A Dark Vector Cognition product

Item 6. Selected Financial Data

14K characters. Original on sec.gov · Markdown

Item 6. Selected Financial Data

| --- | --- |

The following table sets forth our selected historical consolidated financial information for each of the five years in the period ended December 31, 2017. The statement of operations data, the statement of cash flows data and the other data for the years ended December 31, 2017, 2016 and 2015 and the balance sheet data as of December 31, 2017 and 2016 were derived from our audited consolidated financial statements included elsewhere in this Form 10-K. The statement of operations data, the statement of cash flows data and the other data for the years ended December 31, 2014 and 2013, and the balance sheet data as of December 31, 2015, 2014 and 2013 were derived from our audited consolidated financial statements that are not included in this Form 10-K.

The selected financial data presented below is not necessarily indicative of results of future operations and should be read in conjunction with our consolidated financial statements and the information included under the headings “Management's Discussion and Analysis of Financial Condition and Results of Operations” included elsewhere in this Form 10-K.

Year Ended December 31,
201720162015 (1)20142013
(Dollars in thousands, except share data)
STATEMENTS OF OPERATIONS DATA:
Revenue$14,209,608$13,071,589$10,855,810$9,049,918$7,184,794
Operating income1,071,442815,487835,944792,254616,128
Interest income9,8538,0516,3116,2336,289
Interest expense136,814144,851118,880112,035135,082
Write-off of financing costs on extinguished debt——2,68523,08756,295
Income from continuing operations697,946584,064558,877513,503321,798
Income from discontinued operations, net of income taxes————26,997
Net income697,946584,064558,877513,503348,795
Net income attributable to non-controlling interests6,46712,09111,74529,00032,257
Net income attributable to CBRE Group, Inc.691,479571,973547,132484,503316,538
Income Per Share (2):
Basic income per share attributable to CBRE Group, Inc. shareholders
Income from continuing operations attributable to CBRE Group, Inc.$2.05$1.71$1.64$1.47$0.95
Income from discontinued operations attributable to CBRE Group, Inc.————0.01
Net income attributable to CBRE Group, Inc.$2.05$1.71$1.64$1.47$0.96
Diluted income per share attributable to CBRE Group, Inc. shareholders
Income from continuing operations attributable to CBRE Group, Inc.$2.03$1.69$1.63$1.45$0.94
Income from discontinued operations attributable to CBRE Group, Inc.————0.01
Net income attributable to CBRE Group, Inc.$2.03$1.69$1.63$1.45$0.95
Weighted average shares:
Basic337,658,017335,414,831332,616,301330,620,206328,110,004
Diluted340,783,556338,424,563336,414,856334,171,509331,762,854
Year Ended December 31,
201720162015 (1)20142013
(Dollars in thousands)
STATEMENTS OF CASH FLOWS DATA:
Net cash provided by operating activities$710,505$450,315$651,897$661,780$745,108
Net cash used in investing activities(141,415)(7,439)(1,618,959)(151,556)(464,994)
Net cash (used in) provided by financing activities(603,736)(199,643)789,548(232,069)(866,281)
OTHER DATA:
EBITDA (3)$1,690,701$1,372,362$1,297,335$1,142,252$982,883
Adjusted EBITDA (3)$1,709,534$1,561,003$1,412,724$1,166,125$1,022,255
BALANCE SHEET DATA:
Cash and cash equivalents$751,774$762,576$540,403$740,884$491,912
Total assets (4)11,483,83010,779,58711,017,9437,568,0106,998,414
Long-term debt, including current portion, net (4)1,999,6112,548,1372,679,5391,851,0121,840,680
Notes payable on real estate, net (4)17,87225,96938,25841,445130,472
Total liabilities (4)7,404,2827,722,3428,258,8735,266,6125,062,408
Total CBRE Group, Inc. stockholders' equity4,019,4303,014,4872,712,6522,259,8301,895,785

Note: We have not declared any cash dividends on common stock for the periods shown.

(1)On September 1, 2015, CBRE, Inc., our wholly-owned subsidiary, closed on a Stock and Asset Purchase Agreement with Johnson Controls, Inc. (JCI) to acquire JCI’s Global Workplace Solutions (JCI-GWS) business (which we refer to as the GWS Acquisition). The results for the year ended December 31, 2015 include the operations of JCI-GWS from September 1, 2015, the date such business was acquired.
(2)See Income Per Share information in Note 16 of our Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
(3)Includes EBITDA related to discontinued operations of $7.9 million for the year ended December 31, 2013.

EBITDA and adjusted EBITDA are not recognized measurements under accounting principles generally accepted in the United States, or 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 EBITDA and adjusted EBITDA may not be comparable to similarly titled measures of other companies.

EBITDA represents earnings before net interest expense, write-off of financing costs on extinguished debt, income taxes, depreciation and amortization. Amounts shown for adjusted EBITDA further remove (from EBITDA) the impact of certain cash and non-cash charges related to acquisitions, cost-elimination expenses and certain carried interest incentive compensation expense (reversal) to align with the timing of associated revenue. 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.

EBITDA and adjusted EBITDA are not intended to be measures of free cash flow for our discretionary use because they do not consider certain cash requirements such as tax and debt service payments. These measures may also differ from the amounts calculated under similarly titled definitions in our debt instruments, which amounts 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 and making certain restricted payments. We also use adjusted EBITDA as a significant component when measuring our operating performance under our employee incentive compensation programs.

EBITDA and adjusted EBITDA are calculated as follows (dollars in thousands):

Year Ended December 31,
20172016201520142013
Net income attributable to CBRE Group, Inc.$691,479$571,973$547,132$484,503$316,538
Add:
Depreciation and amortization (i)406,114366,927314,096265,101191,270
Non-amortizable intangible asset impairment————98,129
Interest expense (ii)136,814144,851118,880112,035138,379
Write-off of financing costs on extinguished debt——2,68523,08756,295
Provision for income taxes (iii)466,147296,662320,853263,759188,561
Less:
Interest income9,8538,0516,3116,2336,289
EBITDA (iv)1,690,7011,372,3621,297,3351,142,252982,883
Adjustments:
Integration and other costs related to acquisitions27,351125,74348,865—12,591
Carried interest incentive compensation (reversal) expense to align with the timing of associated revenue(8,518)(15,558)26,08523,8739,160
Cost-elimination expenses—78,45640,439—17,621
Adjusted EBITDA (iv)$1,709,534$1,561,003$1,412,724$1,166,125$1,022,255
(i)Includes depreciation and amortization related to discontinued operations of $0.9 million for the year ended December 31, 2013.
(ii)Includes interest expense related to discontinued operations of $3.3 million for the year ended December 31, 2013.
(iii)Provision for income taxes for the year ended December 31, 2017 includes a net charge of $143.4 million attributable to the Tax Cuts and Jobs Act signed into law on December 22, 2017. For the year ended December 31, 2013, includes provision for income taxes related to discontinued operations of $1.3 million.
(iv)Includes EBITDA related to discontinued operations of $7.9 million for the year ended December 31, 2013.
(4)In the third quarter of 2015, we elected to early adopt the provisions of Accounting Standards Update (ASU) 2015-03, “Interest – Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.” This ASU required that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability instead of separately being recorded in other assets. As of December 31, 2014, deferred financing costs totaling $25.6 million were reclassified from other assets and netted against the related debt liabilities to conform with the 2015 presentation. See Deferred Financing Costs discussion within Note 2 of our Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. Amounts for 2013 have not been reclassified to conform with the presentation in 2014, 2015, 2016 and 2017.

Previous: Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities · Next: Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations