XML 92 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 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenue        
Total revenue $ 2,368 $ 2,282 $ 4,749 $ 4,558
Expenses        
Compensation and benefits 1,457 1,396 2,918 2,741
Information technology 98 99 186 182
Premises 86 89 170 171
Depreciation of fixed assets 54 41 108 79
Amortization and impairment of intangible assets 460 38 503 75
Other general expenses 331 232 639 503
Total operating expenses 2,486 1,895 4,524 3,751
Operating income (118) 387 225 807
Interest income 8 3 10 5
Interest expense (71) (73) (141) (142)
Intercompany interest income (expense) 0 0 0 0
Intercompany other income (expense) 0 0 0 0
Other income (expense) (5) (1) (15) 17
Income from continuing operations before income taxes (186) 316 79 687
Income tax benefit (143) 43 (143) 102
Net income (loss) from continuing operations (43) 273 222 585
Income from discontinued operations, net of tax 821 35 861 60
net income (loss) before equity in earnings of subsidiaries 778 308 1,083  
Equity in earnings of subsidiaries, net of tax 0 0 0 0
Net income 778 308 1,083 645
Less: Net income attributable to noncontrolling interests 9 8 23 20
Net income attributable to Aon shareholders 769 300 1,060 625
Aon plc        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 8 8 60 51
Information technology 0 0 0 0
Premises 0 0 0 0
Depreciation of fixed assets 0 0 0 0
Amortization and impairment of intangible assets 0 0 0 0
Other general expenses 4 (1) 9 6
Total operating expenses 12 7 69 57
Operating income (12) (7) (69) (57)
Interest income 0 0 0 0
Interest expense (46) (49) (91) (94)
Intercompany interest income (expense) 4 3 7 7
Intercompany other income (expense) (53) (57) (102) (111)
Other income (expense) (12) 2 (23) 2
Income from continuing operations before income taxes (119) (108) (278) (253)
Income tax benefit (8) (20) (22) (46)
Net income (loss) from continuing operations (111) (88) (256) (207)
Income from discontinued operations, net of tax 0 0 0 0
net income (loss) before equity in earnings of subsidiaries (111) (88) (256) (207)
Equity in earnings of subsidiaries, net of tax 870 392 1,298 836
Net income 759 304 1,042 629
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders 759 304 1,042 629
Aon Corporation        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 5 3 11 6
Information technology 0 0 0 0
Premises 0 0 0 0
Depreciation of fixed assets 0 0 0 0
Amortization and impairment of intangible assets 0 0 0 0
Other general expenses (6) 2 (4) 4
Total operating expenses (1) 5 7 10
Operating income 1 (5) (7) (10)
Interest income 11 4 17 9
Interest expense (23) (26) (47) (54)
Intercompany interest income (expense) (136) (137) (272) (270)
Intercompany other income (expense) (16) (16) (9) (15)
Other income (expense) (4) (4) 8 (9)
Income from continuing operations before income taxes (167) (184) (310) (349)
Income tax benefit (63) (64) (117) (126)
Net income (loss) from continuing operations (104) (120) (193) (223)
Income from discontinued operations, net of tax 0 0 0 0
net income (loss) before equity in earnings of subsidiaries (104) (120) (193) (223)
Equity in earnings of subsidiaries, net of tax 635 255 906 611
Net income 531 135 713 388
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders 531 135 713 388
Other Non-Guarantor Subsidiaries        
Revenue        
Total revenue 2,368 2,282 4,749 4,558
Expenses        
Compensation and benefits 1,444 1,385 2,847 2,684
Information technology 98 99 186 182
Premises 86 89 170 171
Depreciation of fixed assets 54 41 108 79
Amortization and impairment of intangible assets 460 38 503 75
Other general expenses 333 231 634 493
Total operating expenses 2,475 1,883 4,448 3,684
Operating income (107) 399 301 874
Interest income 2 5 0 9
Interest expense (7) (4) (10) (7)
Intercompany interest income (expense) 132 134 265 263
Intercompany other income (expense) 69 73 111 126
Other income (expense) 1 5 (18) 28
Income from continuing operations before income taxes 90 612 649 1,293
Income tax benefit (72) 127 (4) 274
Net income (loss) from continuing operations 162 485 653 1,019
Income from discontinued operations, net of tax 821 35 861 60
net income (loss) before equity in earnings of subsidiaries 983 520 1,514 1,079
Equity in earnings of subsidiaries, net of tax 531 135 713 388
Net income 1,514 655 2,227 1,467
Less: Net income attributable to noncontrolling interests 9 8 23 20
Net income attributable to Aon shareholders 1,505 647 2,204 1,447
Consolidation Adjustments        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 0 0 0 0
Information technology 0 0 0 0
Premises 0 0 0 0
Depreciation of fixed assets 0 0 0 0
Amortization and impairment of intangible assets 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 (5) (6) (7) (13)
Interest expense 5 6 7 13
Intercompany interest income (expense) 0 0 0 0
Intercompany other income (expense) 0 0 0 0
Other income (expense) 10 (4) 18 (4)
Income from continuing operations before income taxes 10 (4) 18 (4)
Income tax benefit 0 0 0 0
Net income (loss) from continuing operations 10 (4) 18 (4)
Income from discontinued operations, net of tax 0 0 0 0
net income (loss) before equity in earnings of subsidiaries 10 (4) 18 (4)
Equity in earnings of subsidiaries, net of tax (2,036) (782) (2,917) (1,835)
Net income (2,026) (786) (2,899) (1,839)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders $ (2,026) $ (786) $ (2,899) $ (1,839)