Biggest changeWe also use core EBITDA as a significant component when measuring our operating performance under our employee incentive compensation programs. 37 Table of Contents Consolidated adjusted EBITDA and core EBITDA are calculated as follows (dollars in thousands): Year Ended December 31, 2022 2021 Net income attributable to CBRE Group, Inc. $ 1,407,370 $ 1,836,574 Net income attributable to non-controlling interests 16,590 5,341 Net income 1,423,960 1,841,915 Add: Depreciation and amortization 613,088 525,871 Asset impairments 58,713 — Interest expense, net of interest income 68,999 50,352 Write-off of financing costs on extinguished debt 1,860 — Provision for income taxes 234,230 567,506 Carried interest incentive compensation (reversal) expense to align with the timing of associated revenue (4,228) 49,941 Impact of fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in period (5,115) (5,725) Costs incurred related to legal entity restructuring 13,447 — Integration and other costs related to acquisitions 40,702 44,552 Costs associated with efficiency and cost-reduction initiatives 117,534 — Provision associated with Telford’s fire safety remediation efforts 185,921 — Consolidated Adjusted EBITDA $ 2,749,111 $ 3,074,412 Adjustments: Net fair value adjustments on strategic non-core investments 175,153 (54,354) Net gain on deconsolidation upon merger of the SPAC with and into Altus Power, net of associated costs — (156,405) Core EBITDA $ 2,924,264 $ 2,863,653 38 Table of Contents Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 We reported consolidated net income of $1.4 billion for the year ended December 31, 2022 on revenue of $30.8 billion as compared to consolidated net income of $1.8 billion on revenue of $27.7 billion for the year ended December 31, 2021.
Biggest changeWe also use core EBITDA and core EPS as significant components when measuring our operating performance under our employee incentive compensation programs. 45 Table of Contents Core EBITDA is calculated as follows (dollars in millions): Year Ended December 31, 2023 2022 Net income attributable to CBRE Group, Inc. $ 986 $ 1,407 Net income attributable to non-controlling interests 41 17 Net income 1,027 1,424 Adjustments: Depreciation and amortization 622 613 Asset impairments — 59 Interest expense, net of interest income 149 69 Write-off of financing costs on extinguished debt — 2 Provision for income taxes 250 234 Carried interest incentive compensation reversal to align with the timing of associated revenue (7) (4) Impact of fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in period — (5) Costs incurred related to legal entity restructuring 13 13 Integration and other costs related to acquisitions 62 40 Costs associated with efficiency and cost-reduction initiatives 159 118 Provision associated with Telford’s fire safety remediation efforts — 186 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 (32) 175 Core EBITDA $ 2,209 $ 2,924 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, 2023 2022 Net income attributable to CBRE Group, Inc. $ 986 $ 1,407 Plus / minus: Carried interest incentive compensation reversal to align with the timing of associated revenue (7) (4) Impact of fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in period — (5) Costs incurred related to legal entity restructuring 13 13 Integration and other costs related to acquisitions 62 40 Costs associated with efficiency and cost-reduction initiatives 159 118 Provision associated with Telford’s fire safety remediation efforts — 186 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 (32) 175 Non-cash depreciation and amortization expense related to certain assets attributable to acquisitions 167 166 Asset impairments — 59 Write-off of financing costs on extinguished debt — 2 Tax impact of adjusted items, tax benefit attributable to legal entity restructuring, and strategic non-core investments (82) (254) Impact of adjustments on non-controlling interest (33) (40) Core net income attributable to CBRE Group, Inc., as adjusted $ 1,199 $ 1,863 Core diluted income per share attributable to CBRE Group, Inc., as adjusted $ 3.84 $ 5.69 Weighted average shares outstanding for diluted income per share 312,550,942 327,696,115 46 Table of Contents Net revenue and gross revenue from resilient business lines is calculated as follows (dollars in millions): Year Ended December 31, 2023 2022 Net revenue from resilient business lines Facilities management $ 5,806 $ 5,137 Property management 1,840 1,777 Project management 3,124 2,735 Valuation 716 765 Loan servicing 317 311 Asset management fees (1) 539 536 Total net revenue from resilient business lines 12,342 11,261 Pass through costs also recognized as revenue 13,673 12,051 Total revenue from resilient business lines $ 26,015 $ 23,312 ________________________________________________________________________________________________________________________________________ (1) Asset management fees is included in Investment management revenue. 47 Table of Contents
(2) The majority of this balance represents our warehouse lines of credit, which are recourse only to our wholly-owned subsidiary CBRE Capital Markets, Inc. (CBRE Capital Markets) and are secured by our related warehouse receivables. See Notes 5 and 11 of our Notes to the Consolidated Financial Statements set forth in Item 8 of this Annual Report.
(2) The majority of this balance represents our warehouse lines of credit, which are recourse only to our wholly-owned subsidiary CBRE Capital Markets, Inc. (CBRE Capital Markets) and are secured by our related warehouse receivables. See Notes 5 and 11 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
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 strategic 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 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.
For information about our future estimated payment obligations for these plans, see Note 14 of our Notes to the Consolidated Financial Statements set forth in Item 8 of this Annual Report. _______________ (1) Reflects gross outstanding long-term debt balances as of December 31, 2022, 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 14 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, 2023, assumed to be paid at maturity, excluding unamortized discount, premium and deferred financing costs.
These measures may also differ from the amounts calculated under similarly titled definitions in our credit facilities and debt instruments, which are further adjusted to reflect certain other cash and non-cash charges and are used by us to determine compliance with financial covenants therein and our ability to engage in certain activities, such as incurring additional debt.
