Biggest changeWe also use core EBITDA and core EPS as significant components when measuring our operating performance under our employee incentive compensation programs. 47 Table of Contents Core EBITDA is calculated as follows (dollars in millions): Year Ended December 31, 2024 2023 Net income attributable to CBRE Group, Inc. $ 968 $ 986 Net income attributable to non-controlling interests 68 41 Net income 1,036 1,027 Adjustments: Depreciation and amortization 674 622 Interest expense, net of interest income 215 149 Provision for income taxes 182 250 Carried interest incentive compensation expense (reversal) to align with the timing of associated revenue 8 (7) Integration and other costs related to acquisitions 93 62 Costs incurred related to legal entity restructuring 2 13 Costs associated with efficiency and cost-reduction initiatives 259 159 Provision associated with Telford’s fire safety remediation efforts 33 — Impact of fair value non-cash adjustments related to unconsolidated equity investments 9 — Charges related to indirect tax audits and settlements 76 — One-time gain associated with remeasuring an investment in an unconsolidated subsidiary to fair value as of the date the remaining controlling interest was acquired — (34) Net fair value adjustments on strategic non-core investments 117 (32) Core EBITDA $ 2,704 $ 2,209 Core net income attributable to CBRE Group, Inc. stockholders, as adjusted (or core adjusted net income), and core EPS, are calculated as follows (in millions, except share and per share data): Year Ended December 31, 2024 2023 Net income attributable to CBRE Group, Inc. $ 968 $ 986 Adjustments: Integration and other costs related to acquisitions 93 62 Costs incurred related to legal entity restructuring 2 13 Costs associated with efficiency and cost-reduction initiatives 259 159 Impact of fair value non-cash adjustments related to unconsolidated equity investments 9 — Provision associated with Telford’s fire safety remediation efforts 33 — Carried interest incentive compensation expense (reversal) to align with the timing of associated revenue 8 (7) Charges related to indirect tax audits and settlements 76 — One-time gain associated with remeasuring an investment in an unconsolidated subsidiary to fair value as of the date the remaining controlling interest was acquired — (34) Net fair value adjustments on strategic non-core investments 117 (32) Non-cash depreciation and amortization expense related to certain assets attributable to acquisitions 199 167 Interest expense related to indirect tax audits and settlements 16 — Tax impact of adjusted items, tax benefit attributable to legal entity restructuring, and strategic non-core investments (191) (82) Impact of adjustments on non-controlling interest (18) (33) Core net income attributable to CBRE Group, Inc., as adjusted $ 1,571 $ 1,199 Core diluted income per share attributable to CBRE Group, Inc., as adjusted $ 5.10 $ 3.84 Weighted average shares outstanding for diluted income per share 308,033,612 312,550,942 48 Table of Contents Net revenue and gross revenue from resilient business lines is calculated as follows (dollars in millions): Year Ended December 31, 2024 2023 Net revenue from resilient business lines Facilities management $ 6,907 $ 5,806 Property management 2,123 1,840 Project management 3,433 3,124 Valuation 751 716 Loan servicing 331 317 Recurring investment management fees (1) 537 539 Total net revenue from resilient business lines 14,082 12,342 Pass-through costs also recognized as revenue 14,899 13,673 Total revenue from resilient business lines $ 28,981 $ 26,015 ________________________________________________________________________________________________________________________________________ (1) Recurring investment management fees is included in Investment management revenue. 49 Table of Contents
Biggest changeCore EBITDA is calculated as follows (dollars in millions): Year Ended December 31, 2025 2024 Net income attributable to CBRE Group, Inc. $ 1,157 $ 968 Net income attributable to non-controlling interests 120 68 Net income 1,277 1,036 Adjustments: Depreciation and amortization 729 674 Interest expense, net of interest income 216 215 Write-off of financing costs on extinguished debt 2 — Provision for income taxes 317 182 Integration and other costs related to acquisitions 303 93 Carried interest incentive compensation expense to align with the timing of associated revenue 10 8 Charges related to indirect tax audits and settlements (1) 76 Net results related to the wind-down of certain businesses (1) 74 — Impact of fair value non-cash adjustments related to unconsolidated equity investments 2 9 Business and finance transformation 101 — Non-cash pension buy-out settlement loss 147 — Costs associated with efficiency and cost-reduction initiatives — 259 Costs incurred related to legal entity restructuring — 2 Net fair value adjustments on strategic non-core investments (1) 117 Provision associated with Telford’s fire safety remediation efforts 132 33 Core EBITDA $ 3,308 $ 2,704 Core net income attributable to CBRE Group, Inc. stockholders, as adjusted (or core adjusted net income), and core EPS, are calculated as follows (in millions, except share and per share data): Year Ended December 31, 2025 2024 Net income attributable to CBRE Group, Inc. $ 1,157 $ 968 Adjustments: Non-cash amortization expense related to intangible assets attributable to acquisitions 226 199 Interest expense related to indirect tax audits and settlements 4 16 Write-off of financing costs on extinguished debt 2 — Impact of adjustments on non-controlling interest — (18) Integration and other costs related to acquisitions 303 93 Carried interest incentive compensation expense to align with the timing of associated revenue 10 8 Charges related to indirect tax audits and settlements (1) 76 Net results related to the wind-down of certain businesses (1) 74 — Impact of fair value non-cash adjustments related to unconsolidated equity investments 2 9 Business and finance transformation 101 — Non-cash pension buy-out settlement loss 147 — Costs associated with efficiency and cost-reduction initiatives — 259 Costs incurred related to legal entity restructuring — 2 Net fair value adjustments on strategic non-core investments (1) 117 Provision associated with Telford’s fire safety remediation efforts 132 33 Tax impact of adjusted items and strategic non-core investments (236) (191) Core net income attributable to CBRE Group, Inc., as adjusted $ 1,920 $ 1,571 Core diluted income per share attributable to CBRE Group, Inc., as adjusted $ 6.38 $ 5.10 Weighted-average shares outstanding for diluted income per share 300,751,541 308,033,612 ________________________________________________________________________________________________________________________________________ (1) In 2025, management made the decision to wind down the legacy Telford Homes’ construction self-delivery business.
We also use several funding sources to avoid becoming overly dependent on one financing source, and to lower funding costs. Long-Term Debt On July 10, 2023, CBRE Group, Inc., CBRE Services, Inc.
We also use several funding sources to avoid becoming overly dependent on one financing source, and to lower funding costs. Long-Term Debt On July 10, 2023, CBRE Group, Inc. (CBRE Group), CBRE Services, Inc.
The 2023 Credit Agreement provides for a senior unsecured term loan credit facility comprised of (i) tranche A Euro-denominated term loans in an aggregate principal amount of €367 million and (ii) tranche A U.S.
