Guarantor and Nonguarantor Financial Statements | 2 1 . Guarantor and Nonguarantor Financial Statements The following condensed consolidating financial information includes condensed consolidating balance sheets as of December 31, 2019 and 2018, condensed consolidating statements of operations, condensed consolidating statements of comprehensive income and condensed consolidating statements of cash flows for the years ended December 31, 2019, 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 Sheet As of December 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total ASSETS Current Assets: Cash and cash equivalents $ 7 $ 13,453 $ 254,992 $ 703,329 $ — $ 971,781 Restricted cash — — 55,849 66,115 — 121,964 Receivables, net — 16 1,627,598 2,839,060 — 4,466,674 Warehouse receivables (1) — — 303,559 689,499 — 993,058 Contract assets — — 286,225 41,787 — 328,012 Prepaid expenses — — 127,413 155,328 — 282,741 Income taxes receivable — — 91,398 2,517 — 93,915 Other current assets — — 70,554 205,765 — 276,319 Total Current Assets 7 13,469 2,817,588 4,703,400 — 7,534,464 Property and equipment, net — — 560,509 275,697 — 836,206 Goodwill — — 2,249,274 1,504,219 — 3,753,493 Other intangible assets, net — — 726,897 652,649 — 1,379,546 Operating lease assets — — 451,769 546,197 — 997,966 Investments in unconsolidated subsidiaries — — 273,532 153,179 — 426,711 Non-current contract assets — — 175,215 26,545 — 201,760 Real estate under development — — — 185,508 — 185,508 Investments in consolidated subsidiaries 8,395,563 6,642,233 2,816,035 — (17,853,831 ) — Intercompany loan receivable — 3,054,548 700,000 — (3,754,548 ) — Non-current income taxes receivable — — 113,194 25,942 — 139,136 Deferred tax assets, net — — 57,639 106,127 (89,902 ) 73,864 Other assets, net — 17,016 480,968 170,558 — 668,542 Total Assets $ 8,395,570 $ 9,727,266 $ 11,422,620 $ 8,350,021 $ (21,698,281 ) $ 16,197,196 LIABILITIES AND EQUITY Current Liabilities: Accounts payable and accrued expenses $ — $ 17,790 $ 947,817 $ 1,470,477 $ — $ 2,436,084 Compensation and employee benefits payable — — 758,367 566,623 — 1,324,990 Accrued bonus and profit sharing — — 686,793 575,181 — 1,261,974 Operating lease liabilities — — 75,906 92,757 — 168,663 Contract liabilities — — 58,701 49,970 — 108,671 Income taxes payable — — 2,002 28,205 — 30,207 Short-term borrowings: Warehouse lines of credit (which fund loans that U.S. Government Sponsored Enterprises have committed to purchase) (1) — — 300,260 676,915 — 977,175 Other — — — 4,534 — 4,534 Total short-term borrowings — — 300,260 681,449 — 981,709 Current maturities of long-term debt — — 18 1,796 — 1,814 Other current liabilities — — 46,121 76,218 — 122,339 Total Current Liabilities — 17,790 2,875,985 3,542,676 — 6,436,451 Long-Term Debt, net: Long-term debt, net — 1,313,913 — 447,332 — 1,761,245 Intercompany loan payable 2,162,877 — 1,017,046 574,625 (3,754,548 ) — Total Long-Term Debt, net 2,162,877 1,313,913 1,017,046 1,021,957 (3,754,548 ) 1,761,245 Non-current operating lease liabilities — — 520,155 537,603 — 1,057,758 Non-current income taxes payable — — 93,647 — — 93,647 Non-current tax liabilities — — 40,066 45,900 — 85,966 Deferred tax liabilities, net — — — 124,495 (89,902 ) 34,593 Other liabilities — — 233,488 220,936 — 454,424 Total Liabilities 2,162,877 1,331,703 4,780,387 5,493,567 (3,844,450 ) 9,924,084 Commitments and contingencies — — — — — — Equity: CBRE Group, Inc. Stockholders’ Equity 6,232,693 8,395,563 6,642,233 2,816,035 (17,853,831 ) 6,232,693 Non-controlling interests — — — 40,419 — 40,419 Total Equity 6,232,693 8,395,563 6,642,233 2,856,454 (17,853,831 ) 6,273,112 Total Liabilities and Equity $ 8,395,570 $ 9,727,266 $ 11,422,620 $ 8,350,021 $ (21,698,281 ) $ 16,197,196 (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 Fannie Mae ASAP, JP Morgan, BofA, TD Bank, Capital