This measures may also differ from the amounts calculated under similarly titled definitions in our credit facilities and debt instruments, which are further adjusted to reflect certain other cash and non-cash charges and are used by us to determine compliance with financial covenants therein and our ability to engage in certain activities, such as incurring additional debt.
(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 at December 31, 2022 set forth in Item 8 of this Annual Report. Due to the nature of this item, payments could be due at any time upon the occurrence of certain events.
(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 at December 31, 2023 set forth in Item 8 of this Annual Report. Due to the nature of this item, payments could be due at any time upon the occurrence of certain events.
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 30 Table of Contents 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 fees on either a gross or net basis.
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 fees on either a gross or net basis.
The estimated costs for in-scope buildings are subjective, highly complex and dependent on a number of variables outside of Telford Homes’ control.
The estimated remediation costs for in-scope buildings are subjective, highly complex and dependent on a number of variables outside of Telford Homes’ control.
(4) Reflects gross outstanding notes payable on real estate as of December 31, 2022 (none 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, 2023 (none 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.
For additional information on all of our long-term debt, see Note 11 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. Short-Term Borrowings On August 5, 2022, we entered into a new 5-year senior unsecured Revolving Credit Agreement (the “Revolving Credit Agreement”).
For additional information on all of our long-term debt, see Note 11 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. Short-Term Borrowings On August 5, 2022, we entered into a new 5-year senior unsecured Revolving Credit Agreement (the Revolving Credit Agreement).
While we believe the resulting tax balances as of December 31, 2022 and 2021 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, 2023 and 2022 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.
Accordingly, the entire balance has been reflected as expiring in less than one year. (7) As of December 31, 2022, we have a remaining federal tax liability of $54.8 million associated with the Transition Tax on mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017.
Accordingly, the entire balance has been reflected as expiring in less than one year. (7) As of December 31, 2023, we have a remaining federal tax liability of $54.8 million associated with the Transition Tax on mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017.
(3) See Note 12 of our Notes to the Consolidated Financial Statements set forth in Item 8 of this Annual Report.
(3) See Note 12 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
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. 46 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. 36 Table of Contents Corporate and Other Our Corporate segment primarily consists of corporate overhead costs.
For additional information on business combinations, goodwill and intangible asset impairment testing, see Notes 2 and 9 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 Notes 2 and 9 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
Because not all companies use identical calculations, our presentation of net revenue, core EBITDA and consolidated adjusted EBITDA may not be comparable to similarly titled measures of other companies. Net revenue is gross revenue less costs largely associated with subcontracted vendor work performed for clients and generally has no margin.
Because not all companies use identical calculations, our presentation of net revenue, core EBITDA, core adjusted net income and core EPS may not be comparable to similarly titled measures of other companies. Net revenue is gross revenue less costs largely associated with subcontracted vendor work performed for clients and generally has no margin.
Letters of credit are issued in the ordinary course of business and would reduce the amount we may borrow under the Revolving Credit Agreement. 53 Table of Contents In addition, Turner & Townsend maintains a £120.0 million revolving credit facility pursuant to a credit agreement dated March 31, 2022, with an additional accordion option of £20.0 million.
Letters of credit are issued in the ordinary course of business and would reduce the amount we may borrow under the Revolving Credit Agreement. In addition, Turner & Townsend maintains a £120.0 million revolving credit facility pursuant to a credit agreement dated March 31, 2022, with an additional accordion option of £20.0 million.
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. 31 Table of Contents 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 judgments, including estimating reserves for potential uncertainties.
Business Combinations, Goodwill and Other Intangible Assets 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. The difference between the purchase price and the fair value of net assets acquired is recorded as goodwill.
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. The difference between the purchase price and the fair value of net assets acquired is recorded as goodwill.
Interest accrues at a rate of 4.875% per year and is payable semi-annually in arrears on March 1 and September 1. The amount of the 4.875% senior notes, net of unamortized discount and unamortized debt issuance costs, included in the accompanying consolidated balance sheet was $596.4 million and $595.5 million at December 31, 2022 and 2021, respectively.
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. The amount of the 4.875% senior notes, net of unamortized discount and unamortized debt issuance costs, included in the accompanying consolidated balance sheet was $597.5 million and $596.4 million at December 31, 2023 and 2022, respectively.
In the absence of extraordinary events or a large strategic acquisition, 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 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.
(5) Represents deferred obligations 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, 2022 set forth in Item 8 of this Annual Report.
(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, 2023 set forth in Item 8 of this Annual Report.
As of December 31, 2022, we had $3.5 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 $1.3 billion of cash and cash equivalents.
As of December 31, 2023, we had $3.7 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 $1.3 billion of cash and cash equivalents.
We generate revenue from stable, recurring sources (large multi-year portfolio and per project contracts) and from cyclical, non-recurring sources, including commissions on transactions. Our revenue mix has become heavily weighted towards stable revenue sources, particularly occupier outsourcing, and our dependence on cyclical property sales and lease transaction revenue has declined.
Business.” We generate revenue from both stable, resilient sources (large multi-year portfolio and per-project contracts) and non-recurring sources, including commissions on 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.
A roll forward of our AUM by product type for the year ended December 31, 2022 is as follows (dollars in billions): Funds Separate Accounts Securities Total Balance at December 31, 2021 $ 56.6 $ 73.6 $ 11.7 $ 141.9 Inflows 15.6 10.8 2.7 29.1 Outflows (5.1) (8.0) (1.9) (15.0) Market depreciation (0.9) (3.2) (2.6) (6.7) Balance at December 31, 2022 $ 66.2 $ 73.2 $ 9.9 $ 149.3 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.
A roll forward of our assets under management (AUM) by product type for the year ended December 31, 2023 is as follows (dollars in billions): Funds Separate Accounts Securities Total Balance at December 31, 2022 $ 66.2 $ 73.2 $ 9.9 $ 149.3 Inflows 4.2 6.4 1.2 11.8 Outflows (3.1) (4.2) (2.1) (9.4) Market (depreciation) appreciation (2.0) (2.6) 0.4 (4.2) Balance at December 31, 2023 $ 65.3 $ 72.8 $ 9.4 $ 147.5 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.
We are paying the federal tax liability for the Transition Tax in annual interest-free installments over a period of eight years through 2025 as allowed by the Tax Act. The next installment is due in 2024 for the 2023 fiscal year. In addition, as of December 31, 2022, our gross unrecognized tax benefits, totaled $391.4 million.
We are paying the federal tax liability for the Transition Tax in annual interest-free installments over a period of eight years through 2025 as allowed by the Tax Act. The next installment is due in 2024 for the 2023 fiscal year. In addition, as of December 31, 2023, the total amount of gross unrecognized tax benefits totaled $413.5 million.
These include, but are not limited to, the time required for the remediation to be completed, the size and number of buildings that may require remediation, cost of construction or remediation materials, availability of construction materials, potential discoveries made during remediation that could necessitate incremental work, investigation costs, availability of qualified fire safety engineers, potential business disruption costs, potential changes to or new regulations and regulatory approval.
These include, but are not limited to, individual remediation requirements for each building, the time required for the remediation to be completed, cost of construction or remediation materials, availability of construction materials, potential discoveries made during remediation that could necessitate incremental work, investigation costs, availability of qualified fire safety engineers, potential business disruption costs, potential changes to or new regulations and regulatory approval.
See Note 11 of our Notes to the 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 $205.1 million of interest payments, $51.1 million of which will be made in 2023.
See Note 11 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 $965.6 million of interest payments, $144.8 million of which will be made in 2024.
We have the option to perform a qualitative assessment with respect to any of our reporting units 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.
As of December 31, 2022 and 2021, we had accrued deferred purchase consideration totaling $574.3 million ($117.3 million of which was a current liability) and $630.1 million ($32.0 million of which was a current liability), respectively, which was included in “Accounts payable and accrued expenses” and in “Other liabilities” in the accompanying consolidated balance sheets set forth in Item 8 of this Annual Report.
As of December 31, 2023 and 2022, we had accrued deferred purchase consideration totaling $530.2 million ($264.1 million of which was a current liability) and $574.3 million ($117.3 million of which was a current liability), respectively, which was included in “Accounts payable and accrued expenses” and in “Other long-term liabilities” in the accompanying consolidated balance sheets set forth in Item 8 of this Annual Report.
Consolidated adjusted EBITDA and core EBITDA are not intended to be a measure of free cash flow for our discretionary use because they do not consider certain cash requirements such as tax and debt service payments.
Core EBITDA, core adjusted net income and core EPS are not intended to be measures of free cash flow for our discretionary use because they do not consider certain cash requirements such as tax and debt service payments.
For the year ended December 31, 2021, MSRs contributed $185.1 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $172.3 million of amortization of related intangible assets. The decline was associated with lower origination activity given the higher cost of debt.
For the year ended December 31, 2022, MSRs contributed $134.1 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $163.7 million of amortization of related intangible assets. The decrease in gains was associated with lower origination activity given the higher cost of debt.
We are permitted to assess based on qualitative factors whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount before applying the quantitative goodwill impairment test.
We are permitted to assess based on qualitative factors whether it is more likely than not that the fair value of a reporting unit or indefinite-lived intangible asset is less than its carrying amount before applying the quantitative impairment test.
Since these values impact the amount of annual depreciation and amortization expense, different assumptions could also impact our statement of operations and could impact the results of future asset impairment reviews.
Different assumptions could result in different values being attributed to assets and liabilities. Since these values impact the amount of annual depreciation and amortization expense, different assumptions could also impact our statement of operations and could impact the results of future asset impairment reviews.
(9) Includes $106.9 million to fund future co-investments in our Real Estate Investments segment, $47.3 million of which is expected to be funded in 2023, and $85.9 million committed to invest in unconsolidated real estate subsidiaries, which is callable at any time. This amount does not include capital committed to consolidated projects of $81.0 million as of December 31, 2022.
(9) Includes $180.4 million to fund future co-investments in our Real Estate Investments segment, $128.0 million of which is expected to be funded in 2024, and $73.9 million committed to invest in unconsolidated real estate subsidiaries, which is callable at any time. This amount does not include capital committed to consolidated projects of $230.1 million as of December 31, 2023.
Additionally, as of December 31, 2022, we are committed to fund additional capital of $81.0 million and $85.9 million to consolidated and unconsolidated projects, respectively, within our Real Estate Investments segment.
Additionally, as of December 31, 2023, we are committed to fund additional capital of $230.1 million and $73.9 million to consolidated and unconsolidated projects, respectively, within our Real Estate Investments segment.
Segment operating profit on net revenue margin is computed by dividing segment operating profit by net revenue and is a better indicator of the segment’s margin since it does not include the diluting effect of pass through revenue which generally has no margin. We use core EBITDA and consolidated adjusted EBITDA as indicators of consolidated financial performance.
Segment operating profit on net revenue margin is computed by dividing segment operating profit by net revenue and is a better indicator of the segment’s margin since it does not include the diluting effect of pass through revenue which generally has no margin.
