Exhibit 99.1

 

PRESS RELEASE
	Corporate Headquarters
	400 South Hope Street
	25th Floor
	Los Angeles, CA 90071
	www.cbre.com

 

FOR IMMEDIATE RELEASE

 

For further information:

Steve Iaco

Senior Managing Director

Investor Relations & Corporate Communications

212.984.6535

 

CBRE GROUP, INC. REPORTS ROBUST REVENUE AND ADJUSTED EARNINGS

GROWTH FOR FULL-YEAR AND FOURTH-QUARTER 2015

 

Adjusted Earnings Per Share up 22% to $2.05 for 2015 (26% local currency)

Fee Revenue up 14% for 2015 (20% local currency)

GAAP Net Income up 13% for 2015 (18% local currency)

18.3% Normalized EBITDA Margin on Fee Revenue for 2015

 

Los Angeles, CA – February 3, 2016 — CBRE Group, Inc. (NYSE:CBG) today reported robust revenue and adjusted earnings growth for the year and fourth quarter ended December 31, 2015, with full-year revenue and normalized EBITDA reaching new highs for the company*.

 

Full-Year 2015 Results

 

·                 Revenue for full-year 2015 totaled $10.9 billion, an increase of 20% (26% local currency1).  Fee revenue2 increased 14% (20% local currency) to $7.7 billion.  Excluding the acquired Global Workplace Solutions business, which CBRE purchased on September 1, 2015, revenue and fee revenue both increased 15% in local currency.

 

·                 Adjusted net income3 for 2015 rose 23% to $689.2 million, while adjusted earnings per diluted share3 improved 22% to $2.05.  Adjustments (net of tax) for the year included $15.8 million to align the timing of carried interest expense and associated revenue recognition, $34.6 million for integration costs associated with the Global Workplace Solutions acquisition, $61.4 million of acquisition-related non-cash amortization as well as $28.6 million that was incurred to eliminate costs to enhance margins going forward.

 

·                 On a U.S. GAAP basis, net income for 2015 rose 13% to $547.1 million, and earnings per diluted share increased 12% to $1.63.

 

·                 Normalized EBITDA4 increased 21% to $1.4 billion in 2015 and EBITDA4 rose 14% to $1.3 billion for 2015.

 

*All percentage changes versus prior-year periods throughout this press release are in U.S. dollars except where noted.

 

 

CBRE Press Release

February 3, 2016

Page 2

 

 

·                 Normalized EBITDA margin on fee revenue was 18.3% for 2015, a 110 basis point increase from the prior year.

 

·                 Foreign currency movement, including the marking of currency hedges to market, reduced EBITDA by approximately $34.8 million (or $0.07 per share) as compared to the prior year.  Without currency effects, adjusted earnings per share would have increased 26%.

 

“2015 was another year of exceptional performance for CBRE,” said Bob Sulentic, the company’s president and chief executive officer. “The hard work of our people enabled us to set new company records for total revenue and earnings and drive double-digit top- and bottom-line growth. As important, we made many strategic gains, which have positioned CBRE to continue to create value for our clients and shareholders.”

 

Fourth-Quarter 2015 Results

 

Adjusted Earnings Per Share up 19% to $0.81 for Q4 2015 (21% local currency)

Fee Revenue up 18% for Q4 2015 (23% local currency)

 

·                 Revenue for the fourth quarter totaled $3.7 billion, an increase of 33% (38% local currency).  Fee revenue increased 18% (23% local currency) to $2.6 billion.  The fourth quarter of 2015 included approximately $745 million of revenue from the acquired Global Workplace Solutions business.  Excluding the acquired Global Workplace Solutions business, revenue and fee revenue were up 11% and 10%, respectively, in local currency. This growth was achieved on top of an exceptionally strong fourth quarter of 2014, when revenue increased 25% (28% local currency) compared with the year-earlier fourth quarter.

 

·                 Adjusted net income rose 19% to $271.5 million, while adjusted earnings per share improved 19% to $0.81.  For the fourth quarter of 2015, adjustments (net of tax) included $15.5 million to align the timing of carried interest expense and associated revenue recognition, $16.6 million for integration costs associated with the acquired Global Workplace Solutions business, $27.2 million of acquisition-related non-cash amortization as well as $28.6 million that was incurred to eliminate costs to enhance margins going forward.

 

·                 On a U.S. GAAP basis, net income and earnings per diluted share decreased to $180.0 million and $0.53, respectively.

 

·                 Normalized EBITDA increased 26% to $517.6 million and EBITDA rose 9% to $427.6 million.

 

·                 Normalized EBITDA margin on fee revenue was 20.3%, a 130 basis point increase from the prior-year fourth quarter.

 

·                 Foreign currency movement, including the marking of currency hedges to market, reduced EBITDA by approximately $3.8 million (or $0.01 per share) as compared to the prior-year fourth quarter.

 

During the fourth quarter, revenue grew by double digits in all three global regions. The Americas, CBRE’s largest business segment, posted its 13th consecutive quarter of double-digit year-over-year increases as revenue climbed 22% (23% local currency). EMEA (Europe, the Middle East & Africa) and Asia Pacific saw revenue increase by 60% (69% local currency) and 37% (49% local currency), respectively.

 

 

CBRE Press Release

February 3, 2016

Page 3

 

 

The company’s principal businesses – global investment management and development services – also posted exceptionally strong results for the quarter.

 

Occupier outsourcing revenue and fee revenue more than doubled with the acquisition of Global Workplace Solutions. Excluding contributions from this acquisition, revenue and fee revenue rose 16% and 19%, respectively, in local currency.  (Occupier outsourcing revenue excludes associated leasing and sales revenue, most of which is contractual.)

 

Global leasing revenue rose 4% (8% local currency).  In the United States, growth was muted at 4%, which reflects a solid performance on top of an exceptionally strong 28% year-over-year increase in the fourth quarter of 2014.  The global increase in leasing was paced by Europe – notably France and the United Kingdom – as well as strong contributions from Canada and Mexico.

 

Capital markets businesses remained highly active globally, although growth rates slowed from earlier in the year.  Global property sales rose 1% (7% local currency), after accounting for a decline in market volumes in the United Kingdom. Excluding the United Kingdom, the global growth rate was 6% (13% local currency) – driven by improved performance in the United States and across much of Asia Pacific and continental Europe. While investor interest in United Kingdom property remains strong, with cap rates stable and rental rates increasing in the fourth quarter, capital has been migrating to continental Europe as the economies there strengthen and property yields are higher. Commercial mortgage services revenue increased 5% (6% local currency). CBRE’s loan servicing portfolio totaled $135 billion at the end of 2015.

 

Asset Services had a strong quarter. Revenue rose 10% (15% local currency) while fee revenue increased 12% (18% local currency) with notable growth in EMEA and the Americas. Valuation revenue rose 1% (9% local currency).

 

During the fourth quarter, CBRE completed four in-fill acquisitions, including a data analytics firm, a retail brokerage specialist, a leader in capital markets services for affordable housing, and its former affiliate in Memphis, TN.

 

Fourth-Quarter 2015 Segment Results

 

Americas Region (U.S., Canada and Latin America)

 

Revenue rose 22% (23% local currency) to $2.0 billion.  Fee revenue rose 15% (17% local currency) to $1.4 billion.  Excluding the acquired Global Workplace Solutions business, revenue and fee revenue both rose 9% in local currency. Normalized EBITDA increased 7% (9% local currency) to $260.9 million.

 

EMEA Region (primarily Europe)

 

Revenue improved 60% (69% local currency) to $1.2 billion.  Fee revenue rose 26% (36% local currency) to $687.7 million.  Excluding the acquired Global Workplace Solutions business, revenue and fee revenue were up 13% and 12%, respectively, in local currency. Normalized EBITDA increased 33% (45% local currency) to $93.1 million.

 

Asia Pacific Region (Asia, Australia and New Zealand)

 

Revenue increased 37% (49% local currency) to $379.5 million.  Fee revenue rose 14% (27% local currency) to $260.3 million.  Excluding the acquired Global Workplace Solutions business, revenue and fee revenue were up 16% and 11%, respectively, in local currency. Normalized EBITDA increased 11% (24% local currency) to $36.8 million.

 

 

CBRE Press Release

February 3, 2016

Page 4

 

 

Global Investment Management (investment management operations in the U.S., Europe and Asia Pacific)

 

Revenue rose 14% (22% local currency) to $142.3 million, primarily driven by higher carried interest tied to significant returns for clients on property dispositions. Normalized EBITDA increased 79% (94% local currency) to $52.2 million.

 

Assets Under Management (AUM) totaled $89.0 billion at the end of 2015.  Compared with year-end 2014, AUM was up $1.9 billion in local currency, but down when converted into U.S. dollars.  During the fourth quarter, AUM increased by $3.0 billion, after a $1.1 billion drag from currency movement.

 

Development Services (real estate development and investment activities primarily in the U.S.)

 

Revenue decreased to $20.3 million, while EBITDA more than doubled to $74.7 million. Development projects in process totaled $6.7 billion, up $1.3 billion from year-end 2014. The pipeline inventory totaled $3.6 billion, down $0.4 billion from year-end 2014, as projects have been converted from pipeline to in-process.

 

Business Outlook

 

“CBRE has a sustained competitive advantage. Our leading global brand and strong culture help us to attract – and keep – tremendous talent and highly desirable clients. Investments in our platform, particularly in technology and data analytics, are helping our people create value for these clients. Our revenue base is more stable and ‘stickier’ than ever before,” Mr. Sulentic said.

 

“While we are mindful of concerns about China’s slowing growth and the effect of lower oil prices, fundamentals in our sector remain on solid footing. We are positioned for another strong year in 2016, but are maintaining flexibility in case the economy weakens. Our outlook is based on economists’ consensus view that the global economy will maintain its modest rate of growth in 2016.”

 

CBRE anticipates double-digit growth again in 2016, supported by continued gains in market share, and expects to achieve adjusted earnings-per-share in the range of $2.27 to $2.37 for 2016. This equates to a growth rate of 13% at the mid-point of the guidance.

 

Conference Call Details

The Company’s fourth-quarter earnings conference call will be held today (Wednesday, February 3, 2016) at 8:00 a.m. Eastern Time.  A webcast, along with an associated slide presentation, will be accessible through the Investor Relations section of the Company’s website at www.cbre.com/investorrelations.

 

The direct dial-in number for the conference call is 877-407-8037 for U.S. callers and 201-689-8037 for international callers.  A replay of the call will be available starting at 1 p.m. Eastern Time on February 3, 2016, and ending at midnight Eastern Time on February 10, 2016.  The dial-in number for the replay is 877-660-6853 for U.S. callers and 201-612-7415 for international callers.  The access code for the replay is 13626794.  A transcript of the call will be available on the Company’s Investor Relations website at www.cbre.com/investorrelations.

 

About CBRE Group, Inc.

 

CBRE Group, Inc. (NYSE:CBG), a Fortune 500 and S&P 500 company headquartered in Los Angeles, is the world’s largest commercial real estate services and investment firm (in terms of 2015 revenue).  The Company has more than 70,000 employees (excluding affiliates), and serves real estate owners, investors and occupiers through more than 400 offices

 

 

CBRE Press Release

February 3, 2016

Page 5

 

 

(excluding affiliates) worldwide.  CBRE offers strategic advice and execution for property sales and leasing; corporate services; property, facilities and project management; mortgage banking; appraisal and valuation; development services; investment management; and research and consulting.  Please visit our website at www.cbre.com.