The 2023 Credit Agreement provides for a senior unsecured term loan credit facility comprised of (i) tranche A Euro-denominated term loans in an aggregate principal amount of €367 million (Tranche A (Euro) Loans) and (ii) tranche A U.S.
We believe that investors may find these measures useful in evaluating our operating performance compared to that of other companies in our industry because their calculations generally eliminate the effects of acquisitions, which would include impairment charges of goodwill and intangibles created from acquisitions, the effects of financings and income taxes and the accounting effects of capital spending.
We believe that investors may find these measures useful in evaluating our operating performance compared to that of other companies in our industry because their calculations generally eliminate the effects of acquisitions, which would include impairment charges of goodwill and intangibles created from acquisitions, the effects of financings, income taxes and the accounting effects of capital spending.
These significant judgements include: (i) determining what point in time or what measure of progress depicts the transfer of control to the customer; (ii) applying the series guidance to certain performance obligations satisfied over time; (iii) estimating how and when contingencies, or other forms of variable consideration, will impact the timing and amount of recognition of revenue and (iv) determining whether we control third party services before they are transferred to the customer in order to appropriately recognize the associated revenue on either a gross or net basis.
These significant judgements include: (i) determining what measure of progress or what point in time best depicts the transfer of control to the customer; (ii) applying the series guidance to certain performance obligations satisfied over time; (iii) estimating how and when contingencies, or other forms of variable consideration, will impact the timing and amount of revenue recognition and (iv) determining whether we control third party services before they are transferred to the customer in order to appropriately recognize the associated revenue on either a gross or net basis.
We engage a third-party valuation firm to assist us in identifying and determining the fair values of intangible assets acquired. The difference between the purchase price and the fair value of net assets acquired is recorded as goodwill. Assumptions must often be made in determining fair values, particularly where observable market values do not exist.
We may engage a third-party valuation firm to assist us in identifying and determining the fair value of intangible assets acquired. The difference between the purchase price and the fair value of net assets acquired is recorded as goodwill. Assumptions must often be made in determining fair values, particularly where observable market values do not exist.
On June 23, 2023, CBRE Services issued $1.0 billion in aggregate principal amount of 5.950% senior notes due August 15, 2034 (the 5.950% senior notes) at a price equal to 98.174% of their face value. The 5.950% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group, Inc.
On June 23, 2023, CBRE Services issued $1.0 billion in aggregate principal amount of 5.950% senior notes due August 15, 2034 (the 5.950% senior notes) at a price equal to 98.174% of their face value. The 5.950% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group.
Amounts available under the program may be borrowed, repaid and re-borrowed from time to time. Payment of the commercial paper notes is guaranteed on an unsecured and unsubordinated basis by CBRE Group, Inc. The program notes and the guarantee will rank pari passu with all other unsecured and unsubordinated indebtedness.
Amounts available under the program may be borrowed, repaid and re-borrowed from time to time. Payment of the commercial paper notes is guaranteed on an unsecured and unsubordinated basis by CBRE Group. The program notes and the guarantee will rank pari passu with all other unsecured and unsubordinated indebtedness.
The 2.500% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group, Inc. Interest accrues at a rate of 2.500% per year and is payable semi-annually in arrears on April 1 and October 1 of each year.
The 2.500% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group. Interest accrues at a rate of 2.500% per year and is payable semi-annually in arrears on April 1 and October 1 of each year.
(CBRE Services) and Relam Amsterdam Holdings B.V., a wholly-owned subsidiary of CBRE Services, entered into a new 5-year senior unsecured Credit Agreement (2023 Credit Agreement) maturing on July 10, 2028, which refinanced and replaced the previous credit agreement.
(CBRE Services) and Relam Amsterdam Holdings B.V., a wholly-owned subsidiary of CBRE Services (Relam Borrower), entered into a new 5-year senior unsecured Credit Agreement (2023 Credit Agreement) maturing on July 10, 2028, which refinanced and replaced the previous credit agreement.
The proceeds of the term loans under the 2023 Credit Agreement were applied to the repayment of all remaining outstanding senior term loans, approximately $437 million, under the previous credit agreement, the payment of related fees and expenses and other general corporate purposes.
The proceeds of these term loans under the 2023 Credit Agreement were applied to the repayment of all remaining outstanding senior term loans, approximately $437 million, under the previous credit agreement, the payment of related fees and expenses and other general corporate purposes.
(11) See Note 22 – Telford Fire Safety Remediation of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. 40 Table of Contents Indebtedness We use a variety of financing arrangements, both long-term and short-term, to fund our operations in addition to cash generated from operating activities.
(10) See Note 22 – Telford Fire Safety Remediation of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. 40 Table of Contents Indebtedness We use a variety of financing arrangements, both long-term and short-term, to fund our operations in addition to cash generated from operating activities.
While we believe the resulting tax balances as of December 31, 2024 and 2023 are appropriately accounted for in accordance with Topic 740, as applicable, the ultimate outcome of such matters could result in favorable or unfavorable adjustments to our consolidated financial statements and such adjustments could be material.
While we believe the resulting tax balances as of December 31, 2025 and 2024 are appropriately accounted for in accordance with Topic 740, as applicable, the ultimate outcome of such matters could result in favorable or unfavorable adjustments to our consolidated financial statements and such adjustments could be material.
Income Taxes Income taxes are accounted for under the asset and liability method in accordance with FASB ASC Topic 740, “ Accounting for Income Taxes ” (Topic 740). Deferred tax assets and liabilities are determined based on temporary differences between the financial reporting and tax basis of assets and liabilities and operating loss and tax credit carry forwards.
Income Taxes Income taxes are accounted for under the asset and liability method in accordance with the “Accounting for Income Taxes,” FASB ASC (Topic 740). Deferred tax assets and liabilities are determined based on temporary differences between the financial reporting and tax basis of assets and liabilities and operating loss and tax credit carry forwards.
The second long-term liquidity element is the payment of obligations related to acquisitions. Our acquisition structures often include deferred and/or contingent purchase consideration in future periods that are subject to the passage of time or achievement of certain performance metrics and other conditions.
The second long-term liquidity need is the payment of obligations related to acquisitions. Our acquisition structures often include deferred and/or contingent purchase consideration in future periods that are subject to the passage of time or achievement of certain performance metrics and other conditions.
(6) Represents outstanding reserves for claims under certain insurance programs, which are included in other current and other long-term liabilities in the consolidated balance sheets as of December 31, 2024 set forth in Item 8 of this Annual Report.
(6) Represents outstanding reserves for claims under certain insurance programs, which are included in other current and other long-term liabilities in the consolidated balance sheets as of December 31, 2025 set forth in Item 8 of this Annual Report.