One and Union Bank lines of credit are pledged to Fannie Mae, JP Morgan, BofA, TD Bank, Capital One and Union Bank, and accordingly, are not included as collateral for these notes or our other outstanding debt. Condensed Consolidating Balance Sheet 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 Non-current contract assets — — 74,762 — — 74,762 Real estate under development — — 4,586 — — 4,586 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 — 18,257 404,442 117,350 — 540,049 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 Compensation and employee benefits payable — — 662,196 458,983 — 1,121,179 Accrued bonus and profit sharing — — 685,521 503,874 — 1,189,395 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 BofA, Fannie Mae ASAP, JP Morgan, Capital One and TD Bank lines of credit are pledged to BofA, Fannie Mae, JP Morgan, Capital One and TD Bank, and accordingly, are not included as collateral for these notes or our other outstanding debt. Condensed Consolidating Statement of Operations For the Year Ended December 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 13,550,005 $ 10,344,086 $ — $ 23,894,091 Costs and expenses: Cost of revenue — — 10,836,412 7,852,601 — 18,689,013 Operating, administrative and other 1,000 1,036 1,705,837 1,728,136 — 3,436,009 Depreciation and amortization — — 265,220 174,004 — 439,224 Intangible asset impairment — — 89,787 — — 89,787 Total costs and expenses 1,000 1,036 12,897,256 9,754,741 — 22,654,033 Gain on disposition of real estate — — 19,432 385 — 19,817 Operating (loss) income (1,000 ) (1,036 ) 672,181 589,730 — 1,259,875 Equity income (loss) from unconsolidated subsidiaries — — 162,019 (1,094 ) — 160,925 Other income — — 7,842 21,065 — 28,907 Interest expense, net of interest income — (31,037 ) 80,604 36,187 — 85,754 Write-off of financing costs on extinguished debt — 2,608 — — — 2,608 Royalty and management service (income) expense — — (92,728 ) 92,728 — — Income from consolidated subsidiaries 1,283,103 1,262,674 284,038 — (2,829,815 ) — Income before (benefit of) provision for income taxes 1,282,103 1,290,067 1,138,204 480,786 (2,829,815 ) 1,361,345 (Benefit of) provision for income taxes (254 ) 6,964 (124,470 ) 187,655 — 69,895 Net income 1,282,357 1,283,103 1,262,674 293,131 (2,829,815 ) 1,291,450 Less: Net income attributable to non-controlling interests — — — 9,093 — 9,093 Net income attributable to CBRE Group, Inc. $ 1,282,357 $ 1,283,103 $ 1,262,674 $ 284,038 $ (2,829,815 ) $ 1,282,357 Condensed Consolidating Statement of Operations For the Year Ended December 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 11,998,469 $ 9,341,619 $ — $ 21,340,088 Costs and expenses: Cost of revenue — — 9,513,947 6,935,265 — 16,449,212 Operating, administrative and other 24,523 1,156 1,715,150 1,624,944 — 3,365,773 Depreciation and amortization — — 271,378 180,610 — 451,988 Total costs and expenses 24,523 1,156 11,500,475 8,740,819 — 20,266,973 Gain on disposition of real estate — — 7,705 7,169 — 14,874 Operating (loss) income (24,523 ) (1,156 ) 505,699 607,969 — 1,087,989 Equity income from unconsolidated subsidiaries — — 323,080 1,584 — 324,664 Other income (loss) — 1 103,657 (10,638 ) — 93,020 Interest expense, net of interest income — (32,031 ) 329,083 (198,367 ) — 98,685 Write-off of financing costs on extinguished debt — 27,982 — — — 27,982 Royalty and management service (income) expense — — (61,626 ) 61,626 — — Income from consolidated subsidiaries 1,081,643 1,079,469 578,320 — (2,739,432 ) — Income before (benefit of) provision for income taxes 1,057,120 1,082,363 1,243,299 735,656 (2,739,432 ) 1,379,006 (Benefit of) provision for income taxes (6,099 ) 720 163,830 154,607 — 313,058 Net income 1,063,219 1,081,643 1,079,469 581,049 (2,739,432 ) 1,065,948 Less: Net income attributable to non-controlling interests — — — 2,729 — 2,729 