Guarantor and Nonguarantor Financial Statements | 1 5 . The following condensed consolidating financial information includes condensed consolidating balance sheets as of March 31, 2019 and December 31, 2018 and condensed consolidating statements of operations, condensed consolidating statements of comprehensive income and condensed consolidating statements of cash flows for the three months ended March 31, 2019 and 2018 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 March 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total ASSETS Current Assets: Cash and cash equivalents $ 7 $ 15,190 $ 65,783 $ 523,972 $ — $ 604,952 Restricted cash — — 11,171 71,545 — 82,716 Receivables, net — 10 1,503,057 2,298,407 — 3,801,474 Warehouse receivables (1) — — 1,213,477 334,772 — 1,548,249 Contract assets — — 281,050 14,353 — 295,403 Prepaid expenses — — 96,466 151,893 — 248,359 Income taxes receivable 66 — 10,963 47,374 (66 ) 58,337 Other current assets — — 84,803 272,567 — 357,370 Total Current Assets 73 15,200 3,266,770 3,714,883 (66 ) 6,996,860 Property and equipment, net — — 505,238 225,212 — 730,450 Goodwill — — 2,230,867 1,433,015 — 3,663,882 Other intangible assets, net — — 731,373 607,273 — 1,338,646 Operating lease assets — — 417,139 521,542 — 938,681 Investments in unconsolidated subsidiaries — — 178,665 49,741 — 228,406 Investments in consolidated subsidiaries 6,968,219 6,051,334 3,356,528 — (16,376,081 ) — Intercompany loan receivable — 2,538,410 700,000 652,354 (3,890,764 ) — Deferred tax assets, net — — 2,666 80,537 (2,666 ) 80,537 Other assets, net — 19,941 546,378 149,227 — 715,546 Total Assets $ 6,968,292 $ 8,624,885 $ 11,935,624 $ 7,433,784 $ (20,269,577 ) $ 14,693,008 LIABILITIES AND EQUITY Current Liabilities: Accounts payable and accrued expenses $ — $ 5,488 $ 640,173 $ 1,188,180 $ — $ 1,833,841 Compensation and employee benefits payable — — 644,534 507,501 — 1,152,035 Accrued bonus and profit sharing — — 293,151 362,972 — 656,123 Operating lease liabilities — — 92,045 93,412 — 185,457 Contract liabilities — — 72,660 42,477 — 115,137 Income taxes payable — 1,836 551 51,474 (66 ) 53,795 Short-term borrowings: Warehouse lines of credit (which fund loans that U.S. Government Sponsored Enterprises have committed to purchase) (1) — — 1,201,563 359,644 — 1,561,207 Revolving credit facility — 336,000 — — — 336,000 Total short-term borrowings — 336,000 1,201,563 359,644 — 1,897,207 Current maturities of long-term debt — — 29 2,544 — 2,573 Other current liabilities — 736 77,336 35,842 — 113,914 Total Current Liabilities — 344,060 3,022,042 2,644,046 (66 ) 6,010,082 Long-Term Debt, net: Long-term debt, net — 1,312,606 12 447,563 — 1,760,181 Intercompany loan payable 1,878,913 — 2,011,851 — (3,890,764 ) — Total Long-Term Debt, net 1,878,913 1,312,606 2,011,863 447,563 (3,890,764 ) 1,760,181 Non-current operating lease liabilities — — 463,787 505,429 — 969,216 Non-current tax liabilities — — 142,712 32,427 — 175,139 Deferred tax liabilities, net — — 11,905 117,145 (2,666 ) 126,384 Other liabilities — — 231,981 215,809 — 447,790 Total Liabilities 1,878,913 1,656,666 5,884,290 3,962,419 (3,893,496 ) 9,488,792 Commitments and contingencies — — — — — — Equity: CBRE Group, Inc. Stockholders’ Equity 5,089,379 6,968,219 6,051,334 3,356,528 (16,376,081 ) 5,089,379 Non-controlling interests — — — 114,837 — 114,837 Total Equity 5,089,379 6,968,219 6,051,334 3,471,365 (16,376,081 ) 5,204,216 Total Liabilities and Equity $ 6,968,292 $ 8,624,885 $ 11,935,624 $ 7,433,784 $ (20,269,577 ) $ 14,693,008 (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 2019 Credit Agreement, a substantial majority of warehouse receivables funded under JP Morgan, TD Bank, BofA, Fannie Mae ASAP and Capital One lines of credit are pledged to JP Morgan, TD Bank, BofA, Fannie Mae and Capital One, and accordingly, are not included as collateral for these notes or our other outstanding debt. Condensed Consolidating Balance Sheets As of