CBRE Group Inc
NYSE:CBRE
Balance Sheet
Balance Sheet Decomposition
CBRE Group Inc
CBRE Group Inc
Balance Sheet
CBRE Group Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
80
|
164
|
257
|
449
|
244
|
343
|
159
|
742
|
507
|
1 093
|
1 089
|
492
|
741
|
540
|
763
|
752
|
777
|
972
|
1 896
|
2 431
|
1 318
|
1 265
|
1 114
|
1 864
|
|
| Cash Equivalents |
80
|
164
|
257
|
449
|
244
|
343
|
159
|
742
|
507
|
1 093
|
1 089
|
492
|
741
|
540
|
763
|
752
|
777
|
972
|
1 896
|
2 431
|
1 318
|
1 265
|
1 114
|
1 864
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
356
|
1
|
0
|
1
|
3
|
154
|
102
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
229
|
553
|
532
|
739
|
985
|
1 337
|
1 080
|
1 254
|
1 426
|
1 855
|
2 329
|
1 868
|
2 308
|
4 298
|
3 927
|
4 363
|
5 390
|
5 882
|
6 218
|
6 837
|
6 255
|
7 647
|
8 096
|
10 551
|
|
| Accounts Receivables |
166
|
322
|
394
|
483
|
881
|
1 082
|
752
|
776
|
940
|
1 135
|
1 263
|
1 486
|
1 736
|
2 472
|
2 606
|
3 385
|
3 976
|
4 795
|
4 713
|
5 489
|
5 718
|
6 813
|
7 405
|
8 746
|
|
| Other Receivables |
63
|
231
|
138
|
256
|
104
|
255
|
328
|
478
|
486
|
720
|
1 066
|
382
|
572
|
1 826
|
1 321
|
978
|
1 414
|
1 087
|
1 505
|
1 348
|
537
|
834
|
691
|
1 805
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
15
|
55
|
96
|
193
|
0
|
0
|
66
|
|
| Other Current Assets |
37
|
122
|
75
|
96
|
750
|
644
|
676
|
270
|
326
|
447
|
565
|
442
|
323
|
467
|
432
|
515
|
587
|
667
|
676
|
718
|
762
|
754
|
760
|
1 008
|
|
| Total Current Assets |
346
|
839
|
864
|
1 285
|
2 335
|
2 326
|
1 916
|
2 267
|
2 261
|
3 550
|
4 085
|
2 880
|
3 372
|
5 305
|
5 122
|
5 631
|
6 754
|
7 534
|
8 846
|
10 082
|
8 529
|
9 666
|
9 970
|
13 489
|
|
| PP&E Net |
67
|
114
|
138
|
138
|
181
|
216
|
208
|
179
|
188
|
295
|
379
|
459
|
498
|
530
|
561
|
618
|
722
|
1 928
|
1 953
|
1 973
|
1 960
|
2 147
|
2 372
|
3 445
|
|
| PP&E Gross |
67
|
114
|
138
|
138
|
181
|
216
|
208
|
179
|
188
|
295
|
379
|
459
|
498
|
530
|
561
|
618
|
722
|
1 928
|
1 953
|
1 973
|
1 960
|
2 147
|
2 372
|
3 445
|
|
| Accumulated Depreciation |
84
|
110
|
141
|
166
|
207
|
247
|
264
|
300
|
340
|
376
|
428
|
484
|
519
|
615
|
724
|
759
|
908
|
1 071
|
1 075
|
1 289
|
1 386
|
1 576
|
1 795
|
2 137
|
|
| Intangible Assets |
91
|
132
|
114
|
110
|
441
|
404
|
311
|
323
|
333
|
794
|
787
|
841
|
802
|
1 450
|
1 411
|
1 399
|
1 441
|
1 380
|
1 368
|
2 409
|
2 193
|
2 081
|
2 298
|
2 972
|
|
| Goodwill |
577
|
820
|
822
|
880
|
2 188
|
2 175
|
1 252
|
1 306
|
1 324
|
1 828
|
1 890
|
2 290
|
2 334
|
3 086
|
2 981
|
3 255
|
3 652
|
3 753
|
3 822
|
4 995
|
4 868
|
5 129
|
5 621
|
7 051
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
341
|
197
|
169
|
189
|
153
|
164
|
209
|
|
| Long-Term Investments |
50
|
68
|
84
|
113
|
256
|
267
|
175
|
168
|
171
|
201
|
264
|
255
|
218
|
218
|
232
|
238
|
216
|
435
|
456
|
1 201
|
1 318
|
1 374
|
1 443
|
870
|
|
| Other Long-Term Assets |
194
|
241
|
252
|
291
|
544
|
855
|
865
|
797
|
845
|
549
|
406
|
273
|
344
|
428
|
472
|
578
|
671
|
826
|
1 397
|
1 244
|
1 456
|
1 998
|
2 515
|
2 841
|
|
| Other Assets |
577
|
820
|
822
|
880
|
2 188
|
2 175
|
1 252
|
1 306
|
1 324
|
1 828
|
1 890
|
2 290
|
2 334
|
3 086
|
2 981
|
3 255
|
3 652
|
3 753
|
3 822
|
4 995
|
4 868
|
5 129
|
5 621
|
7 051
|
|
| Total Assets |
1 325
N/A
|
2 213
+67%
|
2 272
+3%
|
2 816
+24%
|
5 945
+111%
|
6 243
+5%
|
4 726
-24%
|
5 039
+7%
|
5 122
+2%
|
7 219
+41%
|
7 810
+8%
|
6 998
-10%
|
7 568
+8%
|
11 018
+46%
|
10 780
-2%
|
11 718
+9%
|
13 457
+15%
|
16 197
+20%
|
18 039
+11%
|
22 073
+22%
|
20 513
-7%
|
22 548
+10%
|
24 383
+8%
|
30 877
+27%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
102
|
190
|
186
|
254
|
478
|
488
|
400
|
459
|
445
|
574
|
582
|
818
|
828
|
1 484
|
1 446
|
1 574
|
1 920
|
2 436
|
2 693
|
2 916
|
3 079
|
3 562
|
4 102
|
4 838
|
|
| Accrued Liabilities |
168
|
355
|
418
|
515
|
855
|
1 035
|
551
|
519
|
802
|
943
|
980
|
1 099
|
1 413
|
1 572
|
1 663
|
1 983
|
2 311
|
2 756
|
2 680
|
3 466
|
3 380
|
3 257
|
3 314
|
3 793
|
|
| Short-Term Debt |
123
|
270
|
160
|
272
|
170
|
666
|
422
|
500
|
626
|
904
|
1 135
|
579
|
506
|
1 751
|
1 255
|
911
|
1 329
|
982
|
1 389
|
1 310
|
669
|
682
|
906
|
2 465
|
|
| Current Portion of Long-Term Debt |
11
|
11
|
12
|
12
|
12
|
11
|
211
|
139
|
38
|
68
|
73
|
42
|
42
|
34
|
0
|
0
|
3
|
37
|
41
|
38
|
461
|
45
|
79
|
140
|
|
| Other Current Liabilities |
27
|
13
|
30
|
85
|
440
|
223
|
289
|
13
|
46
|
191
|
202
|
68
|
140
|
153
|
161
|
246
|
241
|
226
|
341
|
688
|
654
|
697
|
886
|
1 084
|
|
| Total Current Liabilities |
431
|
840
|
805
|
1 138
|
1 955
|
2 424
|
1 873
|
1 629
|
1 957
|
2 681
|
2 972
|
2 606
|
2 929
|
4 994
|
4 525
|
4 713
|
5 803
|
6 436
|
7 144
|
8 419
|
8 242
|
8 243
|
9 287
|
12 320
|
|
| Long-Term Debt |
499
|
791
|
601
|
549
|
2 185
|
1 996
|
2 287
|
2 372
|
1 852
|
2 611
|
2 544
|
1 867
|
1 809
|
2 645
|
2 548
|
2 000
|
1 767
|
1 821
|
1 459
|
1 611
|
1 144
|
2 876
|
3 367
|
5 217
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
0
|
149
|
192
|
161
|
43
|
100
|
71
|
147
|
107
|
35
|
124
|
405
|
282
|
255
|
247
|
238
|
|
| Minority Interest |
6
|
7
|
6
|
7
|
78
|
264
|
231
|
155
|
158
|
266
|
143
|
40
|
42
|
46
|
43
|
60
|
71
|
40
|
427
|
831
|
752
|
800
|
781
|
748
|
|
| Other Liabilities |
138
|
243
|
300
|
328
|
464
|
570
|
221
|
254
|
247
|
361
|
420
|
429
|
487
|
519
|
578
|
684
|
769
|
1 632
|
1 806
|
2 279
|
2 240
|
2 107
|
2 290
|
3 476
|
|
| Total Liabilities |
1 074
N/A
|
1 881
+75%
|
1 712
-9%
|
2 022
+18%
|
4 763
+136%
|
5 254
+10%
|
4 612
-12%
|
4 410
-4%
|
4 213
-4%
|
6 068
+44%
|
6 270
+3%
|
5 103
-19%
|
5 308
+4%
|
8 305
+56%
|
7 765
-7%
|
7 604
-2%
|
8 518
+12%
|
9 965
+17%
|
10 961
+10%
|
13 545
+24%
|
12 660
-7%
|
14 281
+13%
|
15 972
+12%
|
21 999
+38%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
36
|
1
|
66
|
284
|
602
|
964
|
48
|
15
|
185
|
424
|
740
|
1 057
|
1 541
|
2 088
|
2 657
|
3 443
|
4 505
|
5 793
|
6 530
|
8 367
|
8 833
|
9 188
|
9 567
|
9 916
|
|
| Additional Paid In Capital |
236
|
355
|
513
|
549
|
610
|
40
|
286
|
756
|
814
|
882
|
961
|
982
|
1 039
|
1 107
|
1 145
|
1 221
|
1 149
|
1 116
|
1 075
|
799
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
19
|
24
|
20
|
41
|
33
|
18
|
125
|
115
|
95
|
158
|
165
|
146
|
324
|
486
|
791
|
552
|
718
|
680
|
530
|
641
|
983
|
924
|
1 159
|
1 041
|
|
| Total Equity |
251
N/A
|
333
+33%
|
560
+68%
|
794
+42%
|
1 182
+49%
|
989
-16%
|
115
-88%
|
629
+447%
|
908
+44%
|
1 151
+27%
|
1 539
+34%
|
1 896
+23%
|
2 260
+19%
|
2 713
+20%
|
3 014
+11%
|
4 114
+36%
|
4 939
+20%
|
6 233
+26%
|
7 078
+14%
|
8 528
+20%
|
7 853
-8%
|
8 267
+5%
|
8 411
+2%
|
8 878
+6%
|
|
| Total Liabilities & Equity |
1 325
N/A
|
2 213
+67%
|
2 272
+3%
|
2 816
+24%
|
5 945
+111%
|
6 243
+5%
|
4 726
-24%
|
5 039
+7%
|
5 122
+2%
|
7 219
+41%
|
7 810
+8%
|
6 998
-10%
|
7 568
+8%
|
11 018
+46%
|
10 780
-2%
|
11 718
+9%
|
13 457
+15%
|
16 197
+20%
|
18 039
+11%
|
22 073
+22%
|
20 513
-7%
|
22 548
+10%
|
24 383
+8%
|
30 877
+27%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
22
|
213
|
221
|
227
|
202
|
262
|
322
|
324
|
328
|
330
|
332
|
333
|
334
|
337
|
339
|
337
|
335
|
336
|
333
|
311
|
305
|
302
|
296
|
|