Valuation allowances are provided against deferred tax assets when it is more likely than not that some portion or all of the deferred tax asset will not be realized. Accounting for tax positions requires judgments, including estimating reserves for potential uncertainties.
Valuation allowances are provided against deferred tax assets when it is more likely than not that some portion or all of the deferred tax asset will not be realized. Accounting for tax positions requires judgment, including estimating reserves for potential uncertainties.
Our calculation of AUM may differ from the calculations of other asset managers, and as a result, this measure may not be comparable to similar measures presented by other asset managers. 36 Table of Contents Corporate and Other Our Corporate segment primarily consists of corporate overhead costs.
Our calculation of AUM may differ from the calculations of other asset managers, and as a result, this measure may not be comparable to similar measures presented by other asset managers. 35 Table of Contents Corporate and Other Our Corporate segment primarily consists of corporate overhead costs.
See Note 5 – Warehouse Receivables & Warehouse Lines of Credit and Note 11 – Long-Term Debt and Short-Term Borrowings of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. (3) Includes forecasted interest expense.
See Note 5 – Warehouse Receivables & Warehouse Lines of Credit and Note 12 – Long-Term Debt and Short-Term Borrowings of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. (3) Includes forecasted interest expense.
For additional information on goodwill and intangible asset impairment testing, see Note 2 – Significant Accounting Policies and Note 9 – Goodwill and Other Intangible Assets of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
For additional information on goodwill and intangible asset impairment testing, see Note 2 – Significant Accounting Policies and Note 10 – Goodwill and Other Intangible Assets of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
Our revenue recognition policies are consistent with this five-step framework. Understanding the complex terms of agreements and determining the appropriate time, amount, and method to recognize revenue for each transaction requires significant judgement.
Our revenue recognition policies are consistent with this five-step framework. Understanding the complex terms of agreements and determining the appropriate timing, amount, and method to recognize revenue for each transaction requires significant judgement.
We recognized additional provision in the year ended December 31, 2024 based on additional information obtained and evaluations performed allowing for a more refined estimate on a building-by-building basis. The estimated remediation costs for in-scope buildings are subjective, highly complex and dependent on a number of variables outside of Telford Homes’ control.
We recognized an additional provision in the year ended December 31, 2025 based on additional information obtained and evaluations performed allowing for a more refined estimate on a building-by-building basis. The estimated remediation costs for in-scope buildings are subjective, highly complex and dependent on a number of variables outside of Telford Homes’ control.
In the absence of extraordinary events, large strategic acquisitions or large returns of capital to shareholders, we anticipate that our cash flow from operations and our revolving credit facilities would be sufficient to meet our anticipated cash requirements for the foreseeable future, and at a minimum for the next 12 months.
In the absence of extraordinary events, large strategic acquisitions or large returns of capital to shareholders, we anticipate that our cash flow from operations, our revolving credit facilities and commercial paper program would be sufficient to meet our anticipated cash requirements for the foreseeable future, and at a minimum for the next 12 months.
For information about our future estimated payment obligations for these plans, see Note 14 – Employee Benefit Plans of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. ________________________________________________________________________________________________________________________________________ (1) Reflects gross outstanding long-term debt balances as of December 31, 2024, assumed to be paid at maturity, excluding unamortized discount, premium and deferred financing costs.
For information about our future estimated payment obligations for these plans, see Note 15 – Employee Benefit Plans of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. ________________________________________________________________________________________________________________________________________ (1) Reflects gross outstanding long-term debt balances as of December 31, 2025, assumed to be paid at maturity, excluding unamortized discount, premium and deferred financing costs.
We have historically relied on our internally generated cash flow and our revolving credit facilities to fund our working capital, capital expenditure and general investment requirements (including in-fill acquisitions) and have not sought other external sources of financing to help fund these requirements.
We have historically relied on our internally generated cash flow, our revolving credit facilities and commercial paper program to fund our working capital, capital expenditure and general investment requirements (including in-fill acquisitions) and have not sought other external sources of financing to help fund these requirements.
(4) Reflects gross outstanding notes payable on real estate as of December 31, 2024 ($9 million of which is recourse to us, beyond being recourse to the single-purpose entity that held the real estate asset and was the primary obligor on the note payable), assumed to be paid at maturity, excluding unamortized deferred financing costs.
(4) Reflects gross outstanding notes payable on real estate as of December 31, 2025 ($3 million of which is recourse to us, beyond being recourse to the single-purpose entity that held the real estate asset and was the primary obligor on the note payable), assumed to be paid at maturity, excluding unamortized deferred financing costs.
It includes amounts that the U.K. government has already paid or quantified through the Building Safety Fund and estimates developed by Telford’s internal team and/or third-party experts for the remaining in-scope buildings.
It includes amounts that the U.K. government has already paid or quantified through the Building Safety Fund and estimates developed by Telford’s management and/or third-party experts for the remaining in-scope buildings.
(5) Represents deferred obligations, excluding contingent considerations, related to previous acquisitions, which are included in accounts payable and accrued expenses and other long-term liabilities in the consolidated balance sheets at December 31, 2024 set forth in Item 8 of this Annual Report.
(5) Represents deferred obligations, excluding contingent consideration, related to previous acquisitions, which are included in accounts payable and accrued expenses and other long-term liabilities in the consolidated balance sheets at December 31, 2025 set forth in Item 8 of this Annual Report.
We have the option to perform a qualitative assessment with respect to any of our reporting units and indefinite-lived intangible 43 Table of Contents assets to determine whether a quantitative impairment test is needed.
We have the option to perform a qualitative assessment with respect to any of our reporting units and indefinite-lived intangible assets to determine whether a quantitative impairment test is needed.
See Note 12 – Leases of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
See Note 13 – Leases of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
The 5.500% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group, Inc. Interest accrues at a rate of 5.500% per year and is payable semi-annually in arrears on April 1 and October 1 of each year, beginning on October 1, 2024.
The 2029 5.500% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group. Interest accrues at a rate of 5.500% per year and is payable semi-annually in arrears on April 1 and October 1 of each year.
Amounts do not include scheduled interest payments. The notes have either fixed or variable interest rates, ranging from 3.0% to 8.1% at December 31, 2024.
Amounts do not include scheduled interest payments. The notes have either fixed or variable interest rates, ranging from 3.0% to 8.0% at December 31, 2025.
Discussion regarding our financial condition and results of operations for the year ended December 31, 2023 and comparisons between the years ended December 31, 2023 and 2022 are included in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the company’s 2023 Annual Report filed with the SEC on February 20, 2024.
Discussion regarding our financial condition and results of operations for the year ended December 31, 2024 and comparisons between the years ended December 31, 2024 and 2023 are included in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the company’s 2024 Annual Report was filed with the SEC on February 14, 2025.
While $4 million of the $197 million in claim payments are expected to be payable within one year, due to the nature of this item, claim payments representing the remaining balance of $193 million could be due at any time upon the occurrence of certain events. Accordingly, the entire balance has been reflected as expiring in less than one year.
While $15 million of the $218 million in claim payments are expected to be payable within one year, due to the nature of this item, claim payments representing the remaining balance of $203 million could be due at any time upon the occurrence of certain events. Accordingly, the entire balance has been reflected as expiring in less than one year.
As more fully described in Note 22 – Telford Fire Safety Remediation of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report, on March 16, 2023, Telford Homes entered into a legally binding agreement with the U.K. government, under which Telford Homes will (1) take responsibility for performing or funding remediation works relating to certain life-critical fire-safety issues on all Telford Homes-constructed buildings of 11 meters in height or greater in England constructed in the last 30 years (in-scope buildings) and (2) withdraw Telford Homes-developed buildings from the government-sponsored Building Safety Fund (BSF) and Aluminum Composite Material (ACM) Funds or reimburse the government funds for the cost of remediation of in-scope buildings.
As more fully described in Note 22 – Telford Fire Safety Remediation of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report, on March 16, 2023, Telford Homes entered into a legally binding agreement with the U.K. government to take responsibility for performing or funding remediation works relating to certain life-critical fire-safety issues on all Telford Homes-constructed buildings of 11 meters in height or greater in England constructed in the last 30 years (in-scope buildings) and withdraw Telford Homes-developed buildings from the government-sponsored funds or reimburse the government funds for the cost of remediation.
New Accounting Pronouncements See New Accounting Pronouncements discussion within Note 3 – New Accounting Pronouncements of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. 46 Table of Contents Non-GAAP Financial Measures Net revenue, segment operating profit on revenue margin, segment operating profit on net revenue margin, core EBITDA, core adjusted net income and core earnings per diluted share (or core EPS) are not recognized measurements under accounting principles generally accepted in the United States, or GAAP.
New Accounting Pronouncements See New Accounting Pronouncements discussion within Note 3 – New Accounting Pronouncements of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. 46 Table of Contents Non-GAAP Financial Measures Core EBITDA, core adjusted net income and core earnings per share (or core EPS) are not recognized measurements under accounting principles generally accepted in the United States, or U.S.
We intend to maintain available commitments under the Revolving Credit Agreement in an amount at least equal to the amount of commercial paper notes outstanding from time to time. As of December 31, 2024, we had $175 million in outstanding borrowings under the commercial paper program.
We intend to maintain available commitments under the 5-Year Revolving Credit Agreement in an amount at least equal to the amount of commercial paper notes outstanding from time to time. As of December 31, 2025 and 2024, we had $852 million and $175 million, respectively, in outstanding borrowings under the commercial paper program.
Financing Activities Net cash used in financing activities totaled $221 million for the year ended December 31, 2024 as compared to net cash provided by financing activities of $154 million for the year ended December 31, 2023.
Financing Activities Net cash provided by financing activities totaled $796 million for the year ended December 31, 2025 as compared to net cash used in financing activities of $221 million for the year ended December 31, 2024.
Our long-term liquidity needs, other than those related to ordinary course obligations and commitments such as operating leases, are generally comprised of three elements. The first is the repayment of the outstanding and anticipated principal amounts of our long-term indebtedness.
Our long-term liquidity needs, other than those related to ordinary course obligations and commitments such as operating leases, generally consist of the following: the first is the repayment of the outstanding and anticipated principal amounts of our long-term indebtedness.
We did not incur any impairment losses as a result of our 2024 annual impairment tests, as it was determined that it is more likely than not that the estimated fair values of our reporting units and indefinite-lived intangible assets were substantially in excess of their carrying values as of December 31, 2024.
We did not incur any impairment losses as a result of our impairment tests performed in 2025, as it was determined that the fair value of the reporting units exceed the carrying value as of the date quantitative tests were performed and it is more likely than not that the estimated fair values of our reporting units and indefinite-lived intangible assets were substantially in excess of their carrying values as of December 31, 2025.
In addition, we acquired full ownership of Industrious, a provider of premium flexible workplace solutions in January 2025, and will establish a new business segment, Building Operations & Experience, in 2025, comprised of enterprise and local facilities management, property management and flexible workplace solutions.
In addition, on January 16, 2025, we acquired full ownership of Industrious, a provider of premium flexible workplace solutions, and established a new business segment, Building Operations & Experience (BOE), comprised of enterprise and local facilities management, property management and flexible workplace solutions.
See Note 11 – Long-Term Debt and Short-Term Borrowings of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. Figures do not include scheduled interest payments. Assuming each debt obligation is held until maturity, we estimate that we will make $918 million of interest payments, $164 million of which will be made in 2025.
See Note 12 – Long-Term Debt and Short-Term Borrowings of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. Figures do not include scheduled interest payments. Assuming each debt obligation is held until maturity, we estimate that we will make $1.4 billion of interest payments, $243 million of which will be made in 2026.
Goodwill and Other Intangible Assets As of December 31, 2024, our consolidated balance sheets included goodwill of $5.6 billion and other intangible assets of $2.3 billion. Our acquisitions require the application of purchase accounting, which results in tangible and identifiable intangible assets and liabilities of the acquired entity being recorded at fair value.
Goodwill and Other Intangible Assets As of December 31, 2025, our consolidated balance sheets included goodwill of $7.1 billion and other intangible assets of $3.0 billion. Our acquisitions require the application of purchase accounting, which results in tangible and identifiable intangible assets and liabilities of the acquired entity being recorded at fair value.
Dollar-denominated term loans in an aggregate principal amount of $350 million with weighted average interest rate of 4.9% as of December 31, 2024, both requiring quarterly principal payments beginning on December 31, 2024 and continuing through maturity on July 10, 2028.
Dollar-denominated term loans in an aggregate principal amount of $350 million (Tranche A (USD) Loans) with weighted-average interest rate of 3.8% as of December 31, 2025, both requiring quarterly principal payments beginning on December 31, 2024 and continuing through maturity on July 10, 2028.
We had an estimated liability of approximately $204 million (of which $102 million was current) and $192 million (of which $82 million was current) as of December 31, 2024 and 2023, respectively, related to the remediation efforts.
We had an estimated liability of approximately $321 million (of which $126 million was current) and $204 million (of which $102 million was current) as of December 31, 2025 and 2024, respectively, related to the remediation efforts.
