XML 42 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at March 31, 2018 and December 31, 2017 allocated by domestic and foreign operations is as follows (in millions):

 

At March 31, 2018    Brokerage      Risk
Management
     Corporate      Total  

United States

   $ 2,315.9      $ 25.1      $ —        $ 2,341.0  

United Kingdom

     776.0        7.6        —          783.6  

Canada

     367.8        —          —          367.8  

Australia

     414.1        —          —          414.1  

New Zealand

     214.0        10.9        —          224.9  

Other foreign

     102.0        —          2.9        104.9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 4,189.8      $ 43.6      $ 2.9      $ 4,236.3  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

At December 31, 2017    Brokerage      Risk
Management
     Corporate      Total  

United States

   $ 2,280.9      $ 25.8      $ —        $ 2,306.7  

United Kingdom

     738.5        7.2        —          745.7  

Canada

     374.0        —          —          374.0  

Australia

     416.6        —          —          416.6  

New Zealand

     209.3        9.6        —          218.9  

Other foreign

     99.9        —          3.0        102.9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 4,119.2      $ 42.6      $ 3.0      $ 4,164.8  
  

 

 

    

 

 

    

 

 

    

 

 

 
Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for the three-month period ended March 31, 2018 are as follows (in millions):

 

     Brokerage     Risk
Management
    Corporate     Total  

Balance as of December 31, 2017, as previously reported

   $ 4,152.3     $ 42.6     $ 3.0     $ 4,197.9  

Adoption of ASC Topic 606

     (33.1     —         —         (33.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2017, as restated

     4,119.2       42.6       3.0     $ 4,164.8  

Goodwill acquired during the period

     38.3       2.7       —         41.0  

Goodwill adjustments due to appraisals and other acquisition adjustments

     1.9       (2.3     —         (0.4

Foreign currency translation adjustments during the period

     30.4       0.6       (0.1     30.9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of March 31, 2018

   $ 4,189.8     $ 43.6     $ 2.9     $ 4,236.3  
  

 

 

   

 

 

   

 

 

   

 

 

 
Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at March 31, 2018 and December 31, 2017 consist of the following (in millions):

 

     March 31,
2018
    December 31,
2017
 

Expiration lists

   $ 3,128.1     $ 3,055.9  

Accumulated amortization - expiration lists

     (1,498.4     (1,422.1
  

 

 

   

 

 

 
     1,629.7       1,633.8  
  

 

 

   

 

 

 

Non-compete agreements

     54.3       53.5  

Accumulated amortization - non-compete agreements

     (47.3     (46.1
  

 

 

   

 

 

 
     7.0       7.4  
  

 

 

   

 

 

 

Trade names

     26.3       25.9  

Accumulated amortization - trade names

     (23.4     (22.5
  

 

 

   

 

 

 
     2.9       3.4  
  

 

 

   

 

 

 

Net amortizable assets

   $ 1,639.6     $ 1,644.6  
  

 

 

   

 

 

 
Estimated Aggregate Amortization Expense

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

 

2018 (remaining nine months)

   $ 198.2  

2019

     251.4  

2020

     234.6  

2021

     211.0  

2022

     187.4  

Thereafter

     557.0  
  

 

 

 

Total

   $ 1,639.6