 

The information contained in, or accessible through, the Company’s website is not incorporated into this press release.

 

Note: This release contains forward-looking statements within the meaning of the ‘‘safe harbor’’ provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding our future growth momentum, operations, financial performance (including adjusted earnings per share expectations), market share, and business outlook.  These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results and performance in future periods to be materially different from any future results or performance suggested in forward-looking statements in this release.  Any forward-looking statements speak only as of the date of this release and, except to the extent required by applicable securities laws, the Company expressly disclaims any obligation to update or revise any of them to reflect actual results, any changes in expectations or any change in events.  If the Company does update one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those or other forward-looking statements.  Factors that could cause results to differ materially include, but are not limited to: disruptions in general economic and business conditions, particularly in geographies where our business may be concentrated; volatility and disruption of the securities, capital and credit markets; interest rate increases; the cost and availability of capital for investment in real estate; clients’ willingness to make real estate or long-term contractual commitments and other factors affecting the value of real estate assets, inside and outside the United States; increases in unemployment and general slowdowns in commercial activity; trends in pricing and risk assumption for commercial real estate services; the effect of significant movements in average cap 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 Government Sponsored Enterprises, regulatory oversight of such activity and our mortgage servicing revenue from the U.S. commercial real estate mortgage market; our ability to 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 maintain EBITDA margins that enable us to continue investing in our platform and client service offerings; our ability to control costs relative to revenue growth; variations in historically customary seasonal patterns that cause our business not to perform as expected; changes in domestic and international law and regulatory environments (including relating to anti-corruption, anti-money laundering, trade sanctions, currency controls and other trade control laws), particularly in Russia, Eastern Europe and the Middle East, due to the level of political instability in those regions; foreign currency fluctuations; our ability to identify, acquire and integrate synergistic and accretive businesses; costs and potential future capital requirements relating to businesses we may acquire; integration challenges arising out of our Global Workplace Solutions acquisition as well as of other companies we may acquire, and our ability to achieve expected cost synergies relating to those acquisitions; our and our employees’ ability to execute on, and adapt to, information technology strategies and trends; the ability of our Global 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 and our ability to perform under our credit facilities, indentures and other debt instruments; 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; the ability of CBRE Capital Markets to periodically amend, or replace, on satisfactory terms, the agreements for its warehouse lines of credit; our ability to compete globally, or in specific geographic markets or business segments that are material to us; changes in tax laws in the United States or in other jurisdictions in which our business may be concentrated that reduce or eliminate deductions or other tax benefits we receive; our ability to maintain our effective tax rate at or below current levels; our ability to comply with laws and regulations related to our global operations, including real estate licensure, labor and employment laws and regulations, as well as the anti-corruption laws and trade sanctions of the U.S. and other countries; and the effect of implementation of new accounting rules and standards.

 

Additional information concerning factors that may influence the Company’s financial information is discussed under “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “Quantitative and Qualitative Disclosures About Market Risk” and “Cautionary Note on Forward-Looking Statements” in both our Annual Report on Form 10-K for the year ended December 31, 2014 and our Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, as well as in the Company’s press releases and other periodic filings with the Securities and Exchange Commission (the SEC).  Such filings are available publicly and may be obtained on the Company’s website at www.cbre.com or upon written request from CBRE’s Investor Relations Department at investorrelations@cbre.com.

 

 

CBRE Press Release

February 3, 2016

Page 6

 

 

Note – CBRE has not reconciled the (non-GAAP) adjusted earnings per share guidance included in this release to the most directly comparable GAAP measure because this cannot be done without unreasonable effort.