See Note 15 – Income Taxes of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report for further information regarding income taxes. 44 Table of Contents Telford Fire Safety Remediation As of December 31, 2024, the company had an estimated liability of $204 million on the balance sheet which represents management’s best estimate of future losses associated with overall remediation efforts.
See Note 16 – Income Taxes of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report for further information regarding income taxes. Telford Fire Safety Remediation As of December 31, 2025, the company had an estimated liability of $321 million on the balance sheet which represents estimated future losses associated with overall remediation efforts.
Additionally, as of December 31, 2024, we are committed to fund additional capital of $330 million and $67 million to consolidated and unconsolidated projects, respectively, within our REI segment.
Additionally, as of December 31, 2025, we are committed to fund additional capital of $226 million and $56 million to consolidated and unconsolidated projects, respectively, within our REI segment.
As of December 31, 2024, we had aggregate future commitments of $205 million related to co-investments funds in our REI segment, $74 million of which is expected to be funded in 2025.
As of December 31, 2025, we had aggregate future commitments of $216 million related to co-investments funds in our REI segment, up to $70 million of which is expected to be funded in 2026.
Our expected capital requirements for 2025 include up to $360 million of anticipated capital expenditures, net of tenant concessions. During the year ended December 31, 2024, we incurred $279 million of capital expenditures, net of tenant concessions received.
Our expected capital requirements for 2026 include up to $500 million of anticipated capital expenditures, net of tenant concessions. During the year ended December 31, 2025, we incurred $366 million of capital expenditures.
As of December 31, 2024, we had $3.3 billion of borrowings available under our revolving credit facilities (under both the Revolving Credit Agreement, as described below, and the Turner & Townsend revolving credit facility) and $1.1 billion of cash and cash equivalents.
As of December 31, 2025, we had $3.8 billion of borrowings available under our revolving credit facilities (under both the 5-Year Revolving Credit Agreement and 364-Day Revolving Credit Agreement, as described below, and the Turner & Townsend revolving credit facility) and $1.9 billion of cash and cash equivalents.
Our effective tax rate decreased to 15.0% in 2024 from 19.5% in 2023. The decrease is primarily related to the reversal of unrecognized tax positions. The Organization for Economic Co-operation & Development (OECD) Pillar Two Model Rules established a minimum global effective tax rate of 15% on country-by-country profits of large multinational companies.
Our effective tax rate increased to 19.9% in 2025 from 15.0% in 2024. The increase was primarily related to the benefit recognized in 2024 for the reversal of unrecognized tax positions. The Organization for Economic Co-operation & Development (OECD) Pillar Two Model Rules established a minimum global effective tax rate of 15% on country-by country profits of large multinational companies.
Assumptions may include discount rates, growth rates, cost of capital, royalty rates, tax rates and remaining useful lives. These assumptions can have a significant impact on the value of identifiable assets and accordingly can impact the value of goodwill recorded. Different assumptions could result in different values being attributed to assets and liabilities.
Assumptions may include discount rates, growth rates, cost of capital, royalty rates, tax rates and remaining useful lives. These assumptions can have a significant impact on the value of identifiable assets and accordingly can impact the value of goodwill recorded.
The following table summarizes our results of operations for our Corporate and other segment for the years ended December 31, 2024 and 2023 (dollars in millions): Year Ended December 31, (1) 2024 2023 Elimination of inter-segment revenue $ (17) $ (17) Costs and expenses: Cost of revenue (2) 26 (3) Operating, administrative and other 723 460 Depreciation and amortization 57 56 Total costs and expenses 806 513 Operating loss (823) (530) Equity (loss) income from unconsolidated subsidiaries (134) 27 Other income 25 13 Add-back: Depreciation and amortization 57 56 Adjustments: Integration and other costs related to acquisitions 76 39 Costs incurred related to legal entity restructuring 2 13 Costs associated with efficiency and cost-reduction initiatives 151 14 Charges related to indirect tax audits and settlements 76 — Segment operating loss $ (570) $ (368) ________________________________________________________________________________________________________________________________________ (1) Percentage of revenue calculations are not meaningful and therefore not included.
The following table summarizes our results of operations for our core Corporate and other segment for the years ended December 31, 2025 and 2024 (dollars in millions): Year Ended December 31, (1) 2025 2024 Elimination of inter-segment revenue $ (50) $ (17) Costs and expenses: Cost of revenue (2) 7 26 Operating, administrative and other 762 723 Depreciation and amortization 70 57 Total costs and expenses 839 806 Gain on disposition of real estate 27 — Operating loss (862) (823) Equity income (loss) from unconsolidated subsidiaries 3 (134) Other income — 25 Add-back: Depreciation and amortization 70 57 Adjustments: Integration and other costs related to acquisitions 188 76 Charges related to indirect tax audits and settlements (1) 76 Business and finance transformation 86 — Costs associated with efficiency and cost-reduction initiatives 12 151 Costs incurred related to legal entity restructuring — 2 Segment operating loss $ (504) $ (570) ________________________________________________________________________________________________________________________________________ (1) Percentage of revenue calculations are not meaningful and therefore not included.
We may utilize our stock repurchase programs to continue offsetting the impact of our stock-based compensation program and on a more opportunistic basis if we believe our stock presents a compelling investment compared to other discretionary uses.
Our stock repurchases have been funded with cash on hand and we intend to continue funding future repurchases with existing cash. We may utilize our stock repurchase programs to continue offsetting the impact of our stock-based compensation program and on a more opportunistic basis if we believe our stock presents a compelling investment compared to other discretionary uses.
We generate revenue from both resilient sources (large multi-year portfolio and per-project contracts) and non-recurring sources, including commissions generated by transactions. Our revenue mix has become more weighted towards resilient revenue sources, particularly occupier outsourcing, and our dependence on cyclical property sales and lease transaction revenue has declined.
We generate revenue from both resilient sources and non-recurring sources, including commissions generated by transactions. Our revenue mix has become more weighted towards resilient revenue sources, particularly occupier outsourcing and project management, and we are less dependent on cyclical property sales and lease transaction revenue.
We recorded equity income from unconsolidated subsidiaries of approximately $117 million in 2024 as compared to equity income of $216 million in the same period in 2023, which included an unusually large gain on a development portfolio asset sale. 35 Table of Contents A roll forward of our assets under management (AUM) by product type for the year ended December 31, 2024 is as follows (dollars in billions): Funds Separate Accounts Securities Total Balance at December 31, 2023 $ 65.3 $ 72.8 $ 9.4 $ 147.5 Inflows 3.7 9.0 0.8 13.5 Outflows (3.3) (5.9) (1.5) (10.7) Market (depreciation) appreciation (1.7) (2.5) 0.1 (4.1) Balance at December 31, 2024 $ 64.0 $ 73.4 $ 8.8 $ 146.2 AUM generally refers to the properties and other assets with respect to which we provide (or participate in) oversight, investment management services and other advice, and which generally consist of real estate properties or loans, securities portfolios and investments in operating companies and joint ventures.
