XML 29 R67.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenue        
Commissions, fees and other $ 2,736 $ 2,873 $ 8,378 $ 8,727
Fiduciary investment income 6 7 16 19
Total revenue 2,742 2,880 8,394 8,746
Expenses        
Compensation and benefits 1,644 1,707 4,980 5,166
Other general expenses 685 756 2,283 2,249
Total operating expenses 2,329 2,463 7,263 7,415
Operating income 413 417 1,131 1,331
Interest income 3 3 10 7
Interest expense (72) (65) (205) (188)
Intercompany interest income (expense) 0 0 0 0
Intercompany other (expense) income 0 0 0 0
Other income 8 35 51 34
Income before income taxes 352 390 987 1,184
Income tax (benefit) expense 49 75 155 220
(Loss) income before equity in earnings of subsidiaries 303 315 832 964
Equity in earnings of subsidiaries, net of tax 0 0 0 0
Net income 303 315 832 964
Less: Net income attributable to noncontrolling interests 8 6 31 26
Net income attributable to Aon shareholders 295 309 801 938
Aon plc [Member]        
Revenue        
Commissions, fees and other 0 0 0 0
Fiduciary investment income 0 0 0 0
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 28 29 85 100
Other general expenses 1 1 10 7
Total operating expenses 29 30 95 107
Operating income (29) (30) (95) (107)
Interest income (5) (2) (14) (6)
Interest expense (33) (25) (87) (49)
Intercompany interest income (expense) 119 113 358 335
Intercompany other (expense) income (57) (29) (162) (101)
Other income 0 2 0 1
Income before income taxes (5) 29 0 73
Income tax (benefit) expense (1) 6 0 15
(Loss) income before equity in earnings of subsidiaries (4) 23 0 58
Equity in earnings of subsidiaries, net of tax 299 286 801 880
Net income 295 309 801 938
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders 295 309 801 938
Aon Corporation [Member]        
Revenue        
Commissions, fees and other 0 0 0 0
Fiduciary investment income 0 0 0 0
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 8 4 29 17
Other general expenses 3 1 6 6
Total operating expenses 11 5 35 23
Operating income (11) (5) (35) (23)
Interest income 4 1 10 1
Interest expense (34) (42) (101) (105)
Intercompany interest income (expense) (128) (73) (349) (220)
Intercompany other (expense) income (17) (14) (40) (33)
Other income 2 2 10 10
Income before income taxes (184) (131) (505) (370)
Income tax (benefit) expense (63) (52) (180) (144)
(Loss) income before equity in earnings of subsidiaries (121) (79) (325) (226)
Equity in earnings of subsidiaries, net of tax 355 241 925 861
Net income 234 162 600 635
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders 234 162 600 635
Other Non-Guarantor Subsidiaries [Member]        
Revenue        
Commissions, fees and other 2,736 2,873 8,378 8,727
Fiduciary investment income 6 7 16 19
Total revenue 2,742 2,880 8,394 8,746
Expenses        
Compensation and benefits 1,608 1,674 4,866 5,049
Other general expenses 681 754 2,267 2,236
Total operating expenses 2,289 2,428 7,133 7,285
Operating income 453 452 1,261 1,461
Interest income 4 4 14 12
Interest expense (5) 2 (17) (34)
Intercompany interest income (expense) 9 (40) (9) (115)
Intercompany other (expense) income 74 43 202 134
Other income 6 31 41 23
Income before income taxes 541 492 1,492 1,481
Income tax (benefit) expense 113 121 335 349
(Loss) income before equity in earnings of subsidiaries 428 371 1,157 1,132
Equity in earnings of subsidiaries, net of tax 234 162 600 635
Net income 662 533 1,757 1,767
Less: Net income attributable to noncontrolling interests 8 6 31 26
Net income attributable to Aon shareholders 654 527 1,726 1,741
Consolidating Adjustments [Member]        
Revenue        
Commissions, fees and other 0 0 0 0
Fiduciary investment income 0 0 0 0
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 0 0 0 0
Other general expenses 0 0 0 0
Total operating expenses 0 0 0 0
Operating income 0 0 0 0
Interest income 0 0 0 0
Interest expense 0 0 0 0
Intercompany interest income (expense) 0 0 0 0
Intercompany other (expense) income 0 0 0 0
Other income 0 0 0 0
Income before income taxes 0 0 0 0
Income tax (benefit) expense 0 0 0 0
(Loss) income before equity in earnings of subsidiaries 0 0 0 0
Equity in earnings of subsidiaries, net of tax (888) (689) (2,326) (2,376)
Net income (888) (689) (2,326) (2,376)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders $ (888) $ (689) $ (2,326) $ (2,376)