It also includes eliminations related to inter-segment revenue. For additional information on our segments, see Note 19 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
For additional information on our segments, see Note 19 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
Lastly, as described in Note 16 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report, in 2019, our board of directors authorized a program for the repurchase of up to $500.0 million of our Class A common stock over three years (the 2019 program).
Lastly, as described in Note 16 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report, in November 2021, our board of directors authorized a program for the company to repurchase up to $2.0 billion of our Class A common stock over five years, effective November 19, 2021 (the 2021 program).
For the year ended December 31, 2022, MSRs contributed to operating income $134.1 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $163.7 million of amortization of related intangible assets.
For the year ended December 31, 2023, MSRs contributed to operating income $83.8 million of gains recognized in conjunction with the origination and sale of mortgage loans, offset by $144.0 million of amortization of related intangible assets.
In addition, the Revolving Credit Agreement also includes capacity for letters of credit of an outstanding aggregate amount of $300.0 million. As of December 31, 2022, $178.0 million was outstanding under the Revolving Credit Agreement. No letters of credit were outstanding as of December 31, 2022. As of February 16, 2023, $438.0 million was outstanding under the Revolving Credit Agreement.
In addition, the Revolving Credit Agreement also includes capacity for letters of credit not to exceed $300.0 million in the aggregate. As of December 31, 2023, no amount was outstanding under the Revolving Credit Agreement. No letters of credit were outstanding as of December 31, 2023.
Foreign currency translation had a 4.1% positive impact on total cost of revenue during the year ended December 31, 2022.
Foreign currency translation had a negligible impact on total cost of revenue during the year ended December 31, 2023.
As of December 31, 2022 and February 16, 2023, respectively, $31.9 million (£26.3 million) and $31.6 million (£26.3 million) was outstanding under this revolving credit facility and bears interest at SONIA plus 0.75%. We also maintain warehouse lines of credit with certain third-party lenders.
As of December 31, 2023, $10.2 million (£8.0 million) was outstanding under this revolving credit facility and bears interest at SONIA plus 0.75%. We also maintain warehouse lines of credit with certain third-party lenders.
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.
In addition, rising price levels across the economy required us to increase compensation expense to retain top talent and our development businesses incurred higher input costs for construction materials. On the other hand, we believe that parts of our business have protections against inflation.
Persistent inflation across the economy also required us to increase compensation expense to retain top talent and our development businesses incurred higher input costs for construction materials. On the other hand, we believe that contractual provisions in some parts of our business provide some protection against inflation.
As of December 31, 2022, we had aggregate future commitments of $106.9 million related to co-investments funds in our Real Estate Investments segment, $47.3 million of which is expected to be funded in 2023.
As of December 31, 2023, we had aggregate future commitments of $180.4 million related to co-investments funds in our Real Estate Investments segment, $128.0 million of which is expected to be funded in 2024.
Our 2022 Credit Agreement, Revolving Credit Agreement, 4.875% senior notes and 2.500% senior notes remain fully and unconditionally guaranteed by CBRE Group, Inc. Combined summarized financial information for CBRE Group, Inc.
Our Revolving Credit Agreement, 5.950% senior notes, 4.875% senior notes and 2.500% senior notes are fully and unconditionally guaranteed by CBRE Group, Inc. 41 Table of Contents Combined summarized financial information for CBRE Group, Inc.
Amounts do not include scheduled interest payments. The notes have either fixed or variable interest rates, ranging from 2.25% to 7.50% at December 31, 2022.
Amounts do not include scheduled interest payments. The notes have either fixed or variable interest rates, ranging from 3.00% to 9.00% at December 31, 2023.
This is primarily comprised of net unfavorable activity related to unrealized and realized gain/loss on equity and available for sale debt securities owned by our wholly-owned captive insurance company. These mark to market adjustments were in a net unfavorable position this year compared to the prior year.
Other income was approximately $7.6 million in 2023 versus a loss of $12.2 million in 2022. This is primarily comprised of net activity related to unrealized and realized gain/loss on equity and available for sale debt securities owned by our wholly-owned captive insurance company. These mark-to-market adjustments were in a net unfavorable position in 2022.
Our expected capital requirements for 2023 include up to approximately $326.8 million of anticipated capital expenditures, net of tenant concessions. During the year ended December 31, 2022, we incurred $248.5 million of capital expenditures, net of tenant concessions received.
Our expected capital requirements for 2024 include up to $319.9 million of anticipated capital expenditures, net of tenant concessions. During the year ended December 31, 2023, we incurred $293.2 million of capital expenditures, net of tenant concessions received.
(8) See Note 13 of our Notes to the Consolidated Financial Statements set forth in Item 8 of this Annual Report.
New Accounting Pronouncements See New Accounting Pronouncements discussion within Note 3 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
The Revolving Credit Agreement provides for a senior unsecured revolving credit facility available to CBRE Services with a capacity of $3.5 billion and a maturity date of August 5, 2027.
The Revolving Credit Agreement provides for a senior unsecured revolving credit facility available to CBRE Services with a capacity of $3.5 billion and a maturity date of August 5, 2027. 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).
Consolidated adjusted EBITDA represents 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 certain carried interest incentive compensation expense (reversal) to align with the timing of associated revenue, fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in the period, costs incurred related to legal entity restructuring, integration and other costs related to acquisitions, costs associated with efficiency and cost-reduction initiatives, and a provision associated with Telford’s fire safety remediation efforts.
Core EBITDA and core adjusted net income exclude carried interest incentive compensation expense (reversal) to align with the timing of associated revenue, fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in the period, 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, 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, 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.