 

The terms “fee revenue,” “adjusted net income,” “adjusted earnings per share” (or adjusted EPS), “EBITDA” and “Normalized EBITDA,” all of which CBRE uses in this press release, are non-GAAP financial measures under SEC guidelines, and you should refer to the footnotes below as well as the “Non-GAAP Financial Measures” section in this press release for a further explanation of these measures.  We have also included in that section reconciliations of these measures in specific periods to their most directly comparable financial measure calculated and presented in accordance with U.S. GAAP for those periods.

 

1 Local currency percentage change is calculated by comparing current-period results at prior-period exchange rates versus prior-period results.

 

2 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.

 

3 Adjusted net income and adjusted earnings per share (or adjusted EPS) include the impact of adjusting the provision for income taxes to a normalized rate as well as exclude the effect of selected charges from U.S. GAAP net income and U.S. GAAP earnings per diluted share.  Adjustments during the periods presented included the write-off of financing costs on extinguished debt, amortization expense related to certain intangible assets attributable to acquisitions, integration and other costs related to acquisitions, cost containment expenses and certain carried interest incentive compensation expense.

 

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

 

 

CBRE Press Release

February 3, 2016

Page 7

 

 

CBRE GROUP, INC.

OPERATING RESULTS

FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2015 AND 2014

(Dollars in thousands, except share data)

 

		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Revenue		$	3,700,242		$	2,787,194		$	10,855,810		$	9,049,918
Costs and expenses:
Cost of services		2,530,521			1,706,343			7,082,932			5,611,262
Operating, administrative and other		864,771			743,337			2,633,609			2,438,960
Depreciation and amortization		98,598			69,444			314,096			265,101
Total costs and expenses		3,493,890			2,519,124			10,030,637			8,315,323
Gain on disposition of real estate		631			20,557			10,771			57,659
Operating income		206,983			288,627			835,944			792,254
Equity income from unconsolidated subsidiaries		123,463			34,150			162,849			101,714
Other income (loss)		1,118			1,131			(3,809)			12,183
Interest income		1,454			1,912			6,311			6,233
Interest expense		35,813			27,709			118,880			112,035
Write-off of financing costs on extinguished debt		-			-			2,685			23,087
Income before provision for income taxes		297,205			298,111			879,730			777,262
Provision for income taxes		114,610			92,441			320,853			263,759
Net income		182,595			205,670			558,877			513,503
Less: Net income attributable to non-controlling interests		2,552			1,393			11,745			29,000
Net income attributable to CBRE Group, Inc.		$	180,043		$	204,277		$	547,132		$	484,503
Basic income per share:
Net income per share attributable to CBRE Group, Inc.		$	0.54		$	0.62		$	1.64		$	1.47
Weighted average shares outstanding for basic income per share		333,783,269			331,875,303			332,616,301			330,620,206
Diluted income per share:
Net income per share attributable to CBRE Group, Inc.		$	0.53		$	0.61		$	1.63		$	1.45
Weighted average shares outstanding for diluted income per share		337,223,824			335,106,838			336,414,856			334,171,509
EBITDA		$	427,610		$	391,959		$	1,297,335		$	1,142,252

 

 

CBRE Press Release

February 3, 2016

Page 8

 

 

CBRE GROUP, INC.

SEGMENT RESULTS

FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER, 2015 AND 2014

(Dollars in thousands)

 

 

