|
$ |
652,317 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain (loss) |
|
|
106,201 |
|
|
|
(78,177 |
) |
|
|
(40,237 |
) |
|
|
(79,772 |
) |
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of tax |
|
|
106 |
|
|
|
377 |
|
|
|
320 |
|
|
|
1,212 |
|
Unrealized gains (losses) on interest rate swaps, net of tax |
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
(104 |
) |
Unrealized holding gains on available for sale debt securities, net of tax |
|
|
811 |
|
|
|
881 |
|
|
|
1,311 |
|
|
|
2,341 |
|
Other, net |
|
|
— |
|
|
|
7,377 |
|
|
|
(13,045 |
) |
|
|
7,378 |
|
Total other comprehensive income (loss) |
|
|
107,118 |
|
|
|
(69,535 |
) |
|
|
(51,651 |
) |
|
|
(68,945 |
) |
Comprehensive income |
|
|
291,958 |
|
|
|
188,518 |
|
|
|
388,831 |
|
|
|
583,372 |
|
Less: Comprehensive income attributable to non-controlling interests |
|
|
708 |
|
|
|
1,340 |
|
|
|
2,258 |
|
|
|
7,445 |
|
Comprehensive income attributable to CBRE Group, Inc. |
|
$ |
291,250 |
|
|
$ |
187,178 |
|
|
$ |
386,573 |
|
|
$ |
575,927 |
|
The accompanying notes are an integral part of these consolidated financial statements.
3
CBRE GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
|
|
Nine Months Ended |
|
|||||
|
|
September 30, |
|
|||||
|
|
2020 |
|
|
2019 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
440,482 |
|
|
$ |
652,317 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
357,903 |
|
|
|
323,862 |
|
Amortization and write-off of financing costs on extinguished debt |
|
|
4,632 |
|
|
|
7,196 |
|
Gains related to mortgage servicing rights, premiums on loan sales and sales of other assets |
|
|
(179,506 |
) |
|
|
(191,103 |
) |
Asset impairments |
|
|
75,171 |
|
|
|
89,037 |
|
Net realized and unrealized gains, primarily from investments |
|
|
(12,974 |
) |
|
|
(26,163 |
) |
Provision for doubtful accounts |
|
|
49,498 |
|
|
|
18,083 |
|
Net compensation expense for equity awards |
|
|
41,841 |
|
|
|
98,958 |
|
Equity income from unconsolidated subsidiaries |
|
|
(72,487 |
) |
|
|
(120,233 |
) |
Distribution of earnings from unconsolidated subsidiaries |
|
|
103,796 |
|
|
|
145,588 |
|
Proceeds from sale of mortgage loans |
|
|
11,565,281 |
|
|
|
15,786,800 |
|
Origination of mortgage loans |
|
|
(11,727,227 |
) |
|
|
(15,381,864 |
) |
Increase in warehouse lines of credit |
|
|
214,659 |
|
|
|
19,849 |
|
Increase in advance warehouse funding |
|
|
— |
|
|
|
(376,707 |
) |
Tenant concessions received |
|
|
28,617 |
|
|
|
18,367 |
|
Purchase of equity securities |
|
|
(8,932 |
) |
|
|
(81,369 |
) |
Proceeds from sale of equity securities |
|
|
11,210 |
|
|
|
45,333 |
|
Increase in real estate under development |
|
|
(68,178 |
) |
|
|
(3,356 |
) |
Decrease (increase) in receivables, prepaid expenses and other assets (including contract and lease assets) |
|
|
610,058 |
|
|
|
(644,586 |
) |
(Decrease) increase in accounts payable and accrued expenses and other liabilities (including contract and lease liabilities) |
|
|
(128,693 |
) |
|
|
158,708 |
|
Decrease in compensation and employee benefits payable and accrued bonus and profit sharing |
|
|
(550,932 |
) |
|
|
(194,592 |
) |
Decrease (increase) in net income taxes receivable/payable |
|
|
118,736 |
|
|
|
(132,583 |
) |
Other operating activities, net |
|
|
(12,313 |
) |
|
|
(36,793 |
) |
Net cash provided by operating activities |
|
|
860,642 |
|
|
|
174,749 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(190,546 |
) |
|
|
(196,031 |
) |
Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired |
|
|
(25,923 |
) |
|
|
(14,844 |
) |
Contributions to unconsolidated subsidiaries |
|
|
(72,058 |
) |
|
|
(84,648 |
) |
Distributions from unconsolidated subsidiaries |
|
|
66,409 |
|
|
|
20,960 |
|
Other investing activities, net |
|
|
15,631 |
|
|
|
2,864 |
|
Net cash used in investing activities |
|
|
(206,487 |
) |
|
|
(271,699 |
) |
The accompanying notes are an integral part of these consolidated financial statements.
4
CBRE GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
(Dollars in thousands)
|
|
Nine Months Ended |
|
|||||
|
|
September 30, |
|
|||||
|
|
2020 |
|
|
2019 |
|
||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from senior term loans |
|
|
— |
|
|
|
300,000 |
|
Repayment of senior term loans |
|
|
— |
|
|
|
(300,000 |
) |
Proceeds from revolving credit facility |
|
|
835,671 |
|
|
|
2,683,000 |
|
Repayment of revolving credit facility |
|
|
(835,671 |
) |
|
|
(2,631,000 |
) |
Proceeds from notes payable on real estate |
|
|
40,263 |
|
|
|
5,243 |
|
Repayment of notes payable on real estate |
|
|
(24,704 |
) |
|
|
— |
|
Repurchase of common stock |
|
|
(50,028 |
) |
|
|
(94,088 |
) |
Acquisition of businesses (cash paid for acquisitions more than three months after purchase date) |
|
|
(34,400 |
) |
|
|
(36,089 |
) |
Units repurchased for payment of taxes on equity awards |
|
|
(41,627 |
) |
|
|
(16,573 |
) |
Non-controlling interest contributions |
|
|
1,977 |
|
|
|
46,513 |
|
Non-controlling interest distributions |
|
|
(2,471 |
) |
|
|
(3,798 |
) |
Other financing activities, net |
|
|
(334 |
) |
|
|
(5,171 |
) |
Net cash used in financing activities |
|
|
(111,324 |
) |
|
|
(51,963 |
) |
Effect of currency exchange rate changes on cash and cash equivalents and restricted cash |
|
|
9,981 |
|
|
|
(12,726 |
) |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH |
|
|
552,812 |
|
|
|
(161,639 |
) |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT BEGINNING OF PERIOD |
|
|
1,093,745 |
|
|
|
863,944 |
|
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT END OF PERIOD |
|
$ |
1,646,557 |
|
|
$ |
702,305 |
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
60,415 |
|
|
$ |
80,179 |
|
Income tax payments, net |
|
$ |
4,137 |
|
|
$ |
302,735 |
|
The accompanying notes are an integral part of these consolidated financial statements.
5
CBRE GROUP, INC.
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited)
(Dollars in thousands)
|
|
CBRE Group, Inc. Shareholders |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Class A common stock |
|
|
Additional paid-in capital |
|
|
Accumulated earnings |
|
|
Accumulated other comprehensive loss |
|
|
Non- controlling interests |
|
|
Total |
|
||||||
Balance at June 30, 2020 |
|
$ |
3,352 |
|
|
$ |
1,046,999 |
|
|
$ |
6,032,160 |
|
|
$ |
(838,517 |
) |
|
$ |
41,057 |
|
|
$ |
6,285,051 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
184,132 |
|
|
|
— |
|
|
|
708 |
|
|
|
184,840 |
|
Net compensation expense for equity awards |
|
|
— |
|
|
|
22,137 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
22,137 |
|
Units repurchased for payment of taxes on equity awards |
|
|
— |
|
|
|
(4,269 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,269 |
) |
Foreign currency translation gain |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
106,201 |
|
|
|
— |
|
|
|
106,201 |
|
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
106 |
|
|
|
— |
|
|
|
106 |
|
Unrealized holding gains on available for sale debt securities, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
811 |
|
|
|
— |
|
|
|
811 |
|
Contributions from non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
549 |
|
|
|
549 |
|
Distributions to non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,379 |
) |
|
|
(1,379 |
) |
Other |
|
|
2 |
|
|
|
(18 |
) |
|
|
— |
|
|
|
— |
|
|
|
271 |
|
|
|
255 |
|
Balance at September 30, 2020 |
|
$ |
3,354 |
|
|
$ |
1,064,849 |
|
|
$ |
6,216,292 |
|
|
$ |
(731,399 |
) |
|
$ |
41,206 |
|
|
$ |
6,594,302 |
|
|
|
CBRE Group, Inc. Shareholders |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Class A common stock |
|
|
Additional paid-in capital |
|
|
Accumulated earnings |
|
|
Accumulated other comprehensive loss |
|
|
Non- controlling interests |
|
|
Total |
|
||||||
Balance at June 30, 2019 |
|
$ |
3,363 |
|
|
$ |
1,162,002 |
|
|
$ |
4,898,932 |
|
|
$ |
(717,660 |
) |
|
$ |
43,893 |
|
|
$ |
5,390,530 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
256,599 |
|
|
|
— |
|
|
|
1,454 |
|
|
|
258,053 |
|
Net compensation expense for equity awards |
|
|
— |
|
|
|
33,378 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
33,378 |
|
Units repurchased for payment of taxes on equity awards |
|
|
— |
|
|
|
(7,008 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,008 |
) |
Repurchase of common stock |
|
|
— |
|
|
|
(49,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(49,000 |
) |
Foreign currency translation loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(78,063 |
) |
|
|
(114 |
) |
|
|
(78,177 |
) |
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
377 |
|
|
|
— |
|
|
|
377 |
|
Unrealized gains on interest rate swaps, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
7 |
|
Unrealized holding gains on available for sale debt securities, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
881 |
|
|
|
— |
|
|
|
881 |
|
Contributions from non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,536 |
|
|
|
4,536 |
|
Distributions to non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,235 |
) |
|
|
(1,235 |
) |
Deconsolidation of investment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(26 |
) |
|
|
(26 |
) |
Other |
|
|
(5 |
) |
|
|
649 |
|
|
|
— |
|
|
|
7,377 |
|
|
|
(1,357 |
) |
|
|
6,664 |
|
Balance at September 30, 2019 |
|
$ |
3,358 |
|
|
$ |
1,140,021 |
|
|
$ |
5,155,531 |
|
|
$ |
(787,081 |
) |
|
$ |
47,151 |
|
|
$ |
5,558,980 |
|
The accompanying notes are an integral part of these consolidated financial statements.
6
CBRE GROUP, INC.
CONSOLIDATED STATEMENTS OF EQUITY (Continued)
(Unaudited)
(Dollars in thousands)
|
|
CBRE Group, Inc. Shareholders |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Class A common stock |
|
|
Additional paid-in capital |
|
|
Accumulated earnings |
|
|
Accumulated other comprehensive loss |
|
|
Non- controlling interests |
|
|
Total |
|
||||||
Balance at December 31, 2019 |
|
$ |
3,348 |
|
|
$ |
1,115,944 |
|
|
$ |
5,793,149 |
|
|
$ |
(679,748 |
) |
|
$ |
40,419 |
|
|
$ |
6,273,112 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
438,224 |
|
|
|
— |
|
|
|
2,258 |
|
|
|
440,482 |
|
Net compensation expense for equity awards |
|
|
— |
|
|
|
41,841 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
41,841 |
|
Units repurchased for payment of taxes on equity awards |
|
|
— |
|
|
|
(41,627 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(41,627 |
) |
Repurchase of common stock |
|
|
(11 |
) |
|
|
(50,017 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(50,028 |
) |
Foreign currency translation loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(40,237 |
) |
|
|
— |
|
|
|
(40,237 |
) |
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
320 |
|
|
|
— |
|
|
|
320 |
|
Unrealized holding gains on available for sale debt securities, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,311 |
|
|
|
— |
|
|
|
1,311 |
|
Contributions from non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,977 |
|
|
|
1,977 |
|
Distributions to non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,471 |
) |
|
|
(2,471 |
) |
Other |
|
|
17 |
|
|
|
(1,292 |
) |
|
|
(15,081 |
) |
|
|
(13,045 |
) |
|
|
(977 |
) |
|
|
(30,378 |
) |
Balance at September 30, 2020 |
|
$ |
3,354 |
|
|
$ |
1,064,849 |
|
|
$ |
6,216,292 |
|
|
$ |
(731,399 |
) |
|
$ |
41,206 |
|
|
$ |
6,594,302 |
|
|
|
CBRE Group, Inc. Shareholders |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Class A common stock |
|
|
Additional paid-in capital |
|
|
Accumulated earnings |
|
|
Accumulated other comprehensive loss |
|
|
Non- controlling interests |
|
|
Total |
|
||||||
Balance at December 31, 2018 |
|
$ |
3,369 |
|
|
$ |
1,149,013 |
|
|
$ |
4,504,684 |
|
|
$ |
(718,269 |
) |
|
$ |
71,105 |
|
|
$ |
5,009,902 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
644,739 |
|
|
|
— |
|
|
|
7,578 |
|
|
|
652,317 |
|
Net compensation expense for equity awards |
|
|
— |
|
|
|
98,958 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
98,958 |
|
Units repurchased for payment of taxes on equity awards |
|
|
— |
|
|
|
(16,573 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(16,573 |
) |
Repurchase of common stock |
|
|
(11 |
) |
|
|
(94,077 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(94,088 |
) |
Foreign currency translation loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(79,639 |
) |
|
|
(133 |
) |
|
|
(79,772 |
) |
Amounts reclassified from accumulated other comprehensive loss to interest expense, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,212 |
|
|
|
— |
|
|
|
1,212 |
|
Unrealized losses on interest rate swaps, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(104 |
) |
|
|
— |
|
|
|
(104 |
) |
Unrealized holding gains on available for sale debt securities, net of tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,341 |
|
|
|
— |
|
|
|
2,341 |
|
Contributions from non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
46,513 |
|
|
|
46,513 |
|
Distributions to non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,798 |
) |
|
|
(3,798 |
) |
Deconsolidation of investment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(67,667 |
) |
|
|
(67,667 |
) |
Other |
|
|
— |
|
|
|
2,700 |
|
|
|
6,108 |
|
|
|
7,378 |
|
|
|
(6,447 |
) |
|
|
9,739 |
|
Balance at September 30, 2019 |
|
$ |
3,358 |
|
|
$ |
1,140,021 |
|
|
$ |
5,155,531 |
|
|
$ |
(787,081 |
) |
|
$ |
47,151 |
|
|
$ |
5,558,980 |
|
The accompanying notes are an integral part of these consolidated financial statements.
7
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. |
Basis of Presentation |
Readers of this Quarterly Report on Form 10-Q (Quarterly Report) should refer to the audited financial statements and notes to consolidated financial statements of CBRE Group, Inc., a Delaware corporation (which may be referred to in these financial statements as “the company,” “we,” “us” and “our”), for the year ended December 31, 2019, which are included in our 2019 Annual Report on Form 10-K (2019 Annual Report), filed with the United States Securities and Exchange Commission (SEC) and also available on our website (www.cbre.com), since we have omitted from this Quarterly Report certain footnote disclosures which would substantially duplicate those contained in such audited financial statements. You should also refer to Note 2, Significant Accounting Policies, in the notes to consolidated financial statements in our 2019 Annual Report for further discussion of our significant accounting policies and estimates.
Considerations Related to the COVID‑19 Pandemic
The outbreak of the novel coronavirus (COVID‑19) global pandemic in the first quarter of 2020 has created a tremendous amount of uncertainty, precipitated a global economic contraction and severely disrupted both business activity and global real estate markets.
From 2010 to early 2020, commercial real estate markets had generally been characterized by increased demand for space, falling vacancies, higher rents and strong capital flows, leading to solid property sales and leasing activity. This healthy backdrop changed abruptly in the first quarter of 2020 with the emergence of the COVID‑19 pandemic and resultant sharp contraction of economic activity across much of the world. There has been a significant impact on commercial real estate markets, as many property owners and occupiers have put transactions on hold and withdrawn existing mandates, sharply reducing sales and leasing volumes. We expect to see this trend continue, as concerns about a COVID-19 resurgence are high across our major markets. The recovery of real estate markets around the world remained uncertain as of October 2020.
We expect the effects of COVID‑19 will adversely impact our financial position, results of operations, and cash flows for fiscal year 2020. The unaudited consolidated financial statements presented herein reflect our current estimates and assumptions that affect the reported amounts of assets and liabilities and related disclosures as of the date of the financial statements and reported amounts of sales and expenses during the reporting periods presented.
See Note 6 (Fair Value Measurements) and Note 10 (Commitments and Contingencies) for further discussion of COVID‑19 considerations.
Financial Statement Preparation
The accompanying consolidated financial statements have been prepared in accordance with the rules applicable to quarterly reports on Form 10-Q and include all information and footnotes required for interim financial statement presentation, but do not include all disclosures required under accounting principles generally accepted in the United States (U.S.), or GAAP, for annual financial statements. In our opinion, all adjustments (consisting of normal recurring adjustments, except as otherwise noted) considered necessary for a fair presentation have been included. The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions about future events, including the impact COVID‑19 may have on our business. These estimates and the underlying assumptions affect the amounts of assets and liabilities reported and reported amounts of revenue and expenses. Such estimates include the value of goodwill, intangibles and other long-lived assets, real estate assets, accounts receivable, contract assets, operating lease assets, investments in unconsolidated subsidiaries and assumptions used in the calculation of income taxes, retirement and other post-employment benefits, among others. These estimates and assumptions are based on our best judgment. We evaluate our estimates and assumptions on an ongoing basis using historical experience and other factors, including consideration of the current economic environment, and adjust such estimates and assumptions when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates. Changes in these estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in future periods.
8
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Certain reclassifications have been made to the 2019 financial statements to conform with the 2020 presentation.
2. |
New Accounting Pronouncements |
Recent Accounting Pronouncements Pending Adoption
In August 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2018‑14, “Compensation—Retirement Benefits—Defined Benefit Plans—General (Subtopic 715-20): Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans.” This ASU makes minor changes to the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans. This ASU is effective for fiscal years ending after December 15, 2020, with early adoption permitted. ASU 2018-14 only revises disclosure requirements. We are evaluating the effect, if any, that ASU 2018‑14 will have on our disclosures, but do not expect it to have a material impact.
In December 2019, the FASB issued ASU 2019‑12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” This ASU removes specific exceptions to the general principles in Topic 740 and improves and simplifies financial statement preparers’ application of income tax-related guidance. This ASU is effective for fiscal years beginning after December 15, 2020, and interim periods within those years, with early adoption permitted. We are evaluating the effect that ASU 2019‑12 will have on our consolidated financial statements and related disclosures, but do not expect it to have a material impact.
In January 2020, the FASB issued ASU 2020‑01, “Investments—Equity Securities (Topic 321), Investments—Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815).” This ASU, among other things, clarifies that a company should consider observable transactions that require a company to either apply or discontinue the equity method of accounting under Topic 323 and clarifies that, when determining the accounting for certain forward contracts and purchased options a company should not consider, whether upon settlement or exercise, if the underlying securities would be accounted for under the equity method or fair value option. This ASU is effective for fiscal years beginning after December 15, 2020, and interim periods within those years, with early adoption permitted. We are evaluating the effect that ASU 2020‑01 will have on our consolidated financial statements and related disclosures.
In March 2020, the FASB issued ASU 2020‑04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” This ASU provides temporary optional guidance to ease the potential burden in accounting for reference rate reform. The new guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. This ASU is effective for a limited time for all entities through December 31, 2022. We are evaluating the effect that ASU 2020‑04 will have on our consolidated financial statements and related disclosures.
3. |
Telford Acquisition |
On October 1, 2019, we acquired Telford Homes Plc (Telford) to expand our real estate development business outside of the U.S. (Telford Acquisition). A leading developer of multifamily residential properties in the London area, Telford is reported in our Real Estate Investments segment. Telford shareholders received £3.50 per share in cash, valuing Telford at £267.1 million, or $328.5 million as of the acquisition date.
The purchase accounting related to the Telford Acquisition has been finalized in the accompanying consolidated financial statements (with no significant changes made in 2020 to the preliminary purchase accounting recorded in 2019). The excess purchase price over the estimated fair value of net assets acquired has been recorded to goodwill. The goodwill arising from the Telford Acquisition consists largely of the synergies and economies of scale expected from combining the operations acquired from Telford with ours. The goodwill recorded in connection with the Telford Acquisition that is deductible for tax purposes was not significant.
