XML 42 R30.htm IDEA: XBRL DOCUMENT v3.21.1
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2021
Goodwill And Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at March 31, 2021 and December 31, 2020 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

At March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,483.4

 

 

$

52.2

 

 

$

 

 

$

3,535.6

 

United Kingdom

 

 

1,585.5

 

 

 

15.5

 

 

 

 

 

 

1,601.0

 

Canada

 

 

515.3

 

 

 

 

 

 

 

 

 

515.3

 

Australia

 

 

467.3

 

 

 

11.6

 

 

 

 

 

 

478.9

 

New Zealand

 

 

220.2

 

 

 

10.6

 

 

 

 

 

 

230.8

 

Other foreign

 

 

146.4

 

 

 

 

 

 

2.9

 

 

 

149.3

 

Total goodwill

 

$

6,418.1

 

 

$

89.9

 

 

$

2.9

 

 

$

6,510.9

 

At December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,399.8

 

 

$

33.2

 

 

$

 

 

$

3,433.0

 

United Kingdom

 

 

1,328.3

 

 

 

15.1

 

 

 

 

 

 

1,343.4

 

Canada

 

 

492.9

 

 

 

 

 

 

 

 

 

492.9

 

Australia

 

 

462.1

 

 

 

11.5

 

 

 

 

 

 

473.6

 

New Zealand

 

 

221.9

 

 

 

10.7

 

 

 

 

 

 

232.6

 

Other foreign

 

 

148.6

 

 

 

 

 

 

2.9

 

 

 

151.5

 

Total goodwill

 

$

6,053.6

 

 

$

70.5

 

 

$

2.9

 

 

$

6,127.0

 

 

Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for the three-month period ended March 31, 2021 are as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

Balance as of December 31, 2020

 

$

6,053.6

 

 

$

70.5

 

 

$

2.9

 

 

$

6,127.0

 

Goodwill acquired during the period

 

 

269.5

 

 

 

19.0

 

 

 

 

 

 

288.5

 

Goodwill adjustments due to appraisals and other acquisition adjustments

 

 

52.1

 

 

 

 

 

 

 

 

 

52.1

 

Goodwill written-off related to sales of business and impairment

 

 

(1.0

)

 

 

 

 

 

 

 

 

(1.0

)

Foreign currency translation adjustments during the period

 

 

43.9

 

 

 

0.4

 

 

 

 

 

 

44.3

 

Balance as of March 31, 2021

 

$

6,418.1

 

 

$

89.9

 

 

$

2.9

 

 

$

6,510.9

 

 

Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at March 31, 2021 and December 31, 2020 consist of the following (in millions):

 

 

 

March 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Expiration lists

 

$

4,937.9

 

 

$

4,753.2

 

Accumulated amortization - expiration lists

 

 

(2,546.9

)

 

 

(2,436.7

)

 

 

 

2,391.0

 

 

 

2,316.5

 

Non-compete agreements

 

 

88.1

 

 

 

75.9

 

Accumulated amortization - non-compete agreements

 

 

(60.0

)

 

 

(57.8

)

 

 

 

28.1

 

 

 

18.1

 

Trade names

 

 

104.4

 

 

 

107.8

 

Accumulated amortization - trade names

 

 

(44.7

)

 

 

(42.5

)

 

 

 

59.7

 

 

 

65.3

 

Net amortizable assets

 

$

2,478.8

 

 

$

2,399.9

 

Estimated Aggregate Amortization Expense

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

 

2021 (remaining nine months)

 

$

294.5

 

2022

 

 

370.6

 

2023

 

 

343.9

 

2024

 

 

302.8

 

2025

 

 

262.3

 

Thereafter

 

 

904.7

 

Total

 

$

2,478.8