For a detailed discussion of our revenue recognition policies, see the Revenue Recognition section within Note 2 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
For a detailed discussion of our revenue recognition policies, see the Revenue Recognition section within Note 2 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. Goodwill and Other Intangible Assets As of December 31, 2023, our consolidated balance sheet included goodwill of $5.1 billion and other intangible assets of $2.1 billion.
(10) Due to the nature of guarantees, payments could be due at any time upon the occurrence of certain triggering events, including default.
(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.
The charges are attributable to the effect of elevated inflation on construction, materials and labor costs, which will reduce Telford Homes’ profitability because the sales prices for the build-to-rent developments are fixed at the time the developments are sold to a long-term investor.
The Telford Homes charges were attributable to the effect of elevated inflation on construction, materials and labor costs, which reduced profitability because sales prices for the build-to-rent developments were fixed at the time the developments were sold to a long-term investor. Gain on disposition of real estate decreased by $216.9 million in 2023.
In connection with the origination and sale of mortgage loans for which the company retains servicing rights, we record servicing assets or liabilities based on the fair value of the retained mortgage servicing rights (MSRs) on the date the loans are sold.
Foreign currency translation had a 0.3% benefit on total operating expenses during the year ended December 31, 2023. In connection with the origination and sale of mortgage loans for which the company retains servicing rights, we record servicing assets or liabilities based on the fair value of the retained mortgage servicing rights (MSRs) on the date the loans are sold.
During the year ended December 31, 2022, we repurchased 22,275,498 shares of our Class A common stock with an average price of $80.74 per share using cash on hand for $1.8 billion under the 2021 program. As of December 31, 2022 and February 16, 2023, respectively, we had $2.1 billion and $2.0 billion of capacity remaining under the 2021 program.
During the year ended December 31, 2023, we repurchased 7,867,348 shares of our Class A common stock with an average price of $82.59 per share using cash on hand for an aggregate of $649.8 million. As of December 31, 2023, we had $1.5 billion of capacity remaining under the 2021 program.
The first is the repayment of the outstanding and anticipated principal amounts of our long-term indebtedness. If our cash flow is insufficient to repay our long-term debt when it comes due, then we expect that we would need to refinance such indebtedness or otherwise amend its terms to extend the maturity dates.
If our cash flow is insufficient to repay our long-term debt when it comes due, then we expect that we would need to refinance such indebtedness or otherwise amend its terms to extend the maturity dates. We cannot make any assurances that such refinancing or amendments would be available on attractive terms, if at all.
We believe that the following critical accounting policies represent the areas where more significant judgments and estimates are used in the preparation of our consolidated financial statements.
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. We believe that the following critical accounting policies represent the areas where more significant judgments and estimates are used in the preparation of our consolidated financial statements.
The amount of the 2.500% senior notes, net of unamortized discount and unamortized debt issuance costs, included in the accompanying consolidated balance sheet was $489.3 million and $488.1 million at December 31, 2022 and 2021, respectively.
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 amount of the 2.500% senior notes, net of unamortized discount and unamortized debt issuance costs, included in the accompanying consolidated balance sheet was $490.4 million and $489.3 million at December 31, 2023 and 2022, respectively.
We recorded $10.4 million in asset impairment related to our exit of the Advisory Services business in Russia; $26.4 million and $21.9 million of non-cash goodwill impairment and trade name impairment charges, respectively, in our Real Estate Investment segment related to Telford Homes.
We did not record any asset impairments in 2023 versus $58.7 million in 2022, including $10.4 million related to our exit of the Advisory Services business in Russia; $26.4 million for non-cash goodwill impairment and $21.9 million for non-cash trade name impairment both related to Telford Homes in our REI segment.
We may also, from time to time in our sole discretion, purchase, redeem, or retire our existing senior notes, through tender offers, in privately negotiated or open market transactions, or otherwise.
We may also, from time to time in our sole discretion, purchase, redeem, or retire our existing senior notes, through tender offers, in privately negotiated or open market transactions, or otherwise. As noted above, we believe that any future significant acquisitions we may make could require us to obtain additional debt or equity financing.
We are responsible for determining the valuation of assets and liabilities and for the allocation of purchase price to assets acquired and liabilities assumed. Assumptions must often be made in determining fair values, particularly where observable market values do not exist. Assumptions may include discount rates, growth rates, cost of capital, royalty rates, tax rates and remaining useful lives.
Assumptions must often be made in determining fair values, particularly where observable market values do not exist. 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 indentures governing our 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. 52 Table of Contents On May 21, 2021, all existing subsidiary guarantors were released from their guarantees of our 2022 Credit Agreement, 4.875% senior notes and 2.500% senior notes.
The indentures governing our 5.950% 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. Our 2023 Credit Agreement is fully and unconditionally guaranteed by CBRE Group, Inc. and CBRE Services.
Of this amount, we can reasonably estimate that none will require cash settlement in less than one year. We are unable to reasonably estimate the timing of the effective settlement of tax positions for the gross amount. See Note 15 of our Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
Of this amount, we expect an insignificant amount of cash settlement in less than one year. See Note 15 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report. (8) See Note 13 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report.
The following table summarizes our results of operations for our Corporate and other segment for the years ended December 31, 2022 and 2021 (dollars in thousands): Year Ended December 31, (1) 2022 2021 Elimination of inter-segment revenue $ (16,090) $ (20,356) Costs and expenses: Cost of revenue (2) (10,458) (13,264) Operating, administrative and other 431,242 452,384 Depreciation and amortization 33,002 28,606 Operating loss (469,876) (488,082) Equity (loss) income from unconsolidated subsidiaries (167,348) 36,858 Other (loss) income (18,836) 205,763 Add-back: Depreciation and amortization 33,002 28,606 Adjustments: Costs incurred related to legal entity restructuring 13,447 — Costs associated with efficiency and cost-reduction initiatives 31,383 — Segment operating loss $ (578,228) $ (216,855) _______________ (1) Percentage of revenue calculations are not meaningful and therefore not included.
The following table summarizes our results of operations for our Corporate and other segment for the years ended December 31, 2023 and 2022 (dollars in millions): Year Ended December 31, (1) 2023 2022 Elimination of inter-segment revenue $ (17) $ (16) Costs and expenses: Cost of revenue (2) (3) (11) Operating, administrative and other 460 432 Depreciation and amortization 56 33 Total costs and expenses 513 454 Operating loss (530) (470) Equity income (loss) from unconsolidated subsidiaries 27 (167) Other income (loss) 13 (19) Add-back: Depreciation and amortization 56 33 Adjustments: Integration and other costs related to acquisitions 39 — Costs incurred related to legal entity restructuring 13 13 Costs associated with efficiency and cost-reduction initiatives 14 32 Segment operating loss $ (368) $ (578) ________________________________________________________________________________________________________________________________________ (1) Percentage of revenue calculations are not meaningful and therefore not included.
(2) Primarily relates to inter-segment eliminations. Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Core corporate Operating, administrative and other expenses for our core corporate function remained relatively flat at approximately $430.0 million during the year ended December 31, 2022, as compared to $427.6 million for the prior year.
(2) Primarily relates to inter-segment eliminations. Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Core corporate Operating, administrative and other expenses for our core corporate function were approximately $458.7 million in 2023, an increase of $28.6 million, or 6.7%.
This increase was primarily attributable to amortization of backlog and customer relationship intangibles from the acquisition of Turner & Townsend, with minimal comparable activity in the prior period. 44 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, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2022 2021 Revenue: Investment management $ 594,867 53.6 % $ 556,154 50.9 % Development services 514,742 46.4 % 535,562 49.1 % Total segment revenue 1,109,609 100.0 % 1,091,716 100.0 % Costs and expenses: Cost of revenue 322,152 29.0 % 349,432 32.0 % Operating, administrative and other 1,082,231 97.5 % 896,375 82.1 % Depreciation and amortization 16,250 1.5 % 27,111 2.5 % Asset impairments 48,362 4.4 % — 0.0 % Total costs and expenses 1,468,995 132.4 % 1,272,918 116.6 % Gain on disposition of real estate 244,391 22.0 % 70,993 6.5 % Operating loss (114,995) (10.4) % (110,209) (10.1) % Equity income from unconsolidated subsidiaries 380,566 34.3 % 555,341 50.9 % Other (loss) income (1,066) (0.1) % 3,542 0.3 % Add-back: Depreciation and amortization 16,250 1.5 % 27,111 2.5 % Add-back: Asset impairments 48,362 4.4 % — 0.0 % Adjustments: Carried interest incentive compensation (reversal) expense to align with the timing of associated revenue (4,228) (0.4) % 49,941 4.6 % Impact of fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in period (5,115) (0.5) % (5,725) (0.5) % Costs associate with efficiency and cost-reduction initiatives 12,499 1.1 % — 0.0 % Provision associated with Telford’s fire safety remediation efforts 185,921 16.8 % — 0.0 % Segment operating profit and segment operating profit on revenue margin $ 518,194 46.7 % $ 520,001 47.6 % Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Revenue increased by $17.9 million, or 1.6%, for the year ended December 31, 2022 as compared to the year ended December 31, 2021, primarily driven by an increase in investment management fees supported by net growth in assets under management, offset by lower carried interest revenue, and lower real estate sales, development and construction management fees, in our development business, primarily in the U.K.
Depreciation and amortization expense increased by $9.2 million, or 3.6%, in 2023 due to continued investment in technology. 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, 2023 and 2022 (dollars in millions): Year Ended December 31, 2023 2022 Revenue: Investment management $ 592 62.1 % $ 595 53.6 % Development services 360 37.9 % 515 46.4 % Total segment revenue 952 100.0 % 1,110 100.0 % Costs and expenses: Cost of revenue 186 19.5 % 322 29.0 % Operating, administrative and other 784 82.4 % 1,082 97.5 % Depreciation and amortization 15 1.6 % 16 1.5 % Asset impairments — 0.0 % 49 4.4 % Total costs and expenses 985 103.5 % 1,469 132.4 % Gain on disposition of real estate 27 2.9 % 244 22.0 % Operating loss (6) (0.6) % (115) (10.4) % Equity income from unconsolidated subsidiaries 216 22.6 % 380 34.3 % Other income (loss) — 0.0 % (1) (0.1) % Add-back: Depreciation and amortization 15 1.6 % 16 1.5 % Add-back: Asset impairments — 0.0 % 49 4.4 % Adjustments: Carried interest incentive compensation reversal to align with the timing of associated revenue (7) (0.8) % (4) (0.4) % Impact of fair value adjustments to real estate assets acquired in the Telford acquisition (purchase accounting) that were sold in period — 0.0 % (5) (0.5) % Costs associated with efficiency and cost-reduction initiatives 21 2.3 % 12 1.1 % Provision associated with Telford’s fire safety remediation efforts — 0.0 % 186 16.8 % Segment operating profit and segment operating profit on revenue margin $ 239 25.1 % $ 518 46.7 % Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Macroeconomic conditions had a significant impact on the REI segment.
Management’s judgment is required in developing the assumptions for the discounted cash flow model. These assumptions include revenue growth rates, profit margin percentages, discount rates, etc.
