XML 42 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Intangible Assets (Tables)
6 Months Ended
Jun. 30, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at June 30, 2018 and December 31, 2017 allocated by domestic and foreign operations is as follows (in millions):

 

     Brokerage      Risk
Management
     Corporate      Total  
At June 30, 2018            

United States

   $ 2,545.3      $ 25.1      $ —        $ 2,570.4  

United Kingdom

     732.1        7.1        —          739.2  

Canada

     360.0        —          —          360.0  

Australia

     400.7        —          —          400.7  

New Zealand

     204.5        10.4        —          214.9  

Other foreign

     115.9        —          2.8        118.7  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 4,358.5      $ 42.6      $ 2.8      $ 4,403.9  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Brokerage      Risk
Management
     Corporate      Total  
At December 31, 2017            

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 six-month period ended June 30, 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

     291.8       2.7       —         294.5  

Goodwill adjustments due to appraisals and other acquisition adjustments

     2.5       (2.3     —         0.2  

Foreign currency translation adjustments during the period

     (55.0     (0.4     (0.2     (55.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of June 30, 2018

   $ 4,358.5     $ 42.6     $ 2.8     $ 4,403.9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at June 30, 2018 and December 31, 2017 consist of the following (in millions):

 

     June 30,
2018
    December 31,
2017
 

Expiration lists

   $ 3,233.4     $ 3,055.9  

Accumulated amortization - expiration lists

     (1,547.5     (1,422.1
  

 

 

   

 

 

 
     1,685.9       1,633.8  
  

 

 

   

 

 

 

Non-compete agreements

     54.9       53.5  

Accumulated amortization - non-compete agreements

     (47.4     (46.1
  

 

 

   

 

 

 
     7.5       7.4  
  

 

 

   

 

 

 

Trade names

     60.6       25.9  

Accumulated amortization - trade names

     (23.0     (22.5
  

 

 

   

 

 

 
     37.6       3.4  
  

 

 

   

 

 

 

Net amortizable assets

   $ 1,731.0     $ 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 six months)

   $ 137.7  

2019

     263.9  

2020

     247.3  

2021

     224.0  

2022

     200.7  

Thereafter

     657.4  
  

 

 

 

Total

   $ 1,731.0