Guarantor and Nonguarantor Financial Statements | 14. Guarantor and Nonguarantor Financial Statements The following condensed consolidating financial information (dollars in thousands) includes condensed consolidating balance sheets as of June 30, 2018 and December 31, 2017 and condensed consolidating statements of operations and condensed consolidating statements of comprehensive income (loss) for the three and six months ended June 30, 2018 and 2017 and condensed consolidating statements of cash flows for the six months ended June 30, 2018 and 2017 of: • CBRE Group, Inc., as the parent; CBRE Services, as the subsidiary issuer; the guarantor subsidiaries; the nonguarantor subsidiaries; • Elimination entries necessary to consolidate CBRE Group, Inc., as the parent, with CBRE Services and its guarantor and nonguarantor subsidiaries; and • CBRE Group, Inc., on a consolidated basis. Investments in consolidated subsidiaries are presented using the equity method of accounting. The principal elimination entries eliminate investments in consolidated subsidiaries and intercompany balances and transactions. Condensed Consolidating Balance Sheets As of June 30, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total ASSETS Current Assets: Cash and cash equivalents $ 7 $ 8,404 $ 78,760 $ 444,310 $ — $ 531,481 Restricted cash — — 2,034 69,831 — 71,865 Receivables, net — — 1,361,023 1,963,499 — 3,324,522 Warehouse receivables (1) — — 964,915 523,409 — 1,488,324 Prepaid expenses — — 119,201 149,025 — 268,226 Contract assets — — 69,537 39,735 — 109,272 Income taxes receivable 3,173 3,744 6,635 41,116 (6,916 ) 47,752 Other current assets — — 67,968 197,300 — 265,268 Total Current Assets 3,180 12,148 2,670,073 3,428,225 (6,916 ) 6,106,710 Property and equipment, net — — 508,976 196,493 — 705,469 Goodwill — — 1,958,448 1,448,721 — 3,407,169 Other intangible assets, net — — 821,779 626,505 — 1,448,284 Investments in unconsolidated subsidiaries — — 192,203 41,686 — 233,889 Investments in consolidated subsidiaries 5,972,519 5,585,138 3,126,655 — (14,684,312 ) — Intercompany loan receivable — 2,732,714 700,000 — (3,432,714 ) — Deferred tax assets, net — — 5,300 101,859 (9,269 ) 97,890 Other assets, net — 20,639 415,638 99,769 — 536,046 Total Assets $ 5,975,699 $ 8,350,639 $ 10,399,072 $ 5,943,258 $ (18,133,211 ) $ 12,535,457 LIABILITIES AND EQUITY Current Liabilities: Accounts payable and accrued expenses $ — $ 18,763 $ 524,878 $ 1,098,389 $ — $ 1,642,030 Compensation and employee benefits payable — 626 504,909 365,091 — 870,626 Accrued bonus and profit sharing — — 353,632 275,412 — 629,044 Contract liabilities — — 35,149 41,067 — 76,216 Income taxes payable — — 12,327 16,507 (6,916 ) 21,918 Short-term borrowings: — Warehouse lines of credit (which fund loans that U.S. Government Sponsored Enterprises have committed to purchase) (1) — — 955,246 516,345 — 1,471,591 Revolving credit facility — 598,000 — — — 598,000 Other — — 16 — — 16 Total short-term borrowings — 598,000 955,262 516,345 — 2,069,607 Current maturities of long-term debt — — 59 1,407 — 1,466 Other current liabilities — — 55,886 14,342 — 70,228 Total Current Liabilities — 617,389 2,442,102 2,328,560 (6,916 ) 5,381,135 Long-Term Debt, net: Long-term debt, net — 1,758,640 29 4,216 — 1,762,885 Intercompany loan payable 1,522,122 — 1,849,837 60,755 (3,432,714 ) — Total Long-Term Debt, net 1,522,122 1,758,640 1,849,866 64,971 (3,432,714 ) 1,762,885 Deferred tax liabilities, net — — 70,996 125,335 (9,269 ) 187,062 Non-current tax liabilities — — 136,320 3,730 — 140,050 Other liabilities — 2,091 314,650 230,713 — 547,454 Total Liabilities 1,522,122 2,378,120 4,813,934 2,753,309 (3,448,899 ) 8,018,586 Commitments and contingencies — — — — — — Equity: CBRE Group, Inc. Stockholders’ Equity 4,453,577 5,972,519 5,585,138 3,126,655 (14,684,312 ) 4,453,577 Non-controlling interests — — — 63,294 — 63,294 Total Equity 4,453,577 5,972,519 5,585,138 3,189,949 (14,684,312 ) 4,516,871 Total Liabilities and Equity $ 5,975,699 $ 8,350,639 $ 10,399,072 $ 5,943,258 $ (18,133,211 ) $ 12,535,457 (1) Although CBRE Capital Markets is included among our domestic subsidiaries that jointly and severally guarantee our 4.875% senior notes, 5.25% senior notes and our 2017 Credit Agreement, a substantial majority of warehouse receivables funded under JP Morgan, TD Bank, BofA, Capital One and Fannie Mae ASAP lines of credit are pledged to JP Morgan, TD Bank, BofA, Capital One and Fannie Mae. Condensed Consolidating Balance Sheets As of December 31, 2017 (As Adjusted) (1) Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total ASSETS Current Assets: Cash and cash equivalents $ 7 $ 15,604 $ 112,048 $ 624,115 $ — $ 751,774 Restricted cash — — 2,095 70,950 — 73,045 Receivables, net — — 990,923 2,121,366 — 3,112,289 Warehouse receivables (2) — — 479,628 448,410 — 928,038 Prepaid expenses — — 81,106 134,230 — 215,336 Contract assets — — 263,756 9,297 — 273,053 Income taxes receivable 2,162 — — 49,628 (2,162 ) 49,628 Other current assets — — 50,556 176,865 — 227,421 Total Current Assets 2,169 15,604 1,980,112 3,634,861 (2,162 ) 5,630,584 Property and equipment, net — — 431,755 185,984 — 617,739 Goodwill — — 1,774,529 1,480,211 — 3,254,740 Other intangible assets, net — — 751,930 647,182 — 1,399,112 Investments in unconsolidated subsidiaries — — 197,395 40,606 — 238,001 Investments in consolidated subsidiaries 5,551,781 4,930,109 3,066,303 — (13,548,193 ) — Intercompany loan receivable — 2,621,330 700,000 — (3,321,330 ) — Deferred tax assets, net — — 5,300 98,746 (5,300 ) 98,746 Other assets, net — 22,810 348,191 108,473 — 479,474 Total Assets $ 5,553,950 $ 7,589,853 $ 9,255,515 $ 6,196,063 $ (16,876,985 ) $ 11,718,396 LIABILITIES AND EQUITY Current Liabilities: Accounts payable and accrued expenses $ — $ 29,708 $ 404,367 $ 1,139,597 $ — $ 1,573,672 Compensation and employee benefits payable — 626 479,306 424,502 — 904,434 Accrued bonus and profit sharing — — 590,534 487,811 — 1,078,345 Contract liabilities — — 42,994 57,621 — 100,615 Income taxes payable — 3,314 13,704 55,778 (2,162 ) 70,634 Short-term borrowings: — Warehouse lines of credit (which fund loans that U.S. Government Sponsored Enterprises have committed to purchase) (2) — — 474,195 436,571 — 910,766 Other — — 16 — — 16 Total short-term borrowings — — 474,211 436,571 — 910,782 Current maturities of long-term debt — — — 8 — 8 Other current liabilities — 55 56,260 18,139 — 74,454 Total Current Liabilities — 33,703 2,061,376 2,620,027 (2,162 ) 4,712,944 Long-Term Debt, net: Long-term debt, net — 1,999,603 — — — 1,999,603 Intercompany loan payable 1,439,454 — 1,798,550 83,326 (3,321,330 ) — Total Long-Term Debt, net 1,439,454 1,999,603 1,798,550 83,326 (3,321,330 ) 1,999,603 Deferred tax liabilities, net — — 29,785 122,733 (5,300 ) 147,218 Non-current tax liabilities — — 135,396 5,396 — 140,792 Other liabilities — 4,766 300,299 238,160 — 543,225 Total Liabilities 1,439,454 2,038,072 4,325,406 3,069,642 (3,328,792 ) 7,543,782 Commitments and contingencies — — — — — — Equity: CBRE Group, Inc. Stockholders’ Equity 4,114,496 5,551,781 4,930,109 3,066,303 (13,548,193 ) 4,114,496 Non-controlling interests — — — 60,118 — 60,118 Total Equity 4,114,496 5,551,781 4,930,109 3,126,421 (13,548,193 ) 4,174,614 Total Liabilities and Equity $ 5,553,950 $ 7,589,853 $ 9,255,515 $ 6,196,063 $ (16,876,985 ) $ 11,718,396 (1) We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information. (2) Although CBRE Capital Markets is included among our domestic subsidiaries that jointly