XML 37 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2025
Business Combinations [Abstract]  
Estimated Fair Values of Aggregate Assets and Liabilities Acquired

The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired through the three months ended March 31, 2025 as of the date of each acquisition and adjustments made during the measurement period of the prior year acquisitions.

(in millions)

 

NBS Insurance Agency

 

 

Other (1)

 

 

Total

 

Business Segment

 

Wholesale

 

 

Various

 

 

 

 

Effective date of acquisition

 

March 1, 2025

 

 

Various

 

 

 

 

Cash paid

 

$

54

 

 

$

33

 

 

$

87

 

Other payable

 

 

 

 

 

4

 

 

 

4

 

Recorded earn-out payable

 

 

 

 

 

5

 

 

 

5

 

Total consideration

 

 

54

 

 

 

42

 

 

 

96

 

Maximum potential earn-out payable

 

 

 

 

 

20

 

 

 

20

 

Allocation of purchase price:

 

 

 

 

 

 

Cash and equivalents

 

 

 

 

 

4

 

 

 

4

 

Fiduciary cash

 

 

13

 

 

 

3

 

 

 

16

 

Fiduciary receivables

 

 

 

 

 

19

 

 

 

19

 

Other current assets

 

 

2

 

 

 

 

 

 

2

 

Goodwill

 

 

33

 

 

 

22

 

 

 

55

 

Purchased customer accounts and other intangibles

 

 

17

 

 

 

13

 

 

 

30

 

Other assets

 

 

 

 

 

4

 

 

 

4

 

Total assets acquired

 

 

65

 

 

 

65

 

 

 

130

 

Fiduciary liabilities

 

 

(10

)

 

 

(19

)

 

 

(29

)

Other current liabilities

 

 

(1

)

 

 

(3

)

 

 

(4

)

Other long-term liabilities

 

 

 

 

 

(1

)

 

 

(1

)

Total liabilities assumed

 

 

(11

)

 

 

(23

)

 

 

(34

)

Net assets acquired

 

$

54

 

 

$

42

 

 

$

96

 

(1)
The other column represents a summarization of current year acquisitions with total consideration of less than $50 million per acquisition and adjustments from prior year acquisitions that were made within the permitted measurement period.
Additions, Payments, and Net Changes, as well as Interest Expense Accretion on Estimated Acquisition Earn-Out Payables The resulting additions, payments, and net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables were as follows:

 

 

Three months ended March 31,

 

(in millions)

 

2025

 

 

2024

 

Balance as of the beginning of the period

 

$

167

 

 

$

249

 

Additions to estimated acquisition earn-out payables

 

 

5

 

 

 

9

 

Payments for estimated acquisition earn-out payables

 

 

(26

)

 

 

(52

)

Subtotal

 

 

146

 

 

 

206

 

Net change in earnings from estimated acquisition earn-out payables:

 

 

 

 

 

 

Change in fair value on estimated acquisition earn-out payables

 

 

(6

)

 

 

(4

)

Interest expense accretion

 

 

2

 

 

 

2

 

Net change in earnings from estimated acquisition earn-out payables

 

 

(4

)

 

 

(2

)

Foreign currency translation adjustments during the year

 

 

1

 

 

 

(1

)

Balance as of March 31,

 

$

143

 

 

$

203