XML 39 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Intangible Assets (Tables)
6 Months Ended
Jun. 30, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at June 30, 2017 and December 31, 2016 allocated by domestic and foreign operations is as follows (in millions):

 

            Risk                
At June 30, 2017    Brokerage      Management      Corporate      Total  

United States

   $ 2,250.7      $ 23.5      $ —        $ 2,274.2  

United Kingdom

     692.4        6.8        —          699.2  

Canada

     295.8        —          —          295.8  

Australia

     405.8        —          —          405.8  

New Zealand

     214.9        9.8        —          224.7  

Other foreign

     86.4        —          2.9        89.3  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 3,946.0      $ 40.1      $ 2.9      $ 3,989.0  
  

 

 

    

 

 

    

 

 

    

 

 

 
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 six-month period ended June 30, 2017 are as follows (in millions):

 

            Risk                
     Brokerage      Management      Corporate      Total  

Balance as of December 31, 2016

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

Goodwill acquired during the period

     142.7        11.7        —          154.4  

Goodwill adjustments due to appraisals and other acquisition adjustments

     14.7        —          —          14.7  

Foreign currency translation adjustments during the period

     51.7        0.3        0.1        52.1  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2017

   $ 3,946.0      $ 40.1      $ 2.9      $ 3,989.0  
  

 

 

    

 

 

    

 

 

    

 

 

 
Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at June 30, 2017 and December 31, 2016 consist of the following (in millions):

 

     June 30,     December 31,  
     2017     2016  

Expiration lists

   $ 2,928.6     $ 2,757.6  

Accumulated amortization - expiration lists

     (1,278.5     (1,143.0
  

 

 

   

 

 

 
     1,650.1       1,614.6  
  

 

 

   

 

 

 

Non-compete agreements

     52.6       49.3  

Accumulated amortization - non-compete agreements

     (44.3     (42.1
  

 

 

   

 

 

 
     8.3       7.2  
  

 

 

   

 

 

 

Trade names

     24.8       24.0  

Accumulated amortization - trade names

     (20.6     (18.5
  

 

 

   

 

 

 
     4.2       5.5  
  

 

 

   

 

 

 

Net amortizable assets

   $ 1,662.6     $ 1,627.3  
  

 

 

   

 

 

 
Estimated Aggregate Amortization Expense

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

 

2017 (remaining six months)

   $ 127.1  

2018

     244.7  

2019

     230.6  

2020

     214.4  

2021

     191.7  
  

 

 

 

Total

   $ 1,008.5