9
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
4. |
Warehouse Receivables & Warehouse Lines of Credit |
Our wholly-owned subsidiary CBRE Capital Markets, Inc. (CBRE Capital Markets) is a Federal Home Loan Mortgage Corporation (Freddie Mac) approved Multifamily Program Plus Seller/Servicer and an approved Federal National Mortgage Association (Fannie Mae) Aggregation and Negotiated Transaction Seller/Servicer. In addition, CBRE Capital Markets’ wholly-owned subsidiary CBRE Multifamily Capital, Inc. (CBRE MCI) is an approved Fannie Mae Delegated Underwriting and Servicing (DUS) Seller/Servicer and CBRE Capital Markets’ wholly-owned subsidiary CBRE HMF, Inc. (CBRE HMF) is a U.S. Department of Housing and Urban Development (HUD) approved Non-Supervised Federal Housing Authority (FHA) Title II Mortgagee, an approved Multifamily Accelerated Processing (MAP) lender and an approved Government National Mortgage Association (Ginnie Mae) issuer of mortgage-backed securities (MBS). Under these arrangements, before loans are originated through proceeds from warehouse lines of credit, we obtain either a contractual loan purchase commitment from either Freddie Mac or Fannie Mae or a confirmed forward trade commitment for the issuance and purchase of a Fannie Mae or Ginnie Mae MBS that will be secured by the loans. The warehouse lines of credit are generally repaid within a
period when Freddie Mac or Fannie Mae buys the loans or upon settlement of the Fannie Mae or Ginnie Mae MBS, while we retain the servicing rights. Loans are funded at the prevailing market rates. We elect the fair value option for all warehouse receivables. At September 30, 2020 and December 31, 2019, all of the warehouse receivables included in the accompanying consolidated balance sheets were either under commitment to be purchased by Freddie Mac or had confirmed forward trade commitments for the issuance and purchase of Fannie Mae or Ginnie Mae mortgage-backed securities that will be secured by the underlying loans.A rollforward of our warehouse receivables is as follows (dollars in thousands):
Beginning balance at December 31, 2019 |
|
$ |
993,058 |
|
Origination of mortgage loans |
|
|
11,727,227 |
|
Gains (premiums on loan sales) |
|
|
51,380 |
|
Proceeds from sale of mortgage loans: |
|
|
|
|
Sale of mortgage loans |
|
|
(11,513,901 |
) |
Cash collections of premiums on loan sales |
|
|
(51,380 |
) |
Proceeds from sale of mortgage loans |
|
|
(11,565,281 |
) |
Net increase in mortgage servicing rights included in warehouse receivables |
|
|
5,502 |
|
Ending balance at September 30, 2020 |
|
$ |
1,211,886 |
|
The following table is a summary of our warehouse lines of credit in place as of September 30, 2020 and December 31, 2019 (dollars in thousands):
|
|
|
|
|
|
September 30, 2020 |
|
|
December 31, 2019 |
|
||||||||||
Lender |
|
Current Maturity |
|
Pricing |
|
Maximum Facility Size |
|
|
Carrying Value |
|
|
Maximum Facility Size |
|
|
Carrying Value |
|
||||
JP Morgan Chase Bank, N.A. (JP Morgan) (1) |
|
10/19/2020 |
|
daily floating rate LIBOR plus 1.30% |
|
$ |
985,000 |
|
|
$ |
336,262 |
|
|
$ |
985,000 |
|
|
$ |
267,075 |
|
JP Morgan (2) |
|
10/19/2020 |
|
daily floating rate LIBOR plus 2.75% |
|
|
15,000 |
|
|
|
— |
|
|
|
15,000 |
|
|
|
— |
|
Capital One, N.A. (Capital One) (3) |
|
7/27/2020 |
|
daily one-month LIBOR plus 1.25% |
|
|
— |
|
|
|
— |
|
|
|
200,000 |
|
|
|
39,538 |
|
Fannie Mae Multifamily As Soon As Pooled Plus Agreement and Multifamily As Soon As Pooled Sale Agreement (ASAP) Program |
|
anytime |
|
daily one-month LIBOR plus 1.35%, with a LIBOR floor of 0.35% |
|
|
450,000 |
|
|
|
65,505 |
|
|
|
450,000 |
|
|
|
360,784 |
|
TD Bank, N.A. (TD Bank) (4) |
|
(4) |
|
daily floating rate LIBOR plus 1.15% |
|
|
800,000 |
|
|
|
596,021 |
|
|
|
800,000 |
|
|
|
92,266 |
|
Bank of America, N.A. (BofA) (5) |
|
5/26/2021 |
|
(6) |
|
|
350,000 |
|
|
|
189,290 |
|
|
|
350,000 |
|
|
|
189,465 |
|
BofA |
|
(7) |
|
daily one-month LIBOR plus 1.15% |
|
|
— |
|
|
|
— |
|
|
|
250,000 |
|
|
|
17,457 |
|
MUFG Union Bank, N.A. (Union Bank) (8) |
|
(8) |
|
daily floating rate LIBOR plus 1.50% |
|
|
300,000 |
|
|
|
4,756 |
|
|
|
350,000 |
|
|
|
10,590 |
|
|
|
|
|
|
|
$ |
2,900,000 |
|
|
$ |
1,191,834 |
|
|
$ |
3,400,000 |
|
|
$ |
977,175 |
|
10
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
(1) |
Effective October 19, 2020, this facility was amended and the maximum facility size was temporarily increased to $1,585.0 million and will revert back to $985.0 million on January 18, 2021. The interest rate increased to a LIBOR daily floating rate, plus 1.60% and the revised maturity date is October 18, 2021. |
(2) |
Effective October 19, 2020 the maturity date was extended to October 18, 2021. |
(3) |
This facility expired on July 27, 2020 and was not renewed. |
(4) |
Effective July 1, 2020, this facility was amended and provides for a maximum aggregate principal amount of $400.0 million, in addition to an uncommitted $400.0 million temporary line of credit, with an unchanged interest rate and revised maturity date of June 30, 2021. Effective September 21, 2020, CBRE utilized the additional $400.0 million as a temporary increase, which expires on December 31, 2020. |
(5) |
On June 10, 2020, this facility was amended with a revised maturity date of May 26, 2021. The total commitment amount of $350.0 million includes a separate sublimit borrowing in the amount of $100.0 million, which can be utilized for specific purposes as defined within the agreement. As of September 30, 2020, the sublimit borrowing has not been utilized. |
(6) |
Effective July 24, 2020, the interest rate on this facility was as follows: (i) a LIBOR daily floating rate for such day, plus 1.40% on the general facility and (ii) a LIBOR daily floating rate for such day, plus 1.75% on the separate sublimit borrowing. |
(7) |
This facility expired on May 27, 2020 and was not renewed. |
(8) |
On June 28, 2019, we added a new warehouse facility for $200.0 million with Union Bank. This facility contains an accordion feature which allows for temporary increases not to exceed an additional $150.0 million. If utilized, the additional borrowings must be in predefined multiples and are not to occur more than three times within twelve consecutive months. On June 26, 2020, the maturity date was extended to July 28, 2020 and on July 28, 2020 the maturity date was extended to August 27, 2020. Effective August 4, 2020, this facility was amended with a revised interest of LIBOR daily floating rate for such day, plus 1.50% and a maturity date of June 28, 2021. Additionally, this amendment decreased the accordion feature from $150.0 million to $100.0 million, with no changes to the predefined borrowing multiples. On September 22, 2020, the temporary increase of $100.0 million was utilized and expires on January 20, 2021. |
During the nine months ended September 30, 2020, we had a maximum of $1.8 billion of warehouse lines of credit principal outstanding.
5. |
Variable Interest Entities (VIEs) |
We hold variable interests in certain VIEs in our Real Estate Investments segment which are not consolidated as it was determined that we are not the primary beneficiary. Our involvement with these entities is in the form of equity co-investments and fee arrangements.
As of September 30, 2020 and December 31, 2019, our maximum exposure to loss related to VIEs which are not consolidated was as follows (dollars in thousands):
|
|
September 30, |
|
|
December 31, |
|
||
|
|
|
2020 |
|
|
|
2019 |
|
Investments in unconsolidated subsidiaries |
|
$ |
65,341 |
|
|
$ |
30,484 |
|
Other current assets |
|
|
4,219 |
|
|
|
4,307 |
|
Co-investment commitments |
|
|
53,971 |
|
|
|
29,696 |
|
Maximum exposure to loss |
|
$ |
123,531 |
|
|
$ |
64,487 |
|
6. |
Fair Value Measurements |
Topic 820 of the FASB Accounting Standards Codification (ASC) defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Topic 820 also establishes a three-level fair value hierarchy that prioritizes the inputs used to measure fair value. This hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:
|
• |
Level 1 – Quoted prices in active markets for identical assets or liabilities. |
|
• |
Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
11
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
|
• |
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. |
There have been no significant changes to the valuation techniques and inputs used to develop the recurring fair value measurements from those disclosed in our 2019 Annual Report.
For a portion of our investments in unconsolidated subsidiaries reported at fair value, we estimate fair value using the net asset value (NAV) per share (or its equivalent) our investees provide. These investments are considered investment companies, or are the equivalent of investment companies, as they carry all investments at fair value, with unrealized gains and losses resulting from changes in fair value reflected in earnings. Accordingly, we effectively carry our investments at an amount that is equivalent to our proportionate share of the net assets of each investment that would be allocated to us if each investment was liquidated at the net asset value as of the measurement date. As of September 30, 2020, and December 31, 2019, investments in unconsolidated subsidiaries at fair value using NAV were $59.0 million and $45.2 million, respectively. These investments fall under practical expedient rules that do not require them to be included in the fair value hierarchy and as a result have been excluded from the tables below.
The following tables present the fair value of assets and liabilities measured at fair value on a recurring basis as of September 30, 2020 and December 31, 2019 (dollars in thousands):
|
|
As of September 30, 2020 |
|
|||||||||||||
|
|
Fair Value Measured and Recorded Using |
|
|
|
|
|
|||||||||
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasury securities |
|
$ |
7,325 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
7,325 |
|
Debt securities issued by U.S. federal agencies |
|
|
— |
|
|
|
10,944 |
|
|
|
— |
|
|
|
10,944 |
|
Corporate debt securities |
|
|
— |
|
|
|
47,173 |
|
|
|
— |
|
|
|
47,173 |
|
Asset-backed securities |
|
|
— |
|
|
|
2,973 |
|
|
|
— |
|
|
|
2,973 |
|
Collateralized mortgage obligations |
|
|
— |
|
|
|
1,357 |
|
|
|
— |
|
|
|
1,357 |
|
Total available for sale debt securities |
|
|
7,325 |
|
|
|
62,447 |
|
|
|
— |
|
|
|
69,772 |
|
Equity securities |
|
|
40,089 |
|
|
|
— |
|
|
|
— |
|
|
|
40,089 |
|
Warehouse receivables |
|
|
— |
|
|
|
1,211,886 |
|
|
|
— |
|
|
|
1,211,886 |
|
Total assets at fair value |
|
$ |
47,414 |
|
|
$ |
1,274,333 |
|
|
$ |
— |
|
|
$ |
1,321,747 |
|
|
|
As of December 31, 2019 |
|
|||||||||||||
|
|
Fair Value Measured and Recorded Using |
|
|
|
|
|
|||||||||
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. treasury securities |
|
$ |
6,998 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,998 |
|
Debt securities issued by U.S. federal agencies |
|
|
— |
|
|
|
10,639 |
|
|
|
— |
|
|
|
10,639 |
|
Corporate debt securities |
|
|
— |
|
|
|
29,098 |
|
|
|
— |
|
|
|
29,098 |
|
Asset-backed securities |
|
|
— |
|
|
|
5,152 |
|
|
|
— |
|
|
|
5,152 |
|
Collateralized mortgage obligations |
|
|
— |
|
|
|
2,222 |
|
|
|
— |
|
|
|
2,222 |
|
Total available for sale debt securities |
|
|
6,998 |
|
|
|
47,111 |
|
|
|
— |
|
|
|
54,109 |
|
Equity securities |
|
|
51,399 |
|
|
|
— |
|
|
|
— |
|
|
|
51,399 |
|
Warehouse receivables |
|
|
— |
|
|
|
993,058 |
|
|
|
— |
|
|
|
993,058 |
|
Total assets at fair value |
|
$ |
58,397 |
|
|
$ |
1,040,169 |
|
|
$ |
— |
|
|
$ |
1,098,566 |
|
12
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
There were no significant non-recurring fair value measurements recorded during the three months ended September 30, 2020 and 2019.
The following non-recurring fair value measurements were recorded for the nine months ended September 30, 2020 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment Charges |
|
|
|
Net Carrying Value |
|
|
Fair Value Measured and |
|
|
for the |
|
|||||||||||
|
as of |
|
|
Recorded Using |
|
|
Nine Months Ended |
|
|||||||||||
|
September 30, 2020 |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
September 30, 2020 |
|
|||||
Property and equipment |
$ |
9,565 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
9,565 |
|
|
$ |
21,663 |
|
Goodwill |
|
431,389 |
|
|
|
— |
|
|
|
— |
|
|
|
431,389 |
|
|
|
25,000 |
|
Other intangible assets |
|
12,842 |
|
|
|
— |
|
|
|
— |
|
|
|
12,842 |
|
|
|
28,508 |
|
Total |
$ |
453,796 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
453,796 |
|
|
$ |
75,171 |
|
The following non-recurring fair value measurements were recorded for the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment Charges |
|
|
|
Net Carrying Value |
|
|
Fair Value Measured and |
|
|
for the |
|
|||||||||||
|
as of |
|
|
Recorded Using |
|
|
Nine Months Ended |
|
|||||||||||
|
September 30, 2019 |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
September 30, 2019 |
|
|||||
Other intangible assets |
$ |
16,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
16,000 |
|
|
$ |
89,037 |
|
During the nine months ended September 30, 2020, we recorded $50.2 million of non-cash asset impairment charges in our Global Workplace Solutions segment and a non-cash goodwill impairment charge of $25.0 million in our Real Estate Investments segment. As a result of the recent global economic disruption and uncertainty due to COVID‑19, we deemed there to be triggering events in the first quarter of 2020 that required testing of certain assets for impairment at that time. Based on these tests, we recorded the aforementioned non-cash impairment charges, which were driven by lower anticipated cash flows in certain businesses directly resulting from a downturn in forecasts as well as increased forecast risk due to COVID‑19.
During the nine months ended September 30, 2019, we recorded an intangible asset impairment charge of $89.0 million in our Real Estate Investments segment. This non-cash write-off resulted from a review of the anticipated cash flows and a decrease in assets under management in our public securities business driven in part by continued industry-wide shift in investor preference for passive investment programs.
All the above-mentioned asset impairment charges were included within the line item “Asset impairments” in the accompanying consolidated statements of operations. The fair value measurements employed for our impairment evaluations were based on a discounted cash flow approach. Inputs used in these evaluations included risk-free rates of return, estimated risk premiums, terminal growth rates, working capital assumptions, income tax rates as well as other economic variables.
FASB ASC Topic 825, “Financial Instruments” requires disclosure of fair value information about financial instruments, whether or not recognized in the accompanying consolidated balance sheets. Our financial instruments are as follows:
|
• |
Cash and Cash Equivalents and Restricted Cash – These balances include cash and cash equivalents as well as restricted cash with maturities of less than three months. The carrying amount approximates fair value due to the short-term maturities of these instruments. |
|
• |
Receivables, less Allowance for Doubtful Accounts – Due to their short-term nature, fair value approximates carrying value. |
13
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
|
• |
Warehouse Receivables – These balances are carried at fair value. The primary source of value is either a contractual purchase commitment from Freddie Mac or a confirmed forward trade commitment for the issuance and purchase of a Fannie Mae or Ginnie Mae MBS (see Note 4). |
|
• |
Investments in Unconsolidated Subsidiaries – A portion of these investments are carried at fair value. At September 30, 2020, we did not classify any investments as Level 1 in the fair value hierarchy. For investments in unconsolidated subsidiaries that are carried at fair value, we estimate the fair value of each investment using the NAV per share (or its equivalent). |
|
• |
Available for Sale Debt Securities – These investments are carried at their fair value. |
|
• |
Equity Securities – These investments are carried at their fair value. |
|
• |
Short-Term Borrowings – The majority of this balance represents outstanding amounts under our warehouse lines of credit of our wholly-owned subsidiary, CBRE Capital Markets, and our revolving credit facility. Due to the short-term nature and variable interest rates of these instruments, fair value approximates carrying value (see Notes 4 and 8). |
|
• |
Senior Term Loans – Based upon information from third-party banks (which falls within Level 2 of the fair value hierarchy), the estimated fair value of our senior term loans was approximately $752.7 million at September 30, 2020 and $745.5 million at December 31, 2019. Their actual carrying value, net of unamortized debt issuance costs, totaled $765.7 million and $744.6 million at September 30, 2020 and December 31, 2019, respectively (see Note 8). |
|
• |
Senior Notes – Based on dealers’ quotes (which falls within Level 2 of the fair value hierarchy), the estimated fair values of our 4.875% senior notes and 5.25% senior notes were $697.4 million and $482.6 million, respectively, at September 30, 2020 and $670.7 million and $478.3 million, respectively, at December 31, 2019. The actual carrying value of our 4.875% senior notes and 5.25% senior notes, net of unamortized debt issuance costs as well as unamortized discount or premium, if applicable, totaled $594.3 million and $423.2 million, respectively, at September 30, 2020 and $593.6 million and $423.0 million, respectively, at December 31, 2019. |
7. |
Investments in Unconsolidated Subsidiaries |
Investments in unconsolidated subsidiaries are accounted for under the equity method of accounting. Our investment ownership percentages in equity method investments vary, generally ranging up to 50.0%.
Combined condensed financial information for the entities accounted for using the equity method is as follows (dollars in thousands):
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Revenue |
|
$ |
513,792 |
|
|
$ |
375,717 |
|
|
$ |
1,337,212 |
|
|
$ |
1,083,664 |
|
Operating income |
|
|
97,833 |
|
|
|
191,667 |
|
|
|
411,291 |
|
|
|
383,490 |
|
Net income |
|
|
109,251 |
|
|
|
189,960 |
|
|
|
267,835 |
|
|
|
289,437 |
|
14
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
8. |
Long-Term Debt and Short-Term Borrowings |
Long-Term Debt
Long-term debt consists of the following (dollars in thousands):
|
|
September 30, |
|
|
December 31, |
|
||
|
|
|
2020 |
|
|
|
2019 |
|
Senior term loans, with interest ranging from 0.75% to 2.69%, due quarterly through 2024 |
|
$ |
768,988 |
|
|
$ |
748,531 |
|
4.875% senior notes due in 2026, net of unamortized discount |
|
|
597,364 |
|
|
|
597,052 |
|
5.25% senior notes due in 2025, net of unamortized premium |
|
|
425,814 |
|
|
|
425,952 |
|
Other |
|
|
1,526 |
|
|
|
1,861 |
|
Total long-term debt |
|
|
1,793,692 |
|
|
|
1,773,396 |
|
Less: current maturities of long-term debt |
|
|
(1,526 |
) |
|
|
(1,814 |
) |
Less: unamortized debt issuance costs |
|
|
(8,954 |
) |
|
|
(10,337 |
) |
Total long-term debt, net of current maturities |
|
$ |
1,783,212 |
|
|
$ |
1,761,245 |
|
We maintain credit facilities with third-party lenders, which we use for a variety of purposes. On March 4, 2019, CBRE Services, Inc. (CBRE Services) entered into an incremental assumption agreement with respect to its credit agreement, dated October 31, 2017 (such credit agreement, as amended by a December 20, 2018 incremental loan assumption agreement and such March 4, 2019 incremental assumption agreement, the 2019 Credit Agreement), which (i) extended the maturity of the U.S. dollar tranche A term loans under such credit agreement, (ii) extended the termination date of the revolving credit commitments available under such credit agreement and (iii) made certain changes to the interest rates and fees applicable to such tranche A term loans and revolving credit commitments under such credit agreement. The proceeds from the new tranche A term loan facility under the 2019 Credit Agreement were used to repay the $300.0 million of tranche A term loans outstanding under the credit agreement in effect prior to the entry into the 2019 incremental assumption agreement.
The 2019 Credit Agreement is a senior unsecured credit facility that is jointly and severally guaranteed by us and certain of our subsidiaries. As of September 30, 2020, the 2019 Credit Agreement provided for the following: (1) a $2.8 billion incremental revolving credit facility, which includes the capacity to obtain letters of credit and swingline loans and terminates on March 4, 2024; (2) a $300.0 million incremental tranche A term loan facility maturing on March 4, 2024, requiring quarterly principal payments unless our leverage ratio (as defined in the 2019 Credit Agreement) is less than or equal to 2.50 to 1.00 on the last day of the fiscal quarter immediately preceding any such payment date; and (3) a €400.0 million term loan facility due and payable in full at maturity on December 20, 2023.
The indentures governing our 4.875% senior notes and 5.25% senior notes contain restrictive covenants that, among other things, limit our ability to create or permit liens on assets securing indebtedness, enter into sale/leaseback transactions and enter into consolidations or mergers. In addition, these indentures require that the 4.875% senior notes and 5.25% senior notes be jointly and severally guaranteed on a senior basis by CBRE Group, Inc. and each domestic subsidiary of CBRE Services that guarantees our 2019 Credit Agreement. Our 2019 Credit Agreement also requires us to maintain a minimum coverage ratio of consolidated EBITDA (as defined in the 2019 Credit Agreement) to consolidated interest expense of 2.00x and a maximum leverage ratio of total debt less available cash to consolidated EBITDA (as defined in the 2019 Credit Agreement) of 4.25x (and in the case of the first four full fiscal quarters following consummation of a qualified acquisition (as defined in the 2019 Credit Agreement), 4.75x) as of the end of each fiscal quarter. On this basis, our coverage ratio of consolidated EBITDA to consolidated interest expense was 23.68x for the trailing twelve months ended September 30, 2020, and our leverage ratio of total debt less available cash to consolidated EBITDA was 0.25x as of September 30, 2020.
15
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Short-Term Borrowings
Revolving Credit Facility
The revolving credit facility under the 2019 Credit Agreement allows for borrowings outside of the U.S., with a $200.0 million sub-facility available to CBRE Services, one of our Canadian subsidiaries, one of our Australian subsidiaries and one of our New Zealand subsidiaries and a $300.0 million sub-facility available to CBRE Services and one of our U.K. subsidiaries. Borrowings under the revolving credit facility bear interest at varying rates, based at our option, on either (1) the applicable fixed rate plus 0.680% to 1.075% or (2) the daily rate plus 0.0% to 0.075%, in each case as determined by reference to our Credit Rating (as defined in the 2019 Credit Agreement). The 2019 Credit Agreement requires us to pay a fee based on the total amount of the revolving credit facility commitment (whether used or unused). As of September 30, 2020, no amount was outstanding under the revolving credit facility other than letters of credit totaling $2.0 million. These letters of credit, which reduce the amount we may borrow under the revolving credit facility, were primarily issued in the ordinary course of business.
Warehouse Lines of Credit
CBRE Capital Markets has warehouse lines of credit with third-party lenders for the purpose of funding mortgage loans that will be resold, and a funding arrangement with Fannie Mae for the purpose of selling a percentage of certain closed multifamily loans to Fannie Mae. These warehouse lines are recourse only to CBRE Capital Markets and are secured by our related warehouse receivables. See Note 4 for additional information.
9. |
Leases |
We are the lessee in contracts for our office space tenancies, for leased vehicles and for our wholly-owned subsidiary Hana. These arrangements account for the significant portion of our lease liabilities and right-of-use assets. We monitor our service arrangements to evaluate whether they meet the definition of a lease.
Supplemental balance sheet information related to our leases is as follows (dollars in thousands):
|
|
|
|
September 30, |
|
|
December 31, |
|
||
Category |
|
Classification |
|
|
2020 |
|
|
|
2019 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
Operating lease assets |
|
Operating lease assets |
|
$ |
1,057,992 |
|
|
$ |
997,966 |
|
Financing lease assets |
|
Other assets, net |
|
|
99,990 |
|
|
|
94,141 |
|
Total leased assets |
|
|
|
$ |
1,157,982 |
|
|
$ |
1,092,107 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
Operating |
|
Operating lease liabilities |
|
$ |
189,641 |
|
|
$ |
168,663 |
|
Financing |
|
Other current liabilities |
|
|
37,780 |
|
|
|
34,966 |
|
Non-current: |
|
|
|
|
|
|
|
|
|
|
Operating |
|
Non-current operating lease liabilities |
|
|
1,125,005 |
|
|
|
1,057,758 |
|
Financing |
|
Other liabilities |
|
|
62,331 |
|
|
|
60,001 |
|
Total lease liabilities |
|
|
|
$ |
1,414,757 |
|
|
$ |
1,321,388 |
|
16
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Supplemental cash flow information and non-cash activity related to our leases are as follows (dollars in thousands):
|
|
Nine Months Ended |
|
|||||
|
|
September 30, |
|
|||||
|
|
2020 |
|
|
2019 |
|
||
Right-of-use assets obtained in exchange for new operating lease liabilities |
|
$ |
175,909 |
|
|
$ |
149,259 |
|
Right-of-use assets obtained in exchange for new financing lease liabilities |
|
|
34,169 |
|
|
|
40,819 |
|
Other non-cash increases in operating lease right-of-use assets (1) |
|
|
6,729 |
|
|
|
35,510 |
|
Other non-cash decreases in financing lease right-of-use assets (1) |
|
|
(471 |
) |
|
|
(1,011 |
) |
(1) |
The non-cash activity in the right-of-use assets resulted from lease modifications and remeasurements. |
10. |
Commitments and Contingencies |
We are a party to a number of pending or threatened lawsuits arising out of, or incident to, our ordinary course of business. We believe that any losses in excess of the amounts accrued therefore as liabilities on our financial statements are unlikely to be significant, but litigation is inherently uncertain and there is the potential for a material adverse effect on our financial statements if one or more matters are resolved in a particular period in an amount materially in excess of what we anticipated.
In January 2008, CBRE MCI, a wholly-owned subsidiary of CBRE Capital Markets, entered into an agreement with Fannie Mae under Fannie Mae’s Delegated Underwriting and Servicing Lender Program (DUS Program), to provide financing for multifamily housing with five or more units. Under the DUS Program, CBRE MCI originates, underwrites, closes and services loans without prior approval by Fannie Mae, and typically, is subject to sharing up to one-third of any losses on loans originated under the DUS Program. CBRE MCI has funded loans subject to such loss sharing arrangements with unpaid principal balances of $26.2 billion at September 30, 2020. CBRE MCI, under its agreement with Fannie Mae, must post cash reserves or other acceptable collateral under formulas established by Fannie Mae to provide for sufficient capital in the event losses occur. As of September 30, 2020 and December 31, 2019, CBRE MCI had a $85.0 million and a $72.0 million, respectively, letter of credit under this reserve arrangement, and had recorded a liability of approximately $56.5 million and $37.0 million, respectively, for its loan loss guarantee obligation under such arrangement. Fannie Mae’s recourse under the DUS Program is limited to the assets of CBRE MCI, which assets totaled approximately $928.0 million (including $556.4 million of warehouse receivables, a substantial majority of which are pledged against warehouse lines of credit and are therefore not available to Fannie Mae) at September 30, 2020.
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) was enacted in the United States in response to the COVID‑19 pandemic. The CARES Act, among other things, permits borrowers with government-backed mortgages from Government Sponsored Enterprises who are experiencing a financial hardship to obtain forbearance of their loans. For Fannie Mae loans that we service, CBRE MCI is obligated to advance (for a forbearance period up to 90 consecutive days and potentially longer) scheduled principal and interest payments to Fannie Mae, regardless of whether the borrowers actually make the payments. These advances are reimbursable by Fannie Mae after 120 days. As of September 30, 2020, total advances for principal and interest were $5.2 million.
CBRE Capital Markets participates in Freddie Mac’s Multifamily Small Balance Loan (SBL) Program. Under the SBL program, CBRE Capital Markets has certain repurchase and loss reimbursement obligations. We could potentially be obligated to repurchase any SBL loan originated by CBRE Capital Markets that remains in default for 120 days following the forbearance period, if the default occurred during the first 12 months after origination and such loan had not been earlier securitized. In addition, CBRE Capital Markets may be responsible for a loss not to exceed 10% of the original principal amount of any SBL loan that is not securitized and goes into default after the 12-month repurchase period. CBRE Capital Markets must post a cash reserve or other acceptable collateral to provide for sufficient capital in the event the obligations are triggered. As of both September 30, 2020 and December 31, 2019, CBRE Capital Markets had posted a $5.0 million letter of credit under this reserve arrangement.
17
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
We had outstanding letters of credit totaling $104.4 million as of September 30, 2020, excluding letters of credit for which we have outstanding liabilities already accrued on our consolidated balance sheet related to our subsidiaries’ outstanding reserves for claims under certain insurance programs as well as letters of credit related to operating leases. The CBRE Capital Markets letters of credit totaling $90.0 million as of September 30, 2020 referred to in the preceding paragraphs represented the majority of the $104.4 million outstanding letters of credit as of such date. The remaining letters of credit are primarily executed by us in the ordinary course of business and expire at varying dates through October 2021.
We had guarantees totaling $72.4 million as of September 30, 2020, excluding guarantees related to pension liabilities, consolidated indebtedness and other obligations for which we have outstanding liabilities already accrued on our consolidated balance sheet, and excluding guarantees related to operating leases. The $72.4 million primarily represents guarantees executed by us in the ordinary course of business, including various guarantees of management and vendor contracts in our operations overseas, which expire at the end of each of the respective agreements.
In addition, as of September 30, 2020, we had issued numerous non-recourse carveout, completion and budget guarantees relating to development projects for the benefit of third parties. These guarantees are commonplace in our industry and are made by us in the ordinary course of our Real Estate Investments business. Non-recourse carveout guarantees generally require that our project-entity borrower not commit specified improper acts, with us potentially liable for all or a portion of such entity’s indebtedness or other damages suffered by the lender if those acts occur. Completion and budget guarantees generally require us to complete construction of the relevant project within a specified timeframe and/or within a specified budget, with us potentially being liable for costs to complete in excess of such timeframe or budget. While there can be no assurance, we do not expect to incur any material losses under these guarantees.
An important part of the strategy for our Real Estate Investments business involves investing our capital in certain real estate investments with our clients. These co-investments generally total up to 2.0% of the equity in a particular fund. As of September 30, 2020, we had aggregate commitments of $84.0 million to fund these future co-investments. Additionally, an important part of our Real Estate Investments business strategy is to invest in unconsolidated real estate subsidiaries as a principal (in most cases co-investing with our clients). As of September 30, 2020, we had committed to fund $41.0 million of additional capital to these unconsolidated subsidiaries.
11. |
Income Taxes |
Our provision for income taxes on a consolidated basis was $49.1 million for the three months ended September 30, 2020 as compared to $63.5 million for the three months ended September 30, 2019. The decrease of $14.4 million is primarily related to the corresponding decrease in our consolidated pre-tax book income. Our effective tax rate increased to 21.0% for the three months ended September 30, 2020 from 19.7% for the three months ended September 30, 2019 primarily due to a larger impact on a percentage basis of unfavorable permanent book tax differences in certain non-U.S. jurisdictions due to lower pre-tax book income.
Our provision for income taxes on a consolidated basis was $119.0 million for the nine months ended September 30, 2020 as compared to $169.9 million for the nine months ended September 30, 2019. The decrease of $50.9 million is primarily related to the corresponding decrease in consolidated pre-tax book income. Our effective tax rate increased to 21.3% for the nine months ended September 30, 2020 from 20.7% for the nine months ended September 30, 2019 primarily due to a larger impact on a percentage basis of unfavorable permanent book tax differences in certain non-U.S. jurisdictions due to lower pre-tax book income.
Our effective tax rate for the three months and nine months ended September 30, 2020 was not significantly different than the U.S. federal statutory tax rate of 21.0%.
As of September 30, 2020, the company had gross unrecognized tax benefits of $142.2 million; a net increase of $1.0 million was recorded over the nine months ended September 30, 2020. The net increase of $1.0 million consists of unrecognized tax benefits of $6.4 million through the six months ended June 30, 2020 and a release of $5.4 million of gross unrecognized tax benefits in the current quarter, primarily related to expiration of statute of limitations in various tax jurisdictions.
18
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
The CARES Act has not had, nor is it expected to have, a significant impact on our effective tax rate for 2020.
12. |
Income Per Share and Stockholders’ Equity |
The calculations of basic and diluted income per share attributable to CBRE Group, Inc. shareholders are as follows (dollars in thousands, except share data):
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Basic Income Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to CBRE Group, Inc. shareholders |
|
$ |
184,132 |
|
|
$ |
256,599 |
|
|
$ |
438,224 |
|
|
$ |
644,739 |
|
Weighted average shares outstanding for basic income per share |
|
|
335,287,245 |
|
|
|
336,203,747 |
|
|
|
335,128,531 |
|
|
|
336,149,719 |
|
Basic income per share attributable to CBRE Group, Inc. shareholders |
|
$ |
0.55 |
|
|
$ |
0.76 |
|
|
$ |
1.31 |
|
|
$ |
1.92 |
|
Diluted Income Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to CBRE Group, Inc. shareholders |
|
$ |
184,132 |
|
|
$ |
256,599 |
|
|
$ |
438,224 |
|
|
$ |
644,739 |
|
Weighted average shares outstanding for basic income per share: |
|
|
335,287,245 |
|
|
|
336,203,747 |
|
|
|
335,128,531 |
|
|
|
336,149,719 |
|
Dilutive effect of contingently issuable shares |
|
|
2,378,603 |
|
|
|
4,896,435 |
|
|
|
3,127,328 |
|
|
|
4,440,288 |
|
Weighted average shares outstanding for diluted income per share |
|
|
337,665,848 |
|
|
|
341,100,182 |
|
|
|
338,255,859 |
|
|
|
340,590,007 |
|
Diluted income per share attributable to CBRE Group, Inc. shareholders |
|
$ |
0.55 |
|
|
$ |
0.75 |
|
|
$ |
1.30 |
|
|
$ |
1.89 |
|
For the three and nine months ended September 30, 2020, 1,294,385 and 1,191,464, respectively, of contingently issuable shares were excluded from the computation of diluted income per share because their inclusion would have had an anti-dilutive effect.
For the three and nine months ended September 30, 2019, 320,154 and 447,687, respectively, of contingently issuable shares were excluded from the computation of diluted income per share because their inclusion would have had an anti-dilutive effect.
In October 2016, our board of directors authorized the company to repurchase up to an aggregate of $250.0 million of our Class A common stock over three years. During January 2019, through an existing stock repurchase plan entered into pursuant to Rule 10b5-1 under the Exchange Act (10b5-1 plan), we spent $45.1 million to repurchase 1,144,449 shares of our Class A common stock with an average price paid per share of $39.38.
In February 2019, our board of directors authorized a new program for the company to repurchase up to $300.0 million of our Class A common stock over three years, effective March 11, 2019. The previous program terminated upon the effectiveness of the new stock repurchase program. In each of August and November 2019, our board of directors authorized an additional $100.0 million under our new program, bringing the total authorized amount under the new program to $500.0 million. During the year ended December 31, 2019, under the March 2019 program, and through repurchases under a 10b5-1 plan, we spent $100.0 million to repurchase an additional 1,936,458 shares of our Class A common stock with an average price paid per share of $51.64. During the month of March 2020, through repurchases under a 10b5-1 plan, we spent $50.0 million to repurchase an additional 1,050,084 shares of our Class A common stock with an average price paid per share of $47.62. We did not repurchase any of our stock during the three month periods ended June 30, 2020 and September 30, 2020. As of September 30, 2020, we had $350.0 million of capacity remaining under our current stock repurchase program.
13. |
Revenue from Contracts with Customers |
We account for revenue with customers in accordance with FASB ASC Topic, “Revenue from Contracts with Customers” (Topic 606). Revenue is recognized when or as control of the promised services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those services.
19
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Disaggregated Revenue
The following tables represent a disaggregation of revenue from contracts with customers for the three and nine months ended September 30, 2020 and 2019 by type of service and/or segment (dollars in thousands):
|
|
Three Months Ended September 30, 2020 |
|
|||||||||||||
|
|
Advisory Services |
|
|
Global Workplace Solutions |
|
|
Real Estate Investments |
|
|
Consolidated |
|
||||
Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global workplace solutions |
|
$ |
— |
|
|
$ |
3,721,365 |
|
|
$ |
— |
|
|
$ |
3,721,365 |
|
Advisory leasing |
|
|
536,132 |
|
|
|
— |
|
|
|
— |
|
|
|
536,132 |
|
Advisory sales |
|
|
346,650 |
|
|
|
— |
|
|
|
— |
|
|
|
346,650 |
|
Property and advisory project management |
|
|
545,325 |
|
|
|
— |
|
|
|
— |
|
|
|
545,325 |
|
Valuation |
|
|
139,019 |
|
|
|
— |
|
|
|
— |
|
|
|
139,019 |
|
Commercial mortgage origination (1) |
|
|
20,040 |
|
|
|
— |
|
|
|
— |
|
|
|
20,040 |
|
Loan servicing (2) |
|
|
9,860 |
|
|
|
— |
|
|
|
— |
|
|
|
9,860 |
|
Investment management |
|
|
— |
|
|
|
— |
|
|
|
99,935 |
|
|
|
99,935 |
|
Development services |
|
|
— |
|
|
|
— |
|
|
|
68,850 |
|
|
|
68,850 |
|
Topic 606 Revenue |
|
|
1,597,026 |
|
|
|
3,721,365 |
|
|
|
168,785 |
|
|
|
5,487,176 |
|
Out of Scope of Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage origination |
|
|
108,986 |
|
|
|
— |
|
|
|
— |
|
|
|
108,986 |
|
Loan servicing |
|
|
48,153 |
|
|
|
— |
|
|
|
— |
|
|
|
48,153 |
|
Development services (3) |
|
|
— |
|
|
|
— |
|
|
|
827 |
|
|
|
827 |
|
Total Out of Scope of Topic 606 Revenue |
|
|
157,139 |
|
|
|
— |
|
|
|
827 |
|
|
|
157,966 |
|
Total revenue |
|
$ |
1,754,165 |
|
|
$ |
3,721,365 |
|
|
$ |
169,612 |
|
|
$ |
5,645,142 |
|
|
|
Three Months Ended September 30, 2019 |
|
|||||||||||||
|
|
Advisory Services |
|
|
Global Workplace Solutions |
|
|
Real Estate Investments |
|
|
Consolidated |
|
||||
Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global workplace solutions |
|
$ |
— |
|
|
$ |
3,555,176 |
|
|
$ |
— |
|
|
$ |
3,555,176 |
|
Advisory leasing |
|
|
781,246 |
|
|
|
— |
|
|
|
— |
|
|
|
781,246 |
|
Advisory sales |
|
|
526,104 |
|
|
|
— |
|
|
|
— |
|
|
|
526,104 |
|
Property and advisory project management |
|
|
558,039 |
|
|
|
— |
|
|
|
— |
|
|
|
558,039 |
|
Valuation |
|
|
154,861 |
|
|
|
— |
|
|
|
— |
|
|
|
154,861 |
|
Commercial mortgage origination (1) |
|
|
46,787 |
|
|
|
— |
|
|
|
— |
|
|
|
46,787 |
|
Loan servicing (2) |
|
|
8,599 |
|
|
|
— |
|
|
|
— |
|
|
|
8,599 |
|
Investment management |
|
|
— |
|
|
|
— |
|
|
|
104,927 |
|
|
|
104,927 |
|
Development services |
|
|
— |
|
|
|
— |
|
|
|
24,286 |
|
|
|
24,286 |
|
Topic 606 Revenue |
|
|
2,075,636 |
|
|
|
3,555,176 |
|
|
|
129,213 |
|
|
|
5,760,025 |
|
Out of Scope of Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage origination |
|
|
117,052 |
|
|
|
— |
|
|
|
— |
|
|
|
117,052 |
|
Loan servicing |
|
|
48,024 |
|
|
|
— |
|
|
|
— |
|
|
|
48,024 |
|
Total Out of Scope of Topic 606 Revenue |
|
|
165,076 |
|
|
|
— |
|
|
|
— |
|
|
|
165,076 |
|
Total revenue |
|
$ |
2,240,712 |
|
|
$ |
3,555,176 |
|
|
$ |
129,213 |
|
|
$ |
5,925,101 |
|
(1) |
We earn fees for arranging financing for borrowers with third-party lender contacts. Such fees are in scope of Topic 606. |
(2) |
Loan servicing fees earned from servicing contracts for which we do not hold mortgage servicing rights are in scope of Topic 606. |
(3) |
Out of scope revenue for development services represents selling profit from transfers of sales-type leases in the scope of Topic 842. |
20
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
|
|
Nine Months Ended September 30, 2020 |
|
|||||||||||||
|
|
Advisory Services |
|
|
Global Workplace Solutions |
|
|
Real Estate Investments |
|
|
Consolidated |
|
||||
Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global workplace solutions |
|
$ |
— |
|
|
$ |
11,134,383 |
|
|
$ |
— |
|
|
$ |
11,134,383 |
|
Advisory leasing |
|
|
1,653,367 |
|
|
|
— |
|
|
|
— |
|
|
|
1,653,367 |
|
Advisory sales |
|
|
1,018,853 |
|
|
|
— |
|
|
|
— |
|
|
|
1,018,853 |
|
Property and advisory project management |
|
|
1,623,486 |
|
|
|
— |
|
|
|
— |
|
|
|
1,623,486 |
|
Valuation |
|
|
418,616 |
|
|
|
— |
|
|
|
— |
|
|
|
418,616 |
|
Commercial mortgage origination (1) |
|
|
78,030 |
|
|
|
— |
|
|
|
— |
|
|
|
78,030 |
|
Loan servicing (2) |
|
|
30,290 |
|
|
|
— |
|
|
|
— |
|
|
|
30,290 |
|
Investment management |
|
|
— |
|
|
|
— |
|
|
|
324,745 |
|
|
|
324,745 |
|
Development services |
|
|
— |
|
|
|
— |
|
|
|
202,776 |
|
|
|
202,776 |
|
Topic 606 Revenue |
|
|
4,822,642 |
|
|
|
11,134,383 |
|
|
|
527,521 |
|
|
|
16,484,546 |
|
Out of Scope of Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage origination |
|
|
274,523 |
|
|
|
— |
|
|
|
— |
|
|
|
274,523 |
|
Loan servicing |
|
|
141,453 |
|
|
|
— |
|
|
|
— |
|
|
|
141,453 |
|
Development services (3) |
|
|
— |
|
|
|
— |
|
|
|
15,172 |
|
|
|
15,172 |
|
Total Out of Scope of Topic 606 Revenue |
|
|
415,976 |
|
|
|
— |
|
|
|
15,172 |
|
|
|
431,148 |
|
Total revenue |
|
$ |
5,238,618 |
|
|
$ |
11,134,383 |
|
|
$ |
542,693 |
|
|
$ |
16,915,694 |
|
|
|
Nine Months Ended September 30, 2019 |
|
|||||||||||||
|
|
Advisory Services |
|
|
Global Workplace Solutions |
|
|
Real Estate Investments |
|
|
Consolidated |
|
||||
Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global workplace solutions |
|
$ |
— |
|
|
$ |
10,106,543 |
|
|
$ |
— |
|
|
$ |
10,106,543 |
|
Advisory leasing |
|
|
2,221,674 |
|
|
|
— |
|
|
|
— |
|
|
|
2,221,674 |
|
Advisory sales |
|
|
1,378,317 |
|
|
|
— |
|
|
|
— |
|
|
|
1,378,317 |
|
Property and advisory project management |
|
|
1,634,745 |
|
|
|
— |
|
|
|
— |
|
|
|
1,634,745 |
|
Valuation |
|
|
442,238 |
|
|
|
— |
|
|
|
— |
|
|
|
442,238 |
|
Commercial mortgage origination (1) |
|
|
102,471 |
|
|
|
— |
|
|
|
— |
|
|
|
102,471 |
|
Loan servicing (2) |
|
|
22,669 |
|
|
|
— |
|
|
|
— |
|
|
|
22,669 |
|
Investment management |
|
|
— |
|
|
|
— |
|
|
|
312,881 |
|
|
|
312,881 |
|
Development services |
|
|
— |
|
|
|
— |
|
|
|
101,188 |
|
|
|
101,188 |
|
Topic 606 Revenue |
|
|
5,802,114 |
|
|
|
10,106,543 |
|
|
|
414,069 |
|
|
|
16,322,726 |
|
Out of Scope of Topic 606 Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial mortgage origination |
|
|
322,246 |
|
|
|
— |
|
|
|
— |
|
|
|
322,246 |
|
Loan servicing |
|
|
129,712 |
|
|
|
— |
|
|
|
— |
|
|
|
129,712 |
|
Total Out of Scope of Topic 606 Revenue |
|
|
451,958 |
|
|
|
— |
|
|
|
— |
|
|
|
451,958 |
|
Total revenue |
|
$ |
6,254,072 |
|
|
$ |
10,106,543 |
|
|
$ |
414,069 |
|
|
$ |
16,774,684 |
|
(1) |
We earn fees for arranging financing for borrowers with third-party lender contacts. Such fees are in scope of Topic 606. |
(2) |
Loan servicing fees earned from servicing contracts for which we do not hold mortgage servicing rights are in scope of Topic 606. |
(3) |
Out of scope revenue for development services represents selling profit from transfers of sales-type leases in the scope of Topic 842. |
Contract Assets and Liabilities
We had contract assets totaling $459.8 million ($282.0 million of which was current) and $529.8 million ($328.0 million of which was current) as of September 30, 2020 and December 31, 2019, respectively.