		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Americas
Revenue		$	1,971,160		$	1,620,490		$	6,189,913		$	5,203,766
Costs and expenses:
Cost of services		1,358,386			1,065,973			4,116,257			3,398,443
Operating, administrative and other		373,805			318,514			1,257,310			1,111,091
Depreciation and amortization		64,158			41,418			198,908			149,214
Operating income		$	174,811		$	194,585		$	617,438		$	545,018
EBITDA		$	242,040		$	242,917		$	836,370		$	725,559
EMEA
Revenue		$	1,186,883		$	740,093		$	3,004,484		$	2,344,252
Costs and expenses:
Cost of services		900,063			471,619			2,205,550			1,605,859
Operating, administrative and other		221,344			198,364			624,924			582,182
Depreciation and amortization		23,796			15,766			68,370			64,628
Operating income		$	41,680		$	54,344		$	105,640		$	91,583
EBITDA		$	65,175		$	70,205		$	176,321		$	158,424
Asia Pacific
Revenue		$	379,539		$	277,178		$	1,135,070		$	967,777
Costs and expenses:
Cost of services		272,072			168,751			761,125			606,960
Operating, administrative and other		86,580			75,329			286,706			272,946
Depreciation and amortization		4,223			4,044			15,580			14,661
Operating income		$	16,664		$	29,054		$	71,659		$	73,210
EBITDA		$	20,656		$	33,098		$	87,059		$	87,871
Global Investment Management
Revenue		$	142,329		$	125,152		$	460,700		$	468,941
Costs and expenses:
Operating, administrative and other		119,631			113,280			349,324			373,977
Depreciation and amortization		5,925			7,499			29,020			32,802
Gain on disposition of real estate		-			-			-			23,028
Operating income		$	16,773		$	4,373		$	82,356		$	85,190
EBITDA		$	25,086		$	8,724		$	105,284		$	96,262
Development Services
Revenue		$	20,331		$	24,281		$	65,643		$	65,182
Costs and expenses:
Operating, administrative and other		63,411			37,850			115,345			98,764
Depreciation and amortization		496			717			2,218			3,796
Gain on disposition of real estate		631			20,557			10,771			34,631
Operating (loss) income		$	(42,945)		$	6,271		$	(41,149)		$	(2,747)
EBITDA		$	74,653		$	37,015		$	92,301		$	74,136

 

 

CBRE Press Release

February 3, 2016

Page 9

 

 

Non-GAAP Financial Measures

 

As noted above, the following measures are considered “non-GAAP financial measures” under SEC guidelines:

 

(i)                                 Fee revenue

(ii)                             Net income attributable to CBRE Group, Inc., as adjusted (which we also refer to as “adjusted net income”)

(iii)                         Diluted income per share attributable to CBRE Group, Inc. shareholders, as adjusted (which we also refer to as “adjusted earnings per share” or “adjusted EPS”)

(iv)                         EBITDA and EBITDA, as adjusted (the latter of which we also refer to as “Normalized EBITDA”)

 

None of these measures is a recognized measurement under U.S. generally accepted accounting principles, or U.S. GAAP, and when analyzing our operating performance, readers should use them in addition to, and not as an alternative for, their most directly comparable financial measure calculated and presented in accordance with U.S. GAAP.  Because not all companies use identical calculations, our presentation of these measures may not be comparable to similarly titled measures of other companies.

 

Our management generally uses these non-GAAP financial measures to evaluate operating performance and for other discretionary purposes, and the Company believes that 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.  The Company further uses certain of these measures, and believes that they are useful to investors, for purposes described below.

 

With respect to fee revenue:  The Company believes that investors may find this measure useful to analyze the financial performance of our Occupier Outsourcing and Asset Services business lines and our business generally because it excludes costs reimbursable by clients, and as such provides greater visibility into the underlying performance of our business.

 

With respect to adjusted net income, adjusted EPS, EBITDA and Normalized EBITDA:  The Company believes 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 accounting effects of acquisitions, which would include impairment charges of goodwill and intangibles created from acquisitions—and in the case of EBITDA and Normalized EBITDA—the effects of financings and income tax and the accounting effects of capital spending.  All of these measures may vary for different companies for reasons unrelated to overall operating performance.  In the case of EBITDA and Normalized EBITDA, these measures are not intended to be measures of free cash flow for our management’s discretionary use because they do not consider cash requirements such as tax and debt service payments.  The EBITDA and Normalized EBITDA measures calculated herein may also differ from the amounts calculated under similarly titled definitions in our credit facilities and 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.  The Company also uses Normalized EBITDA and adjusted EPS as significant components when measuring our operating performance under our employee incentive compensation programs.