We recorded equity income from unconsolidated subsidiaries of approximately $48 million versus equity income of $117 million during the same period in 2024, primarily due to lower sales in the current year as compared to prior year. 34 Table of Contents A roll forward of our assets under management (AUM) by product type for the year ended December 31, 2025 is as follows (dollars in billions): Funds Separate Accounts Securities Total Balance at December 31, 2024 $ 64.0 $ 73.4 $ 8.8 $ 146.2 Inflows 4.9 8.1 2.6 15.6 Outflows (4.3) (8.4) (1.3) (14.0) Market appreciation 4.3 2.7 0.7 7.7 Balance at December 31, 2025 $ 68.9 $ 75.8 $ 10.8 $ 155.5 AUM generally refers to the properties and other assets with respect to which we provide (or participate in) oversight, investment management services and other advice, and which generally consist of real estate properties or loans, securities portfolios and investments in operating companies and joint ventures.
Overview CBRE is the world’s largest commercial real estate services and investment firm (based on 2024 revenue). In 2024, we served clients through three business segments – Advisory Services, Global Workplace Solutions (GWS) and Real Estate Investments (REI) – which are described in “Item 1. Business” in this Annual Report.
Overview CBRE is the world’s largest commercial real estate services and investment firm (based on 2025 revenue). In 2025, we served clients through four business segments – Advisory Services, Building Operations & Experience (BOE), Project Management and Real Estate Investments (REI) – which are described in “Item 1. Business” in this Annual Report.
Cost of revenue increased 20.4% in 2024 as compared to the same period in 2023 due to higher construction and consulting costs incurred on our real estate development projects. Foreign currency translation had a 3.2% negative impact on total cost of revenue during the year ended December 31, 2024.
Cost of revenue decreased 28.1% for the year ended December 31, 2025 as compared to the same period in 2024 due to lower construction costs incurred on our real estate development projects. Foreign currency translation had a 1.4% negative impact on total cost of revenue during the year ended December 31, 2025.
Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with GAAP, which require us to make estimates and assumptions that affect reported amounts. The estimates and assumptions are based on historical experience and on other factors that we believe to be reasonable. Actual results may differ from those estimates.
GAAP, which require us to make estimates and assumptions that affect reported amounts. The estimates and assumptions are based on historical experience and on other factors that we believe to be reasonable. Actual results may differ from those estimates.
Short-Term Borrowings On August 5, 2022, we entered into a new 5 -year senior unsecured Revolving Credit Agreement (the Revolving Credit Agreement). The Revolving Credit Agreement provides for a senior unsecured revolving credit facility available to CBRE Services with commitments in an aggregate principal amount of up to $3.5 billion and a maturity date of August 5, 2027.
The 5-Year Revolving Credit Agreement provides for a senior unsecured revolving credit facility available to CBRE Services with commitments in an aggregate principal amount of up to $3.5 billion and a maturity date of June 24, 2030.
On August 13, 2015, CBRE Services issued $600 million in aggregate principal amount of 4.875% senior notes due March 1, 2026 (the 4.875% senior notes) at a price equal to 99.24% of their face value. The 4.875% senior notes are unsecured obligations of CBRE Services and are guaranteed on a senior basis by CBRE Group, Inc.
On August 13, 2015, CBRE Services issued $600 million in aggregate principal amount of 4.875% senior notes due March 1, 2026 (the 4.875% senior notes) at a price equal to 99.24% of their face value. We redeemed these notes in full on May 28, 2025.
The indentures governing our 5.950% senior notes, 5.500% senior notes, 4.875% senior notes and 2.500% senior notes contain restrictive covenants that, among other things, limit our ability to create or permit liens on assets securing indebtedness, enter into sale/leaseback transactions and enter into consolidations or mergers.
This redemption was funded using net proceeds from the offering of our 4.800% senior notes and 2035 5.500% senior notes. The indentures governing our outstanding senior notes described above contain restrictive covenants that, among other things, limit our ability to create or permit liens on assets securing indebtedness, enter into sale/leaseback transactions and enter into consolidations or mergers.
The Revolving Credit Agreement requires us to pay a fee based on the total amount of the revolving credit facility commitment (whether used or unused). In addition, the Revolving Credit Agreement also includes capacity for letters of credit not to exceed $300 million in the aggregate. The Revolving Credit Agreement is fully and unconditionally guaranteed by CBRE Group, Inc.
The 364-Day Revolving Credit Agreement requires us to pay a fee based on the total amount of the revolving credit facility commitment (whether used or unused). The 364-Day Revolving Credit Agreement is fully and unconditionally guaranteed by CBRE Group.
The term loan borrowings under the 2023 Credit Agreement are fully and unconditionally guaranteed on a senior basis by CBRE Group, Inc. and CBRE Services. On February 23, 2024, CBRE Services issued $500 million in aggregate principal amount of 5.500% senior notes due April 1, 2029 (the 5.500% senior notes) at a price equal to 99.837% of their face value.
The term loan borrowings under the 2023 Credit Agreement are fully and unconditionally guaranteed on a senior basis by CBRE Group and CBRE Services. On November 13, 2025, CBRE Services issued $750 million in aggregate principal amount of 4.900% senior notes due January 15, 2033 (the 4.900% senior notes) at a price equal to 99.813% of their face value.
Core EBITDA and core adjusted net income represent earnings before the portion attributable to non-controlling interests, net interest expense, write-off of financing costs on extinguished debt, income taxes, depreciation and amortization, asset impairments, adjustments related to carried interest incentive compensation expense (reversal) to align with the timing of associated revenue, costs incurred related to legal entity restructuring, efficiency and cost-reduction initiatives, integration and other costs related to acquisitions, provision associated with Telford’s fire safety remediation efforts, charges related to indirect tax audits and settlements, a one-time gain associated with remeasuring an investment in an unconsolidated subsidiary to fair value as of the date the remaining controlling interest was acquired, fair value changes on certain non-core non-controlling equity investments, the impact of fair value adjustments related to unconsolidated equity investments, non-cash depreciation and amortization expense related to certain assets attributable to acquisitions and restructuring activities and related impact on income taxes and non-controlling interest.