We had contract liabilities totaling $134.3 million ($132.5 million of which was current) and $115.0 million ($108.7 million of which was current) as of September 30, 2020 and December 31, 2019, respectively. During the nine months ended September 30, 2020, we recognized revenue of $77.9 million that was included in the contract liability balance at December 31, 2019.
21
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
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 |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisory Services |
|
$ |
1,754,165 |
|
|
$ |
2,240,712 |
|
|
$ |
5,238,618 |
|
|
$ |
6,254,072 |
|
Global Workplace Solutions |
|
|
3,721,365 |
|
|
|
3,555,176 |
|
|
|
11,134,383 |
|
|
|
10,106,543 |
|
Real Estate Investments |
|
|
169,612 |
|
|
|
129,213 |
|
|
|
542,693 |
|
|
|
414,069 |
|
Total revenue |
|
$ |
5,645,142 |
|
|
$ |
5,925,101 |
|
|
$ |
16,915,694 |
|
|
$ |
16,774,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisory Services |
|
$ |
236,369 |
|
|
$ |
345,482 |
|
|
$ |
662,129 |
|
|
$ |
942,860 |
|
Global Workplace Solutions |
|
|
140,523 |
|
|
|
95,209 |
|
|
|
355,768 |
|
|
|
298,948 |
|
Real Estate Investments |
|
|
64,872 |
|
|
|
13,939 |
|
|
|
121,522 |
|
|
|
131,346 |
|
Total Adjusted EBITDA |
|
$ |
441,764 |
|
|
$ |
454,630 |
|
|
$ |
1,139,419 |
|
|
$ |
1,373,154 |
|
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 associated with transformation initiatives, certain carried interest incentive compensation expense (reversal) to align with the timing of associated revenue, fair value adjustments to real estate acquired in the Telford Acquisition (purchase accounting) that were sold in the period, costs incurred related to legal entity restructuring, integration and other costs related to acquisitions, costs primarily associated with workforce optimization efforts in response to the COVID-19 pandemic and costs associated with our reorganization, including cost-savings initiatives.
22
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
Adjusted EBITDA is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Net income attributable to CBRE Group, Inc. |
|
$ |
184,132 |
|
|
$ |
256,599 |
|
|
$ |
438,224 |
|
|
$ |
644,739 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
127,725 |
|
|
|
111,560 |
|
|
|
357,903 |
|
|
|
323,862 |
|
Asset impairments |
|
|
— |
|
|
|
— |
|
|
|
75,171 |
|
|
|
89,037 |
|
Interest expense, net of interest income |
|
|
17,829 |
|
|
|
21,846 |
|
|
|
51,795 |
|
|
|
67,638 |
|
Write-off of financing costs on extinguished debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,608 |
|
Provision for income taxes |
|
|
49,062 |
|
|
|
63,468 |
|
|
|
119,047 |
|
|
|
169,867 |
|
EBITDA |
|
|
378,748 |
|
|
|
453,473 |
|
|
|
1,042,140 |
|
|
|
1,297,751 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs associated with transformation initiatives (1) |
|
|
55,374 |
|
|
|
— |
|
|
|
55,374 |
|
|
|
— |
|
Carried interest incentive compensation expense (reversal) to align with the timing of associated revenue |
|
|
3,767 |
|
|
|
(3,360 |
) |
|
|
(11,517 |
) |
|
|
12,284 |
|
Impact of fair value adjustments to real estate assets acquired in the Telford Acquisition (purchase accounting) that were sold in period |
|
|
2,289 |
|
|
|
— |
|
|
|
9,289 |
|
|
|
— |
|
Costs incurred related to legal entity restructuring |
|
|
1,061 |
|
|
|
— |
|
|
|
4,995 |
|
|
|
— |
|
Integration and other costs related to acquisitions |
|
|
525 |
|
|
|
4,517 |
|
|
|
1,544 |
|
|
|
13,554 |
|
Costs associated with workforce optimization efforts (2) |
|
|
— |
|
|
|
— |
|
|
|
37,594 |
|
|
|
— |
|
Costs associated with our reorganization, including cost-savings initiatives (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
49,565 |
|
Adjusted EBITDA |
|
$ |
441,764 |
|
|
$ |
454,630 |
|
|
$ |
1,139,419 |
|
|
$ |
1,373,154 |
|
(1) |
Commencing during the quarter ended September 30, 2020, management began the implementation of certain transformation initiatives to enable the company to reduce costs, streamline operations and support future growth. The majority of expenses incurred were cash in nature and primarily related to employee separation benefits, lease termination costs and professional fees. See Note 15 for further discussion. |
(2) |
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 the nine months ended September 30, 2020. |
(3) |
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, |
|
||||||||||
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
$ |
3,162,235 |
|
|
$ |
3,442,570 |
|
|
$ |
9,632,592 |
|
|
$ |
9,851,477 |
|
United Kingdom |
|
|
736,927 |
|
|
|
758,084 |
|
|
|
2,188,822 |
|
|
|
2,003,671 |
|
All other countries |
|
|
1,745,980 |
|
|
|
1,724,447 |
|
|
|
5,094,280 |
|
|
|
4,919,536 |
|
Total revenue |
|
$ |
5,645,142 |
|
|
$ |
5,925,101 |
|
|
$ |
16,915,694 |
|
|
$ |
16,774,684 |
|
23
CBRE GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)
15. |
Transformation Initiatives |
During the third quarter of 2020, management embarked on the implementation of certain transformation initiatives to enable the company to reduce costs, streamline operations and support future growth.
As part of these initiatives, we incurred $55.4 million of costs, primarily in cash, related to employee separation benefits, lease termination costs and professional fees during the three months ended September 30, 2020 of which $38.3 million was recorded to the Advisory Services segment and $17.1 million to the Global Workplace Solutions segment. Of the total charges incurred, $15.7 million was included within the “Cost of revenue” line item and $39.7 million was included in the “Operating, administrative, and other” line item in the accompanying consolidated statements of operations for both the three and nine months ended September 30, 2020. Management continues to assess and modify these transformation initiatives based on the company’s overall strategic plan and evolving business conditions.
24
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
This Quarterly Report on Form 10-Q (Quarterly Report) for CBRE Group, Inc. for the three months ended September 30, 2020 represents an update to the more detailed and comprehensive disclosures included in our Annual Report on Form 10‑K for the fiscal year ended December 31, 2019 (2019 Annual Report). Accordingly, you should read the following discussion in conjunction with the information included in our 2019 Annual Report as well as the unaudited financial statements included elsewhere in this Quarterly Report.
In addition, the statements and assumptions in this Quarterly Report that are not statements of historical fact are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 or Section 21E of the Securities Exchange Act of 1934, each as amended, including, in particular, statements about our plans, strategies and prospects as well as estimates of industry growth for the next quarter and beyond. For important information regarding these forward-looking statements, please see the discussion below under the caption “Cautionary Note on Forward-Looking Statements.”
Overview
CBRE Group, Inc. is a Delaware corporation. References to “CBRE,” “the company,” “we,” “us” and “our” refer to CBRE Group, Inc. and include all of its consolidated subsidiaries, unless otherwise indicated or the context requires otherwise.
We are the world’s largest commercial real estate services and investment firm, based on 2019 revenue, with leading global market positions in leasing, property sales, occupier outsourcing and valuations. As of December 31, 2019, we operated in more than 530 offices worldwide and had more than 100,000 employees, excluding independent affiliates. We serve clients in more than 100 countries.
Our business is focused on providing services to real estate occupiers and investors. For occupiers, we provide facilities management, project management, transaction (both property sales and leasing) and consulting services, among others. For investors, we provide capital markets (property sales, mortgage origination, sales and servicing), leasing, investment management, property management, valuation and development services, among others. We provide services under the following brand names: “CBRE” (real estate advisory and outsourcing services); “CBRE Global Investors” (investment management); “Trammell Crow Company” (U.S. development); “Telford Homes” (U.K. development) and “Hana” (enterprise-focused flexible workspace solutions).
Our revenue mix has shifted in recent years toward more contractual revenue earned by providing multiple services to occupiers and investors, who increasingly prefer to purchase integrated, account-based services from firms that meet the full spectrum of their needs nationally and globally. We believe we are well-positioned to capture a substantial share of this growing market opportunity. We generate revenue from both management fees (large multi-year portfolio and per-project contracts) and commissions on transactions. Our contractual, fee-for-services businesses generally involve occupier outsourcing (including facilities and project management), property management, investment management, appraisal/valuation and loan servicing.
In 2019, we generated revenue from a highly diversified base of clients, including more than 90 of the Fortune 100 companies. We have been an S&P 500 company since 2006 and in 2020 we were ranked #128 on the Fortune 500. We have been voted the most recognized commercial real estate brand in the Lipsey Company survey for 19 years in a row (including 2020). We have also been rated a World’s Most Ethical Company by the Ethisphere Institute for seven consecutive years (including 2020) and are included in the Dow Jones World Sustainability Index and the Bloomberg Gender Equality Index.
The outbreak of the novel coronavirus (COVID‑19) global pandemic in the first quarter of 2020 has created a tremendous amount of uncertainty, precipitated a global economic contraction and severely disrupted both business activity and global real estate markets. As of the date of this Quarterly Report, many of our locations and those of our clients remain subject to significant operational limitations intended to stem the spread of COVID‑19 and a substantial portion of our employee population continues to work remotely, even in jurisdictions where government stay-at-home orders have been eased.
25
Critical Accounting Policies
Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States, or GAAP, which require us to make estimates and assumptions that affect reported amounts. The estimates and assumptions are based on historical experience and on other factors that we believe to be reasonable. Actual results may differ from those estimates. Critical accounting policies represent the areas where more significant judgments and estimates are used in the preparation of our consolidated financial statements. A discussion of such critical accounting policies, which include revenue recognition, goodwill and other intangible assets, and income taxes can be found in our 2019 Annual Report. There have been no material changes to these policies as of September 30, 2020.
New Accounting Pronouncements
See Note 2 of the Notes to Consolidated Financial Statements (Unaudited) set forth in Item 1 of this Quarterly Report.
Seasonality
Historically, a significant portion of our revenue has been seasonal, which an investor should keep in mind when comparing our financial condition and results of operations on a quarter-by-quarter basis. In a typical year, our revenue, operating income, net income and cash flow from operating activities have tended to be lowest in the first quarter, and highest in the fourth quarter of each year. Revenue, earnings and cash flow have generally been concentrated in the fourth calendar quarter due to the focus on completing sales, financing and leasing transactions prior to year-end. In light of the severe economic dislocations caused by COVID‑19, and the resulting uncertainty in the business outlook, the quarterly distribution of financial results in 2020 may not conform with historical patterns.
Inflation
Our commissions and other variable costs related to revenue are primarily affected by commercial real estate market supply and demand, which may be affected by inflation. However, to date, we believe that general inflation has not had a material impact upon our operations.
Items Affecting Comparability
When you read our financial statements and the information included in this Quarterly Report, you should consider that we have experienced, and continue to experience, several material trends and uncertainties that have affected our financial condition and results of operations that make it challenging to predict our future performance based on our historical results. We believe that the following material trends and uncertainties are crucial to an understanding of the variability in our historical earnings and cash flows and the potential for continued variability in the future.
Macroeconomic Conditions
Economic trends and government policies affect global and regional commercial real estate markets as well as our operations directly. These include overall economic activity and employment growth, with specific sensitivity to growth in office-based employment; interest rate levels and changes in interest rates; the cost and availability of credit; and the impact of tax and regulatory policies. Periods of economic weakness or recession, significantly rising interest rates, fiscal uncertainty, declining employment levels, decreasing demand for commercial real estate, falling real estate values, disruption to the global capital or credit markets, or the public perception that any of these events may occur, will negatively affect the performance of our business.
26
Compensation is our largest expense and our sales and leasing professionals generally are paid on a commission and/or bonus basis that correlates with their revenue production. As a result, negative effects on our operating margins of difficult market conditions, such as we are currently experiencing with the pandemic, is partially mitigated by the inherent variability of our compensation cost structure. In addition, when negative economic conditions have been particularly severe, we have moved decisively to lower operating expenses to improve financial performance, and then have restored certain expenses as economic conditions improved. Additionally, our contractual revenue generally has typically increased primarily as a result of growth in our outsourcing business, and we believe this contractual revenue should help offset the negative impacts that macroeconomic deterioration could have on other parts of our business. Nevertheless, adverse global and regional economic trends could pose significant risks to the performance of our consolidated operations and financial condition.
From 2010 to early 2020, commercial real estate markets had generally been characterized by increased demand for space, falling vacancies, higher rents and strong capital flows, leading to solid property sales and leasing activity. This healthy backdrop changed abruptly in the first quarter of 2020 with the emergence of the COVID‑19 pandemic and resultant sharp contraction of economic activity across much of the world. There has been a significant impact on commercial real estate markets, as many property owners and occupiers have put transactions on hold and withdrawn existing mandates, sharply reducing sales and leasing volumes. We expect to see this trend continue, as concerns about a COVID-19 resurgence are high across our major markets. The recovery of real estate markets around the world remained uncertain as of October 2020.
COVID-19 is putting downward pressure on parts of our business and creating larger opportunities in other parts. The severe economic effects of the pandemic continued to weigh heavily on higher-margin property lease and sales revenue in the Advisory Services segment. However, global industrial leasing revenue, fueled by e-commerce, and project management activities for occupier clients were resilient during the third quarter. Also, during the third quarter, our Continental Europe business showed signs of recovery and benefited from our diverse service offering during the period.
The performance of our global real estate services and investment businesses depends on an improvement in macroeconomic conditions, including restored business and consumer confidence, sustained economic growth, solid job creation and, stable, functioning global credit markets.
Effects of Acquisitions
We historically have made significant use of strategic acquisitions to add and enhance service competencies around the world. On October 1, 2019, we acquired Telford Homes Plc (Telford) to expand our real estate development business outside the United States (Telford Acquisition). A leading developer of multifamily residential properties in the London area, Telford is reported in our Real Estate Investments segment. Telford was acquired for £267.1 million, or $328.5 million along with the assumption of $110.7 million (£90.0 million) of debt and the acquisition of cash from Telford of $7.9 million (£6.4 million). The Telford Acquisition was funded with borrowings under our revolving credit facility.
Strategic in-fill acquisitions have also played a key role in strengthening our service offerings. The companies we acquired have generally been regional or specialty firms that complement our existing platform, or independent affiliates in which, in some cases, we held a small equity interest. During 2019, we completed eight in-fill acquisitions: a leading advanced analytics software company based in the United Kingdom, a commercial and residential real estate appraisal firm headquartered in Florida, our former affiliate in Omaha, a project management firm in Australia, a valuation and consulting business in Switzerland, a leading project management firm in Israel, a full-service real estate firm in San Antonio with a focus on retail, office, medical office and land, and a debt-focused real estate investment management business in the United Kingdom. During the nine months ended September 30, 2020, we acquired leading local facilities management firms in Spain and Italy, a U.S. firm that helps companies reduce telecommunications costs, a leading provider of workplace technology project management, consulting and procurement services to occupiers across the U.S. and a firm specializing in performing real estate valuations in South Korea.
27
We believe strategic acquisitions can significantly decrease the cost, time and resources necessary to attain a meaningful competitive position – or expand our capabilities – within targeted markets or business lines. In general, however, most acquisitions will initially have an adverse impact on our operating income and net income as a result of transaction-related expenditures, including severance, lease termination, transaction and deferred financing costs, as well as costs and charges associated with integrating the acquired business and integrating its financial and accounting systems into our own.
Our acquisition agreements often require us to pay deferred and/or contingent purchase price payments, subject to the acquired company achieving certain performance metrics, and/or the passage of time as well as other conditions. As of September 30, 2020, we have accrued deferred consideration totaling $89.7 million, which is included in accounts payable and accrued expenses and in other long-term liabilities in the accompanying consolidated balance sheets set forth in Item 1 of this Quarterly Report.
International Operations
We are closely monitoring the impact of the COVID‑19 global pandemic on business conditions across all regions worldwide. COVID‑19 has significantly impacted our operations and has the potential to further reduce our business activity. In addition, we continue to monitor developments related to the United Kingdom’s withdrawal from the European Union (Brexit) and the uncertainty of the long-term economic and trade relationship between the United Kingdom and European Union. The continued uncertainty has the potential to impact our businesses in the United Kingdom and the rest of Europe, particularly sales and leasing activity in the United Kingdom. Any currency volatility associated with COVID‑19, Brexit or other economic dislocations could also impact our results of operations.
As we continue to increase our international operations through either acquisitions or organic growth, fluctuations in the value of the U.S. dollar relative to the other currencies in which we may generate earnings could adversely affect our business, financial condition and operating results. Our Real Estate Investments business has a significant amount of euro-denominated assets under management, or AUM, as well as associated revenue and earnings in Europe. In addition, our Global Workplace Solutions business also has a significant amount of its revenue and earnings denominated in foreign currencies, such as the euro and the British pound sterling. Fluctuations in foreign currency exchange rates have resulted and may continue to result in corresponding fluctuations in our AUM, revenue and earnings.
