XML 25 R15.htm IDEA: XBRL DOCUMENT v3.23.2
Intangible Assets
6 Months Ended
Jun. 30, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets

5. Intangible Assets

The carrying amount of goodwill at June 30, 2023 and December 31, 2022 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

At June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5,705.7

 

 

$

74.8

 

 

$

 

 

$

5,780.5

 

United Kingdom

 

 

2,387.9

 

 

 

18.5

 

 

 

 

 

 

2,406.4

 

Canada

 

 

592.8

 

 

 

 

 

 

 

 

 

592.8

 

Australia

 

 

499.2

 

 

 

10.3

 

 

 

 

 

 

509.5

 

New Zealand

 

 

199.5

 

 

 

9.4

 

 

 

 

 

 

208.9

 

Other foreign

 

 

996.3

 

 

 

 

 

 

19.3

 

 

 

1,015.6

 

Total goodwill

 

$

10,381.4

 

 

$

113.0

 

 

$

19.3

 

 

$

10,513.7

 

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 six-month period ended June 30, 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

 

 

858.7

 

 

 

 

 

 

 

 

 

858.7

 

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

 

 

10.1

 

 

 

(0.1

)

 

 

 

 

 

10.0

 

Foreign currency translation adjustments during the period

 

 

154.5

 

 

 

0.9

 

 

 

0.2

 

 

 

155.6

 

Balance as of June 30, 2023

 

$

10,381.4

 

 

$

113.0

 

 

$

19.3

 

 

$

10,513.7

 

 

Major classes of amortizable intangible assets at June 30, 2023 and December 31, 2022 consist of the following (in millions):

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Expiration lists

 

$

7,097.8

 

 

$

6,472.3

 

Accumulated amortization - expiration lists

 

 

(3,458.7

)

 

 

(3,178.5

)

 

 

3,639.1

 

 

 

3,293.8

 

Non-compete agreements

 

 

100.2

 

 

 

91.3

 

Accumulated amortization - non-compete agreements

 

 

(72.1

)

 

 

(67.5

)

 

 

28.1

 

 

 

23.8

 

Trade names

 

 

113.1

 

 

 

108.5

 

Accumulated amortization - trade names

 

 

(59.9

)

 

 

(54.0

)

 

 

53.2

 

 

 

54.5

 

Net amortizable assets

 

$

3,720.4

 

 

$

3,372.1

 

 

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

 

2023 (remaining six months)

 

$

265.2

 

2024

 

 

499.8

 

2025

 

 

457.2

 

2026

 

 

415.9

 

2027

 

 

385.1

 

Thereafter

 

 

1,697.2

 

Total

 

$

3,720.4