Net income attributable to CBRE Group, Inc. $ 1,063,219 $ 1,081,643 $ 1,079,469 $ 578,320 $ (2,739,432 ) $ 1,063,219 Condensed Consolidating Statement of Operations For the Year Ended December 31, 2017 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Revenue $ — $ — $ 10,702,005 $ 7,926,782 $ — $ 18,628,787 Costs and expenses: Cost of revenue — — 8,517,114 5,787,985 — 14,305,099 Operating, administrative and other 5,661 1,972 1,437,641 1,413,446 — 2,858,720 Depreciation and amortization — — 239,863 166,251 — 406,114 Total costs and expenses 5,661 1,972 10,194,618 7,367,682 — 17,569,933 Gain on disposition of real estate — — 6,037 13,791 — 19,828 Operating (loss) income (5,661 ) (1,972 ) 513,424 572,891 — 1,078,682 Equity income from unconsolidated subsidiaries — — 206,655 3,552 — 210,207 Other income — 1 22 9,382 — 9,405 Interest expense, net of interest income — (10,648 ) 110,494 27,115 — 126,961 Royalty and management service expense (income) — — 66,191 (66,191 ) — — Income from consolidated subsidiaries 700,608 695,245 464,046 — (1,859,899 ) — Income before (benefit of) provision for income taxes 694,947 703,922 1,007,462 624,901 (1,859,899 ) 1,171,333 (Benefit of) provision for income taxes (2,162 ) 3,314 312,217 154,388 — 467,757 Net income 697,109 700,608 695,245 470,513 (1,859,899 ) 703,576 Less: Net income attributable to non-controlling interests — — — 6,467 — 6,467 Net income attributable to CBRE Group, Inc. $ 697,109 $ 700,608 $ 695,245 $ 464,046 $ (1,859,899 ) $ 697,109 Condensed Consolidating Statement of Comprehensive Income For the Year Ended December 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 1,282,357 $ 1,283,103 $ 1,262,674 $ 293,131 $ (2,829,815 ) $ 1,291,450 Other comprehensive income: Foreign currency translation loss — — — (14,092 ) — (14,092 ) Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 1,320 — — — 1,320 Unrealized holding gains on available for sale debt securities, net — — 2,101 — — 2,101 Pension liability adjustments, net — — — 944 — 944 Legal entity restructuring, net — — — 63,149 — 63,149 Other, net — (104 ) — (14,842 ) — (14,946 ) Total other comprehensive income — 1,216 2,101 35,159 — 38,476 Comprehensive income 1,282,357 1,284,319 1,264,775 328,290 (2,829,815 ) 1,329,926 Less: Comprehensive income attributable to non-controlling interests — — — 9,048 — 9,048 Comprehensive income attributable to CBRE Group, Inc. $ 1,282,357 $ 1,284,319 $ 1,264,775 $ 319,242 $ (2,829,815 ) $ 1,320,878 Condensed Consolidating Statement of Comprehensive Income For the Year Ended December 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 1,063,219 $ 1,081,643 $ 1,079,469 $ 581,049 $ (2,739,432 ) $ 1,065,948 Other comprehensive income (loss): Foreign currency translation loss — — — (161,384 ) — (161,384 ) Adoption of Accounting Standards Update 2016-01, net — — (3,964 ) — — (3,964 ) Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 2,439 — — — 2,439 Unrealized gains on interest rate swaps, net — 708 — — — 708 Unrealized holding losses on available for sale debt securities, net — — (971 ) — — (971 ) Pension liability adjustments, net — — — 1,315 — 1,315 Other, net — — 7 (5,077 ) — (5,070 ) Total other comprehensive income (loss) — 3,147 (4,928 ) (165,146 ) — (166,927 ) Comprehensive income 1,063,219 1,084,790 1,074,541 415,903 (2,739,432 ) 899,021 Less: Comprehensive income attributable to non-controlling interests — — — 1,657 — 1,657 Comprehensive income attributable to CBRE Group, Inc. $ 1,063,219 $ 1,084,790 $ 1,074,541 $ 414,246 $ (2,739,432 ) $ 897,364 Condensed Consolidating Statement of Comprehensive Income For the Year Ended December 31, 2017 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Eliminations Consolidated Total Net income $ 697,109 $ 700,608 $ 695,245 $ 470,513 $ (1,859,899 ) $ 703,576 Other comprehensive (loss) income: Foreign currency