and severally guarantee our 5.00% senior notes, 4.875% senior notes, 5.25% senior notes and our 2017 Credit Agreement, a substantial majority of warehouse receivables funded under TD Bank, Fannie Mae ASAP, JP Morgan, Capital One and BofA lines of credit are pledged to TD Bank, Fannie Mae, JP Morgan, Capital One and BofA, and accordingly, are not included as collateral for these notes or our other outstanding debt. Condensed Consolidating Statements of Operations Three Months Ended June 30, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 2,848,854 $ 2,262,580 $ — $ 5,111,434 Costs and expenses: Cost of services — — 2,265,206 1,693,542 — 3,958,748 Operating, administrative and other 7,039 246 430,122 388,875 — 826,282 Depreciation and amortization — — 68,334 45,065 — 113,399 Total costs and expenses 7,039 246 2,763,662 2,127,482 — 4,898,429 Gain on disposition of real estate — — 11,212 1,099 — 12,311 Operating (loss) income (7,039 ) (246 ) 96,404 136,197 — 225,316 Equity income from unconsolidated subsidiaries — — 94,755 1,266 — 96,021 Other income — — 1,189 2,820 — 4,009 Interest income — 34,946 1,336 153 (34,946 ) 1,489 Interest expense — 26,078 32,260 3,493 (34,946 ) 26,885 Royalty and management service (income) expense — — (2,370 ) 2,370 — — Income from consolidated subsidiaries 233,952 227,472 98,642 — (560,066 ) — Income before (benefit of) provision for income taxes 226,913 236,094 262,436 134,573 (560,066 ) 299,950 (Benefit of) provision for income taxes (1,754 ) 2,142 34,964 34,967 — 70,319 Net income 228,667 233,952 227,472 99,606 (560,066 ) 229,631 Less: Net income attributable to non-controlling interests — — — 964 — 964 Net income attributable to CBRE Group, Inc. $ 228,667 $ 233,952 $ 227,472 $ 98,642 $ (560,066 ) $ 228,667 Three Months Ended June 30, 2017 (As Adjusted) (1) Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 2,590,186 $ 1,849,385 $ — $ 4,439,571 Costs and expenses: Cost of services — — 2,054,829 1,354,711 — 3,409,540 Operating, administrative and other 1,046 538 387,951 323,080 — 712,615 Depreciation and amortization — — 58,695 41,691 — 100,386 Total costs and expenses 1,046 538 2,501,475 1,719,482 — 4,222,541 Gain on disposition of real estate — — 2 11,296 — 11,298 Operating (loss) income (1,046 ) (538 ) 88,713 141,199 — 228,328 Equity income from unconsolidated subsidiaries — — 74,960 424 — 75,384 Other income — 1 612 2,573 — 3,186 Interest income — 30,698 892 535 (30,698 ) 1,427 Interest expense — 34,364 22,468 9,296 (30,698 ) 35,430 Royalty and management service (income) expense — — (897 ) 897 — — Income from consolidated subsidiaries 202,422 205,012 88,198 — (495,632 ) — Income before (benefit of) provision for income taxes 201,376 200,809 231,804 134,538 (495,632 ) 272,895 (Benefit of) provision for income taxes (401 ) (1,613 ) 26,792 45,109 — 69,887 Net income 201,777 202,422 205,012 89,429 (495,632 ) 203,008 Less: Net income attributable to non-controlling interests — — — 1,231 — 1,231 Net income attributable to CBRE Group, Inc. $ 201,777 $ 202,422 $ 205,012 $ 88,198 $ (495,632 ) $ 201,777 (1) We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information. Condensed Consolidating Statements of Operations Six Months Ended June 30, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 5,466,548 $ 4,318,838 $ — $ 9,785,386 Costs and expenses: Cost of services — — 4,322,819 3,255,890 — 7,578,709 Operating, administrative and other 12,743 731 802,467 742,576 — 1,558,517 Depreciation and amortization — — 132,643 88,921 — 221,564 Total costs and expenses 12,743 731 5,257,929 4,087,387 — 9,358,790 Gain on disposition of real estate — — 11,230 1,099 — 12,329 Operating (loss) income (12,743 ) (731 ) 219,849 232,550 — 438,925 Equity income from unconsolidated subsidiaries — — 