XML 39 R29.htm IDEA: XBRL DOCUMENT v3.22.1
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2022
Goodwill And Intangible Assets Disclosure [Abstract]  
Carrying Amount of Goodwill Allocated by Domestic and Foreign Operations

The carrying amount of goodwill at March 31, 2022 and December 31, 2021 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

At March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

4,357.2

 

 

$

64.8

 

 

$

 

 

$

4,422.0

 

United Kingdom

 

 

2,225.0

 

 

 

14.8

 

 

 

 

 

 

2,239.8

 

Canada

 

 

593.4

 

 

 

 

 

 

 

 

 

593.4

 

Australia

 

 

507.2

 

 

 

11.3

 

 

 

 

 

 

518.5

 

New Zealand

 

 

223.9

 

 

 

10.5

 

 

 

 

 

 

234.4

 

Other foreign

 

 

699.0

 

 

 

 

 

 

20.6

 

 

 

719.6

 

Total goodwill

 

$

8,605.7

 

 

$

101.4

 

 

$

20.6

 

 

$

8,727.7

 

At December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

4,409.1

 

 

$

64.8

 

 

$

 

 

$

4,473.9

 

United Kingdom

 

 

2,198.7

 

 

 

15.0

 

 

 

 

 

 

2,213.7

 

Canada

 

 

572.9

 

 

 

 

 

 

 

 

 

572.9

 

Australia

 

 

487.2

 

 

 

10.9

 

 

 

 

 

 

498.1

 

New Zealand

 

 

217.6

 

 

 

10.2

 

 

 

 

 

 

227.8

 

Other foreign

 

 

659.1

 

 

 

 

 

 

20.7

 

 

 

679.8

 

Total goodwill

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

 

Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill for the three-month period ended March 31, 2022 are as follows (in millions):

 

 

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

Balance as of December 31, 2021

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

Goodwill acquired during the period

 

 

68.9

 

 

 

 

 

 

 

 

 

68.9

 

Goodwill true-ups due to appraisals and other acquisition adjustments

 

 

(18.8

)

 

 

 

 

 

 

 

 

(18.8

)

Foreign currency translation adjustments during the period

 

 

11.0

 

 

 

0.5

 

 

 

(0.1

)

 

 

11.4

 

Balance as of March 31, 2022

 

$

8,605.7

 

 

$

101.4

 

 

$

20.6

 

 

$

8,727.7

 

 

Major Classes of Amortizable Intangible Assets

Major classes of amortizable intangible assets at March 31, 2022 and December 31, 2021 consist of the following (in millions):

 

 

 

March 31,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Expiration lists

 

$

6,749.3

 

 

$

6,696.8

 

Accumulated amortization - expiration lists

 

 

(2,941.1

)

 

 

(2,812.2

)

 

 

 

3,808.2

 

 

 

3,884.6

 

Non-compete agreements

 

 

78.5

 

 

 

76.0

 

Accumulated amortization - non-compete agreements

 

 

(64.4

)

 

 

(62.8

)

 

 

 

14.1

 

 

 

13.2

 

Trade names

 

 

106.1

 

 

 

105.2

 

Accumulated amortization - trade names

 

 

(50.8

)

 

 

(49.0

)

 

 

 

55.3

 

 

 

56.2

 

Net amortizable assets

 

$

3,877.6

 

 

$

3,954.0

 

Estimated Aggregate Amortization Expense

Estimated aggregate amortization expense for each of the next five years and thereafter is as follows (in millions):

 

2022 (remaining nine months)

 

$

367.2

 

2023

 

 

467.5

 

2024

 

 

431.0

 

2025

 

 

390.0

 

2026

 

 

351.2

 

Thereafter

 

 

1,870.7

 

Total

 

$

3,877.6