XML 23 R13.htm IDEA: XBRL DOCUMENT v3.23.1
Intangible Assets
3 Months Ended
Mar. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets

5. Intangible Assets

The carrying amount of goodwill at March 31, 2023 and December 31, 2022 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

At March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5,127.9

 

 

$

74.8

 

 

$

 

 

$

5,202.7

 

United Kingdom

 

 

2,242.7

 

 

 

17.9

 

 

 

 

 

 

2,260.6

 

Canada

 

 

566.4

 

 

 

 

 

 

 

 

 

566.4

 

Australia

 

 

467.9

 

 

 

10.1

 

 

 

 

 

 

478.0

 

New Zealand

 

 

201.0

 

 

 

9.4

 

 

 

 

 

 

210.4

 

Other foreign

 

 

965.9

 

 

 

 

 

 

19.2

 

 

 

985.1

 

Total goodwill

 

$

9,571.8

 

 

$

112.2

 

 

$

19.2

 

 

$

9,703.2

 

At December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5,065.7

 

 

$

74.8

 

 

$

 

 

$

5,140.5

 

United Kingdom

 

 

2,180.2

 

 

 

17.7

 

 

 

 

 

 

2,197.9

 

Canada

 

 

569.7

 

 

 

 

 

 

 

 

 

569.7

 

Australia

 

 

467.6

 

 

 

10.2

 

 

 

 

 

 

477.8

 

New Zealand

 

 

203.8

 

 

 

9.5

 

 

 

 

 

 

213.3

 

Other foreign

 

 

871.1

 

 

 

 

 

 

19.1

 

 

 

890.2

 

Total goodwill

 

$

9,358.1

 

 

$

112.2

 

 

$

19.1

 

 

$

9,489.4

 

 

The changes in the carrying amount of goodwill for the three-month period ended March 31, 2023 are as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

Balance as of December 31, 2022

 

$

9,358.1

 

 

$

112.2

 

 

$

19.1

 

 

$

9,489.4

 

Goodwill acquired during the period

 

 

181.2

 

 

 

 

 

 

 

 

 

181.2

 

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

 

 

7.5

 

 

 

 

 

 

 

 

 

7.5

 

Foreign currency translation adjustments during the period

 

 

25.0

 

 

 

 

 

 

0.1

 

 

 

25.1

 

Balance as of March 31, 2023

 

$

9,571.8

 

 

$

112.2

 

 

$

19.2

 

 

$

9,703.2

 

 

Major classes of amortizable intangible assets at March 31, 2023 and December 31, 2022 consist of the following (in millions):

 

 

 

March 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Expiration lists

 

$

6,620.3

 

 

$

6,472.3

 

Accumulated amortization - expiration lists

 

 

(3,297.7

)

 

 

(3,178.5

)

 

 

3,322.6

 

 

 

3,293.8

 

Non-compete agreements

 

 

98.1

 

 

 

91.3

 

Accumulated amortization - non-compete agreements

 

 

(70.3

)

 

 

(67.5

)

 

 

27.8

 

 

 

23.8

 

Trade names

 

 

110.1

 

 

 

108.5

 

Accumulated amortization - trade names

 

 

(56.4

)

 

 

(54.0

)

 

 

53.7

 

 

 

54.5

 

Net amortizable assets

 

$

3,404.1

 

 

$

3,372.1

 

 

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

 

2023 (remaining nine months)

 

$

362.3

 

2024

 

 

449.5

 

2025

 

 

405.6

 

2026

 

 

366.2

 

2027

 

 

336.8

 

Thereafter

 

 

1,483.7

 

Total

 

$

3,404.1