XML 45 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Revenues (Tables)
12 Months Ended
Dec. 31, 2024
Revenues [Abstract]  
Schedule of Disaggregated by Revenue

The following tables present the revenues disaggregated by revenue source:

 

 

 

For the year
ended December 31, 2024

 

(in millions)

 

Retail

 

 

Programs

 

 

Wholesale
Brokerage

 

 

Other(8)

 

 

Total

 

Base commissions(1)

 

$

1,874

 

 

$

924

 

 

$

483

 

 

$

1

 

 

$

3,282

 

Fees(2)

 

 

631

 

 

 

270

 

 

 

92

 

 

 

(1

)

 

 

992

 

Other supplemental commissions(3)

 

 

171

 

 

 

9

 

 

 

8

 

 

 

 

 

 

188

 

Profit-sharing contingent commissions(4)

 

 

44

 

 

 

95

 

 

 

27

 

 

 

 

 

 

166

 

Earned premium(5)

 

 

 

 

 

77

 

 

 

 

 

 

 

 

 

77

 

Investment income(6)

 

 

6

 

 

 

23

 

 

 

6

 

 

 

58

 

 

 

93

 

Other income, net(7)

 

 

3

 

 

 

2

 

 

 

 

 

 

2

 

 

 

7

 

Total Revenues

 

$

2,729

 

 

$

1,400

 

 

$

616

 

 

$

60

 

 

$

4,805

 

 

 

 

For the year
ended December 31, 2023

 

(in millions)

 

Retail

 

 

Programs

 

 

Wholesale
Brokerage

 

 

Other(8)

 

 

Total

 

Base commissions(1)

 

$

1,692

 

 

$

736

 

 

$

440

 

 

$

 

 

$

2,868

 

Fees(2)

 

 

597

 

 

 

322

 

 

 

78

 

 

 

(2

)

 

 

995

 

Other supplemental commissions(3)

 

 

164

 

 

 

9

 

 

 

6

 

 

 

(1

)

 

 

178

 

Profit-sharing contingent commissions(4)

 

 

50

 

 

 

65

 

 

 

15

 

 

 

 

 

 

130

 

Earned premium(5)

 

 

 

 

 

28

 

 

 

 

 

 

 

 

 

28

 

Investment income(6)

 

 

1

 

 

 

12

 

 

 

2

 

 

 

37

 

 

 

52

 

Other income, net(7)

 

 

4

 

 

 

1

 

 

 

 

 

 

1

 

 

 

6

 

Total Revenues

 

$

2,508

 

 

$

1,173

 

 

$

541

 

 

$

35

 

 

$

4,257

 

 

 

 

 

 

 

For the year
ended December 31, 2022

 

(in millions)

 

Retail

 

 

Programs

 

 

Wholesale
Brokerage

 

 

Other(8)

 

 

Total

 

Base commissions(1)

 

$

1,421

 

 

$

589

 

 

$

367

 

 

$

 

 

$

2,377

 

Fees(2)

 

 

546

 

 

 

298

 

 

 

69

 

 

 

(1

)

 

 

912

 

Other supplemental commissions(3)

 

 

138

 

 

 

16

 

 

 

5

 

 

 

 

 

 

159

 

Profit-sharing contingent commissions(4)

 

 

49

 

 

 

28

 

 

 

12

 

 

 

 

 

 

89

 

Earned premium(5)

 

 

 

 

 

26

 

 

 

 

 

 

 

 

 

26

 

Investment income(6)

 

 

 

 

 

1

 

 

 

 

 

 

6

 

 

 

7

 

Other income, net(7)

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Total Revenues

 

$

2,157

 

 

$

958

 

 

$

453

 

 

$

5

 

 

$

3,573

 

 

 

 

(1)
Base commissions generally represent a percentage of the premium paid by an insured and are affected by fluctuations in both premium rate levels charged by insurance companies and the insureds’ underlying “insurable exposure units,” which are units that insurance companies use to measure or express insurance exposed to risk (such as property values, or sales and payroll levels) to determine what
premium to charge the insured. Insurance companies establish these premium rates based upon many factors, including loss experience, risk profile and reinsurance rates paid by such insurance companies, none of which we control.
(2)
Fee revenues relate to fees for services other than securing coverage for our customers, fees negotiated in lieu of commissions, and F&I products and services.
(3)
Other supplemental commissions include additional commissions over base commissions received from insurance carriers based on predetermined growth or production measures. This includes incentive commissions and guaranteed supplemental commissions.
(4)
Profit-sharing contingent commissions are based primarily on underwriting results, but may also reflect considerations for volume, growth and/or retention.
(5)
Earned premium relates to the premiums earned in the Captives.
(6)
Investment income consists primarily of interest on cash and investments.
(7)
Other income consists primarily of other miscellaneous income.
(8)
Fees within Other reflects the elimination of intercompany revenues.
Schedule of Revenues Disaggregated by Geographic Area

The following table presents the revenues disaggregated by geographic area where our services are being performed:

 

 

For the year ended December 31,

 

(in millions)

 

2024

 

 

2023

 

 

2022

 

U.S.

 

$

4,140

 

 

$

3,730

 

 

$

3,333

 

U.K.

 

 

545

 

 

 

433

 

 

 

170

 

Republic of Ireland

 

 

48

 

 

 

45

 

 

 

38

 

Canada

 

 

40

 

 

 

35

 

 

 

23

 

Other

 

 

32

 

 

 

14

 

 

 

9

 

Total Revenues

 

$

4,805

 

 

$

4,257

 

 

$

3,573

 

Schedule of Balances of Contract Assets and Contract Liabilities Arising from Contracts with Customers

The balances of contract assets and contract liabilities arising from contracts with customers as of December 31, 2024 and 2023 were as follows:

 

(in millions)

 

December 31, 2024

 

 

December 31, 2023

 

Contract assets

 

$

575

 

 

$

473

 

Contract liabilities

 

$

119

 

 

$

113