XML 43 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

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

 

     Brokerage      Risk
Management
     Corporate      Total  

At September 30, 2018

           

United States

   $ 2,626.7      $ 29.6      $ —        $ 2,656.3  

United Kingdom

     726.7        7.0        —          733.7  

Canada

     373.2        —          —          373.2  

Australia

     411.8        —          —          411.8  

New Zealand

     197.4        10.1        —          207.5  

Other foreign

     116.2        —          2.6        118.8  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total goodwill - net

   $ 4,452.0      $ 46.7      $ 2.6      $ 4,501.3  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     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 nine-month period ended September 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 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

     397.4       7.3       —         404.7  

Goodwill adjustments due to appraisals and other acquisition adjustments

     3.7       (2.3     —         1.4  

Foreign currency translation adjustments during the period

     (68.3     (0.9     (0.4     (69.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance as of September 30, 2018

   $ 4,452.0     $ 46.7     $ 2.6     $ 4,501.3  
  

 

 

   

 

 

   

 

 

   

 

 

 
Major Classes of Amortizable Intangible Assets

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

 

     September 30,
2018
    December 31,
2017
 

Expiration lists

   $ 3,342.1     $ 3,055.9  

Accumulated amortization - expiration lists

     (1,614.8     (1,422.1
  

 

 

   

 

 

 
     1,727.3       1,633.8  
  

 

 

   

 

 

 

Non-compete agreements

     55.9       53.5  

Accumulated amortization - non-compete agreements

     (48.0     (46.1
  

 

 

   

 

 

 
     7.9       7.4  
  

 

 

   

 

 

 

Trade names

     60.7       25.9  

Accumulated amortization - trade names

     (23.8     (22.5
  

 

 

   

 

 

 
     36.9       3.4  
  

 

 

   

 

 

 

Net amortizable assets

   $ 1,772.1     $ 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 three months)

   $ 71.4  

2019

     275.4  

2020

     258.8  

2021

     235.3  

2022

     212.0  

Thereafter

     719.2  
  

 

 

 

Total

   $ 1,772.1