XML 99 R87.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenue        
Total revenue $ 2,349 $ 2,340 $ 8,000 $ 7,089
Expenses        
Compensation and benefits 1,392 1,428 4,502 4,363
Information technology 125 109 363 295
Premises 94 89 283 259
Depreciation of fixed assets 40 40 126 148
Amortization and impairment of intangible assets 100 101 492 604
Other general expenses 336 317 1,189 956
Total operating expenses 2,087 2,084 6,955 6,625
Operating income 262 256 1,045 464
Interest income 0 10 5 20
Interest expense (69) (70) (208) (211)
Intercompany interest income (expense) 0 0 0 0
Intercompany other income (expense) 0 0 0 0
Other income (expense) 1 4 (17) 6
Income from continuing operations before income taxes 194 200 825 279
Income tax expense (benefit) 39 4 9 (139)
Net income from continuing operations 155 196 816 418
Net income (loss) from discontinued operations (2) (4) 5 857
Net income (loss) before equity in earnings of subsidiaries 153 192 821 1,275
Equity in earnings of subsidiaries, net of tax 0 0 0 0
Net income 153 192 821 1,275
Less: Net income attributable to noncontrolling interests 6 7 32 30
Net income attributable to Aon shareholders 147 185 789 1,245
Aon plc        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 13 25 47 85
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 1 3 10
Total operating expenses 13 26 50 95
Operating income (13) (26) (50) (95)
Interest income 0 0 0 0
Interest expense (52) (53) (149) (144)
Intercompany interest income (expense) 4 3 11 10
Intercompany other income (expense) 245 291 113 189
Other income (expense) (5) (2) 4 (25)
Income from continuing operations before income taxes 179 213 (71) (65)
Income tax expense (benefit) (8) (8) (27) (30)
Net income from continuing operations 187 221 (44) (35)
Net income (loss) from discontinued operations 0 0 0 0
Net income (loss) before equity in earnings of subsidiaries 187 221 (44) (35)
Equity in earnings of subsidiaries, net of tax (42) (36) 846 1,262
Net income 145 185 802 1,227
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders 145 185 802 1,227
Aon Corporation        
Revenue        
Total revenue 0 0 0 0
Expenses        
Compensation and benefits 3 18 5 24
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 (7) 1 71 (3)
Total operating expenses (4) 19 76 21
Operating income 4 (19) (76) (21)
Interest income 15 18 44 35
Interest expense (26) (24) (75) (71)
Intercompany interest income (expense) (128) (135) (385) (407)
Intercompany other income (expense) (251) (271) (259) (280)
Other income (expense) (3) 12 (29) 15
Income from continuing operations before income taxes (389) (419) (780) (729)
Income tax expense (benefit) (67) (81) (144) (198)
Net income from continuing operations (322) (338) (636) (531)
Net income (loss) from discontinued operations 0 0 0 0
Net income (loss) before equity in earnings of subsidiaries (322) (338) (636) (531)
Equity in earnings of subsidiaries, net of tax (42) 122 868 1,028
Net income (364) (216) 232 497
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders (364) (216) 232 497
Other Non-Guarantor Subsidiaries        
Revenue        
Total revenue 2,349 2,340 8,000 7,089
Expenses        
Compensation and benefits 1,376 1,385 4,450 4,254
Information technology 125 109 363 295
Premises 94 89 283 259
Depreciation of fixed assets 40 40 126 148
Amortization and impairment of intangible assets 100 101 492 604
Other general expenses 343 315 1,115 949
Total operating expenses 2,078 2,039 6,829 6,509
Operating income 271 301 1,171 580
Interest income 0 0 0 0
Interest expense (6) (1) (23) (11)
Intercompany interest income (expense) 124 132 374 397
Intercompany other income (expense) 6 (20) 146 91
Other income (expense) 7 (6) 21 (2)
Income from continuing operations before income taxes 402 406 1,689 1,055
Income tax expense (benefit) 114 93 180 89
Net income from continuing operations 288 313 1,509 966
Net income (loss) from discontinued operations (2) (4) 5 857
Net income (loss) before equity in earnings of subsidiaries 286 309 1,514 1,823
Equity in earnings of subsidiaries, net of tax (364) (216) 232 497
Net income (78) 93 1,746 2,320
Less: Net income attributable to noncontrolling interests 6 7 32 30
Net income attributable to Aon shareholders (84) 86 1,714 2,290
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 (15) (8) (39) (15)
Interest expense 15 8 39 15
Intercompany interest income (expense) 0 0 0 0
Intercompany other income (expense) 0 0 0 0
Other income (expense) 2 0 (13) 18
Income from continuing operations before income taxes 2 0 (13) 18
Income tax expense (benefit) 0 0 0 0
Net income from continuing operations 2 0 (13) 18
Net income (loss) from discontinued operations 0 0 0 0
Net income (loss) before equity in earnings of subsidiaries 2 0 (13) 18
Equity in earnings of subsidiaries, net of tax 448 130 (1,946) (2,787)
Net income 450 130 (1,959) (2,769)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Aon shareholders $ 450 $ 130 $ (1,959) $ (2,769)