During the nine months ended September 30, 2020, approximately 43.1% of our business was transacted in non-U.S. dollar currencies, the majority of which included the Australian dollar, British pound sterling, Canadian dollar, Chinese yuan, euro, Indian rupee, Japanese yen, Singapore dollar and Swiss franc. The following table sets forth our revenue derived from our most significant currencies (U.S. dollars in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||||
United States dollar |
|
$ |
3,162,235 |
|
|
|
56.0 |
% |
|
$ |
3,442,570 |
|
|
|
58.1 |
% |
|
$ |
9,632,592 |
|
|
|
56.9 |
% |
|
$ |
9,851,477 |
|
|
|
58.7 |
% |
British pound sterling |
|
|
736,927 |
|
|
|
13.1 |
% |
|
|
758,084 |
|
|
|
12.8 |
% |
|
|
2,188,822 |
|
|
|
12.9 |
% |
|
|
2,003,671 |
|
|
|
11.9 |
% |
euro |
|
|
645,583 |
|
|
|
11.4 |
% |
|
|
600,414 |
|
|
|
10.1 |
% |
|
|
1,836,311 |
|
|
|
10.9 |
% |
|
|
1,716,278 |
|
|
|
10.2 |
% |
Canadian dollar |
|
|
184,967 |
|
|
|
3.3 |
% |
|
|
204,009 |
|
|
|
3.4 |
% |
|
|
549,098 |
|
|
|
3.2 |
% |
|
|
562,470 |
|
|
|
3.4 |
% |
Australian dollar |
|
|
108,060 |
|
|
|
1.9 |
% |
|
|
112,543 |
|
|
|
1.9 |
% |
|
|
296,124 |
|
|
|
1.8 |
% |
|
|
311,185 |
|
|
|
1.9 |
% |
Indian rupee |
|
|
106,956 |
|
|
|
1.9 |
% |
|
|
127,376 |
|
|
|
2.2 |
% |
|
|
353,080 |
|
|
|
2.1 |
% |
|
|
361,567 |
|
|
|
2.2 |
% |
Chinese yuan |
|
|
84,985 |
|
|
|
1.5 |
% |
|
|
84,464 |
|
|
|
1.4 |
% |
|
|
250,816 |
|
|
|
1.5 |
% |
|
|
232,113 |
|
|
|
1.4 |
% |
Swiss franc |
|
|
80,083 |
|
|
|
1.4 |
% |
|
|
44,335 |
|
|
|
0.7 |
% |
|
|
234,171 |
|
|
|
1.4 |
% |
|
|
131,477 |
|
|
|
0.8 |
% |
Japanese yen |
|
|
74,706 |
|
|
|
1.3 |
% |
|
|
79,151 |
|
|
|
1.3 |
% |
|
|
236,999 |
|
|
|
1.4 |
% |
|
|
222,184 |
|
|
|
1.3 |
% |
Singapore dollar |
|
|
63,151 |
|
|
|
1.1 |
% |
|
|
77,605 |
|
|
|
1.3 |
% |
|
|
193,556 |
|
|
|
1.1 |
% |
|
|
218,511 |
|
|
|
1.3 |
% |
Other currencies (1) |
|
|
397,489 |
|
|
|
7.1 |
% |
|
|
394,550 |
|
|
|
6.8 |
% |
|
|
1,144,125 |
|
|
|
6.8 |
% |
|
|
1,163,751 |
|
|
|
6.9 |
% |
Total revenue |
|
$ |
5,645,142 |
|
|
|
100.0 |
% |
|
$ |
5,925,101 |
|
|
|
100.0 |
% |
|
$ |
16,915,694 |
|
|
|
100.0 |
% |
|
$ |
16,774,684 |
|
|
|
100.0 |
% |
(1) |
Approximately 39 currencies comprise 7.1% and 6.8% of our revenues for the three and nine months ended September 30, 2020, respectively, and approximately 38 currencies comprise 6.8% and 6.9% of our revenues for the three and nine months ended September 30, 2019, respectively. |
28
Although we operate globally, we report our results in U.S. dollars. As a result, the strengthening or weakening of the U.S. dollar may positively or negatively impact our reported results. For example, we estimate that had the British pound sterling-to-U.S. dollar exchange rates been 10% higher during the nine months ended September 30, 2020, the net impact would have been a decrease in pre-tax income of $1.1 million. Had the euro-to-U.S. dollar exchange rates been 10% higher during the nine months ended September 30, 2020, the net impact would have been an increase in pre-tax income of $6.0 million. These hypothetical calculations estimate the impact of translating results into U.S. dollars and do not include an estimate of the impact that a 10% change in the U.S. dollar against other currencies would have had on our foreign operations.
Due to the constantly changing currency exposures to which we are subject and the volatility of currency exchange rates, we cannot predict the effect of exchange rate fluctuations upon future operating results. In addition, fluctuations in currencies relative to the U.S. dollar may make it more difficult to perform period-to-period comparisons of our reported results of operations. Our international operations also are subject to, among other things, political instability and changing regulatory environments, which affect the currency markets and which as a result may adversely affect our future financial condition and results of operations. We routinely monitor these risks and related costs and evaluate the appropriate amount of oversight to allocate towards business activities in foreign countries where such risks and costs are particularly significant.
29
Results of Operations
The following table sets forth items derived from our consolidated statements of operations for the three and nine months ended September 30, 2020 and 2019 (dollars in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global workplace solutions |
|
$ |
837,698 |
|
|
|
14.8 |
% |
|
$ |
793,213 |
|
|
|
13.4 |
% |
|
$ |
2,400,595 |
|
|
|
14.2 |
% |
|
$ |
2,249,433 |
|
|
|
13.4 |
% |
Property and advisory project management |
|
|
312,381 |
|
|
|
5.5 |
% |
|
|
305,354 |
|
|
|
5.1 |
% |
|
|
919,448 |
|
|
|
5.4 |
% |
|
|
905,843 |
|
|
|
5.4 |
% |
Valuation |
|
|
139,019 |
|
|
|
2.5 |
% |
|
|
154,861 |
|
|
|
2.6 |
% |
|
|
418,616 |
|
|
|
2.5 |
% |
|
|
442,238 |
|
|
|
2.6 |
% |
Loan servicing |
|
|
58,013 |
|
|
|
1.0 |
% |
|
|
56,623 |
|
|
|
0.9 |
% |
|
|
171,743 |
|
|
|
1.0 |
% |
|
|
152,381 |
|
|
|
0.9 |
% |
Advisory leasing |
|
|
536,132 |
|
|
|
9.5 |
% |
|
|
781,246 |
|
|
|
13.2 |
% |
|
|
1,653,367 |
|
|
|
9.8 |
% |
|
|
2,221,674 |
|
|
|
13.3 |
% |
Capital markets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisory sales |
|
|
346,650 |
|
|
|
6.1 |
% |
|
|
526,104 |
|
|
|
8.9 |
% |
|
|
1,018,853 |
|
|
|
6.0 |
% |
|
|
1,378,317 |
|
|
|
8.2 |
% |
Commercial mortgage origination |
|
|
129,026 |
|
|
|
2.4 |
% |
|
|
163,839 |
|
|
|
2.8 |
% |
|
|
352,553 |
|
|
|
2.1 |
% |
|
|
424,717 |
|
|
|
2.5 |
% |
Investment management |
|
|
99,935 |
|
|
|
1.8 |
% |
|
|
104,927 |
|
|
|
1.8 |
% |
|
|
324,745 |
|
|
|
1.9 |
% |
|
|
312,881 |
|
|
|
1.9 |
% |
Development services |
|
|
69,677 |
|
|
|
1.2 |
% |
|
|
24,286 |
|
|
|
0.4 |
% |
|
|
217,948 |
|
|
|
1.3 |
% |
|
|
101,188 |
|
|
|
0.6 |
% |
Total fee revenue |
|
|
2,528,531 |
|
|
|
44.8 |
% |
|
|
2,910,453 |
|
|
|
49.1 |
% |
|
|
7,477,868 |
|
|
|
44.2 |
% |
|
|
8,188,672 |
|
|
|
48.8 |
% |
Pass through costs also recognized as revenue |
|
|
3,116,611 |
|
|
|
55.2 |
% |
|
|
3,014,648 |
|
|
|
50.9 |
% |
|
|
9,437,826 |
|
|
|
55.8 |
% |
|
|
8,586,012 |
|
|
|
51.2 |
% |
Total revenue |
|
|
5,645,142 |
|
|
|
100.0 |
% |
|
|
5,925,101 |
|
|
|
100.0 |
% |
|
|
16,915,694 |
|
|
|
100.0 |
% |
|
|
16,774,684 |
|
|
|
100.0 |
% |
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
4,564,579 |
|
|
|
80.9 |
% |
|
|
4,687,336 |
|
|
|
79.1 |
% |
|
|
13,676,790 |
|
|
|
80.9 |
% |
|
|
13,155,160 |
|
|
|
78.4 |
% |
Operating, administrative and other |
|
|
794,227 |
|
|
|
14.1 |
% |
|
|
809,584 |
|
|
|
13.7 |
% |
|
|
2,355,099 |
|
|
|
13.9 |
% |
|
|
2,479,857 |
|
|
|
14.8 |
% |
Depreciation and amortization |
|
|
127,725 |
|
|
|
2.2 |
% |
|
|
111,560 |
|
|
|
1.9 |
% |
|
|
357,903 |
|
|
|
2.1 |
% |
|
|
323,862 |
|
|
|
2.0 |
% |
Asset impairments |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
75,171 |
|
|
|
0.4 |
% |
|
|
89,037 |
|
|
|
0.5 |
% |
Total costs and expenses |
|
|
5,486,531 |
|
|
|
97.2 |
% |
|
|
5,608,480 |
|
|
|
94.7 |
% |
|
|
16,464,963 |
|
|
|
97.3 |
% |
|
|
16,047,916 |
|
|
|
95.7 |
% |
Gain on disposition of real estate |
|
|
52,797 |
|
|
|
0.9 |
% |
|
|
9 |
|
|
|
0.0 |
% |
|
|
75,132 |
|
|
|
0.4 |
% |
|
|
19,266 |
|
|
|
0.1 |
% |
Operating income |
|
|
211,408 |
|
|
|
3.7 |
% |
|
|
316,630 |
|
|
|
5.3 |
% |
|
|
525,863 |
|
|
|
3.1 |
% |
|
|
746,034 |
|
|
|
4.4 |
% |
Equity income from unconsolidated subsidiaries |
|
|
32,376 |
|
|
|
0.6 |
% |
|
|
25,796 |
|
|
|
0.5 |
% |
|
|
72,487 |
|
|
|
0.4 |
% |
|
|
120,233 |
|
|
|
0.7 |
% |
Other income |
|
|
7,947 |
|
|
|
0.1 |
% |
|
|
941 |
|
|
|
0.0 |
% |
|
|
12,974 |
|
|
|
0.1 |
% |
|
|
26,163 |
|
|
|
0.2 |
% |
Interest expense, net of interest income |
|
|
17,829 |
|
|
|
0.3 |
% |
|
|
21,846 |
|
|
|
0.4 |
% |
|
|
51,795 |
|
|
|
0.3 |
% |
|
|
67,638 |
|
|
|
0.4 |
% |
Write-off of financing costs on extinguished debt |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
2,608 |
|
|
|
0.0 |
% |
Income before provision for income taxes |
|
|
233,902 |
|
|
|
4.1 |
% |
|
|
321,521 |
|
|
|
5.4 |
% |
|
|
559,529 |
|
|
|
3.3 |
% |
|
|
822,184 |
|
|
|
4.9 |
% |
Provision for income taxes |
|
|
49,062 |
|
|
|
0.8 |
% |
|
|
63,468 |
|
|
|
1.0 |
% |
|
|
119,047 |
|
|
|
0.7 |
% |
|
|
169,867 |
|
|
|
1.0 |
% |
Net income |
|
|
184,840 |
|
|
|
3.3 |
% |
|
|
258,053 |
|
|
|
4.4 |
% |
|
|
440,482 |
|
|
|
2.6 |
% |
|
|
652,317 |
|
|
|
3.9 |
% |
Less: Net income attributable to non-controlling interests |
|
|
708 |
|
|
|
0.0 |
% |
|
|
1,454 |
|
|
|
0.1 |
% |
|
|
2,258 |
|
|
|
0.0 |
% |
|
|
7,578 |
|
|
|
0.1 |
% |
Net income attributable to CBRE Group, Inc. |
|
$ |
184,132 |
|
|
|
3.3 |
% |
|
$ |
256,599 |
|
|
|
4.3 |
% |
|
$ |
438,224 |
|
|
|
2.6 |
% |
|
$ |
644,739 |
|
|
|
3.8 |
% |
Adjusted EBITDA |
|
$ |
441,764 |
|
|
|
7.8 |
% |
|
$ |
454,630 |
|
|
|
7.7 |
% |
|
$ |
1,139,419 |
|
|
|
6.7 |
% |
|
$ |
1,373,154 |
|
|
|
8.2 |
% |
Fee revenue and adjusted EBITDA are not recognized measurements under GAAP. When analyzing our operating performance, investors should use these measures in addition to, and not as an alternative for, their most directly comparable financial measure calculated and presented in accordance with GAAP. We generally use these non-GAAP financial measures to evaluate operating performance and for other discretionary purposes. We believe these measures provide a more complete understanding of ongoing operations, enhance comparability of current results to prior periods and may be useful for investors to analyze our financial performance because they eliminate the impact of selected charges that may obscure trends in the underlying performance of our business. Because not all companies use identical calculations, our presentation of fee revenue and adjusted EBITDA may not be comparable to similarly titled measures of other companies.
30
Fee revenue is gross revenue less both client reimbursed costs largely associated with employees that are dedicated to client facilities and subcontracted vendor work performed for clients. We believe that investors may find this measure useful to analyze the company’s overall financial performance because it excludes costs reimbursable by clients, and as such provides greater visibility into the underlying performance of our business.
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 associated with transformation initiatives, certain carried interest incentive compensation expense (reversal) to align with the timing of associated revenue, fair value adjustments to real estate assets acquired in the Telford Acquisition (purchase accounting) that were sold in the period, costs incurred related to legal entity restructuring, integration and other costs related to acquisitions, costs associated with workforce optimization efforts in response to the COVID-19 pandemic and costs associated with our reorganization, including cost-savings initiatives. We believe that investors may find these measures useful in evaluating our operating performance compared to that of other companies in our industry because their calculations generally eliminate the effects of acquisitions, which would include impairment charges of goodwill and intangibles created from acquisitions, the effects of financings and income taxes and the accounting effects of capital spending.
Adjusted EBITDA is not intended to be a measure of free cash flow for our discretionary use because it does not consider certain cash requirements such as tax and debt service payments. This measure may also differ from the amounts calculated under similarly titled definitions in our credit facilities and debt instruments, which are further adjusted to reflect certain other cash and non-cash charges and are used by us to determine compliance with financial covenants therein and our ability to engage in certain activities, such as incurring additional debt. We also use adjusted EBITDA as a significant component when measuring our operating performance under our employee incentive compensation programs.
Adjusted EBITDA is calculated as follows (dollars in thousands):
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
|
2020 |
|
|
|
2019 |
|
|
|
2020 |
|
|
|
2019 |
|
Net income attributable to CBRE Group, Inc. |
|
$ |
184,132 |
|
|
$ |
256,599 |
|
|
$ |
438,224 |
|
|
$ |
644,739 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
127,725 |
|
|
|
111,560 |
|
|
|
357,903 |
|
|
|
323,862 |
|
Asset impairments |
|
|
— |
|
|
|
— |
|
|
|
75,171 |
|
|
|
89,037 |
|
Interest expense, net of interest income |
|
|
17,829 |
|
|
|
21,846 |
|
|
|
51,795 |
|
|
|
67,638 |
|
Write-off of financing costs on extinguished debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,608 |
|
Provision for income taxes |
|
|
49,062 |
|
|
|
63,468 |
|
|
|
119,047 |
|
|
|
169,867 |
|
EBITDA |
|
|
378,748 |
|
|
|
453,473 |
|
|
|
1,042,140 |
|
|
|
1,297,751 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs associated with transformation initiatives (1) |
|
|
55,374 |
|
|
|
— |
|
|
|
55,374 |
|
|
|
— |
|
Carried interest incentive compensation expense (reversal) to align with the timing of associated revenue |
|
|
3,767 |
|
|
|
(3,360 |
) |
|
|
(11,517 |
) |
|
|
12,284 |
|
Impact of fair value adjustments to real estate assets acquired in the Telford Acquisition (purchase accounting) that were sold in period |
|
|
2,289 |
|
|
|
— |
|
|
|
9,289 |
|
|
|
— |
|
Costs incurred related to legal entity restructuring |
|
|
1,061 |
|
|
|
— |
|
|
|
4,995 |
|
|
|
— |
|
Integration and other costs related to acquisitions |
|
|
525 |
|
|
|
4,517 |
|
|
|
1,544 |
|
|
|
13,554 |
|
Costs associated with workforce optimization efforts (2) |
|
|
— |
|
|
|
— |
|
|
|
37,594 |
|
|
|
— |
|
Costs associated with our reorganization, including cost-savings initiatives (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
49,565 |
|
Adjusted EBITDA |
|
$ |
441,764 |
|
|
$ |
454,630 |
|
|
$ |
1,139,419 |
|
|
$ |
1,373,154 |
|
(1) |
Commencing during the quarter ended September 30, 2020, management began the implementation of certain transformation initiatives to enable the company to reduce costs, streamline operations and support future growth. The majority of expenses incurred were cash in nature and primarily related to employee separation benefits, lease termination costs and professional fees. See Note 15 for further discussion. |
(2) |
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 the nine months ended September 30, 2020. |
31
(3) |
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. |
Three Months Ended September 30, 2020 Compared to the Three Months Ended September 30, 2019
We reported consolidated net income of $184.1 million for the three months ended September 30, 2020 on revenue of $5.6 billion as compared to consolidated net income of $256.6 million on revenue of $5.9 billion for the three months ended September 30, 2019.
Our revenue on a consolidated basis for the three months ended September 30, 2020 decreased by $280.0 million, or 4.7%, as compared to the three months ended September 30, 2019. The revenue decrease reflects the impact of COVID-19 on our Advisory Services segment, which resulted in lower sales (down 34.1%) and leasing revenue (down 31.4%) as well as decreased commercial mortgage origination activity (down 21.2%). These declines were partially offset by higher revenue in our Global Workplace Solutions segment (up 4.7%) led by growth in our facilities management line of business, driven by its contractual nature, and improved revenue in our Real Estate Investments segment (up 31.3%) largely due to the Telford Acquisition. Foreign currency translation had a 0.6% positive impact on total revenue during the three months ended September 30, 2020, primarily driven by strength in the Australian dollar, British pound sterling and euro, partially offset by weakness in the Argentine peso, Brazilian real and Indian rupee.
Our cost of revenue on a consolidated basis decreased by $122.8 million, or 2.6%, during the three months ended September 30, 2020 as compared to the same period in 2019, primarily driven by lower commission expense. Our sales and leasing professionals generally are paid on a commission basis, which substantially correlates with our sales and lease revenue performance. Accordingly, the decrease in advisory sales and leasing revenue as a result of COVID-19 led to a corresponding decrease in commission expense. Lower bonuses in our Advisory Services segment attributable to lower revenue as a result of COVID-19 also contributed to the variance. Foreign currency translation had a 0.6% negative impact on total cost of revenue during the three months ended September 30, 2020. These items were largely offset by higher costs associated with our Global Workplace Solutions segment. We also incurred $15.7 million of costs (primarily employee separation benefits) related to certain transformation initiatives implemented by the company in the third quarter of 2020. Cost of revenue as a percentage of revenue increased to 80.9% for the three months ended September 30, 2020 from 79.1% for the three months ended September 30, 2019, primarily driven by our mix of revenue, with revenue from our Global Workplace Solutions segment, which has a lower margin than our other revenue streams, comprising a higher percentage of revenue than in the prior year period.
Our operating, administrative and other expenses on a consolidated basis decreased by $15.4 million, or 1.9%, for the three months ended September 30, 2020 as compared to the same period in 2019. The negative impact of COVID-19 on our operating results led to a corresponding decrease in compensation expense for equity awards. In addition, we reduced general business operating expenses such as travel and entertainment, marketing and employee events to improve financial performance for the three months ended September 30, 2020. These items were partially offset by an increase in certain costs as a result of COVID-19, including higher bad debt expense. We also incurred $39.7 million of costs, primarily related to employee separation benefits, lease termination costs and professional fees, as management commenced the implementation of certain transformation initiatives during the quarter ended September 30, 2020 to enable the company to prospectively reduce costs, streamline operations and support future growth. Additionally, investments were made in both people and technology associated with efforts to remediate material weaknesses in our Europe, Middle East and Africa (EMEA) region of our Global Workplace Solutions segment. Foreign currency translation also had a 0.9% negative impact on total operating expenses during the three months ended September 30, 2020. Operating expenses as a percentage of revenue increased slightly to 14.1% for the three months ended September 30, 2020 from 13.7% for the three months ended September 30, 2019, primarily attributable to our Advisory Services segment.
Our depreciation and amortization expense on a consolidated basis increased by $16.2 million, or 14.5%, during the three months ended September 30, 2020 as compared to the same period in 2019. This increase was primarily attributable to a rise in depreciation expense of $15.5 million during the three months ended September 30, 2020 driven by technology-related capital expenditures.
32
Our gain on disposition of real estate on a consolidated basis was $52.8 million for the three months ended September 30, 2020, which was a substantial increase over the prior year period. These gains resulted from property sales within our Real Estate Investments segment.
Our equity income from unconsolidated subsidiaries on a consolidated basis increased by $6.6 million, or 25.5%, during the three months ended September 30, 2020 as compared to the same period in 2019, primarily driven by higher equity earnings in our investment management line of business within our Real Estate Investments segment, partially offset by lower equity earnings in our Advisory Services segment.
Our consolidated interest expense, net of interest income, decreased by $4.0 million, or 18.4%, for the three months ended September 30, 2020 as compared to the same period in 2019. This was primarily due to lower interest expense on borrowings associated with our credit agreement (driven by lower interest rates) as well as reduced net interest expense overseas associated with cash pooling arrangements.