 

 

CBRE Press Release

February 3, 2016

Page 10

 

 

Fee revenue, which excludes from revenue client reimbursed pass through costs largely associated with employees that are dedicated to client facilities and subcontracted vendor work performed for clients, is calculated as follows (dollars in thousands):

 

 

		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Consolidated
Revenue		$	3,700,242		$	2,787,194		$	10,855,810		$	9,049,918
Less: Pass through costs also recognized as revenue		1,144,971			613,742			3,125,473			2,258,626
Fee revenue		$	2,555,271		$	2,173,452		$	7,730,337		$	6,791,292
Occupier Outsourcing
Revenue1		$	1,598,159		$	766,140		$	4,034,922		$	2,794,422
Less: Pass through costs also recognized as revenue		1,010,861			488,811			2,591,340			1,796,411
Fee revenue1		$	587,298		$	277,329		$	1,443,582		$	998,011
Asset Services
Revenue1		$	264,884		$	241,457		$	1,025,447		$	919,431
Less: Pass through costs also recognized as revenue		134,110			124,931			534,133			462,215
Fee revenue1		$	130,774		$	116,526		$	491,314		$	457,216

 

1 Excludes related transaction revenue.
Americas
Revenue		$	1,971,160		$	1,620,490		$	6,189,913		$	5,203,766
Less: Pass through costs also recognized as revenue		526,538			369,032			1,690,786			1,373,291
Fee revenue		$	1,444,622		$	1,251,458		$	4,499,127		$	3,830,475
EMEA
Revenue		$	1,186,883		$	740,093		$	3,004,484		$	2,344,252
Less: Pass through costs also recognized as revenue		499,195			195,209			1,125,758			698,484
Fee revenue		$	687,688		$	544,884		$	1,878,726		$	1,645,768
Asia Pacific
Revenue		$	379,539		$	277,178		$	1,135,070		$	967,777
Less: Pass through costs also recognized as revenue		119,238			49,501			308,929			186,851
Fee revenue		$	260,301		$	227,677		$	826,141		$	780,926

 

 

CBRE Press Release

February 3, 2016

Page 11

 

 

Net income attributable to CBRE Group, Inc., as adjusted (or adjusted net income), and diluted income per share attributable to CBRE Group, Inc. shareholders, as adjusted (or adjusted EPS), are calculated as follows (dollars in thousands, except per share data):

 

		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Net income attributable to CBRE Group, Inc.		$	180,043		$	204,277		$	547,132		$	484,503
Plus / minus:
Cost containment expenses, net of tax		28,581			-			28,581			-
Amortization expense related to certain intangible assets
attributable to acquisitions, net of tax		27,177			10,997			61,446			48,261
Integration and other acquisition related costs, net of tax		16,603			-			34,614			-
Carried interest incentive compensation expense to align with
the timing of associated revenue, net of tax		15,459			12,341			15,759			14,430
Adjustment of taxes during the year to normalized rate		3,633			-			-			-
Write-off of financing costs on extinguished debt, net of tax		-			(120)			1,638			13,955
Net income attributable to CBRE Group, Inc. shareholders,
as adjusted		$	271,496		$	227,495		$	689,170		$	561,149
Diluted income per share attributable to CBRE Group, Inc.
shareholders, as adjusted		$	0.81		$	0.68		$	2.05		$	1.68
Weighted average shares outstanding for diluted income
per share		337,223,824			335,106,838			336,414,856			334,171,509

 

 

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

 

 