When performing a quantitative test, we use a discounted cash flow approach to estimate the fair value of our reporting units and indefinite-lived intangible assets. Management’s judgment is required in developing the assumptions for the discounted cash flow model. These assumptions include revenue growth rates, profit margin percentages, discount rates, etc.
This MD&A should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Annual Report. Discussion regarding our financial condition and results of operations for the year ended December 31, 2021 and comparisons between the years ended December 31, 2021 and 2020 is included in Part II, Item 7.
Discussion regarding our financial condition and results of operations for the year ended December 31, 2022 and comparisons between the years ended December 31, 2022 and 2021 are included in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the company’s 2022 Annual Report filed with the SEC on February 27, 2023.
We estimate the fair market value on a recurring basis using significant unobservable inputs which requires judgment due to the absence of market prices or similar assets in active markets. In determining the estimated fair value of these investments, we utilize appropriate valuation techniques including discounted cash flow analyses and Monte Carlo simulations.
Such investments without readily determinable fair values are classified as Level 3 in the fair value hierarchy. We estimate the fair market value on a recurring basis using significant unobservable inputs which requires judgment due to the absence of market prices or similar assets in active markets.
We continue to evaluate the impact of the legislation and forthcoming administrative guidance and regulations to our financial statements and results of operations. 40 Table of Contents Segment Operations We organize our operations around, and publicly report our financial results on, three global business segments: (1) Advisory Services; (2) Global Workplace Solutions; and (3) Real Estate Investments.
Based on our initial assessment we anticipate Pillar Two top-up taxes to be immaterial. 31 Table of Contents Segment Operations We organize our operations around, and publicly report our financial results on, three global business segments: (1) Advisory Services; (2) Global Workplace Solutions; and (3) Real Estate Investments. We also have a Corporate and other segment.
Amortization expense during the year ended December 31, 2022 decreased by $6.2 million, as compared to the same period in 2021, primarily due to lower amortization on the MSRs. 42 Table of Contents Global Workplace Solutions The following table summarizes our results of operations for our Global Workplace Solutions operating segment for the years ended December 31, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2022 2021 Revenue: Net revenue: Facilities management $ 5,136,565 25.9 % $ 4,872,230 28.5 % Project management 2,735,113 13.8 % 1,537,215 9.0 % Total segment net revenue 7,871,678 39.7 % 6,409,445 37.5 % Pass through costs also recognized as revenue 11,979,543 60.3 % 10,689,472 62.5 % Total segment revenue 19,851,221 100.0 % 17,098,917 100.0 % Costs and expenses: Cost of revenue 17,947,859 90.4 % 15,601,137 91.2 % Operating, administrative and other 1,080,493 5.4 % 839,117 4.9 % Depreciation and amortization 253,013 1.3 % 158,757 0.9 % Total costs and expenses 19,281,365 97.1 % 16,599,011 97.1 % Operating income 569,856 2.9 % 499,906 3.0 % Equity income from unconsolidated subsidiaries 1,118 0.0 % 1,720 0.0 % Other income 6,615 0.0 % 3,104 0.1 % Add-back: Depreciation and amortization 253,013 1.3 % 158,757 0.9 % Adjustments: Integration and other costs related to acquisitions 40,702 0.2 % 44,552 0.3 % Costs associated with efficiency and cost-reduction initiatives 27,917 0.1 % — 0.0 % Segment operating profit and segment operating profit on revenue margin $ 899,221 4.5 % $ 708,039 4.1 % Segment operating profit on net revenue margin 11.4 % 11.0 % 43 Table of Contents Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Revenue increased by $2.8 billion, or 16.1%, for the year ended December 31, 2022 as compared to the year ended December 31, 2021.
Depreciation and amortization expense decreased mainly due to lower amortization expense compared with 2022, when loan payoffs in our Capital Markets loan servicing business increased amortization. 33 Table of Contents Global Workplace Solutions The following table summarizes our results of operations for our Global Workplace Solutions (GWS) operating segment for the years ended December 31, 2023 and 2022 (dollars in millions): Year Ended December 31, 2023 2022 Revenue: Net revenue: Facilities management $ 5,806 25.8 % $ 5,137 25.9 % Project management 3,124 13.9 % 2,735 13.8 % Total segment net revenue 8,930 39.7 % 7,872 39.7 % Pass through costs also recognized as revenue 13,585 60.3 % 11,979 60.3 % Total segment revenue 22,515 100.0 % 19,851 100.0 % Costs and expenses: Cost of revenue 20,345 90.4 % 17,948 90.4 % Operating, administrative and other 1,242 5.5 % 1,080 5.4 % Depreciation and amortization 262 1.2 % 253 1.3 % Total costs and expenses 21,849 97.1 % 19,281 97.1 % Operating income 666 2.9 % 570 2.9 % Equity income from unconsolidated subsidiaries 1 0.0 % 1 0.0 % Other income 2 0.0 % 7 0.0 % Add-back: Depreciation and amortization 262 1.2 % 253 1.3 % Adjustments: Integration and other costs related to acquisitions 23 0.1 % 40 0.2 % Costs associated with efficiency and cost-reduction initiatives 52 0.3 % 28 0.1 % Segment operating profit and segment operating profit on revenue margin $ 1,006 4.5 % $ 899 4.5 % Segment operating profit on net revenue margin 11.3 % 11.4 % Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Revenue increased by $2.7 billion, or 13.4%, in 2023, driven by new clients and expansion of services to existing clients, augmented by in-fill acquisitions.
Foreign currency translation had a 6.7% negative impact on total revenue during the year ended December 31, 2022 primarily driven by weakness in the British pound sterling and euro. Cost of revenue decreased by $27.3 million, or 7.8%, for the year ended December 31, 2022 as compared to the year ended December 31, 2021.