translation gain — — — 218,001 — 218,001 Amounts reclassified from accumulated other comprehensive loss to interest expense, net — 4,964 — — — 4,964 Unrealized gains on interest rate swaps, net — 585 — — — 585 Unrealized holding gains on available for sale debt securities, net — — 2,557 180 — 2,737 Pension liability adjustments, net — — — 12,701 — 12,701 Other, net (2 ) — (21 ) 387 — 364 Total other comprehensive (loss) income (2 ) 5,549 2,536 231,269 — 239,352 Comprehensive income 697,107 706,157 697,781 701,782 (1,859,899 ) 942,928 Less: Comprehensive income attributable to non-controlling interests — — — 6,879 — 6,879 Comprehensive income attributable to CBRE Group, Inc. $ 697,107 $ 706,157 $ 697,781 $ 694,903 $ (1,859,899 ) $ 936,049 Condensed Consolidating Statement of Cash Flow For the Year Ended December 31, 2019 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: $ 133,051 $ 28,603 $ 906,398 $ 155,328 $ 1,223,380 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (190,143 ) (103,371 ) (293,514 ) Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired — — (13,788 ) (342,138 ) (355,926 ) Contributions to unconsolidated subsidiaries — — (63,016 ) (42,931 ) (105,947 ) Distributions from unconsolidated subsidiaries — — 29,319 3,970 33,289 Purchase of equity securities — — (12,017 ) — (12,017 ) Proceeds from sale of equity securities — — 14,065 1,558 15,623 Purchase of available for sale debt securities — — (8,853 ) — (8,853 ) Proceeds from the sale of available for sale debt securities — — 4,671 — 4,671 Other investing activities, net — — 1,102 548 1,650 Net cash used in investing activities — — (238,660 ) (482,364 ) (721,024 ) 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 — 3,609,000 — — 3,609,000 Repayment of revolving credit facility — (3,609,000 ) — — (3,609,000 ) Repayment of debt assumed in the acquisition of Telford Homes — — — (110,687 ) (110,687 ) Repurchase of common stock (145,137 ) — — — (145,137 ) Acquisition of businesses (cash paid for acquisitions more than three months after purchase date) — — (30,268 ) (11,879 ) (42,147 ) Units repurchased for payment of taxes on equity awards (18,426 ) — — — (18,426 ) Non-controlling interest contributions — — — 46,612 46,612 Non-controlling interest distributions — — — (3,957 ) (3,957 ) Decrease (increase) in intercompany receivables, net 30,512 (45,862 ) (601,577 ) 616,927 — Other financing activities, net — (3,351 ) — 5,144 1,793 Net cash (used in) provided by financing activities (133,051 ) (49,213 ) (631,845 ) 542,160 (271,949 ) Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — (606 ) (606 ) NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — (20,610 ) 35,893 214,518 229,801 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 $ 13,453 $ 310,841 $ 769,444 $ 1,093,745 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 69,667 $ — $ 16,999 $ 86,666 Income taxes, net $ — $ — $ 188,329 $ 176,736 $ 365,065 Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2018 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: $ 105,850 $ 21,834 $ 429,540 $ 574,025 $ 1,131,249 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (140,670 ) (87,133 ) (227,803 ) Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired — — (305,315 ) (17,258 ) (322,573 ) Contributions to unconsolidated subsidiaries — — (51,046 ) (11,756 ) (62,802 ) Distributions from unconsolidated subsidiaries — — 57,269 4,440 61,709 Purchase of equity securities — — (21,402 ) — (21,402 ) Proceeds from sale of equity securities — — 16,314 — 16,314 Purchase of available for sale debt securities — — (23,360 ) — (23,360 ) Proceeds from the sale of available for sale debt securities — — 5,792 — 5,792 Other investing activities, net — — 2,793 10,648 13,441 Net cash used in investing activities — — (459,625 ) (101,059 ) (560,684 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from