134,047 2,153 — 136,200 Other income (loss) — — 2,899 (3,170 ) — (271 ) Interest income — 67,632 3,788 1,322 (67,632 ) 5,110 Interest expense — 53,953 59,291 10,131 (67,632 ) 55,743 Write-off of financing costs on extinguished debt — 27,982 — — — 27,982 Royalty and management service (income) expense — — (1,672 ) 1,672 — — Income from consolidated subsidiaries 388,525 399,815 159,054 — (947,394 ) — Income before (benefit of) provision for income taxes 375,782 384,781 462,018 221,052 (947,394 ) 496,239 (Benefit of) provision for income taxes (3,173 ) (3,744 ) 62,203 61,197 — 116,483 Net income 378,955 388,525 399,815 159,855 (947,394 ) 379,756 Less: Net income attributable to non-controlling interests — — — 801 — 801 Net income attributable to CBRE Group, Inc. $ 378,955 $ 388,525 $ 399,815 $ 159,054 $ (947,394 ) $ 378,955 Six Months Ended June 30, 2017 (As Adjusted) (1) Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 5,008,786 $ 3,481,751 $ — $ 8,490,537 Costs and expenses: Cost of services — — 3,975,517 2,580,500 — 6,556,017 Operating, administrative and other 762 887 703,760 613,832 — 1,319,241 Depreciation and amortization — — 115,425 78,998 — 194,423 Total costs and expenses 762 887 4,794,702 3,273,330 — 8,069,681 Gain on disposition of real estate — — 228 12,455 — 12,683 Operating (loss) income (762 ) (887 ) 214,312 220,876 — 433,539 Equity income from unconsolidated subsidiaries — — 89,330 1,072 — 90,402 Other income — 1 1,026 6,274 — 7,301 Interest income — 60,599 2,539 1,299 (60,599 ) 3,838 Interest expense — 67,510 44,616 17,913 (60,599 ) 69,440 Royalty and management service (income) expense — — (6,699 ) 6,699 — — Income from consolidated subsidiaries 339,267 344,076 133,717 — (817,060 ) — Income before (benefit of) provision for income taxes 338,505 336,279 403,007 204,909 (817,060 ) 465,640 (Benefit of) provision for income taxes (292 ) (2,988 ) 58,931 68,055 — 123,706 Net income 338,797 339,267 344,076 136,854 (817,060 ) 341,934 Less: Net income attributable to non-controlling interests — — — 3,137 — 3,137 Net income attributable to CBRE Group, Inc. $ 338,797 $ 339,267 $ 344,076 $ 133,717 $ (817,060 ) $ 338,797 (1) We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information. Condensed Consolidating Statements of Comprehensive Income (Loss) Three Months Ended June 30, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 228,667 $ 233,952 $ 227,472 $ 99,606 $ (560,066 ) $ 229,631 Other comprehensive income (loss): Foreign currency translation loss — — — (165,926 ) — (165,926 ) Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 628 — — — 628 Unrealized gains on interest rate swaps, net — 214 — — — 214 Unrealized holding losses on available for sale debt securities, net — — (122 ) — — (122 ) Total other comprehensive income (loss) — 842 (122 ) (165,926 ) — (165,206 ) Comprehensive income (loss) 228,667 234,794 227,350 (66,320 ) (560,066 ) 64,425 Less: Comprehensive income attributable to non-controlling interests — — — 480 — 480 Comprehensive income (loss) attributable to CBRE Group, Inc. $ 228,667 $ 234,794 $ 227,350 $ (66,800 ) $ (560,066 ) $ 63,945 Three Months Ended June 30, 2017 (As Adjusted) (1) Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 201,777 $ 202,422 $ 205,012 $ 89,429 $ (495,632 ) $ 203,008 Other comprehensive income: Foreign currency translation gain — — — 88,649 — 88,649 Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 1,380 — — — 1,380 Unrealized losses on interest rate swaps, net — (217 ) — — — (217 ) Unrealized holding gains on available for sale debt securities, net — — 896 81 — 977 Other, net 3 — (13 ) — — (10 ) Total other comprehensive income 3 1,163 883 88,730 — 90,779 Comprehensive income 201,780 203,585 205,895 178,159 (495,632 ) 293,787 Less: Comprehensive