XML 24 R14.htm IDEA: XBRL DOCUMENT v3.22.2.2
Intangible Assets
9 Months Ended
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets

6. Intangible Assets

The carrying amount of goodwill at September 30, 2022 and December 31, 2021 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

At September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

4,638.0

 

 

$

74.8

 

 

$

 

 

$

4,712.8

 

United Kingdom

 

 

2,040.1

 

 

 

16.5

 

 

 

 

 

 

2,056.6

 

Canada

 

 

581.0

 

 

 

 

 

 

 

 

 

581.0

 

Australia

 

 

449.4

 

 

 

10.1

 

 

 

 

 

 

459.5

 

New Zealand

 

 

189.6

 

 

 

8.9

 

 

 

 

 

 

198.5

 

Other foreign

 

 

809.0

 

 

 

 

 

 

19.8

 

 

 

828.8

 

Total goodwill

 

$

8,707.1

 

 

$

110.3

 

 

$

19.8

 

 

$

8,837.2

 

At December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

4,409.1

 

 

$

64.8

 

 

$

 

 

$

4,473.9

 

United Kingdom

 

 

2,198.7

 

 

 

15.0

 

 

 

 

 

 

2,213.7

 

Canada

 

 

572.9

 

 

 

 

 

 

 

 

 

572.9

 

Australia

 

 

487.2

 

 

 

10.9

 

 

 

 

 

 

498.1

 

New Zealand

 

 

217.6

 

 

 

10.2

 

 

 

 

 

 

227.8

 

Other foreign

 

 

659.1

 

 

 

 

 

 

20.7

 

 

 

679.8

 

Total goodwill

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

 

The changes in the carrying amount of goodwill for the nine-month period ended September 30, 2022 are as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

Balance as of December 31, 2021

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

Goodwill acquired during the period

 

 

267.1

 

 

 

16.0

 

 

 

 

 

 

283.1

 

Goodwill true-ups due to appraisals and other acquisition
   adjustments (see Note 3)

 

 

395.8

 

 

 

(1.6

)

 

 

0.2

 

 

 

394.4

 

Foreign currency translation adjustments during the period

 

 

(500.4

)

 

 

(5.0

)

 

 

(1.1

)

 

 

(506.5

)

Balance as of September 30, 2022

 

$

8,707.1

 

 

$

110.3

 

 

$

19.8

 

 

$

8,837.2

 

 

Major classes of amortizable intangible assets at September 30, 2022 and December 31, 2021 consist of the following (in millions):

 

 

 

September 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Expiration lists

 

$

6,008.7

 

 

$

6,696.8

 

Accumulated amortization - expiration lists

 

 

(3,022.7

)

 

 

(2,812.2

)

 

 

 

2,986.0

 

 

 

3,884.6

 

Non-compete agreements

 

 

78.3

 

 

 

76.0

 

Accumulated amortization - non-compete agreements

 

 

(64.4

)

 

 

(62.8

)

 

 

 

13.9

 

 

 

13.2

 

Trade names

 

 

103.3

 

 

 

105.2

 

Accumulated amortization - trade names

 

 

(50.8

)

 

 

(49.0

)

 

 

 

52.5

 

 

 

56.2

 

Net amortizable assets

 

$

3,052.4

 

 

$

3,954.0

 

 

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

 

2022 (remaining three months)

 

$

109.4

 

2023

 

 

421.5

 

2024

 

 

385.6

 

2025

 

 

345.4

 

2026

 

 

307.7

 

Thereafter

 

 

1,482.8

 

Total

 

$

3,052.4