XML 91 R77.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Revenue    
Total revenue $ 2,381 $ 2,276
Expenses    
Compensation and benefits 1,461 1,345
Information technology 88 83
Premises 84 82
Depreciation of fixed assets 54 38
Amortization of intangible assets 43 37
Other general expenses 308 271
Total operating expenses 2,038 1,856
Operating income 343 420
Interest income 2 2
Interest expense (70) (69)
Intercompany interest income (expense) 0 0
Intercompany other (expense) income 0 0
Other income (expense) (10) 18
Income from continuing operations before income taxes 265 371
Income tax (benefit) expense 0 59
Income from continuing operations 265 312
Income from discontinued operations, net of tax 40 25
(Loss) income before equity in earnings of subsidiaries 305 337
Equity in earnings of subsidiaries, net of tax 0 0
Net income 305 337
Less: Net income attributable to noncontrolling interests 14 12
Net income attributable to Aon shareholders 291 325
Aon plc    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 52 43
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization of intangible assets 0 0
Other general expenses 5 7
Total operating expenses 57 50
Operating income (57) (50)
Interest income 0 0
Interest expense (45) (45)
Intercompany interest income (expense) 3 4
Intercompany other (expense) income (50) (54)
Other income (expense) (10) 0
Income from continuing operations before income taxes (159) (145)
Income tax (benefit) expense (14) (26)
Income from continuing operations (145) (119)
Income from discontinued operations, net of tax 0 0
(Loss) income before equity in earnings of subsidiaries (145) (119)
Equity in earnings of subsidiaries, net of tax 428 444
Net income 283 325
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 283 325
Aon Corporation    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 6 3
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization of intangible assets 0 0
Other general expenses 2 2
Total operating expenses 8 5
Operating income (8) (5)
Interest income 6 5
Interest expense (24) (28)
Intercompany interest income (expense) (136) (133)
Intercompany other (expense) income 7 1
Other income (expense) 12 (5)
Income from continuing operations before income taxes (143) (165)
Income tax (benefit) expense (54) (62)
Income from continuing operations (89) (103)
Income from discontinued operations, net of tax 0 0
(Loss) income before equity in earnings of subsidiaries (89) (103)
Equity in earnings of subsidiaries, net of tax 271 356
Net income 182 253
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 182 253
Other Non-Guarantor Subsidiaries    
Revenue    
Total revenue 2,381 2,276
Expenses    
Compensation and benefits 1,403 1,299
Information technology 88 83
Premises 84 82
Depreciation of fixed assets 54 38
Amortization of intangible assets 43 37
Other general expenses 301 262
Total operating expenses 1,973 1,801
Operating income 408 475
Interest income (2) 4
Interest expense (3) (3)
Intercompany interest income (expense) 133 129
Intercompany other (expense) income 43 53
Other income (expense) (20) 23
Income from continuing operations before income taxes 559 681
Income tax (benefit) expense 68 147
Income from continuing operations 491 534
Income from discontinued operations, net of tax 40 25
(Loss) income before equity in earnings of subsidiaries 531 559
Equity in earnings of subsidiaries, net of tax 182 253
Net income 713 812
Less: Net income attributable to noncontrolling interests 14 12
Net income attributable to Aon shareholders 699 800
Elimination    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 0 0
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization of intangible assets 0 0
Other general expenses 0 0
Total operating expenses 0 0
Operating income 0 0
Interest income (2) (7)
Interest expense 2 7
Intercompany interest income (expense) 0 0
Intercompany other (expense) income 0 0
Other income (expense) 8 0
Income from continuing operations before income taxes 8 0
Income tax (benefit) expense 0 0
Income from continuing operations 8 0
Income from discontinued operations, net of tax 0 0
(Loss) income before equity in earnings of subsidiaries 8 0
Equity in earnings of subsidiaries, net of tax (881) (1,053)
Net income (873) (1,053)
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders $ (873) $ (1,053)