Our provision for income taxes on a consolidated basis was $49.1 million for the three months ended September 30, 2020 as compared to $63.5 million for the three months ended September 30, 2019. The decrease of $14.4 million was primarily related to the corresponding decrease in our consolidated pre-tax book income. Our effective tax rate increased to 21.0% for the three months ended September 30, 2020 from 19.7% for the three months ended September 30, 2019 primarily due to a larger impact on a percentage basis of unfavorable permanent book tax differences in certain non-U.S. jurisdictions due to lower pre-tax book income.
Nine Months Ended September 30, 2020 Compared to the Nine Months Ended September 30, 2019
We reported consolidated net income of $438.2 million for the nine months ended September 30, 2020 on revenue of $16.9 billion as compared to consolidated net income of $644.7 million on revenue of $16.8 billion for the nine months ended September 30, 2019.
Our revenue on a consolidated basis for the nine months ended September 30, 2020 increased by $141.0 million, or 0.8%, as compared to the nine months ended September 30, 2019. The revenue increase reflects higher revenue in our Global Workplace Solutions segment (up 10.2%) led by growth in our facilities management line of business, driven by its contractual nature, and improved revenue in our Real Estate Investments segment (up 31.1%) largely due to the Telford Acquisition. These increases were partially offset by decreases in revenue in our Advisory Services segment due to the impact of COVID-19, including lower sales (down 26.1%) and leasing revenue (down 25.6%) as well as decreased commercial mortgage origination activity (down 17.0%). Foreign currency translation had a 0.6% negative impact on total revenue during the nine months ended September 30, 2020, primarily driven by weakness in the Australian dollar, Argentine peso, Brazilian real and Indian rupee, partially offset by strength in the British pound sterling.
Our cost of revenue on a consolidated basis increased by $521.6 million, or 4.0%, during the nine months ended September 30, 2020 as compared to the same period in 2019. This increase was primarily due to higher costs associated with our Global Workplace Solutions segment and higher costs in our Real Estate Investments segment due to the Telford Acquisition. We also incurred $15.7 million of costs (primarily employee separation benefits) related to certain transformation initiatives implemented by the company in the third quarter of 2020. These items were partially offset by lower commission expense incurred during the nine months ended September 30, 2020. As previously mentioned, our sales and leasing professionals generally are paid on a commission basis, which substantially correlates with our sales and lease revenue performance. Accordingly, the decrease in advisory sales and leasing revenue led to a corresponding decrease in commission expense. Foreign currency translation had a 0.6% positive impact on total cost of revenue during the nine months ended September 30, 2020. Cost of revenue as a percentage of revenue increased to 80.9% for the nine months ended September 30, 2020 from 78.4% for the nine months ended September 30, 2019, primarily driven by our mix of revenue, with revenue from our Global Workplace Solutions segment, which has a lower margin than our other revenue streams, comprising a higher percentage of revenue than in the prior year period.
33
Our operating, administrative and other expenses on a consolidated basis decreased by $124.8 million, or 5.0%, for the nine months ended September 30, 2020 as compared to the same period in 2019. The negative impact of COVID-19 on our operating results led to corresponding decreases in bonus, compensation expense for equity awards and carried interest expense. In addition, we reduced certain operating expenses such as travel and entertainment, marketing and employee events to improve financial performance. During the first half of 2019, we incurred $47.0 million of costs in connection with our reorganization, which did not recur in the current period. Foreign currency translation also had a 0.6% positive impact on total operating expenses during the nine months ended September 30, 2020. These items were partially offset by $39.7 million of costs, primarily related to employee separation benefits, lease termination costs and professional fees, as management commenced the implementation of certain transformation initiatives during the quarter ended September 30, 2020 to enable the company to prospectively reduce costs, streamline operations and support future growth. During the nine months ended September 30, 2020, we also incurred higher incremental costs associated with Telford, which we acquired on October 1, 2019 (nine months of operating expenses incurred in 2020 versus $13.3 million of transaction costs incurred pre-acquisition during the nine months ended September 30, 2019), rent expense for our new flexible space offering and higher bad debt expense as a result of COVID-19. We also incurred $30.2 million of costs (mainly severance) primarily 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. Lastly, in the first half of 2020, we saw an increase in charitable donations largely driven by a sizeable donation by the Company to its COVID-19 Relief Fund. Operating expenses as a percentage of revenue decreased to 13.9% for the nine months ended September 30, 2020 from 14.8% for the nine months ended September 30, 2019, reflecting the operating leverage inherent in our business.
Our depreciation and amortization expense on a consolidated basis increased by $34.0 million, or 10.5%, during the nine months ended September 30, 2020 as compared to the same period in 2019. This increase was primarily attributable to a rise in depreciation expense of $34.8 million during the nine months ended September 30, 2020 driven by technology-related capital expenditures.
Our asset impairments on a consolidated basis totaled $75.2 million and $89.0 million for the nine months ended September 30, 2020 and 2019, respectively. During the nine months ended September 30, 2020, we recorded $50.2 million of non-cash asset impairment charges in our Global Workplace Solutions segment and a non-cash goodwill impairment charge of $25.0 million in our Real Estate Investments segment. As a result of the recent global economic disruption and uncertainty due to COVID‑19, we deemed there to be triggering events in the first quarter of 2020 that required testing of certain assets for impairment at that time. Based on these tests, we recorded the aforementioned non-cash impairment charges, which were driven by lower anticipated cash flows in certain businesses directly resulting from a downturn in forecasts as well as increased forecast risk due to COVID‑19. During the nine months ended September 30, 2019, we recorded a non-cash intangible asset impairment charge of $89.0 million in our Real Estate Investments segment. This non-cash write-off resulted from a review of the anticipated cash flows and the decrease in assets under management in our public securities business driven in part by continued industry-wide shift in investor preference for passive investment programs.
Our gain on disposition of real estate on a consolidated basis increased by $55.9 million, or 290.0%, during the nine months ended September 30, 2020 as compared to the same period in 2019. These gains resulted from property sales within our Real Estate Investments segment.
Our equity income from unconsolidated subsidiaries on a consolidated basis decreased by $47.7 million, or 39.7%, during the nine months ended September 30, 2020 as compared to the same period in 2019, primarily driven by lower equity earnings associated with gains on property sales reported in our Real Estate Investments segment.
Our consolidated interest expense, net of interest income, decreased by $15.8 million, or 23.4%, for the nine months ended September 30, 2020 as compared to the same period in 2019. This was primarily due to lower interest expense on borrowings associated with our credit agreement (driven by lower interest rates) as well as reduced net interest expense overseas associated with cash pooling arrangements.
Our write-off of financing costs on extinguished debt on a consolidated basis was $2.6 million for the nine months ended September 30, 2019. These costs were incurred in connection with the refinancing of our credit agreement.
34
Our provision for income taxes on a consolidated basis was $119.0 million for the nine months ended September 30, 2020 as compared to $169.9 million for the nine months ended September 30, 2019. The decrease of approximately $50.9 million was primarily related to the corresponding decrease in consolidated pre-tax book income. Our effective tax rate increased to 21.3% for the nine months ended September 30, 2020 from 20.7% for the nine months ended September 30, 2019 primarily due to a larger impact on a percentage basis of unfavorable permanent book tax differences in certain non-U.S. jurisdictions due to lower pre-tax book income. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) was enacted in the United States in response to the COVID‑19 pandemic. The CARES Act has not had, nor is it expected to have, a significant impact on our effective tax rate for 2020.
Segment Operations
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. For additional information on our segments, see Note 14 of the Notes to Consolidated Financial Statements (Unaudited) set forth in Item 1 of this Quarterly Report.
35
Advisory Services
The following table summarizes our results of operations for our Advisory Services operating segment for the three and nine months ended September 30, 2020 and 2019 (dollars in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and advisory project management |
|
$ |
312,381 |
|
|
|
17.8 |
% |
|
$ |
305,354 |
|
|
|
13.6 |
% |
|
$ |
919,448 |
|
|
|
17.6 |
% |
|
$ |
905,843 |
|
|
|
14.5 |
% |
Valuation |
|
|
139,019 |
|
|
|
7.9 |
% |
|
|
154,861 |
|
|
|
6.9 |
% |
|
|
418,616 |
|
|
|
8.0 |
% |
|
|
442,238 |
|
|
|
7.1 |
% |
Loan servicing |
|
|
58,013 |
|
|
|
3.3 |
% |
|
|
56,623 |
|
|
|
2.5 |
% |
|
|
171,743 |
|
|
|
3.3 |
% |
|
|
152,381 |
|
|
|
2.4 |
% |
Advisory leasing |
|
|
536,132 |
|
|
|
30.6 |
% |
|
|
781,246 |
|
|
|
34.9 |
% |
|
|
1,653,367 |
|
|
|
31.6 |
% |
|
|
2,221,674 |
|
|
|
35.5 |
% |
Capital markets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisory sales |
|
|
346,650 |
|
|
|
19.8 |
% |
|
|
526,104 |
|
|
|
23.5 |
% |
|
|
1,018,853 |
|
|
|
19.4 |
% |
|
|
1,378,317 |
|
|
|
22.0 |
% |
Commercial mortgage origination |
|
|
129,026 |
|
|
|
7.3 |
% |
|
|
163,839 |
|
|
|
7.3 |
% |
|
|
352,553 |
|
|
|
6.7 |
% |
|
|
424,717 |
|
|
|
6.8 |
% |
Total fee revenue |
|
|
1,521,221 |
|
|
|
86.7 |
% |
|
|
1,988,027 |
|
|
|
88.7 |
% |
|
|
4,534,580 |
|
|
|
86.6 |
% |
|
|
5,525,170 |
|
|
|
88.3 |
% |
Pass through costs also recognized as revenue |
|
|
232,944 |
|
|
|
13.3 |
% |
|
|
252,685 |
|
|
|
11.3 |
% |
|
|
704,038 |
|
|
|
13.4 |
% |
|
|
728,902 |
|
|
|
11.7 |
% |
Total revenue |
|
|
1,754,165 |
|
|
|
100.0 |
% |
|
|
2,240,712 |
|
|
|
100.0 |
% |
|
|
5,238,618 |
|
|
|
100.0 |
% |
|
|
6,254,072 |
|
|
|
100.0 |
% |
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
1,085,748 |
|
|
|
61.9 |
% |
|
|
1,369,710 |
|
|
|
61.1 |
% |
|
|
3,210,998 |
|
|
|
61.3 |
% |
|
|
3,762,749 |
|
|
|
60.2 |
% |
Operating, administrative and other |
|
|
480,185 |
|
|
|
27.4 |
% |
|
|
530,919 |
|
|
|
23.7 |
% |
|
|
1,450,929 |
|
|
|
27.7 |
% |
|
|
1,572,233 |
|
|
|
25.1 |
% |
Depreciation and amortization |
|
|
90,494 |
|
|
|
5.1 |
% |
|
|
79,280 |
|
|
|
3.6 |
% |
|
|
250,591 |
|
|
|
4.8 |
% |
|
|
225,681 |
|
|
|
3.6 |
% |
Operating income |
|
|
97,738 |
|
|
|
5.6 |
% |
|
|
260,803 |
|
|
|
11.6 |
% |
|
|
326,100 |
|
|
|
6.2 |
% |
|
|
693,409 |
|
|
|
11.1 |
% |
Equity income from unconsolidated subsidiaries |
|
|
1,183 |
|
|
|
0.1 |
% |
|
|
3,616 |
|
|
|
0.1 |
% |
|
|
769 |
|
|
|
0.0 |
% |
|
|
7,427 |
|
|
|
0.1 |
% |
Other income |
|
|
7,787 |
|
|
|
0.4 |
% |
|
|
2,263 |
|
|
|
0.1 |
% |
|
|
14,606 |
|
|
|
0.3 |
% |
|
|
5,422 |
|
|
|
0.1 |
% |
Less: Net income attributable to non-controlling interests |
|
|
155 |
|
|
|
0.0 |
% |
|
|
480 |
|
|
|
0.0 |
% |
|
|
611 |
|
|
|
0.0 |
% |
|
|
470 |
|
|
|
0.0 |
% |
Add-back: Depreciation and amortization |
|
|
90,494 |
|
|
|
5.1 |
% |
|
|
79,280 |
|
|
|
3.6 |
% |
|
|
250,591 |
|
|
|
4.8 |
% |
|
|
225,681 |
|
|
|
3.6 |
% |
EBITDA |
|
|
197,047 |
|
|
|
11.2 |
% |
|
|
345,482 |
|
|
|
15.4 |
% |
|
|
591,455 |
|
|
|
11.3 |
% |
|
|
931,469 |
|
|
|
14.9 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs associated with transformation initiatives (1) |
|
|
38,261 |
|
|
|
2.2 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
38,261 |
|
|
|
0.7 |
% |
|
|
— |
|
|
|
0.0 |
% |
Costs incurred related to legal entity restructuring |
|
|
1,061 |
|
|
|
0.1 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
4,995 |
|
|
|
0.1 |
% |
|
|
— |
|
|
|
0.0 |
% |
Costs associated with workforce optimization efforts (2) |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
27,418 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
0.0 |
% |
Costs associated with our reorganization, including cost-savings initiatives (3) |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
11,088 |
|
|
|
0.2 |
% |
Integration and other costs related to acquisitions |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
303 |
|
|
|
0.0 |
% |
Adjusted EBITDA and Adjusted EBITDA on revenue margin |
|
$ |
236,369 |
|
|
|
13.5 |
% |
|
$ |
345,482 |
|
|
|
15.4 |
% |
|
$ |
662,129 |
|
|
|
12.6 |
% |
|
$ |
942,860 |
|
|
|
15.1 |
% |
Adjusted EBITDA on fee revenue margin |
|
|
|
|
|
|
15.5 |
% |
|
|
|
|
|
|
17.4 |
% |
|
|
|
|
|
|
14.6 |
% |
|
|
|
|
|
|
17.1 |
% |
(1) |
Commencing during the quarter ended September 30, 2020, management began the implementation of certain transformation initiatives to enable the company to reduce costs, streamline operations and support future growth. The majority of expenses incurred were cash in nature and primarily related to employee separation benefits, lease termination costs and professional fees. See Note 15 for further discussion. |
(2) |
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, $6.1 million was included within the “Cost of revenue” line item and $21.3 million was included in the “Operating, administrative, and other” line item in the accompanying consolidated statements of operations for the nine months ended September 30, 2020. |
(3) |
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. |
36
Three Months Ended September 30, 2020 Compared to the Three Months Ended September 30, 2019
Revenue decreased by $486.5 million, or 21.7%, for the three months ended September 30, 2020 as compared to the three months ended September 30, 2019. The revenue decrease primarily reflects the impact of COVID-19, which resulted in lower sales and leasing revenue as well as decreased commercial mortgage origination activity. Foreign currency translation had a 0.4% positive impact on total revenue during the three months ended September 30, 2020, primarily driven by strength in the British pound sterling and euro, partially offset by weakness in the Brazilian real.
Cost of revenue decreased by $284.0 million, or 20.7%, for the three months ended September 30, 2020 as compared to the same period in 2019, primarily due to reduced commission expense resulting from lower sales and leasing revenue as a result of COVID-19. Lower bonuses attributable to lower revenue as a result of COVID-19 also contributed to the decrease. These decreases were partially offset by $11.8 million of costs (primarily employee separation benefits) related to certain transformation initiatives implemented by the company in the third quarter of 2020. In addition, foreign currency translation had a 0.5% negative impact on total cost of revenue during the three months ended September 30, 2020. Cost of revenue as a percentage of revenue was relatively consistent at 61.9% for the three months ended September 30, 2020 versus 61.1% for the same period in 2019.
Operating, administrative and other expenses decreased by $50.7 million, or 9.6%, for the three months ended September 30, 2020 as compared to the three months ended September 30, 2019. The negative impact of COVID-19 on our operating results led to corresponding decreases in bonus and compensation expense for equity awards. In addition, to improve financial performance, we reduced certain operating expenses such as travel and entertainment, marketing, employee events and costs for 3rd party consultants. A reduction to general business operating expenses such as timing for our E&O insurance premium expense for the three months ended September 30, 2020, also contributed to the decline. These items were partially offset by an increase in certain costs as a result of COVID-19, including higher bad debt expense. Foreign currency translation also had a 0.5% negative impact on total operating expenses during the three months ended September 30, 2020. We also incurred $26.5 million of costs, primarily related to employee separation benefits, lease termination costs and professional fees, as management commenced the implementation of certain transformation initiatives during the quarter ended September 30, 2020 to enable the company to prospectively reduce costs, streamline operations and support future growth.
In connection with the origination and sale of mortgage loans for which the company retains servicing rights, we record servicing assets or liabilities based on the fair value of the retained mortgage servicing rights (MSRs) on the date the loans are sold. Upon origination of a mortgage loan held for sale, the fair value of the mortgage servicing rights to be retained is included in the forecasted proceeds from the anticipated loan sale and results in a net gain (which is reflected in revenue). Subsequent to the initial recording, MSRs are amortized (within amortization expense) and carried at the lower of amortized cost or fair value in other intangible assets in the accompanying consolidated balance sheets. They are amortized in proportion to and over the estimated period that the servicing income is expected to be received. For the three months ended September 30, 2020, MSRs contributed to operating income $54.5 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $34.0 million of amortization of related intangible assets. For the three months ended September 30, 2019, MSRs contributed to operating income $59.6 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $32.8 million of amortization of related intangible assets.
Nine Months Ended September 30, 2020 Compared to the Nine Months Ended September 30, 2019
Revenue decreased by $1.0 billion, or 16.2%, for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019. The revenue decrease primarily reflects the impact of COVID-19, which resulted in lower sales and leasing revenue as well as decreased commercial mortgage origination activity. Foreign currency translation had a 0.6% negative impact on total revenue during the nine months ended September 30, 2020, primarily driven by weakness in the Australian dollar, Brazilian real and Indian rupee.
37
Cost of revenue decreased by $551.8 million, or 14.7%, for the nine months ended September 30, 2020 as compared to the same period in 2019, primarily due to reduced commission expense resulting from lower sales and leasing revenue as a result of COVID-19. Foreign currency translation also had a 0.6% positive impact on total cost of revenue during the nine months ended September 30, 2020. These decreases were partially offset by $11.8 million of costs (primarily employee separation benefits) related to certain transformation initiatives implemented by the company in the third quarter of 2020. Cost of revenue as a percentage of revenue increased slightly to 61.3% for the nine months ended September 30, 2020 from 60.2% for the nine months ended September 30, 2019.
Operating, administrative and other expenses decreased by $121.3 million, or 7.7%, for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019. The negative impact of COVID-19 on our operating results led to corresponding decreases in bonus and compensation expense for equity awards. In addition, to improve financial performance, we reduced certain operating expenses such as travel and entertainment, marketing and employee events. During the first half of 2019, we incurred $10.5 million of costs in connection with our reorganization, which did not recur in the current period. Foreign currency translation also had a 0.7% positive impact on total operating expenses during the nine months ended September 30, 2020. These items were partially offset by $26.5 million of costs, primarily related to employee separation benefits, lease termination costs and professional fees, as management commenced the implementation of certain transformation initiatives during the quarter ended September 30, 2020 to enable the company to prospectively reduce costs, streamline operations and support future growth. We also incurred certain costs as a result of COVID-19, including higher bad debt expense. We also incurred $21.3 million of costs (mainly severance) primarily 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. Lastly, in the first half of 2020, we saw an increase in charitable donations largely driven by a sizeable donation by the Company to its COVID-19 Relief Fund.
For the nine months ended September 30, 2020, MSRs contributed to operating income $127.8 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $96.4 million of amortization of related intangible assets. For the nine months ended September 30, 2019, MSRs contributed to operating income $142.1 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $89.8 million of amortization of related intangible assets.