income attributable to non-controlling interests — — — 1,390 — 1,390 Comprehensive income attributable to CBRE Group, Inc. $ 201,780 $ 203,585 $ 205,895 $ 176,769 $ (495,632 ) $ 292,397 (1) We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information. Condensed Consolidating Statements of Comprehensive Income (Loss) Six Months Ended June 30, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 378,955 $ 388,525 $ 399,815 $ 159,855 $ (947,394 ) $ 379,756 Other comprehensive income (loss): Foreign currency translation loss — — — (99,894 ) — (99,894 ) Adoption of Accounting Standards Update 2016-01, net — — (3,964 ) — — (3,964 ) Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 1,383 — — — 1,383 Unrealized gains on interest rate swaps, net — 817 — — — 817 Unrealized holding losses on available for sale debt securities, net — — (627 ) — — (627 ) Other, net — — 20 5,508 — 5,528 Total other comprehensive income (loss) — 2,200 (4,571 ) (94,386 ) — (96,757 ) Comprehensive income 378,955 390,725 395,244 65,469 (947,394 ) 282,999 Less: Comprehensive income attributable to non-controlling interests — — — 122 — 122 Comprehensive income attributable to CBRE Group, Inc. $ 378,955 $ 390,725 $ 395,244 $ 65,347 $ (947,394 ) $ 282,877 Six Months Ended June 30, 2017 (As Adjusted) (1) Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 338,797 $ 339,267 $ 344,076 $ 136,854 $ (817,060 ) $ 341,934 Other comprehensive (loss) income: Foreign currency translation gain — — — 139,837 — 139,837 Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 2,888 — — — 2,888 Unrealized gains on interest rate swaps, net — 77 — — — 77 Unrealized holding gains on available for sale debt securities, net — — 1,725 175 — 1,900 Other, net (2 ) — (14 ) — — (16 ) Total other comprehensive (loss) income (2 ) 2,965 1,711 140,012 — 144,686 Comprehensive income 338,795 342,232 345,787 276,866 (817,060 ) 486,620 Less: Comprehensive income attributable to non-controlling interests — — — 3,317 — 3,317 Comprehensive income attributable to CBRE Group, Inc. $ 338,795 $ 342,232 $ 345,787 $ 273,549 $ (817,060 ) $ 483,303 (1) We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information. Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 51,094 $ 2,234 $ (56,141 ) $ (89,249 ) $ (92,062 ) CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (65,676 ) (41,806 ) (107,482 ) Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired — — (259,338 ) (5,364 ) (264,702 ) Contributions to unconsolidated subsidiaries — — (17,030 ) (4,012 ) (21,042 ) Distributions from unconsolidated subsidiaries — — 24,986 3,249 28,235 Net proceeds from disposition of real estate held for investment — — − 14,174 14,174 Purchase of equity securities — — (13,718 ) — (13,718 ) Proceeds from sale of equity securities — — 8,889 — 8,889 Purchase of available for sale debt securities — — (18,723 ) — (18,723 ) Proceeds from the sale of available for sale debt securities — — 4,121 — 4,121 Other investing activities, net — — (6,454 ) 70 (6,384 ) Net cash used in investing activities — — (342,943 ) (33,689 ) (376,632 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from senior term loans — 550,000 — — 550,000 Proceeds from revolving credit facility — 2,000,000 — — 2,000,000 Repayment of revolving credit facility — (1,402,000 ) — — (1,402,000 ) Repayment of 5.00% senior notes (including premium) — (820,000 ) — — (820,000 ) Proceeds from notes payable on real estate held for investment — — — 52 52 Repayment of notes payable on real estate held for investment — — — (13,028 ) (13,028 ) Proceeds from notes payable on real estate held for sale and under development — — — 1,101 1,101 Repayment of notes payable on real estate held for sale and under development — — — (2,991 ) (2,991 ) Acquisition