Core EBITDA represents earnings before the portion attributable to non-controlling interests, depreciation and amortization, asset impairments, net interest expense, write-off of financing costs on extinguished debt, income taxes, further adjusted for the following items (Other adjustments): • integration and other costs related to acquisitions, • carried interest incentive compensation expense to align with the timing of associated revenue, • charges related to indirect tax audits and settlements, • net results related to the wind-down of certain businesses, • impact of fair value adjustments related to unconsolidated equity investments, • business and finance transformation, • non-cash pension buy-out settlement loss, • costs associated with efficiency and cost-reduction initiatives, • costs incurred related to legal entity restructuring, • net fair value adjustments on strategic non-core investments, and • provision associated with Telford’s fire safety remediation efforts.
This amount does not include capital committed to consolidated projects of $330 million as of December 31, 2024. (10) Due to the nature of guarantees, payments could be due at any time upon the occurrence of certain triggering events, including default. Accordingly, all guarantees are reflected as expiring in less than one year.
(9) Due to the nature of guarantees, payments could be due at any time upon the occurrence of certain triggering events, including default. Accordingly, all guarantees are reflected as expiring in less than one year.
As of December 31, 2024, we had $175 million in outstanding borrowings under the commercial paper program with a weighted average annual interest rate of 4.77%.
As of December 31, 2025, we had $852 million in outstanding borrowings under the commercial paper program with a weighted-average annual interest rate of 3.84%. As of February 10, 2026 and December 31, 2024, we had $1.1 billion and $175 million, respectively, in outstanding borrowings under the commercial paper program.
Interest accrues at a rate of 4.875% per year and is payable semi-annually in arrears on March 1 and September 1 of each year.
Interest accrues at a rate of 4.800% per year and is payable semi-annually in arrears on June 15 and December 15 of each year, beginning on December 15, 2025.
When analyzing our operating performance, investors should use these measures in addition to, and not as an alternative for, their most directly comparable financial measure calculated and presented in accordance with GAAP. We generally use these non-GAAP financial measures to evaluate operating performance and for other discretionary purposes.
GAAP. We use core EBITDA, core adjusted net income and core EPS as indicators of the company’s operating financial performance. When analyzing our operating performance, investors should use these measures in addition to, and not as an alternative for, their most directly comparable financial measure calculated and presented in accordance with U.S. GAAP.
Results of Operations The following presents highlights of CBRE’s performance for the year ended December 31, 2024 (percentages represent comparison to 2023 results): Revenue Net Revenue (1) GAAP Net Income $35.8B $20.9B $968M 12.0% 14.2% (1.8)% Core EBITDA (1) GAAP Earnings Per Share (EPS) Core EPS (1) $2.7B $3.14 $5.10 22.4% (0.3)% 32.8% An improved operating environment supported strong growth for CBRE in 2024.
Results of Operations The following presents highlights of CBRE’s performance for the year ended December 31, 2025 (percentages represent comparison to 2024 results): Revenue GAAP Net Income Core EBITDA (1) $40.6B $1.2B $3.3B 13.4% 19.5% 22.3% GAAP Earnings Per Share (EPS) Core EPS (1) $3.85 $6.38 22.6% 25.1% An improved operating environment supported strong growth for CBRE in 2025.
As of February 11, 2025, we had $1.3 billion in outstanding borrowings under the commercial paper program. 42 Table of Contents In addition, Turner & Townsend maintains a £120 million revolving credit facility pursuant to a credit agreement dated March 31, 2022, with an additional accordion option of £20 million, that matures on March 31, 2027.
In addition, Turner & Townsend maintains a £120 million revolving credit facility pursuant to a credit agreement dated March 31, 2022, with an additional accordion option of £20 million, that matures on March 31, 2027. As of December 31, 2025, no amount was outstanding under this revolving credit facility.
We also maintain warehouse lines of credit with certain third-party lenders. For additional information on all of our short-term borrowings, see Note 5 – Warehouse Receivables & Warehouse Lines of Credit and Note 11 – Long-Term Debt and Short-Term Borrowings of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
For additional information on all of our short-term borrowings, see Note 5 – Warehouse Receivables & Warehouse Lines of Credit and Note 12 – Long-Term Debt and Short-Term Borrowings of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. 43 Table of Contents Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with U.S.
The Board also extended the term of the 2024 program through December 31, 2029. During the year ended December 31, 2024, we repurchased 5,110,624 shares of our Class A common stock with an average price of $126.02 per share using cash on hand for an aggregate of $644 million.
The Board also extended the term of the 2024 program through December 31, 2029. During the year ended December 31, 2025, we repurchased 7,052,481 shares of our common stock with an average price of $135.52 per share for an aggregate of $956 million under the 2024 program.
For the year ended December 31, 2024, MSRs contributed $123 million to operating income, offset by $138 million of amortization of related intangible assets. For the year ended December 31, 2023, MSRs contributed $84 million to operating income, offset by $144 million of amortization of related intangible assets.
For the year ended December 31, 2024, MSRs contributed $123 million to operating income, offset by $138 million of amortization of related intangible assets. The increase was associated with higher origination activity given an increase in financing activities.
Depreciation and amortization expense increased 26.7%, primarily due to increased amortization expense on intangibles related to the J&J Worldwide Services and certain other in-fill acquisitions. 34 Table of Contents Real Estate Investments The following table summarizes our results of operations for our Real Estate Investments (REI) operating segment for the years ended December 31, 2024 and 2023 (dollars in millions): Year Ended December 31, 2024 2023 Revenue: Investment management $ 650 62.6 % $ 592 62.1 % Development services 388 37.4 % 360 37.9 % Total segment revenue 1,038 100.0 % 952 100.0 % Costs and expenses: Cost of revenue 224 21.6 % 186 19.5 % Operating, administrative and other 862 83.0 % 784 82.4 % Depreciation and amortization 13 1.3 % 15 1.6 % Total costs and expenses 1,099 105.9 % 985 103.5 % Gain on disposition of real estate 142 13.7 % 27 2.9 % Operating income (loss) 81 7.8 % (6) (0.6) % Equity income from unconsolidated subsidiaries 117 11.3 % 216 22.6 % Other income 6 0.6 % — 0.0 % Add-back: Depreciation and amortization 13 1.3 % 15 1.6 % Adjustments: Carried interest incentive compensation expense (reversal) to align with the timing of associated revenue 8 0.8 % (7) (0.8) % Costs associated with efficiency and cost-reduction initiatives 3 0.3 % 21 2.3 % Provision associated with Telford’s fire safety remediation efforts 33 3.2 % — 0.0 % Segment operating profit and segment operating profit on revenue margin $ 261 25.1 % $ 239 25.1 % Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Revenue increased 9.0% in 2024 as compared to 2023.