38
Global Workplace Solutions
The following table summarizes our results of operations for our Global Workplace Solutions operating segment for the three and nine months ended September 30, 2020 and 2019 (dollars in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global workplace solutions |
|
$ |
837,698 |
|
|
|
22.5 |
% |
|
$ |
793,213 |
|
|
|
22.3 |
% |
|
$ |
2,400,595 |
|
|
|
21.6 |
% |
|
$ |
2,249,433 |
|
|
|
22.3 |
% |
Total fee revenue |
|
|
837,698 |
|
|
|
22.5 |
% |
|
|
793,213 |
|
|
|
22.3 |
% |
|
|
2,400,595 |
|
|
|
21.6 |
% |
|
|
2,249,433 |
|
|
|
22.3 |
% |
Pass through costs also recognized as revenue |
|
|
2,883,667 |
|
|
|
77.5 |
% |
|
|
2,761,963 |
|
|
|
77.7 |
% |
|
|
8,733,788 |
|
|
|
78.4 |
% |
|
|
7,857,110 |
|
|
|
77.7 |
% |
Total revenue |
|
|
3,721,365 |
|
|
|
100.0 |
% |
|
|
3,555,176 |
|
|
|
100.0 |
% |
|
|
11,134,383 |
|
|
|
100.0 |
% |
|
|
10,106,543 |
|
|
|
100.0 |
% |
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
3,438,447 |
|
|
|
92.4 |
% |
|
|
3,317,626 |
|
|
|
93.3 |
% |
|
|
10,340,338 |
|
|
|
92.9 |
% |
|
|
9,392,411 |
|
|
|
92.9 |
% |
Operating, administrative and other |
|
|
159,830 |
|
|
|
4.3 |
% |
|
|
139,919 |
|
|
|
3.9 |
% |
|
|
461,155 |
|
|
|
4.1 |
% |
|
|
451,629 |
|
|
|
4.5 |
% |
Depreciation and amortization |
|
|
31,329 |
|
|
|
0.8 |
% |
|
|
29,710 |
|
|
|
0.9 |
% |
|
|
92,273 |
|
|
|
0.8 |
% |
|
|
89,032 |
|
|
|
0.9 |
% |
Asset impairments |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
50,171 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
0.0 |
% |
Operating income |
|
|
91,759 |
|
|
|
2.5 |
% |
|
|
67,921 |
|
|
|
1.9 |
% |
|
|
190,446 |
|
|
|
1.7 |
% |
|
|
173,471 |
|
|
|
1.7 |
% |
Equity income (loss) from unconsolidated subsidiaries |
|
|
279 |
|
|
|
0.0 |
% |
|
|
307 |
|
|
|
0.0 |
% |
|
|
606 |
|
|
|
0.0 |
% |
|
|
(851 |
) |
|
|
0.0 |
% |
Other income (loss) |
|
|
43 |
|
|
|
0.0 |
% |
|
|
(2,737 |
) |
|
|
(0.1 |
%) |
|
|
155 |
|
|
|
0.0 |
% |
|
|
(1,231 |
) |
|
|
0.0 |
% |
Less: Net loss attributable to non-controlling interests |
|
|
— |
|
|
|
0.0 |
% |
|
|
(8 |
) |
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
(271 |
) |
|
|
0.0 |
% |
Add-back: Depreciation and amortization |
|
|
31,329 |
|
|
|
0.8 |
% |
|
|
29,710 |
|
|
|
0.9 |
% |
|
|
92,273 |
|
|
|
0.8 |
% |
|
|
89,032 |
|
|
|
0.9 |
% |
Add-back: Asset impairments |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
50,171 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
0.0 |
% |
EBITDA |
|
|
123,410 |
|
|
|
3.3 |
% |
|
|
95,209 |
|
|
|
2.7 |
% |
|
|
333,651 |
|
|
|
3.0 |
% |
|
|
260,692 |
|
|
|
2.6 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs associated with transformation initiatives (1) |
|
|
17,113 |
|
|
|
0.5 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
17,113 |
|
|
|
0.2 |
% |
|
|
— |
|
|
|
0.0 |
% |
Costs associated with workforce optimization efforts (2) |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
5,004 |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
Costs associated with our reorganization, including cost-savings initiatives (3) |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
38,256 |
|
|
|
0.4 |
% |
Adjusted EBITDA and Adjusted EBITDA on revenue margin |
|
$ |
140,523 |
|
|
|
3.8 |
% |
|
$ |
95,209 |
|
|
|
2.7 |
% |
|
$ |
355,768 |
|
|
|
3.2 |
% |
|
$ |
298,948 |
|
|
|
3.0 |
% |
Adjusted EBITDA on fee revenue margin |
|
|
|
|
|
|
16.8 |
% |
|
|
|
|
|
|
12.0 |
% |
|
|
|
|
|
|
14.8 |
% |
|
|
|
|
|
|
13.3 |
% |
(1) |
Commencing during the quarter ended September 30, 2020, management began the implementation of certain transformation initiatives to enable the company to reduce costs, streamline operations and support future growth. The majority of expenses incurred were cash in nature and primarily related to employee separation benefits, lease termination costs and professional fees. See Note 15 for further discussion. |
(2) |
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, $1.2 million was included within the “Cost of revenue” line item and $3.8 million was included in the “Operating, administrative, and other” line item in the accompanying consolidated statements of operations for the nine months ended September 30, 2020. |
(3) |
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. |
Three Months Ended September 30, 2020 Compared to the Three Months Ended September 30, 2019
Revenue increased by $166.2 million, or 4.7%, for the three months ended September 30, 2020 as compared to the three months ended September 30, 2019. The increase was primarily attributable to growth in our facilities management line of business, which is contractual in nature. Foreign currency translation had a 0.7% positive impact on total revenue during the three months ended September 30, 2020, primarily driven by strength in the British pound sterling and euro, partially offset by weakness in the Argentine peso, Brazilian real and Indian rupee.
39
Cost of revenue increased by $120.8 million, or 3.6%, for the three months ended September 30, 2020 as compared to the same period in 2019, driven by the higher revenue. We also incurred $3.9 million of costs (primarily employee separation benefits) related to certain transformation initiatives implemented by the company in the third quarter of 2020. In addition, foreign currency translation had a 0.7% negative impact on total cost of revenue during the three months ended September 30, 2020. Cost of revenue as a percentage of revenue decreased slightly to 92.4% for the three months ended September 30, 2020 from 93.3% for the same period in 2019.
Operating, administrative and other expenses increased by $19.9 million, or 14.2%, for the three months ended September 30, 2020 as compared to the three months ended September 30, 2019. This increase was largely attributable to $13.2 million of costs, primarily related to employee separation benefits, lease termination costs and professional fees, as management commenced the implementation of certain transformation initiatives during the quarter ended September 30, 2020 to enable the company to prospectively reduce costs, streamline operations and support future growth. In addition, in the nine months ended September 30, 2020, investments were made in both people and technology associated with efforts to remediate material weaknesses in our Europe, Middle East and Africa (EMEA) region. Foreign currency translation also had a 1.4% negative impact on total operating expenses during the three months ended September 30, 2020. These increases were partially offset by a reduction to certain operating expenses, such as travel and entertainment costs, in the third quarter of 2020 as a result of COVID-19.
Nine Months Ended September 30, 2020 Compared to the Nine Months Ended September 30, 2019
Revenue increased by $1.0 billion, or 10.2%, for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019. The increase was primarily attributable to growth in our facilities management line of business, which is contractual in nature. Foreign currency translation had a 0.6% negative impact on total revenue during the nine months ended September 30, 2020, primarily driven by weakness in the Argentine peso, Brazilian real and Indian rupee, partially offset by strength in the British pound sterling.
Cost of revenue increased by $947.9 million, or 10.1%, for the nine months ended September 30, 2020 as compared to the same period in 2019, driven by the higher revenue. We also incurred $3.9 million of costs (primarily employee separation benefits) related to certain transformation initiatives implemented by the company in the third quarter of 2020. Foreign currency translation had a 0.6% positive impact on total cost of revenue during the nine months ended September 30, 2020. Cost of revenue as a percentage of revenue was consistent at 92.9% for the nine months ended September 30, 2020 and September 30, 2019.
Operating, administrative and other expenses increased by $9.5 million, or 2.1%, for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019. This increase was largely attributable to $13.2 million of costs, primarily related to employee separation benefits, lease termination costs and professional fees, as management commenced the implementation of certain transformation initiatives during the quarter ended September 30, 2020 to enable the company to prospectively reduce costs, streamline operations and support future growth. Certain costs were also incurred as a result of COVID-19, including higher bad debt expense, and $3.8 million of costs incurred (mainly severance) primarily 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. During the nine months ended September 30, 2020, investments were also made in both people and technology associated with efforts to remediate material weaknesses in our Europe, Middle East and Africa (EMEA) region. Lastly, in the first half of 2020, we also saw an increase in charitable donations largely driven by a sizeable donation by the Company to its COVID-19 Relief Fund. These increases were partially offset by a reduction to certain operating expenses, such as travel and entertainment costs, during the nine months ended September 30, 2020 as a result of COVID-19. Additionally, during the first half of 2019, we incurred $36.3 million of costs in connection with our reorganization, which did not recur in the current period. Foreign currency translation also had a 0.8% positive impact on total operating expenses during the nine months ended September 30, 2020.
40
Real Estate Investments
The following table summarizes our results of operations for our Real Estate Investments operating segment for the three and nine months ended September 30, 2020 and 2019 (dollars in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||||||||||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment management |
|
$ |
99,935 |
|
|
|
58.9 |
% |
|
$ |
104,927 |
|
|
|
81.2 |
% |
|
$ |
324,745 |
|
|
|
59.8 |
% |
|
$ |
312,881 |
|
|
|
75.6 |
% |
Development services |
|
|
69,677 |
|
|
|
41.1 |
% |
|
|
24,286 |
|
|
|
18.8 |
% |
|
|
217,948 |
|
|
|
40.2 |
% |
|
|
101,188 |
|
|
|
24.4 |
% |
Total revenue |
|
|
169,612 |
|
|
|
100.0 |
% |
|
|
129,213 |
|
|
|
100.0 |
% |
|
|
542,693 |
|
|
|
100.0 |
% |
|
|
414,069 |
|
|
|
100.0 |
% |
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
40,384 |
|
|
|
23.8 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
125,454 |
|
|
|
23.1 |
% |
|
|
— |
|
|
|
0.0 |
% |
Operating, administrative and other |
|
|
154,212 |
|
|
|
90.9 |
% |
|
|
138,746 |
|
|
|
107.4 |
% |
|
|
443,015 |
|
|
|
81.6 |
% |
|
|
455,995 |
|
|
|
110.1 |
% |
Depreciation and amortization |
|
|
5,902 |
|
|
|
3.5 |
% |
|
|
2,570 |
|
|
|
2.0 |
% |
|
|
15,039 |
|
|
|
2.8 |
% |
|
|
9,149 |
|
|
|
2.2 |
% |
Asset impairments |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
25,000 |
|
|
|
4.6 |
% |
|
|
89,037 |
|
|
|
21.5 |
% |
Gain on disposition of real estate |
|
|
52,797 |
|
|
|
31.1 |
% |
|
|
9 |
|
|
|
0.0 |
% |
|
|
75,132 |
|
|
|
13.8 |
% |
|
|
19,266 |
|
|
|
4.7 |
% |
Operating income (loss) |
|
|
21,911 |
|
|
|
12.9 |
% |
|
|
(12,094 |
) |
|
|
(9.4 |
%) |
|
|
9,317 |
|
|
|
1.7 |
% |
|
|
(120,846 |
) |
|
|
(29.1 |
%) |
Equity income from unconsolidated subsidiaries |
|
|
30,914 |
|
|
|
18.2 |
% |
|
|
21,873 |
|
|
|
17.0 |
% |
|
|
71,112 |
|
|
|
13.1 |
% |
|
|
113,657 |
|
|
|
27.4 |
% |
Other income (loss) |
|
|
117 |
|
|
|
0.1 |
% |
|
|
1,415 |
|
|
|
1.1 |
% |
|
|
(1,787 |
) |
|
|
(0.3 |
%) |
|
|
21,972 |
|
|
|
5.3 |
% |
Less: Net income attributable to non-controlling interests |
|
|
553 |
|
|
|
0.3 |
% |
|
|
982 |
|
|
|
0.8 |
% |
|
|
1,647 |
|
|
|
0.3 |
% |
|
|
7,379 |
|
|
|
1.8 |
% |
Add-back: Depreciation and amortization |
|
|
5,902 |
|
|
|
3.5 |
% |
|
|
2,570 |
|
|
|
2.0 |
% |
|
|
15,039 |
|
|
|
2.8 |
% |
|
|
9,149 |
|
|
|
2.2 |
% |
Add-back: Asset impairments |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
25,000 |
|
|
|
4.6 |
% |
|
|
89,037 |
|
|
|
21.5 |
% |
EBITDA |
|
|
58,291 |
|
|
|
34.4 |
% |
|
|
12,782 |
|
|
|
9.9 |
% |
|
|
117,034 |
|
|
|
21.6 |
% |
|
|
105,590 |
|
|
|
25.5 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carried interest incentive compensation expense (reversal) to align with the timing of associated revenue |
|
|
3,767 |
|
|
|
2.2 |
% |
|
|
(3,360 |
) |
|
|
(2.6 |
%) |
|
|
(11,517 |
) |
|
|
(2.2 |
%) |
|
|
12,284 |
|
|
|
3.0 |
% |
Impact of fair value adjustments to real estate assets acquired in the Telford Acquisition (purchase accounting) that were sold in period |
|
|
2,289 |
|
|
|
1.3 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
9,289 |
|
|
|
1.7 |
% |
|
|
— |
|
|
|
0.0 |
% |
Integration and other costs related to acquisitions |
|
|
525 |
|
|
|
0.3 |
% |
|
|
4,517 |
|
|
|
3.5 |
% |
|
|
1,544 |
|
|
|
0.3 |
% |
|
|
13,251 |
|
|
|
3.1 |
% |
Costs associated with workforce optimization efforts (1) |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
5,172 |
|
|
|
1.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
Costs associated with our reorganization, including cost-savings initiatives (2) |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
— |
|
|
|
0.0 |
% |
|
|
221 |
|
|
|
0.1 |
% |
Adjusted EBITDA |
|
$ |
64,872 |
|
|
|
38.2 |
% |
|
$ |
13,939 |
|
|
|
10.8 |
% |
|
$ |
121,522 |
|
|
|
22.4 |
% |
|
$ |
131,346 |
|
|
|
31.7 |
% |
(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 and were included in the “Operating, administrative, and other” line item in the accompanying consolidated statements of operations for the nine months ended September 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. |
Three Months Ended September 30, 2020 Compared to the Three Months Ended September 30, 2019
Revenue increased by $40.4 million, or 31.3%, for the three months ended September 30, 2020 as compared to the three months ended September 30, 2019, primarily driven by the Telford Acquisition in our development services line of business as well as increased asset management fees. These increases were partially offset by lower carried interest revenue and decreases in incentive and development fees due to the impact of COVID-19. Foreign currency translation had a 2.2% positive impact on total revenue during the three months ended September 30, 2020, primarily driven by strength in the British pound sterling and euro.
Cost of revenue was $40.4 million for the three months ended September 30, 2020 and was attributable to Telford, thus there is no prior period comparison.
41
Operating, administrative and other expenses increased by $15.5 million, or 11.1%, for the three months ended September 30, 2020 as compared to the same period in 2019. This was primarily attributable to an increase in bonuses in our development services line of business given higher gains on property sales and increased equity income from unconsolidated subsidiaries. Foreign currency translation also had a 1.9% negative impact on total operating expenses during the three months ended September 30, 2020. These items were partially offset by a reduction to certain operating expenses, such as travel and entertainment costs, in the third quarter of 2020 as a result of COVID-19.
A roll forward of our AUM by product type for the three months ended September 30, 2020 is as follows (dollars in billions):
|
|
Funds |
|
|
Separate Accounts |
|
|
Securities |
|
|
Total |
|
||||
Balance at June 30, 2020 |
|
$ |
41.9 |
|
|
$ |
61.2 |
|
|
$ |
6.5 |
|
|
$ |
109.6 |
|
Inflows |
|
|
1.6 |
|
|
|
1.7 |
|
|
|
0.3 |
|
|
|
3.6 |
|
Outflows |
|
|
(0.2 |
) |
|
|
(1.0 |
) |
|
|
(0.3 |
) |
|
|
(1.5 |
) |
Market appreciation (depreciation) |
|
|
1.5 |
|
|
|
1.0 |
|
|
|
0.3 |
|
|
|
2.8 |
|
Balance at September 30, 2020 |
|
$ |
44.8 |
|
|
$ |
62.9 |
|
|
$ |
6.8 |
|
|
$ |
114.5 |
|
AUM generally refers to the properties and other assets with respect to which we provide (or participate in) oversight, investment management services and other advice, and which generally consist of real estate properties or loans, securities portfolios and investments in operating companies and joint ventures. Our AUM is intended principally to reflect the extent of our presence in the real estate market, not the basis for determining our management fees. Our assets under management consist of:
|
• |
the total fair market value of the real estate properties and other assets either wholly-owned or held by joint ventures and other entities in which our sponsored funds or investment vehicles and client accounts have invested or to which they have provided financing. Committed (but unfunded) capital from investors in our sponsored funds is not included in this component of our AUM. The value of development properties is included at estimated completion cost. In the case of real estate operating companies, the total value of real properties controlled by the companies, generally through joint ventures, is included in AUM; and |
|
• |
the net asset value of our managed securities portfolios, including investments (which may be comprised of committed but uncalled capital) in private real estate funds under our fund of funds investments. |
Our calculation of AUM may differ from the calculations of other asset managers, and as a result, this measure may not be comparable to similar measures presented by other asset managers.
Nine Months Ended September 30, 2020 Compared to the Nine Months Ended September 30, 2019
Revenue increased by $128.6 million, or 31.1%, for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019, primarily driven by the Telford Acquisition in our development services line of business as well as higher carried interest revenue and increased asset management fees. These increases were partially offset by decreases in acquisition, disposition, incentive and development fees due to the impact of COVID-19. Foreign currency translation had a 0.1% negative impact on total revenue during the nine months ended September 30, 2020, primarily driven by weakness in the euro.
Cost of revenue was $125.5 million for the nine months ended September 30, 2020 and was attributable to Telford, thus there is no prior period comparison.
42
Operating, administrative and other expenses decreased by $13.0 million, or 2.8%, for the nine months ended September 30, 2020 as compared to the same period in 2019. The negative impact of COVID-19 on our operating results led to a corresponding decrease in carried interest expense. We also reduced certain operating expenses, such as travel and entertainment costs, in the nine months ended September 30, 2020 as a result of COVID-19. During the first half of 2019, we also incurred $5.2 million of costs in connection with our reorganization, which did not recur in the current period. These decreases were partially offset by higher incremental costs associated with Telford, which we acquired on October 1, 2019 (nine months of operating expenses incurred in 2020 versus $13.3 million of transaction costs incurred pre-acquisition during the nine months ended September 30, 2019) and rent expense for our new flexible space offering for the nine months ended September 30, 2020. Foreign currency translation had a negligible impact on total operating expenses during the nine months ended September 30, 2020.
A roll forward of our AUM by product type for the nine months ended September 30, 2020 is as follows (dollars in billions):
|
|
Funds |
|
|
Separate Accounts |
|
|
Securities |
|
|
Total |
|
||||
Balance at January 1, 2020 |
|
$ |
40.1 |
|
|
$ |
64.9 |
|
|
$ |
7.9 |
|
|
$ |
112.9 |
|
Inflows |
|
|
4.4 |
|
|
|
5.8 |
|
|
|
1.1 |
|
|
|
11.3 |
|
Outflows |
|
|
(1.3 |
) |
|
|
(6.4 |
) |
|
|
(1.3 |
) |
|
|
(9.0 |
) |
Market appreciation (depreciation) |
|
|
1.6 |
|
|
|
(1.4 |
) |
|
|
(0.9 |
) |
|
|
(0.7 |
) |
Balance at September 30, 2020 |
|
$ |
44.8 |
|
|
$ |
62.9 |
|
|
$ |
6.8 |
|
|
$ |
114.5 |
|
We describe above how we calculate AUM. Also, as noted above, our calculation of AUM may differ from the calculations of other asset managers, and as a result, this measure may not be comparable to similar measures presented by other asset managers.
Liquidity and Capital Resources
We believe that we can satisfy our working capital and funding requirements with internally generated cash flow and, as necessary, borrowings under our revolving credit facility. During the nine months ended September 30, 2020, we incurred $161.9 million of capital expenditures, net of tenant concessions received, which includes approximately $71.7 million related to technology enablement. Due to the uncertainty caused by COVID‑19, we expect our 2020 net capital expenditures to be meaningfully lower than initially forecast in our 2019 Annual Report. As of September 30, 2020, we had aggregate commitments of $84.0 million to fund future co-investments in our Real Estate Investments business, $10.4 million of which is expected to be funded in 2020. Additionally, as of September 30, 2020, we are committed to fund $41.0 million of additional capital to unconsolidated subsidiaries within our Real Estate Investments business, which we may be required to fund at any time. As of September 30, 2020, we had $2.8 billion of borrowings available under our revolving credit facility and $1.4 billion of cash and cash equivalents available for general corporate use.
We have historically relied on our internally generated cash flow and our revolving credit facility to fund our working capital, capital expenditure and general investment requirements (including strategic in-fill acquisitions) and have not sought other external sources of financing to help fund these requirements. In the absence of extraordinary events or a large strategic acquisition, we anticipate that our cash flow from operations and our revolving credit facility would be sufficient to meet our anticipated cash requirements for the foreseeable future, and at a minimum for the next 12 months. Given compensation is our largest expense and our sales and leasing professionals generally are paid on a commission and/or bonus basis that correlates with their revenue production, the negative effect of difficult market conditions is partially mitigated by the inherent variability of our compensation cost structure. In addition, when negative economic conditions have been particularly severe, we have moved decisively to lower operating expenses to improve financial performance, and then have restored certain expenses as economic conditions improved. We may seek to take advantage of market opportunities to refinance existing debt instruments, as we have done in the past, with new debt instruments at interest rates, maturities and terms we deem attractive. We may also, from time to time in our sole discretion, purchase, redeem, or retire our existing senior notes, through tender offers, in privately negotiated or open market transactions, or otherwise.
