XML 91 R79.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenue        
Total revenue $ 2,340 $ 2,201 $ 7,089 $ 6,759
Expenses        
Compensation and benefits 1,419 1,300 4,337 4,041
Information technology 109 99 295 281
Premises 89 86 259 257
Depreciation of fixed assets 40 39 148 118
Amortization and impairment of intangible assets 101 42 604 117
Other general expenses 317 267 956 770
Total operating expenses 2,075 1,833 6,599 5,584
Operating income 265 368 490 1,175
Interest income 10 1 20 6
Interest expense (70) (70) (211) (212)
Intercompany interest income (expense) 0 0 0 0
Intercompany other income (expense) 0 0 0 0
Other income (expense) (5) 10 (20) 27
Income from continuing operations before income taxes 200 309 279 996
Income tax benefit (expense) 4 25 (139) 127
Net income from continuing operations 196 284 418 869
Income (loss) from discontinued operations, net of tax (4) 42 857 102
Net income (loss) before equity in earnings of subsidiaries 192 326 1,275 971
Equity in earnings of subsidiaries, net of tax 0 0 0 0
Net income 192 326 1,275 971
Less: Net income attributable to noncontrolling interests 7 7 30 27
Net income attributable to Aon shareholders 185 319 1,245 944
Aon plc        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 25 25 85 76
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 1 (1) 10 5
Total operating expenses 26 24 95 81
Operating income (26) (24) (95) (81)
Interest income 0 0 0 0
Interest expense (53) (51) (144) (145)
Intercompany interest income (expense) 3 3 10 10
Intercompany other income (expense) 291 328 189 217
Other income (expense) (2) (5) (25) (3)
Income from continuing operations before income taxes 213 251 (65) (2)
Income tax benefit (expense) (8) 13 (30) (33)
Net income from continuing operations 221 238 (35) 31
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) before equity in earnings of subsidiaries 221 238 (35) 31
Equity in earnings of subsidiaries, net of tax (36) 78 1,262 914
Net income 185 316 1,227 945
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders 185 316 1,227 945
Aon Corporation        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 20 4 31 10
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 1 3 (3) 7
Total operating expenses 21 7 28 17
Operating income (21) (7) (28) (17)
Interest income 18 4 35 13
Interest expense (24) (24) (71) (78)
Intercompany interest income (expense) (135) (135) (407) (405)
Intercompany other income (expense) (271) (277) (280) (292)
Other income (expense) 14 1 22 (8)
Income from continuing operations before income taxes (419) (438) (729) (787)
Income tax benefit (expense) (81) (93) (198) (219)
Net income from continuing operations (338) (345) (531) (568)
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) before equity in earnings of subsidiaries (338) (345) (531) (568)
Equity in earnings of subsidiaries, net of tax 122 225 1,028 836
Net income (216) (120) 497 268
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders (216) (120) 497 268
Other Non-Guarantor Subsidiaries        
Revenue        
Total revenue 2,340 2,201 7,089 6,759
Expenses        
Compensation and benefits 1,374 1,271 4,221 3,955
Information technology 109 99 295 281
Premises 89 86 259 257
Depreciation of fixed assets 40 39 148 118
Amortization and impairment of intangible assets 101 42 604 117
Other general expenses 315 265 949 758
Total operating expenses 2,028 1,802 6,476 5,486
Operating income 312 399 613 1,273
Interest income 0 5 0 14
Interest expense (1) (3) (11) (10)
Intercompany interest income (expense) 132 132 397 395
Intercompany other income (expense) (20) (51) 91 75
Other income (expense) (17) 11 (35) 39
Income from continuing operations before income taxes 406 493 1,055 1,786
Income tax benefit (expense) 93 105 89 379
Net income from continuing operations 313 388 966 1,407
Income (loss) from discontinued operations, net of tax (4) 42 857 102
Net income (loss) before equity in earnings of subsidiaries 309 430 1,823 1,509
Equity in earnings of subsidiaries, net of tax (216) (120) 497 268
Net income 93 310 2,320 1,777
Less: Net income attributable to noncontrolling interests 7 7 30 27
Net income attributable to Aon shareholders 86 303 2,290 1,750
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 (8) (8) (15) (21)
Interest expense 8 8 15 21
Intercompany interest income (expense) 0 0 0 0
Intercompany other income (expense) 0 0 0 0
Other income (expense) 0 3 18 (1)
Income from continuing operations before income taxes 0 3 18 (1)
Income tax benefit (expense) 0 0 0 0
Net income from continuing operations 0 3 18 (1)
Income (loss) from discontinued operations, net of tax 0 0 0 0
Net income (loss) before equity in earnings of subsidiaries 0 3 18 (1)
Equity in earnings of subsidiaries, net of tax 130 (183) (2,787) (2,018)
Net income 130 (180) (2,769) (2,019)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders $ 130 $ (180) $ (2,769) $ (2,019)