XML 39 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at March 31, 2017 and December 31, 2016 allocated by domestic and foreign operations is as follows (in millions):

 

At March 31, 2017

   Brokerage      Risk
Management
     Corporate      Total  

United States

   $ 2,201.6      $ 23.5      $ —        $ 2,225.1  

United Kingdom

     667.8        4.3        —          672.1  

Canada

     293.8        —          —          293.8  

Australia

     410.9        —          —          410.9  

New Zealand

     208.5        0.3        —          208.8  

Other foreign

     83.3        —          2.9        86.2  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 3,865.9      $ 28.1      $ 2.9      $ 3,896.9  
  

 

 

    

 

 

    

 

 

    

 

 

 
At December 31, 2016                            

United States

   $ 2,115.0      $ 23.5      $ —        $ 2,138.5  

United Kingdom

     662.2        4.3        —          666.5  

Canada

     292.2        —          —          292.2  

Australia

     382.7        —          —          382.7  

New Zealand

     205.0        0.3        —          205.3  

Other foreign

     79.8        —          2.8        82.6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 3,736.9      $ 28.1      $ 2.8      $ 3,767.8  
  

 

 

    

 

 

    

 

 

    

 

 

 
Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for the three-month period ended March 31, 2017 are as follows (in millions):

 

     Brokerage      Risk
Management
     Corporate      Total  

Balance as of December 31, 2016

   $ 3,736.9      $ 28.1      $ 2.8      $ 3,767.8  

Goodwill acquired during the period

     91.9        —          —          91.9  

Goodwill adjustments due to appraisals and other acquisition adjustments

     1.6        —          —          1.6  

Foreign currency translation adjustments during the period

     35.5        —          0.1        35.6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of March 31, 2017

   $ 3,865.9      $ 28.1      $ 2.9      $ 3,896.9  
Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at March 31, 2017 and December 31, 2016 consist of the following (in millions):

 

     March 31,
2017
    December 31,
2016
 

Expiration lists

   $ 2,880.5     $ 2,757.6  

Accumulated amortization - expiration lists

     (1,210.1     (1,143.0
  

 

 

   

 

 

 
     1,670.4       1,614.6  
  

 

 

   

 

 

 

Non-compete agreements

     50.5       49.3  

Accumulated amortization - non-compete agreements

     (43.3     (42.1
  

 

 

   

 

 

 
     7.2       7.2  
  

 

 

   

 

 

 

Trade names

     24.4       24.0  

Accumulated amortization - trade names

     (19.9     (18.5
  

 

 

   

 

 

 
     4.5       5.5  
  

 

 

   

 

 

 

Net amortizable assets

   $ 1,682.1     $ 1,627.3  
Estimated Aggregate Amortization Expense

Estimated aggregate amortization expense for each of the next five years is as follows:

 

2017 (remaining nine months)

   $ 190.8  

2018

     239.9  

2019

     225.8  

2020

     209.6  

2021

     187.2  
  

 

 

 

Total

   $ 1,053.3