of businesses (cash (paid) received for acquisitions more than three months after purchase date) — — (13,166 ) 1,983 (11,183 ) Repayment of debt assumed in acquisition of FacilitySource — — (26,295 ) — (26,295 ) Units repurchased for payment of taxes on equity awards (4,630 ) — — — (4,630 ) Non-controlling interest contributions — — — 2,744 2,744 Non-controlling interest distributions — — — (7,652 ) (7,652 ) (Increase) decrease in intercompany receivables, net (46,622 ) (337,235 ) 405,196 (21,339 ) — Other financing activities, net 158 (199 ) — (35 ) (76 ) Net cash (used in) provided by financing activities (51,094 ) (9,434 ) 365,735 (39,165 ) 266,042 Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — (18,821 ) (18,821 ) NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — (7,200 ) (33,349 ) (180,924 ) (221,473 ) CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT BEGINNING OF PERIOD 7 15,604 114,143 695,065 824,819 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT END OF PERIOD $ 7 $ 8,404 $ 80,794 $ 514,141 $ 603,346 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 58,814 $ — $ 523 $ 59,337 Income taxes, net $ — $ — $ 77,076 $ 82,757 $ 159,833 Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2017 (As Adjusted) (1) Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 49,436 $ 16,131 $ (162,159 ) $ (20,845 ) $ (117,437 ) CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (39,925 ) (19,938 ) (59,863 ) Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired — — (20,584 ) (4,742 ) (25,326 ) Contributions to unconsolidated subsidiaries — — (23,752 ) (8,908 ) (32,660 ) Distributions from unconsolidated subsidiaries — — 19,333 4,637 23,970 Purchase of equity securities — — (9,280 ) — (9,280 ) Proceeds from sale of equity securities — — 9,428 — 9,428 Purchase of available for sale debt securities — — (10,454 ) — (10,454 ) Proceeds from the sale of available for sale debt securities — — 7,849 — 7,849 Other investing activities, net — — 2,486 (207 ) 2,279 Net cash used in investing activities — — (64,899 ) (29,158 ) (94,057 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from revolving credit facility — 911,000 — — 911,000 Repayment of revolving credit facility — (911,000 ) — — (911,000 ) Proceeds from notes payable on real estate held for sale and under development — — — 2,137 2,137 Repayment of notes payable on real estate held for sale and under development — — — (9,189 ) (9,189 ) Acquisition of businesses (cash paid for acquisitions more than three months after purchase date) — — (11,196 ) (3,930 ) (15,126 ) Units repurchased for payment of taxes on equity awards (1,900 ) — — — (1,900 ) Non-controlling interest contributions — — — 1,941 1,941 Non-controlling interest distributions — — — (3,904 ) (3,904 ) (Increase) decrease in intercompany receivables, net (47,896 ) (20,114 ) 46,854 21,156 — Other financing activities, net 360 — (3,145 ) (881 ) (3,666 ) Net cash (used in) provided by financing activities (49,436 ) (20,114 ) 32,513 7,330 (29,707 ) Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — 20,190 20,190 NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — (3,983 ) (194,545 ) (22,483 ) (221,011 ) CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT BEGINNING OF PERIOD 7 16,889 271,088 543,428 831,412 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT END OF PERIOD $ 7 $ 12,906 $ 76,543 $ 520,945 $ 610,401 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 59,446 $ — $ 44 $ 59,490 Income taxes, net $ — $ — $ 82,017 $ 81,868 $ 163,885 (1) We adopted new revenue recognition guidance in the first quarter of 2018. Certain restatements have been made to the 2017 financial statements to conform with the 2018 presentation. See Notes 2 and 3 for more information. |