December 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total ASSETS Current Assets: Cash and cash equivalents $ 7 $ 34,063 $ 261,181 $ 481,968 $ — $ 777,219 Restricted cash — — 13,767 72,958 — 86,725 Receivables, net — 5 1,340,120 2,328,466 — 3,668,591 Warehouse receivables (1) — — 664,095 678,373 — 1,342,468 Contract assets — — 289,214 17,806 — 307,020 Prepaid expenses — — 122,305 132,587 — 254,892 Income taxes receivable 6,099 — 18,992 52,692 (6,099 ) 71,684 Other current assets — — 56,853 188,758 — 245,611 Total Current Assets 6,106 34,068 2,766,527 3,953,608 (6,099 ) 6,754,210 Property and equipment, net — — 512,110 209,582 — 721,692 Goodwill — — 2,224,909 1,427,400 — 3,652,309 Other intangible assets, net — — 835,270 606,038 — 1,441,308 Investments in unconsolidated subsidiaries — — 170,698 45,476 — 216,174 Investments in consolidated subsidiaries 6,759,815 5,595,831 3,228,512 — (15,584,158 ) — Intercompany loan receivable — 2,440,775 700,000 711,244 (3,852,019 ) — Deferred tax assets, net — — 2,666 51,755 (2,718 ) 51,703 Other assets, net — 18,257 483,790 117,350 — 619,397 Total Assets $ 6,765,921 $ 8,088,931 $ 10,924,482 $ 7,122,453 $ (19,444,994 ) $ 13,456,793 LIABILITIES AND EQUITY Current Liabilities: Accounts payable and accrued expenses $ 40 $ 17,450 $ 655,582 $ 1,246,755 $ — $ 1,919,827 Accrued bonus and profit sharing — — 685,521 503,874 — 1,189,395 Compensation and employee benefits payable — — 662,196 458,983 — 1,121,179 Contract liabilities — — 41,045 41,182 — 82,227 Income taxes payable — 720 6,417 67,062 (6,099 ) 68,100 Short-term borrowings: Warehouse lines of credit (which fund loans that U.S. Government Sponsored Enterprises have committed to purchase) (1) — — 657,731 671,030 — 1,328,761 Total short-term borrowings — — 657,731 671,030 — 1,328,761 Current maturities of long-term debt — — 39 3,107 — 3,146 Other current liabilities — 1,070 70,202 19,473 — 90,745 Total Current Liabilities 40 19,240 2,778,733 3,011,466 (6,099 ) 5,803,380 Long-Term Debt, net: Long-term debt, net — 1,309,876 18 457,366 — 1,767,260 Intercompany loan payable 1,827,084 — 2,024,935 — (3,852,019 ) — Total Long-Term Debt, net 1,827,084 1,309,876 2,024,953 457,366 (3,852,019 ) 1,767,260 Non-current tax liabilities — — 164,857 7,769 — 172,626 Deferred tax liabilities, net — — — 110,143 (2,718 ) 107,425 Other liabilities — — 360,108 236,092 — 596,200 Total Liabilities 1,827,124 1,329,116 5,328,651 3,822,836 (3,860,836 ) 8,446,891 Commitments and contingencies — — — — — — Equity: CBRE Group, Inc. Stockholders’ Equity 4,938,797 6,759,815 5,595,831 3,228,512 (15,584,158 ) 4,938,797 Non-controlling interests — — — 71,105 — 71,105 Total Equity 4,938,797 6,759,815 5,595,831 3,299,617 (15,584,158 ) 5,009,902 Total Liabilities and Equity $ 6,765,921 $ 8,088,931 $ 10,924,482 $ 7,122,453 $ (19,444,994 ) $ 13,456,793 (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, Fannie Mae ASAP, Capital One and BofA lines of credit are pledged to JP Morgan, TD Bank, Fannie Mae, 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 March 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 2,966,117 $ 2,169,393 $ — $ 5,135,510 Costs and expenses: Cost of services 2,343,867 1,678,167 — 4,022,034 Operating, administrative and other 250 304 415,731 376,591 — 792,876 Depreciation and amortization — — 65,599 40,224 — 105,823 Intangible asset impairment — — 89,037 — — 89,037 Total costs and expenses 250 304 2,914,234 2,094,982 — 5,009,770 Gain on disposition of real estate — — 19,231 16 — 19,247 Operating (loss) income (250 ) (304 ) 71,114 74,427 — 144,987 Equity income from unconsolidated subsidiaries — — 71,786 878 — 72,664 Other income — — 1,680 19,173 — 20,853 Interest income — 29,259 154 1,380 (29,259 ) 1,534 Interest expense — 19,393 17,626 14,966 (29,259 ) 22,726 Write-off of financing costs on extinguished debt — 2,608 — — — 2,608 Royalty and management service expense (income) — — 6,740 (6,740 ) — — Income from consolidated subsidiaries 