XML 41 R30.htm IDEA: XBRL DOCUMENT v3.21.2
Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2021
Goodwill And Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at September 30, 2021 and December 31, 2020 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

At September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,568.9

 

 

$

64.8

 

 

$

 

 

$

3,633.7

 

United Kingdom

 

 

1,606.4

 

 

 

15.4

 

 

 

 

 

 

1,621.8

 

Canada

 

 

523.0

 

 

 

 

 

 

 

 

 

523.0

 

Australia

 

 

450.0

 

 

 

11.0

 

 

 

 

 

 

461.0

 

New Zealand

 

 

220.5

 

 

 

10.6

 

 

 

 

 

 

231.1

 

Other foreign

 

 

154.0

 

 

 

 

 

 

2.9

 

 

 

156.9

 

Total goodwill

 

$

6,522.8

 

 

$

101.8

 

 

$

2.9

 

 

$

6,627.5

 

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 nine-month period ended September 30, 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

 

 

421.9

 

 

 

31.6

 

 

 

 

 

 

453.5

 

Goodwill adjustments due to appraisals and other acquisition adjustments

 

 

50.5

 

 

 

 

 

 

 

 

 

50.5

 

Goodwill written-off related to sales of business and impairment

 

 

(1.0

)

 

 

 

 

 

 

 

 

(1.0

)

Foreign currency translation adjustments during the period

 

 

(2.2

)

 

 

(0.3

)

 

 

 

 

 

(2.5

)

Balance as of September 30, 2021

 

$

6,522.8

 

 

$

101.8

 

 

$

2.9

 

 

$

6,627.5

 

 

Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at September 30, 2021 and December 31, 2020 consist of the following (in millions):

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Expiration lists

 

$

4,997.2

 

 

$

4,753.2

 

Accumulated amortization - expiration lists

 

 

(2,727.5

)

 

 

(2,436.7

)

 

 

 

2,269.7

 

 

 

2,316.5

 

Non-compete agreements

 

 

73.5

 

 

 

75.9

 

Accumulated amortization - non-compete agreements

 

 

(61.9

)

 

 

(57.8

)

 

 

 

11.6

 

 

 

18.1

 

Trade names

 

 

105.5

 

 

 

107.8

 

Accumulated amortization - trade names

 

 

(47.8

)

 

 

(42.5

)

 

 

 

57.7

 

 

 

65.3

 

Net amortizable assets

 

$

2,339.0

 

 

$

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 three months)

 

$

96.0

 

2022

 

 

367.7

 

2023

 

 

342.4

 

2024

 

 

306.1

 

2025

 

 

266.2

 

Thereafter

 

 

960.6

 

Total

 

$

2,339.0