43
As noted above, we believe that any future significant acquisitions that we may make could require us to obtain additional debt or equity financing. In the past, we have been able to obtain such financing for material transactions on terms that we believed to be reasonable. However, it is possible that we may not be able to obtain acquisition financing on favorable terms, or at all, in the future if we decide to make any further significant acquisitions.
Our long-term liquidity needs, other than those related to ordinary course obligations and commitments such as operating leases, are generally comprised of three elements. The first is the repayment of the outstanding and anticipated principal amounts of our long-term indebtedness. If our cash flow is insufficient to repay our long-term debt when it comes due, then we expect that we would need to refinance such indebtedness or otherwise amend its terms to extend the maturity dates. We cannot make any assurances that such refinancing or amendments would be available on attractive terms, if at all.
The second long-term liquidity need is the payment of obligations related to acquisitions. Our acquisition structures often include deferred and/or contingent purchase price payments in future periods that are subject to the passage of time or achievement of certain performance metrics and other conditions. As of September 30, 2020, we had accrued $89.7 million ($20.6 million of which was a current liability) of deferred purchase consideration, which was included in accounts payable and accrued expenses and in other long-term liabilities in the accompanying consolidated balance sheets set forth in Item 1 of this Quarterly Report.
Lastly, as described in our 2019 Annual Report, our board of directors has authorized a program for the company to repurchase up to $500.0 million of our Class A common stock. As of December 31, 2019, $400.0 million was available for share repurchases under the authorized repurchase program. During the three months ended March 31, 2020, we spent $50.0 million to repurchase, through an existing stock repurchase plan entered into pursuant to Rule 10b5-1 under the Exchange Act, 1,050,084 shares of our Class A common stock with an average price paid per share of $47.62. We did not repurchase any of our stock during the three months ended June 30, 2020 and the three months ended September 30, 2020. As of October 29, 2020, we had $350.0 million of capacity remaining under our current stock repurchase program. Our stock repurchases have been funded with cash on hand and we intend to continue funding future stock repurchases with existing cash. We may utilize our stock repurchase program to continue offsetting the impact of our stock-based compensation program and on a more opportunistic basis if we believe our stock presents a compelling investment compared to other discretionary uses. The timing of future repurchases, and the actual amounts repurchased, will depend on a variety of factors, including the market price of our common stock, general market and economic conditions and other factors.
Historical Cash Flows
Operating Activities
Net cash provided by operating activities totaled $860.6 million for the nine months ended September 30, 2020, an increase of $685.9 million as compared to the nine months ended September 30, 2019. The company experienced an overall increase in net working capital of approximately $886.7 million, partially offset by lower net income of $211.8 million as compared to the same period in the previous year. The positive impact from net working capital was largely attributable to a decrease in accounts receivable due to a heightened focus on cash collections across our businesses, and lower corporate income tax payments, partially offset by a net decrease to accounts payable and accrued expenses, as well as compensation payable and accrued bonus.
Investing Activities
Net cash used in investing activities totaled $206.5 million for the nine months ended September 30, 2020, a decrease of $65.2 million as compared to the nine months ended September 30, 2019. This decrease was largely driven by lower capital expenditures, greater distributions received from unconsolidated subsidiaries as well as lower contributions to unconsolidated subsidiaries during the nine months ended September 30, 2020. This was partially offset by higher amounts paid for in-fill acquisitions during the nine months ended September 30, 2020.
44
Financing Activities
Net cash used in financing activities totaled $111.3 million for the nine months ended September 30, 2020, an increase of $59.4 million as compared to the nine months ended September 30, 2019. The increase was primarily due to a decrease in net borrowings of $52.0 million from our revolving credit facility and $43.2 million in lower net contributions received from non-controlling interests for the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019, partially offset by the impact of $44.1 million in less proceeds used for repurchase of common stock during the current period.
Indebtedness
Our level of indebtedness increases the possibility that we may be unable to pay the principal amount of our indebtedness and other obligations when due. In addition, we may incur additional debt from time to time to finance strategic acquisitions, investments, joint ventures or for other purposes, subject to the restrictions contained in the documents governing our indebtedness. If we incur additional debt, the risks associated with our leverage, including our ability to service our debt, would increase.
Long-Term Debt
We maintain credit facilities with third-party lenders, which we use for a variety of purposes. On March 4, 2019, CBRE Services, Inc. (CBRE Services) entered into an incremental assumption agreement with respect to its credit agreement, dated October 31, 2017 (such credit agreement, as amended by a December 20, 2018 incremental loan assumption agreement and such March 4, 2019 incremental assumption agreement, the 2019 Credit Agreement), which (i) extended the maturity of the U.S. dollar tranche A term loans under such credit agreement, (ii) extended the termination date of the revolving credit commitments available under such credit agreement and (iii) made certain changes to the interest rates and fees applicable to such tranche A term loans and revolving credit commitments under such credit agreement. The proceeds from the new tranche A term loan facility under the 2019 Credit Agreement were used to repay the $300.0 million of tranche A term loans outstanding under the credit agreement in effect prior to the entry into this 2019 incremental assumption agreement.
The 2019 Credit Agreement is a senior unsecured credit facility. As of September 30, 2020, the 2019 Credit Agreement provided for the following: (1) a $2.8 billion incremental revolving credit facility, which includes the capacity to obtain letters of credit and swingline loans and terminates on March 4, 2024; (2) a $300.0 million incremental tranche A term loan facility maturing on March 4, 2024, requiring quarterly principal payments unless our leverage ratio (as defined in the 2019 Credit Agreement) is less than or equal to 2.50 to 1.00 on the last day of the fiscal quarter immediately preceding any such payment date; and (3) a €400.0 million term loan facility due and payable in full at maturity on December 20, 2023.
On August 13, 2015, CBRE Services issued $600.0 million in aggregate principal amount of 4.875% senior notes due March 1, 2026 (the 4.875% senior notes) at a price equal to 99.24% of their face value. The 4.875% senior notes are unsecured obligations of CBRE Services, senior to all of its current and future subordinated indebtedness, but effectively subordinated to all of its current and future secured indebtedness. Interest accrues at a rate of 4.875% per year and is payable semi-annually in arrears on March 1 and September 1.
On September 26, 2014, CBRE Services issued $300.0 million in aggregate principal amount of 5.25% senior notes due March 15, 2025 (the 5.25% senior notes). On December 12, 2014, CBRE Services issued an additional $125.0 million in aggregate principal amount of 5.25% senior notes due March 15, 2025 at a price equal to 101.5% of their face value, plus interest deemed to have accrued from September 26, 2014. The 5.25% senior notes are unsecured obligations of CBRE Services, senior to all of its current and future subordinated indebtedness, but effectively subordinated to all of its current and future secured indebtedness. Interest accrues at a rate of 5.25% per year and is payable semi-annually in arrears on March 15 and September 15.
45
The indentures governing our 4.875% senior notes and 5.25% senior notes contain restrictive covenants that, among other things, limit our ability to create or permit liens on assets securing indebtedness, enter into sale/leaseback transactions and enter into consolidations or mergers. In addition, these indentures require that the 4.875% senior notes and the 5.25% senior notes be jointly and severally guaranteed on a senior basis by CBRE Group, Inc. and each domestic subsidiary of CBRE Services that guarantees the 2019 Credit Agreement.
Our 2019 Credit Agreement, 4.875% senior notes and 5.25% senior notes are all fully and unconditionally and jointly and severally guaranteed by us and certain subsidiaries (see Exhibit 22.1 for a listing of all such subsidiary guarantors). Combined summarized financial information for CBRE Group, Inc., (parent); CBRE Services (subsidiary issuer); and the guarantor subsidiaries (collectively referred to as the obligated group), which excludes investment balances in non-guarantor subsidiaries as well as income from consolidated non-guarantor subsidiaries, is as follows (dollars in thousands):
|
|
September 30, |
|
|
December 31, |
|
||
|
|
|
2020 |
|
|
|
2019 |
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
Current assets |
|
$ |
3,129,883 |
|
|
$ |
2,901,618 |
|
Noncurrent assets (1) |
|
|
5,200,369 |
|
|
|
5,610,084 |
|
Total assets (1) |
|
|
8,330,252 |
|
|
|
8,511,702 |
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
$ |
2,915,488 |
|
|
$ |
2,893,775 |
|
Noncurrent liabilities |
|
|
2,215,211 |
|
|
|
2,201,269 |
|
Total liabilities |
|
|
5,130,699 |
|
|
|
5,095,044 |
|
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2020 |
|
|
2019 |
|
||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
9,410,167 |
|
|
$ |
9,626,821 |
|
Operating income |
|
|
207,270 |
|
|
|
439,104 |
|
Net income |
|
|
188,518 |
|
|
|
447,936 |
|
(1) |
Includes $303.1 million and $574.6 million as of September 30, 2020 and December 31, 2019, respectively, of intercompany loan receivables from non-guarantor subsidiaries. All intercompany balances and transactions between CBRE Group, CBRE Services and the guarantor subsidiaries have been eliminated. |
The €400.0 million term loan facility under our 2019 Credit Agreement is also jointly and severally guaranteed by five of our foreign subsidiaries. Such subsidiaries have been omitted from the table above given they do not jointly and severally guarantee other amounts under the 2019 Credit Agreement, the 4.875% senior notes or the 5.25% senior notes. Additionally, such subsidiaries if considered in the aggregate as if they were a single subsidiary, would not constitute a significant subsidiary.
For additional information on all of our long-term debt, see Note 11 of the Notes to Consolidated Financial Statements set forth in Item 8 included in our 2019 Annual Report and Note 8 of the Notes to Consolidated Financial Statements (Unaudited) set forth in Item 1 of this Quarterly Report.
Short-Term Borrowings
We maintain a $2.8 billion revolving credit facility under the 2019 Credit Agreement and warehouse lines of credit with certain third-party lenders. For additional information on all of our short-term borrowings, see Note 11 of the Notes to Consolidated Financial Statements set forth in Item 8 included in our 2019 Annual Report and Notes 4 and 8 of the Notes to Consolidated Financial Statements (Unaudited) set forth in Item 1 of this Quarterly Report.
Off –Balance Sheet Arrangements
Our off-balance sheet arrangements are described in Note 10 of the Notes to Consolidated Financial Statements (Unaudited) set forth in Item 1 of this Quarterly Report and are incorporated by reference herein.
46
Cautionary Note on Forward-Looking Statements
This Quarterly Report includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. The words “anticipate,” “believe,” “could,” “should,” “propose,” “continue,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “will” and similar terms and phrases are used in this Quarterly Report to identify forward-looking statements. Except for historical information contained herein, the matters addressed in this Quarterly Report are forward-looking statements. These statements relate to analyses and other information based on forecasts of future results and estimates of amounts not yet determinable. These statements also relate to our future prospects, developments and business strategies.
These forward-looking statements are made based on our management’s expectations and beliefs concerning future events affecting us and are subject to uncertainties and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond our control. These uncertainties and factors could cause our actual results to differ materially from those matters expressed in or implied by these forward-looking statements.
The following factors are among those, but are not only those, that may cause actual results to differ materially from the forward-looking statements:
|
• |
disruptions in general economic, political and regulatory conditions, particularly in geographies or industry sectors where our business may be concentrated; |
|
• |
volatility or adverse developments in the securities, capital or credit markets, interest rate increases and conditions affecting the value of real estate assets, inside and outside the United States; |
|
• |
poor performance of real estate investments or other conditions that negatively impact clients’ willingness to make real estate or long-term contractual commitments and the cost and availability of capital for investment in real estate; |
|
• |
disruptions to business, market and operational conditions related to the COVID‑19 pandemic and the impact of government rules and regulations intended to mitigate the effects of this pandemic, including, without limitation, rules and regulations that impact us as a loan originator and servicer for U.S. Government Sponsored Enterprises; |
|
• |
foreign currency fluctuations and changes in currency restrictions, trade sanctions and import-export and transfer pricing rules; |
|
• |
changes in U.S. and international law and regulatory environments (including relating to anti-corruption, anti-money laundering, trade sanctions, tariffs, currency controls and other trade control laws), particularly in Asia, Africa, Russia, Eastern Europe and the Middle East, due to the level of political instability in those regions; |
|
• |
our ability to compete globally, or in specific geographic markets or business segments that are material to us; |
|
• |
our ability to identify, acquire and integrate accretive businesses; |
|
• |
costs and potential future capital requirements relating to businesses we may acquire; |
|
• |
integration challenges arising out of companies we may acquire; |
|
• |
our ability to retain and incentivize key personnel; |
|
• |
our ability to manage organizational challenges associated with our size; |
|
• |
negative publicity or harm to our brand and reputation; |
|
• |
increases in unemployment and general slowdowns in commercial activity; |
|
• |
trends in pricing and risk assumption for commercial real estate services; |
47
|
• |
the effect of significant changes in capitalization rates across different property types; |
|
• |
a reduction by companies in their reliance on outsourcing for their commercial real estate needs, which would affect our revenues and operating performance; |
|
• |
client actions to restrain project spending and reduce outsourced staffing levels; |
|
• |
declines in lending activity of U.S. Government Sponsored Enterprises, regulatory oversight of such activity and our mortgage servicing revenue from the commercial real estate mortgage market; |
|
• |
our ability to further diversify our revenue model to offset cyclical economic trends in the commercial real estate industry; |
|
• |
our ability to attract new user and investor clients; |
|
• |
our ability to retain major clients and renew related contracts; |
|
• |
our ability to leverage our global services platform to maximize and sustain long-term cash flow; |
|
• |
our ability to continue investing in our platform and client service offerings; |
|
• |
our ability to maintain expense discipline; |
|
• |
the emergence of disruptive business models and technologies; |
|
• |
the ability of our investment management business to maintain and grow assets under management and achieve desired investment returns for our investors, and any potential related litigation, liabilities or reputational harm possible if we fail to do so; |
|
• |
our ability to manage fluctuations in net earnings and cash flow, which could result from poor performance in our investment programs, including our participation as a principal in real estate investments; |
|
• |
our leverage under our debt instruments as well as the limited restrictions therein on our ability to incur additional debt, and the potential increased borrowing costs to us from a credit-ratings downgrade; |
|
• |
the ability of CBRE Capital Markets to periodically amend, or replace, on satisfactory terms, the agreements for its warehouse lines of credit; |
|
• |
variations in historically customary seasonal patterns that cause our business not to perform as expected; |
|
• |
litigation and its financial and reputational risks to us; |
|
• |
our exposure to liabilities in connection with real estate advisory and property management activities and our ability to procure sufficient insurance coverage on acceptable terms; |
|
• |
liabilities under guarantees, or for construction defects, that we incur in our development services business; |
|
• |
our and our employees’ ability to execute on, and adapt to, information technology strategies and trends; |
|
• |
cybersecurity threats or other threats to our information technology networks, including the potential misappropriation of assets or sensitive information, corruption of data or operational disruption; |
|
• |
our ability to comply with laws and regulations related to our global operations, including real estate licensure, tax, labor and employment laws and regulations, as well as the anti-corruption laws and trade sanctions of the U.S. and other countries; |
|
• |
changes in applicable tax or accounting requirements; |
|
• |
any inability for us to implement and maintain effective internal controls over financial reporting; |
|
• |
the effect of implementation of new accounting rules and standards or the impairment of our goodwill and intangible assets; and |
48
|
• |
the other factors described elsewhere in this Quarterly Report on Form 10-Q, included under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies,” “Quantitative and Qualitative Disclosures About Market Risk” and Part II, Item 1A, “Risk Factors” or as described in our 2019 Annual Report, our Quarterly Report on Form 10-Q for the quarter ended Mach 31, 2020, and our Quarterly Report on Form 10-Q for the quarter ended June, 30, 2020, in particular in Part II, Item 1A “Risk Factors”, or as described in the other documents and reports we file with the Securities and Exchange Commission (SEC). |
Forward-looking statements speak only as of the date the statements are made. You should not put undue reliance on any forward-looking statements. We assume no obligation to update forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information, except to the extent required by applicable securities laws. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements. Additional information concerning these and other risks and uncertainties is contained in our other periodic filings with the SEC.
Investors and others should note that we routinely announce financial and other material information using our investor relations website (https://ir.cbre.com), SEC filings, press releases, public conference calls and webcasts. We use these channels of distribution to communicate with our investors and members of the public about our company, our services and other items of interest. Information contained on our website is not part of this Quarterly Report or our other filings with the SEC.
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
The information in this section should be read in connection with the information on market risk related to changes in interest rates and non-U.S. currency exchange rates in Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019.
Our exposure to market risk primarily consists of foreign currency exchange rate fluctuations related to our international operations and changes in interest rates on debt obligations. We manage such risk primarily by managing the amount, sources, and duration of our debt funding and by using derivative financial instruments. We apply Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 815, “Derivatives and Hedging,” when accounting for derivative financial instruments. In all cases, we view derivative financial instruments as a risk management tool and, accordingly, do not use derivatives for trading or speculative purposes.
Exchange Rates
Our foreign operations expose us to fluctuations in foreign exchange rates. These fluctuations may impact the value of our cash receipts and payments in terms of our functional (reporting) currency, which is U.S. dollars. See the discussion of international operations, which is included in Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the caption “Items Affecting Comparability—International Operations” and is incorporated by reference herein.
Interest Rates
We manage our interest expense by using a combination of fixed and variable rate debt. Historically, we have entered into interest rate swap agreements to attempt to hedge the variability of future interest payments due to changes in interest rates. As of September 30, 2020, we did not have any outstanding interest rate swap agreements.
The estimated fair value of our senior term loans was approximately $752.7 million at September 30, 2020. Based on dealers’ quotes, the estimated fair values of our 4.875% senior notes and 5.25% senior notes were $697.4 million and $482.6 million, respectively, at September 30, 2020.
We utilize sensitivity analyses to assess the potential effect on our variable rate debt. If interest rates were to increase 100 basis points on our outstanding variable rate debt at September 30, 2020, the net impact of the additional interest cost would be a decrease of $5.8 million on pre-tax income and a decrease of $5.8 million in cash provided by operating activities for the nine months ended September 30, 2020.
49
Item 4. |
Controls and Procedures |
Disclosure Controls and Procedures
Rule 13a-15 of the Securities and Exchange Act of 1934, as amended, requires that we conduct an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this Quarterly Report, and we have a disclosure policy in furtherance of the same. This evaluation is designed to ensure that all corporate disclosure is complete and accurate in all material respects. The evaluation is further designed to ensure that all information required to be disclosed in our SEC reports is accumulated and communicated to management to allow timely decisions regarding required disclosures and recorded, processed, summarized and reported within the time periods and in the manner specified in the SEC’s rules and forms. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. Our Chief Executive Officer and Chief Financial Officer supervise and participate in this evaluation, and they are assisted by members of our Disclosure Committee. Our Disclosure Committee consists of our General Counsel, our Senior Vice President, Corporate Finance, our Chief Administrative Officer, our Chief Communication Officer, our Vice President of Global SOX Assurance, our Senior Officers of significant business lines and other select employees.
We conducted the required evaluation, and our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (as defined by Securities Exchange Act Rule 13a-15(e)) were not effective as of September 30, 2020 due to the material weaknesses in internal control over financial reporting that was disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019 (2019 Annual Report).
Notwithstanding such material weaknesses in internal control over financial reporting, our management concluded that our consolidated financial statements in this Quarterly Report on Form 10-Q present fairly, in all material respects, the company’s financial position, results of operations and cash flows as of the dates, and for the periods presented, in conformity with U.S. GAAP.
Remediation
As previously described in Part II, Item 9A of our 2019 Annual Report, we began implementing a remediation plan to address the material weaknesses mentioned above. Such weaknesses will not be considered remediated until the applicable controls operate for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively.
Changes in Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting during the fiscal quarter ended September 30, 2020 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
50
PART II – OTHER INFORMATION
Item 1. |
Legal Proceedings |
There have been no material changes to our legal proceedings as previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019.
Item 1A. |
Risk Factors |
There have been no material changes to our risk factors as previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020.
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
None.
51
Item 6. |
Exhibits |
|
|
|
|
Incorporated by Reference |
||||||||
Exhibit No. |
|
Exhibit Description |
|
Form |
|
SEC File No. |
|
Exhibit |
|
Filing Date |
|
Filed Herewith |
|
|
|
|
|
|
|
|
|
|
|
|
|
3.1 |
|
Amended and Restated Certificate of Incorporation of CBRE Group, Inc. |
|
8-K |
|
001-32205 |
|
3.1 |
|
05/23/2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2 |
|
|
8-K |
|
001-32205 |
|
3.1 |
|
03/27/2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1 |
|
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.1 |
|
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1 |
|
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2 |
|
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 |
|
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS |
|
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document) |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.SCH |
|
Inline XBRL Taxonomy Extension Schema Document |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.DEF |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.LAB |
|
Inline XBRL Taxonomy Extension Label Linkbase Document |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
104 |
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
|
|
|
|
|
|
|
|
|
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
+ |
Denotes a management contract or compensatory arrangement |
52
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
CBRE GROUP, INC. |
|
|
|
Date: October 29, 2020 |
|
/s/ Leah C. Stearns |
|
|
Leah C. Stearns |
|
|
Chief Financial Officer (Duly Authorized Officer) |
|
|
|
53