		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Net income attributable to CBRE Group, Inc.		$	180,043		$	204,277		$	547,132		$	484,503
Add:
Depreciation and amortization		98,598			69,444			314,096			265,101
Interest expense		35,813			27,709			118,880			112,035
Write-off of financing costs on extinguished debt		-			-			2,685			23,087
Provision for income taxes		114,610			92,441			320,853			263,759
Less:
Interest income		1,454			1,912			6,311			6,233
EBITDA		427,610			391,959			1,297,335			1,142,252
Adjustments:
Cost containment expenses		40,439			-			40,439			-
Carried interest incentive compensation expense to
align with the timing of associated revenue		25,592			20,447			26,085			23,873
Integration and other acquisition related costs		23,943			-			48,865			-
EBITDA, as adjusted		$	517,584		$	412,406		$	1,412,724		$	1,166,125

 

 

CBRE Press Release

February 3, 2016

Page 12

 

 

EBITDA and EBITDA, as adjusted (or Normalized EBITDA), for segments are calculated as follows (dollars in thousands):

 

		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Americas
Net income attributable to CBRE Group, Inc.		$	124,955		$	138,434		$	410,894		$	387,302
Adjustments:
Depreciation and amortization		64,158			41,418			198,908			149,214
Interest expense, net		17,303			3,638			34,788			15,959
Write-off of financing costs on extinguished debt		-			-			2,685			23,087
Royalty and management service (income) expense		(19,258)			5,245			(15,136)			(13,411)
Provision for income taxes		54,882			54,182			204,231			163,408
EBITDA		242,040			242,917			836,370			725,559
Cost containment expenses		7,491			-			7,491			-
Integration and other costs related to acquisitions		11,385			-			33,255			-
EBITDA, as adjusted		$	260,916		$	242,917		$	877,116		$	725,559
EMEA
Net income attributable to CBRE Group, Inc.		$	3,958		$	28,088		$	29,028		$	13,383
Adjustments:
Depreciation and amortization		23,796			15,766			68,370			64,628
Interest expense, net		7,685			12,856			41,341			50,344
Royalty and management service expense (income)		9,723			(6,504)			2,079			(5,210)
Provision for income taxes		20,013			19,999			35,503			35,279
EBITDA		65,175			70,205			176,321			158,424
Cost containment expenses		20,014			-			20,014			-
Integration and other costs related to acquisitions		7,869			-			8,868			-
EBITDA, as adjusted		$	93,058		$	70,205		$	205,203		$	158,424
Asia Pacific
Net income attributable to CBRE Group, Inc.		$	3,219		$	26,397		$	32,286		$	35,797
Adjustments:
Depreciation and amortization		4,223			4,044			15,580			14,661
Interest expense, net		1,309			673			3,998			2,250
Royalty and management service expense (income)		7,371			(22)			8,254			13,876
Provision for income taxes		4,534			2,006			26,941			21,287
EBITDA		20,656			33,098			87,059			87,871
Cost containment expenses		11,413			-			11,413			-
Integration and other costs related to acquisitions		4,689			-			6,742			-
EBITDA, as adjusted		$	36,758		$	33,098		$	105,214		$	87,871
Global Investment Management
Net income (loss) attributable to CBRE Group, Inc.		$	2,711		$	(10,607)		$	21,065		$	7,530
Adjustments:
Depreciation and amortization		5,925			7,499			29,020			32,802
Interest expense, net		7,948			7,979			31,510			33,896
Royalty and management service expense		2,164			1,281			4,803			4,745
Provision for income taxes		6,338			2,572			18,886			17,289
EBITDA		25,086			8,724			105,284			96,262
Carried interest incentive compensation expense		25,592			20,447			26,085			23,873
to align with the timing of associated revenue
Cost containment expenses		1,521			-			1,521			-
EBITDA, as adjusted		$	52,199		$	29,171		$	132,890		$	120,135
Development Services
Net income attributable to CBRE Group, Inc.		$	45,200		$	21,965		$	53,859		$	40,491
Adjustments:
Depreciation and amortization		496			717			2,218			3,796
Interest expense, net		114			651			932			3,353
Provision for income taxes		28,843			13,682			35,292			26,496
EBITDA		$	74,653		$	37,015		$	92,301		$	74,136

 

CBRE GROUP, INC.