Foreign currency translation had a negligible impact on total revenue during the year ended December 31, 2023. Cost of revenue decreased by $136.3 million, or 42.3%, in 2023.
However, it is possible that we may not be able to obtain acquisition financing on favorable terms, or at all, in the future. 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.
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.
Key inputs to the discounted cash flow analyses include projected cash flows, terminal growth rate, and discount rate. Key inputs to Monte Carlo simulations include stock price, volatility, risk free rate, and dividend yield.
In determining the estimated fair value of these investments, we utilize appropriate valuation techniques including discounted cash flow analyses and Monte Carlo simulations. Key inputs to the discounted cash flow analyses include projected cash flows, terminal growth rate, and discount rate.
Financing Activities Net cash used in financing activities totaled $1.8 billion for the year ended December 31, 2022, an increase of $1.3 billion as compared to the year ended December 31, 2021.
Historical Cash Flows Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Operating Activities Net cash provided by operating activities totaled $479.9 million for the year ended December 31, 2023, a decrease of $1.1 billion as compared to the year ended December 31, 2022.
See Note 15 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report for further information regarding income taxes.
See Note 22 of the Notes to Consolidated Financial Statements set forth in Item 8 of this Annual Report for further information. Investments in unconsolidated subsidiaries – fair value option We have elected the fair value option for certain of our investments in non-public entities to align with our strategy for these investments.
Advisory Services The following table summarizes our results of operations for our Advisory Services operating segment for the years ended December 31, 2022 and 2021 (dollars in thousands): Year Ended December 31, 2022 2021 Revenue: Net revenue: Property management $ 1,777,477 18.0 % $ 1,691,948 17.7 % Valuation 764,453 7.7 % 733,523 7.7 % Loan servicing 311,492 3.2 % 305,736 3.2 % Advisory leasing 3,872,379 39.2 % 3,306,548 34.5 % Capital markets: Advisory sales 2,522,728 25.5 % 2,789,573 29.1 % Commercial mortgage origination 562,807 5.7 % 701,368 7.3 % Total segment net revenue 9,811,336 99.3 % 9,528,696 99.5 % Pass through costs also recognized as revenue 72,170 0.7 % 47,063 0.5 % Total segment revenue 9,883,506 100.0 % 9,575,759 100.0 % Costs and expenses: Cost of revenue 5,979,935 60.5 % 5,642,202 58.9 % Operating, administrative and other 2,055,494 20.8 % 1,886,308 19.7 % Depreciation and amortization 310,823 3.1 % 311,397 3.3 % Asset impairments 10,351 0.1 % — 0.0 % Total costs and expenses 8,356,603 84.5 % 7,839,907 81.9 % Gain on disposition of real estate 27 0.0 % — 0.0 % Operating income 1,526,930 15.5 % 1,735,852 18.1 % Equity income from unconsolidated subsidiaries 14,662 0.1 % 24,778 0.3 % Other income (loss) 1,423 0.0 % (8,800) (0.1) % Add-back: Depreciation and amortization 310,823 3.1 % 311,397 3.3 % Add-back: Asset impairments 10,351 0.1 % — 0.0 % Adjustments: Costs associated with efficiency and cost-reduction initiatives 45,735 0.5 % — 0.0 % Segment operating profit and segment operating profit on revenue margin $ 1,909,924 19.3 % $ 2,063,227 21.5 % Segment operating profit on net revenue margin 19.5 % 21.7 % 41 Table of Contents Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Revenue increased by $307.7 million, or 3.2%, for the year ended December 31, 2022 as compared to the year ended December 31, 2021 driven by growth in leasing, valuation and property management, offset by a significant decline in capital markets (property sales and commercial mortgage origination) business.
Advisory Services The following table summarizes our results of operations for our Advisory Services operating segment for the years ended December 31, 2023 and 2022 (dollars in millions): Year Ended December 31, 2023 2022 Revenue: Net revenue: Property management $ 1,840 21.7 % $ 1,777 18.0 % Valuation 716 8.4 % 765 7.7 % Loan servicing 317 3.7 % 311 3.2 % Advisory leasing 3,503 41.2 % 3,872 39.2 % Capital markets: Advisory sales 1,611 19.0 % 2,523 25.5 % Commercial mortgage origination 424 5.0 % 563 5.7 % Total segment net revenue 8,411 99.0 % 9,811 99.3 % Pass through costs also recognized as revenue 88 1.0 % 72 0.7 % Total segment revenue 8,499 100.0 % 9,883 100.0 % Costs and expenses: Cost of revenue 5,147 60.6 % 5,980 60.5 % Operating, administrative and other 2,076 24.4 % 2,055 20.8 % Depreciation and amortization 289 3.4 % 311 3.1 % Asset impairments — 0.0 % 10 0.1 % Total costs and expenses 7,512 88.4 % 8,356 84.5 % Operating income 987 11.6 % 1,527 15.5 % Equity income from unconsolidated subsidiaries 4 0.0 % 15 0.1 % Other income 46 0.5 % 1 0.0 % Add-back: Depreciation and amortization 289 3.4 % 311 3.1 % Add-back: Asset impairments — 0.0 % 10 0.1 % Adjustments: 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) (0.4) % — 0.0 % Costs associated with efficiency and cost-reduction initiatives 72 0.9 % 46 0.5 % Segment operating profit and segment operating profit on revenue margin $ 1,364 16.0 % $ 1,910 19.3 % Segment operating profit on net revenue margin 16.2 % 19.5 % 32 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Revenue decreased by $1.4 billion, or 14.0%, in 2023 with declines across most lines of business, except property management and loan servicing.