XML 43 R30.htm IDEA: XBRL DOCUMENT v3.20.2
Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2020
Goodwill And Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at September 30, 2020 and December 31, 2019 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

At September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,267.0

 

 

$

33.2

 

 

$

 

 

$

3,300.2

 

United Kingdom

 

 

1,260.4

 

 

 

13.9

 

 

 

 

 

 

1,274.3

 

Canada

 

 

450.3

 

 

 

 

 

 

 

 

 

450.3

 

Australia

 

 

433.8

 

 

 

10.8

 

 

 

 

 

 

444.6

 

New Zealand

 

 

206.7

 

 

 

10.0

 

 

 

 

 

 

216.7

 

Other foreign

 

 

143.2

 

 

 

 

 

 

2.9

 

 

 

146.1

 

Total goodwill

 

$

5,761.4

 

 

$

67.9

 

 

$

2.9

 

 

$

5,832.2

 

At December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,163.8

 

 

$

33.1

 

 

$

 

 

$

3,196.9

 

United Kingdom

 

 

1,177.8

 

 

 

12.9

 

 

 

 

 

 

1,190.7

 

Canada

 

 

454.4

 

 

 

 

 

 

 

 

 

454.4

 

Australia

 

 

416.5

 

 

 

10.5

 

 

 

 

 

 

427.0

 

New Zealand

 

 

208.0

 

 

 

10.1

 

 

 

 

 

 

218.1

 

Other foreign

 

 

128.4

 

 

 

 

 

 

3.0

 

 

 

131.4

 

Total goodwill

 

$

5,548.9

 

 

$

66.6

 

 

$

3.0

 

 

$

5,618.5

 

 

Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for the nine-month period ended September 30, 2020 are as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

Balance as of December 31, 2019

 

$

5,548.9

 

 

$

66.6

 

 

$

3.0

 

 

$

5,618.5

 

Goodwill acquired during the period

 

 

200.7

 

 

 

 

 

 

 

 

 

200.7

 

Goodwill adjustments due to appraisals and other acquisition adjustments

 

 

29.2

 

 

 

1.3

 

 

 

 

 

 

30.5

 

Foreign currency translation adjustments during the period

 

 

(17.4

)

 

 

 

 

 

(0.1

)

 

 

(17.5

)

Balance as of September 30, 2020

 

$

5,761.4

 

 

$

67.9

 

 

$

2.9

 

 

$

5,832.2

 

 

Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at September 30, 2020 and December 31, 2019 consist of the following (in millions):

 

 

 

September 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

Expiration lists

 

$

4,434.7

 

 

$

4,246.0

 

Accumulated amortization - expiration lists

 

 

(2,310.2

)

 

 

(2,004.3

)

 

 

 

2,124.5

 

 

 

2,241.7

 

Non-compete agreements

 

 

66.6

 

 

 

68.4

 

Accumulated amortization - non-compete agreements

 

 

(55.5

)

 

 

(52.5

)

 

 

 

11.1

 

 

 

15.9

 

Trade names

 

 

98.9

 

 

 

91.8

 

Accumulated amortization - trade names

 

 

(39.5

)

 

 

(30.7

)

 

 

 

59.4

 

 

 

61.1

 

Net amortizable assets

 

$

2,195.0

 

 

$

2,318.7

 

Estimated Aggregate Amortization Expense

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

 

2020 (remaining three months)

 

$

90.9

 

2021

 

 

346.3

 

2022

 

 

320.6

 

2023

 

 

295.7

 

2024

 

 

260.6

 

Thereafter

 

 

880.9

 

Total

 

$

2,195.0