164,593 159,475 40,694 — (364,762 ) — Income before (benefit of) provision for income taxes 164,343 166,429 161,062 87,632 (364,762 ) 214,704 (Benefit of) provision for income taxes (66 ) 1,836 1,587 40,521 — 43,878 Net income 164,409 164,593 159,475 47,111 (364,762 ) 170,826 Less: Net income attributable to non-controlling interests — — — 6,417 — 6,417 Net income attributable to CBRE Group, Inc. $ 164,409 $ 164,593 $ 159,475 $ 40,694 $ (364,762 ) $ 164,409 Three Months Ended March 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 2,617,694 $ 2,056,258 $ — $ 4,673,952 Costs and expenses: Cost of services — — 2,057,613 1,562,348 — 3,619,961 Operating, administrative and other 5,704 485 360,631 365,415 — 732,235 Depreciation and amortization — — 64,309 43,856 — 108,165 Total costs and expenses 5,704 485 2,482,553 1,971,619 — 4,460,361 Gain on disposition of real estate — — 18 — — 18 Operating (loss) income (5,704 ) (485 ) 135,159 84,639 — 213,609 Equity income from unconsolidated subsidiaries — — 39,292 887 — 40,179 Other income (loss) — — 1,710 (5,990 ) — (4,280 ) Interest income — 32,686 2,452 1,169 (32,686 ) 3,621 Interest expense — 27,875 27,031 6,638 (32,686 ) 28,858 Write-off of financing costs on extinguished debt — 27,982 — — — 27,982 Royalty and management service expense (income) — — 13,171 (13,171 ) — — Income from consolidated subsidiaries 154,573 172,343 61,171 — (388,087 ) — Income before (benefit of) provision for income taxes 148,869 148,687 199,582 87,238 (388,087 ) 196,289 (Benefit of) provision for income taxes (1,419 ) (5,886 ) 27,239 26,230 — 46,164 Net income 150,288 154,573 172,343 61,008 (388,087 ) 150,125 Less: Net loss attributable to non-controlling interests — — — (163 ) — (163 ) Net income attributable to CBRE Group, Inc. $ 150,288 $ 154,573 $ 172,343 $ 61,171 $ (388,087 ) $ 150,288 Condensed Consolidating Statements of Comprehensive Income Three Months Ended March 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 164,409 $ 164,593 $ 159,475 $ 47,111 $ (364,762 ) $ 170,826 Other comprehensive income: Foreign currency translation gain — — — 937 — 937 Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 410 — — — 410 Unrealized losses on interest rate swaps, net — (59 ) — — — (59 ) Unrealized holding gains on available for sale debt securities, net — — 755 — — 755 Other, net — — 1 — — 1 Total other comprehensive income — 351 756 937 — 2,044 Comprehensive income 164,409 164,944 160,231 48,048 (364,762 ) 172,870 Less: Comprehensive income attributable to non-controlling interests — — — 6,361 — 6,361 Comprehensive income attributable to CBRE Group, Inc. $ 164,409 $ 164,944 $ 160,231 $ 41,687 $ (364,762 ) $ 166,509 Three Months Ended March 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 150,288 $ 154,573 $ 172,343 $ 61,008 $ (388,087 ) $ 150,125 Other comprehensive income (loss): Foreign currency translation gain — — — 66,032 — 66,032 Adoption of Accounting Standards Update 2016-01, net — — (3,964 ) — — (3,964 ) Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 755 — — — 755 Unrealized gains on interest rate swaps, net — 603 — — — 603 Unrealized holding losses on available for sale debt securities, net — — (505 ) — — (505 ) Other, net — — 20 5,508 — 5,528 Total other comprehensive income (loss) — 1,358 (4,449 ) 71,540 — 68,449 Comprehensive income 150,288 155,931 167,894 132,548 (388,087 ) 218,574 Less: Comprehensive loss attributable to non-controlling interests — — — (358 ) — (358 ) Comprehensive income attributable to CBRE Group, Inc. $ 150,288 $ 155,931 $ 167,894 $ 132,906 $ (388,087 ) $ 218,932 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 35,080 $ (1,398 ) $ (341,646 ) $ (93,925 ) $ (401,889 ) CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (21,511 ) (26,154 ) (47,665 ) Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired — — (1,798 ) (344 ) (2,142 ) Contributions to unconsolidated subsidiaries — — (18,722 ) (4,840 ) (23,562 ) Distributions