senior term loans — 550,000 — 452,745 1,002,745 Repayment of senior term loans — (450,000 ) — — (450,000 ) Proceeds from revolving credit facility — 3,258,000 — — 3,258,000 Repayment of revolving credit facility — (3,258,000 ) — — (3,258,000 ) Repayment of 5.00% senior notes (including premium) — (820,000 ) — — (820,000 ) Repayment of debt assumed in acquisition of FacilitySource — — (26,295 ) — (26,295 ) Repurchase of common stock (161,034 ) — — — (161,034 ) Acquisition of businesses (cash paid for acquisitions more than three months after purchase date) — — (16,774 ) (1,886 ) (18,660 ) Units repurchased for payment of taxes on equity awards (29,386 ) — — — (29,386 ) Non-controlling interest contributions — — — 25,355 25,355 Non-controlling interest distributions — — — (13,413 ) (13,413 ) Decrease (increase) in intercompany receivables, net 84,213 716,837 233,975 (1,035,025 ) — Other financing activities, net 357 (212 ) (16 ) (16,041 ) (15,912 ) Net cash (used in) provided by financing activities (105,850 ) (3,375 ) 190,890 (588,265 ) (506,600 ) Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — (24,840 ) (24,840 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — 18,459 160,805 (140,139 ) 39,125 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 $ 34,063 $ 274,948 $ 554,926 $ 863,944 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 102,491 $ — $ 1,674 $ 104,165 Income taxes, net $ — $ — $ 198,930 $ 176,919 $ 375,849 Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2017 Parent CBRE Services Guarantor Subsidiaries Nonguarantor Subsidiaries Consolidated Total CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES: $ 89,341 $ 37,990 $ 424,787 $ 342,293 $ 894,411 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures — — (121,347 ) (56,695 ) (178,042 ) Acquisition of businesses, including net assets acquired, intangibles and goodwill, net of cash acquired — — (87,248 ) (31,179 ) (118,427 ) Contributions to unconsolidated subsidiaries — — (63,119 ) (5,581 ) (68,700 ) Distributions from unconsolidated subsidiaries — — 52,896 10,768 63,664 Purchase of equity securities — — (15,584 ) — (15,584 ) Proceeds from sale of equity securities — — 15,587 — 15,587 Purchase of available for sale debt securities — — (19,280 ) — (19,280 ) Proceeds from the sale of available for sale debt securities — — 15,790 — 15,790 Other investing activities, net — — 1,968 424 2,392 Net cash used in investing activities — — (220,337 ) (82,263 ) (302,600 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from senior term loans — 200,000 — — 200,000 Repayment of senior term loans — (751,876 ) — — (751,876 ) Proceeds from revolving credit facility — 1,521,000 — — 1,521,000 Repayment of revolving credit facility — (1,521,000 ) — — (1,521,000 ) Acquisition of businesses (cash paid for acquisitions more than three months after purchase date) — — (19,854 ) (4,152 ) (24,006 ) Units repurchased for payment of taxes on equity awards (29,549 ) — — — (29,549 ) Non-controlling interest contributions — — — 5,301 5,301 Non-controlling interest distributions — — — (8,715 ) (8,715 ) (Increase) decrease in intercompany receivables, net (60,271 ) 520,579 (338,396 ) (121,912 ) — Other financing activities, net 479 (7,978 ) (3,145 ) (8,253 ) (18,897 ) Net cash used in financing activities (89,341 ) (39,275 ) (361,395 ) (137,731 ) (627,742 ) Effect of currency exchange rate changes on cash and cash equivalents and restricted cash — — — 29,338 29,338 NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH — (1,285 ) (156,945 ) 151,637 (6,593 ) 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 $ 15,604 $ 114,143 $ 695,065 $ 824,819 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during the period for: Interest $ — $ 117,072 $ — $ 92 $ 117,164 Income taxes, net $ — $ — $ 198,520 $ 158,477 $ 356,997 |