Depreciation and amortization expense decreased 6.3%, reflecting lower amortization expense due to intangible assets being fully amortized in 2024. 33 Table of Contents Real Estate Investments The following table summarizes our results of operations for our REI operating segment for the years ended December 31, 2025 and 2024 (dollars in millions): Year Ended December 31, (1) 2025 2024 Revenue: Investment management $ 602 68.5 % $ 650 62.6 % Development services 277 31.5 % 388 37.4 % Total segment revenue 879 100.0 % 1,038 100.0 % Costs and expenses: Cost of revenue 161 18.3 % 224 21.6 % Operating, administrative and other 1,061 120.7 % 862 83.0 % Depreciation and amortization 12 1.4 % 13 1.3 % Total costs and expenses 1,234 140.4 % 1,099 105.9 % Gain on disposition of real estate 432 49.1 % 142 13.7 % Operating income 77 8.8 % 81 7.8 % Equity income from unconsolidated subsidiaries 48 5.5 % 117 11.3 % Other income — 0.0 % 6 0.6 % Add-back: Depreciation and amortization 12 1.4 % 13 1.3 % Adjustments: Carried interest incentive compensation expense to align with the timing of associated revenue 10 1.1 % 8 0.8 % Net results related to the wind-down of certain businesses (2) 44 5.0 % — 0.0 % Costs associated with efficiency and cost-reduction initiatives 1 0.1 % 3 0.3 % Provision associated with Telford’s fire safety remediation efforts 132 15.0 % 33 3.2 % Segment operating profit $ 324 $ 261 ________________________________________________________________________________________________________________________________________ (1) Calculated as a percentage of Total Revenue (2) In 2025, management made the decision to wind down the legacy Telford Homes’ construction self-delivery business.
For additional information on our segments, see Note 19 – Segments of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
(7) See Note 14 – Commitments and Contingencies of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
Gain on disposition of real estate increased by $115 million in 2024, driven by the monetization of real estate development assets in the REI segment. We incurred an equity loss of $19 million in 2024 compared to equity income of $248 million in the same period in 2023.
Gain on disposition of real estate increased by $317 million during the year ended December 31, 2025, driven by monetization of real estate development projects and land sites in the REI segment. We reported equity income of $40 million during the year ended December 31, 2025 compared to equity loss of $19 million in the same period in 2024.
(parent) and CBRE Services (subsidiary issuer) is as follows (dollars in millions): December 31, 2024 2023 Balance Sheet Data: Current assets $ 29 $ 7 Non-current assets 1,730 1,733 Total assets 1,759 1,740 Current liabilities $ 1,072 $ 48 Non-current liabilities (1) 5,817 2,994 Total liabilities (1) 6,889 3,042 Year Ended December 31, 2024 2023 Statement of Operations Data: Revenue $ — $ — Operating income (loss) 99 (1) Net income (loss) 57 (70) ________________________________________________________________________________________________________________________________________ (1) Includes $3.3 billion and $933 million of intercompany loan payables to non-guarantor subsidiaries as of December 31, 2024 and 2023, respectively.
Combined summarized financial information for CBRE Group (parent) and CBRE Services (subsidiary issuer) is as follows (dollars in millions): December 31, 2025 2024 Balance Sheet Data: Current assets $ 61 $ 29 Non-current assets 1,755 1,730 Total assets $ 1,816 $ 1,759 Current liabilities $ 908 $ 1,072 Non-current liabilities (1) 12,364 11,506 Total liabilities (1) $ 13,272 $ 12,578 Year Ended December 31, 2025 2024 Statement of Operations Data: Revenue $ — $ — Operating (loss) income (4) 99 Net (loss) income (420) 57 ________________________________________________________________________________________________________________________________________ (1) Includes $8.3 billion and $8.9 billion of intercompany loan payables to non-guarantor subsidiaries as of December 31, 2025 and 2024, respectively.
The increased outflow was primarily driven by higher payments of deferred purchase consideration, share repurchase, and taxes on equity awards; partially offset by proceeds from our commercial paper program, net proceeds from the revolver, and lower inflows from fixed term debt financing compared to prior year. 39 Table of Contents Summary of Contractual Obligations and Other Commitments The following is a summary of our various contractual obligations and other commitments as of December 31, 2024 (dollars in millions): Payments Due by Period Contractual Obligations Total Less than 1 year Total gross long-term debt (1) $ 3,320 $ 36 Short-term borrowings (2) 906 906 Operating leases (3) 2,576 199 Financing leases (3) 432 43 Total gross notes payable on real estate (4) 200 100 Deferred purchase consideration (5) 276 207 Total contractual obligations $ 7,710 $ 1,491 Amount of Other Commitments Other Commitments Total Less than 1 year Self-insurance reserves (6) $ 197 $ 197 Tax liabilities (7) 30 30 Co-investments (8) (9) 272 142 Letters of credit (8) 272 272 Guarantees (8) (10) 211 211 Telford’s fire safety remediation provision (11) 204 102 Total other commitments $ 1,186 $ 954 The table above excludes estimated payment obligations for our qualified defined benefit pension plans.
The increased cash inflow was primarily driven by higher net proceeds from the issuance of long-term debt in the current period, compared to prior year, partially offset by cash paid to repurchase common stock and the redemption of our 4.875% senior notes. 39 Table of Contents Summary of Contractual Obligations and Other Commitments The following is a summary of our various contractual obligations and other commitments as of December 31, 2025 (dollars in millions): Payments Due by Period Contractual Obligations Total Less than 1 year Total gross long-term debt (1) $ 5,181 $ 71 Short-term borrowings (2) 2,465 2,465 Operating leases (3) 3,677 336 Finance leases (3) 509 72 Total gross notes payable on real estate (4) 202 87 Deferred purchase consideration (5) 129 99 Total contractual obligations $ 12,163 $ 3,130 Amount of Other Commitments Other Commitments Total Less than 1 year Self-insurance reserves (6) $ 218 $ 218 Co-investments (7) (8) 272 126 Letters of credit (7) 308 308 Guarantees (7) (9) 203 203 Telford’s fire safety remediation provision (10) 321 126 Total other commitments $ 1,322 $ 981 The table above excludes estimated payment obligations for our qualified defined benefit pension plans.
Operating expenses as a percentage of revenue decreased to 14.0% from 14.3%, as operating expenses grew slower than revenue. Depreciation and amortization expense increased by 8.4% during the year ended December 31, 2024, as compared to the same period in 2023, reflecting higher depreciation and amortization expense related to assets acquired from recent acquisitions such as J&J Worldwide Services.
Depreciation and amortization expense increased by 8.2% during the year ended December 31, 2025 as compared to the same period in 2024, reflecting higher depreciation and amortization expense related to assets acquired from recent acquisitions, such as Pearce and Industrious.