XML 56 R43.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Summarized Financial Information Reportable Segments

Summarized financial information concerning the Company’s reportable segments is shown in the following table.

 

 

 

Year Ended December 31, 2024

 

(in millions)

 

Retail

 

 

Programs

 

 

Wholesale
Brokerage

 

 

Total

 

Total segment revenues

 

$

2,729

 

 

$

1,400

 

 

$

616

 

 

$

4,745

 

Reconciliation of revenues

 

 

 

 

 

 

 

 

 

 

 

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

60

 

Total consolidated revenues

 

 

 

 

 

 

 

 

 

 

$

4,805

 

Less: (2)

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

1,462

 

 

 

450

 

 

 

322

 

 

 

 

Other operating expenses

 

 

449

 

 

 

290

 

 

 

92

 

 

 

 

(Gain)/loss on disposal

 

 

(3

)

 

 

(28

)

 

 

 

 

 

 

Depreciation and amortization

 

 

140

 

 

 

62

 

 

 

15

 

 

 

 

Interest

 

 

71

 

 

 

30

 

 

 

11

 

 

 

 

Change in estimated acquisition earn-out payables

 

 

8

 

 

 

(7

)

 

 

1

 

 

 

 

Segment Income before income taxes

 

$

602

 

 

$

603

 

 

$

175

 

 

$

1,380

 

Reconciliation of income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

(77

)

Consolidated Income before income taxes

 

 

 

 

 

 

 

 

 

 

$

1,303

 

 

 

 

 

Year Ended December 31, 2023

 

(in millions)

 

Retail

 

 

Programs

 

 

Wholesale
Brokerage

 

 

Total

 

Total segment revenues

 

$

2,508

 

 

$

1,173

 

 

$

541

 

 

$

4,222

 

Reconciliation of revenues

 

 

 

 

 

 

 

 

 

 

 

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

35

 

Total consolidated revenues

 

 

 

 

 

 

 

 

 

 

$

4,257

 

Less: (2)

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

1,336

 

 

 

425

 

 

 

284

 

 

 

 

Other operating expenses

 

 

421

 

 

 

247

 

 

 

85

 

 

 

 

(Gain)/loss on disposal

 

 

(3

)

 

 

(141

)

 

 

 

 

 

 

Depreciation and amortization

 

 

131

 

 

 

55

 

 

 

14

 

 

 

 

Interest

 

 

85

 

 

 

36

 

 

 

12

 

 

 

 

Change in estimated acquisition earn-out payables

 

 

1

 

 

 

 

 

 

20

 

 

 

 

Segment Income before income taxes

 

$

537

 

 

$

551

 

 

$

126

 

 

$

1,214

 

Reconciliation of income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

(68

)

Consolidated Income before income taxes

 

 

 

 

 

 

 

 

 

 

$

1,146

 

 

 

 

Year Ended December 31, 2022

 

(in millions)

 

Retail

 

 

Programs

 

 

Wholesale
Brokerage

 

 

Total

 

Total segment revenues

 

$

2,157

 

 

$

958

 

 

$

453

 

 

$

3,568

 

Reconciliation of revenues

 

 

 

 

 

 

 

 

 

 

 

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

5

 

Total consolidated revenues

 

 

 

 

 

 

 

 

 

 

$

3,573

 

Less: (2)

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

1,126

 

 

 

376

 

 

 

239

 

 

 

 

Other operating expenses

 

 

377

 

 

 

223

 

 

 

70

 

 

 

 

(Gain)/loss on disposal

 

 

(8

)

 

 

1

 

 

 

3

 

 

 

 

Depreciation and amortization

 

 

115

 

 

 

53

 

 

 

12

 

 

 

 

Interest

 

 

96

 

 

 

33

 

 

 

13

 

 

 

 

Change in estimated acquisition earn-out payables

 

 

(26

)

 

 

(11

)

 

 

(2

)

 

 

 

Segment Income before income taxes

 

$

477

 

 

$

283

 

 

$

118

 

 

$

878

 

Reconciliation of income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

(2

)

Consolidated Income before income taxes

 

 

 

 

 

 

 

 

 

 

$

876

 

(1) "Other" includes any income and expenses not allocated to reportable segments and corporate-related items.

(2) Significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM.