XML 81 R79.htm IDEA: XBRL DOCUMENT v3.20.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Revenue    
Total revenue $ 3,219 $ 3,143
Expenses    
Compensation and benefits 1,522 1,584
Information technology 111 117
Premises 73 87
Depreciation of fixed assets 41 40
Amortization and impairment of intangible assets 97 97
Other general expenses 342 346
Total operating expenses 2,186 2,271
Operating income 1,033 872
Interest income 2 2
Interest expense (83) (72)
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) 29 0
Income from continuing operations before income taxes 981 802
Income tax expense (benefit) 189 126
Net income from continuing operations 792 676
Net income (loss) from discontinued operations (1) 0
Net income (loss) before equity in earnings of subsidiaries 791 676
Equity in earnings of subsidiaries 0 0
Net income 791 676
Less: Net income attributable to noncontrolling interests 19 17
Net income attributable to Aon shareholders 772 659
Aon Ireland    
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 and impairment of intangible assets 0 0
Other general expenses 0 0
Total operating expenses 0 0
Operating income 0 0
Interest income 0 0
Interest expense 0 0
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) 0 0
Income from continuing operations before income taxes 0 0
Income tax expense (benefit) 0 0
Net income from continuing operations 0 0
Net income (loss) from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries 0 0
Equity in earnings of subsidiaries 773 0
Net income 773 0
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 773 0
Aon UK    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 12 20
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization and impairment of intangible assets 0 0
Other general expenses 26 0
Total operating expenses 38 20
Operating income (38) (20)
Interest income 0 0
Interest expense (54) (46)
Intercompany interest income (expense) 8 4
Intercompany other income (expense) 81 31
Other income (expense) 0 5
Income from continuing operations before income taxes (3) (26)
Income tax expense (benefit) (17) (5)
Net income from continuing operations 14 (21)
Net income (loss) from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries 14 (21)
Equity in earnings of subsidiaries 759 682
Net income 773 661
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 773 661
Aon Global Holdings Limited    
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 and impairment of intangible assets 0 0
Other general expenses 0 0
Total operating expenses 0 0
Operating income 0 0
Interest income 0 0
Interest expense (11) (24)
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) 0 0
Income from continuing operations before income taxes (11) (24)
Income tax expense (benefit) (2) (5)
Net income from continuing operations (9) (19)
Net income (loss) from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (9) (19)
Equity in earnings of subsidiaries 614 619
Net income 605 600
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 605 600
Aon Corporation    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits (12) 8
Information technology 0 0
Premises 5 4
Depreciation of fixed assets 0 0
Amortization and impairment of intangible assets 0 0
Other general expenses 1 1
Total operating expenses (6) 13
Operating income 6 (13)
Interest income 10 9
Interest expense (39) (28)
Intercompany interest income (expense) (113) (116)
Intercompany other income (expense) (128) (94)
Other income (expense) (42) (11)
Income from continuing operations before income taxes (306) (253)
Income tax expense (benefit) (48) (42)
Net income from continuing operations (258) (211)
Net income (loss) from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (258) (211)
Equity in earnings of subsidiaries 862 724
Net income 604 513
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 604 513
Other Non-Guarantor Subsidiaries    
Revenue    
Total revenue 3,219 3,143
Expenses    
Compensation and benefits 1,522 1,556
Information technology 111 117
Premises 68 83
Depreciation of fixed assets 41 40
Amortization and impairment of intangible assets 97 97
Other general expenses 315 345
Total operating expenses 2,154 2,238
Operating income 1,065 905
Interest income 14 20
Interest expense (1) (1)
Intercompany interest income (expense) 105 112
Intercompany other income (expense) 47 63
Other income (expense) 72 8
Income from continuing operations before income taxes 1,302 1,107
Income tax expense (benefit) 256 178
Net income from continuing operations 1,046 929
Net income (loss) from discontinued operations (1) 0
Net income (loss) before equity in earnings of subsidiaries 1,045 929
Equity in earnings of subsidiaries 0 0
Net income 1,045 929
Less: Net income attributable to noncontrolling interests 19 17
Net income attributable to Aon shareholders 1,026 912
Consolidation Adjustments    
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 and impairment of intangible assets 0 0
Other general expenses 0 0
Total operating expenses 0 0
Operating income 0 0
Interest income (22) (27)
Interest expense 22 27
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) (1) (2)
Income from continuing operations before income taxes (1) (2)
Income tax expense (benefit) 0 0
Net income from continuing operations (1) (2)
Net income (loss) from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (1) (2)
Equity in earnings of subsidiaries (3,008) (2,025)
Net income (3,009) (2,027)
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders $ (3,009) $ (2,027)