XML 39 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

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

 

At September 30, 2017    Brokerage      Risk
Management
     Corporate      Total  

United States

   $ 2,285.5      $ 25.8      $ —        $ 2,311.3  

United Kingdom

     738.3        7.3        —          745.6  

Canada

     345.9        —          —          345.9  

Australia

     427.8        —          —          427.8  

New Zealand

     216.8        9.9        —          226.7  

Other foreign

     100.2        —          2.9        103.1  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 4,114.5      $ 43.0      $ 2.9      $ 4,160.4  
  

 

 

    

 

 

    

 

 

    

 

 

 
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 nine-month period ended September 30, 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

     214.0        14.1        —          228.1  

Goodwill adjustments due to appraisals and other acquisition adjustments

     14.4        —          —          14.4  

Foreign currency translation adjustments during the period

     149.2        0.8        0.1        150.1  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of September 30, 2017

   $ 4,114.5      $ 43.0      $ 2.9      $ 4,160.4  
  

 

 

    

 

 

    

 

 

    

 

 

 
Major Classes of Amortizable Intangible Assets

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

 

     September 30,     December 31,  
     2017     2016  

Expiration lists

   $ 3,025.8     $ 2,757.6  

Accumulated amortization - expiration lists

     (1,365.9     (1,143.0
  

 

 

   

 

 

 
     1,659.9       1,614.6  
  

 

 

   

 

 

 

Non-compete agreements

     53.3       49.3  

Accumulated amortization - non-compete agreements

     (45.7     (42.1
  

 

 

   

 

 

 
     7.6       7.2  
  

 

 

   

 

 

 

Trade names

     26.2       24.0  

Accumulated amortization - trade names

     (22.5     (18.5
  

 

 

   

 

 

 
     3.7       5.5  
  

 

 

   

 

 

 

Net amortizable assets

   $ 1,671.2     $ 1,627.3  
  

 

 

   

 

 

 
Estimated Aggregate Amortization Expense

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

 

  

2017 (remaining three months)

   $ 65.4  

2018

     253.8  

2019

     239.5  

2020

     222.8  

2021

     198.7  
  

 

 

 

Total

   $ 980.2