from unconsolidated subsidiaries — — 5,797 177 5,974 Purchase of equity securities — — (2,867 ) — (2,867 ) Proceeds from sale of equity securities — — 2,798 1,558 4,356 Proceeds from the sale of available for sale debt securities — — 603 — 603 Other investing activities, net — — 689 (10 ) 679 Net cash used in investing activities — — (35,011 ) (29,613 ) (64,624 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from senior term loans — 300,000 — — 300,000 Repayment of senior term loans — (300,000 ) — — (300,000 ) Proceeds from revolving credit facility — 507,000 — — 507,000 Repayment of revolving credit facility — (171,000 ) — — (171,000 ) Repurchase of common stock (45,088 ) — — — (45,088 ) Acquisition of businesses (cash paid for acquisitions more than three months after purchase date) — — (16,319 ) (866 ) (17,185 ) Units repurchased for payment of taxes on equity awards (9,186 ) — — — (9,186 ) Non-controlling interest contributions — — — 40,774 40,774 Non-controlling interest distributions — — — (1,347 ) (1,347 ) Payment of financing costs — (3,353 ) — (21 ) (3,374 ) Decrease (increase) in intercompany receivables, net 19,194 (350,122 ) 194,992 135,936 — Other financing activities, net — — (10 ) (556 ) (566 ) Net cash (used in) provided by financing activities (35,080 ) (17,475 ) 178,663 173,920 300,028 Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — (9,791 ) (9,791 ) NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — (18,873 ) (197,994 ) 40,591 (176,276 ) CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT BEGINNING OF PERIOD 7 34,063 274,948 554,926 863,944 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, AT END OF PERIOD $ 7 $ 15,190 $ 76,954 $ 595,517 $ 687,668 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 28,993 $ — $ 4,613 $ 33,606 Income taxes, net $ — $ — $ 3,197 $ 51,044 $ 54,241 Condensed Consolidating Statements of Cash Flows Three Months Ended March 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 26,028 $ (21,075 ) $ (200,152 ) $ (54,759 ) $ (249,958 ) CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (30,870 ) (15,854 ) (46,724 ) Contributions to unconsolidated subsidiaries — — (7,932 ) (2,679 ) (10,611 ) Distributions from unconsolidated subsidiaries — — 14,869 347 15,216 Purchase of equity securities — — (10,219 ) — (10,219 ) Proceeds from sale of equity securities — — 4,367 — 4,367 Purchase of available for sale debt securities — — (12,066 ) — (12,066 ) Proceeds from the sale of available for sale debt securities — — 2,264 — 2,264 Other investing activities, net — — (6,590 ) 151 (6,439 ) Net cash used in investing activities — — (46,177 ) (18,035 ) (64,212 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from senior term loans — 550,000 — — 550,000 Proceeds from revolving credit facility — 898,000 — — 898,000 Repayment of revolving credit facility — (435,000 ) — — (435,000 ) Repayment of 5.00% senior notes (including premium) — (820,000 ) — — (820,000 ) Acquisition of businesses (cash (paid) received for acquisitions more than three months after purchase date) — — (11,463 ) 3,414 (8,049 ) Units repurchased for payment of taxes on equity awards (4,550 ) — — — (4,550 ) Non-controlling interest contributions — — — 1,595 1,595 Non-controlling interest distributions — — — (1,025 ) (1,025 ) Payment of financing costs — (39 ) — − (39 ) (Increase) decrease in intercompany receivables, net (21,532 ) (179,368 ) 217,675 (16,775 ) — Other financing activities, net 54 — — 359 413 Net cash (used in) provided by financing activities (26,028 ) 13,593 206,212 (12,432 ) 181,345 Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — 29,819 29,819 NET DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — (7,482 ) (40,117 ) (55,407 ) (103,006 ) 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 $ 8,122 $ 74,026 $ 639,658 $ 721,813 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 48,490 $ — $ 504 $ 48,994 Income taxes, net $ — $ — $ 118 $ 37,101 $ 37,219 |