| Debt
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
• | Commissions, fees and other and Fiduciary investment income are now reported as one Total revenue line item; and |
• | Other general expenses has been further broken out to provide greater clarity into charges related to Information technology, Premises, Depreciation of fixed assets, and Amortization of intangible assets. |
|
• | Increase to Deferred tax assets on the Condensed Consolidated Statement of Financial Position of approximately $49 million through a cumulative-effect adjustment to Retained earnings for excess tax benefits not previously recognized, and |
• | Recognition of $29 million, or $0.11 per share income tax benefit from continuing operations in the Condensed Consolidated Statement of Income for the quarter ended March 31, 2017 related to excess tax benefits. |
|
Three Months Ended | ||||||||
March 31, 2017 | March 31, 2016 | |||||||
Revenue | ||||||||
Total Revenue | $ | 527 | $ | 529 | ||||
Expenses | ||||||||
Total Operating Expenses (1) | 470 | 486 | ||||||
Income from discontinued operations before income taxes | 57 | 43 | ||||||
Income taxes | 17 | 18 | ||||||
Income from discontinued operations, net of tax | $ | 40 | $ | 25 |
(1) | Upon triggering held for sale criteria in February 2017, Aon ceased depreciating and amortizing all long-lived assets included in discontinued operations. Specifically, included within Total operating expenses was $8 million and $18 million, respectively, of depreciation of fixed assets and $11 million and $30 million, respectively, of intangible asset amortization for the three months ended March 31, 2017 and 2016. |
March 31, 2017 | December 31, 2016 | |||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 18 | $ | 5 | ||||
Receivables, net | 412 | 483 | ||||||
Fiduciary assets | 591 | 526 | ||||||
Goodwill | 1,338 | 1,337 | ||||||
Intangible assets, net | 322 | 333 | ||||||
Fixed assets, net | 222 | 215 | ||||||
Other assets | 283 | 295 | ||||||
TOTAL ASSETS | $ | 3,186 | $ | 3,194 | ||||
LIABILITIES | ||||||||
Accounts payable and accrued liabilities | $ | 114 | $ | 197 | ||||
Fiduciary liabilities | 591 | 526 | ||||||
Other liabilities | 331 | 356 | ||||||
TOTAL LIABILITIES | $ | 1,036 | $ | 1,079 |
|
|
Three months ended March 31 | 2017 | 2016 | |||||
Foreign currency remeasurement loss | $ | (10 | ) | $ | (17 | ) | |
(Loss) gain on disposal of business | (2 | ) | 35 | ||||
Equity earnings | 6 | 2 | |||||
Loss on financial instruments | (4 | ) | (2 | ) | |||
Total | $ | (10 | ) | $ | 18 |
Three months ended March 31 | 2017 | 2016 | |||||
Balance at January 1 | $ | 56 | $ | 58 | |||
Provision charged to Other general expenses | 6 | 5 | |||||
Accounts written off, net of recoveries | (3 | ) | (1 | ) | |||
Foreign currency translation | 2 | — | |||||
Balance at March 31 | $ | 61 | $ | 62 |
As of | March 31, 2017 | December 31, 2016 | |||||
Taxes receivable | $ | 147 | $ | 100 | |||
Prepaid expenses | 125 | 102 | |||||
Other | 37 | 45 | |||||
Total | $ | 309 | $ | 247 |
As of | March 31, 2017 | December 31, 2016 | |||||
Investments | 121 | 119 | |||||
Taxes receivable | 80 | 82 | |||||
Other | 178 | 159 | |||||
Total | $ | 379 | $ | 360 |
As of | March 31, 2017 | December 31, 2016 | |||||
Deferred revenue | $ | 338 | $ | 199 | |||
Taxes payable | 57 | 77 | |||||
Other | 378 | 380 | |||||
Total | $ | 773 | $ | 656 |
As of | March 31, 2017 | December 31, 2016 | |||||
Taxes payable | $ | 317 | $ | 288 | |||
Deferred revenue | 49 | 49 | |||||
Leases | 135 | 136 | |||||
Compensation and benefits | 61 | 56 | |||||
Other | 171 | 190 | |||||
Total | $ | 733 | $ | 719 |
|
March 31, 2017 | December 31, 2016 | |||||||
Cash | $ | 47 | $ | 891 | ||||
Deferred and contingent consideration | 5 | 43 | ||||||
Aggregate consideration transferred | 52 | 934 | ||||||
Assets acquired: | ||||||||
Cash and cash equivalents | 1 | 12 | ||||||
Receivables, net | 2 | 52 | ||||||
Goodwill | 33 | 642 | ||||||
Intangible assets, net | 23 | 366 | ||||||
Fixed assets, net | 1 | 30 | ||||||
Other assets | 1 | 2 | ||||||
Total assets acquired | 61 | 1,104 | ||||||
Liabilities assumed: | ||||||||
Current liabilities | 3 | 163 | ||||||
Other liabilities | 6 | 7 | ||||||
Total liabilities assumed | 9 | 170 | ||||||
Net assets acquired | $ | 52 | $ | 934 |
|
First Quarter 2017 | Estimated Remaining Costs | Estimated Total Cost (1) | ||||||||||
Workforce reduction | $ | 103 | $ | 104 | $ | 207 | ||||||
Technology rationalization | 3 | 143 | 146 | |||||||||
Lease consolidation | 3 | 173 | 176 | |||||||||
Asset impairments | 13 | 27 | 40 | |||||||||
Other costs associated with restructuring and separation (2) | 22 | 159 | 181 | |||||||||
Total restructuring and related expenses | $ | 144 | $ | 606 | $ | 750 |
(1) | Actual costs, when incurred, may vary due to changes in the assumptions built into the Restructuring Plan. Significant assumptions that may change when plans are finalized and implemented include, but are not limited to, changes in severance calculations, changes in the assumptions underlying sublease loss calculations due to changing market conditions, and changes in the overall analysis that might cause the Company to add or cancel component initiatives. |
(2) | Other costs associated with the Restructuring Plan, including costs to separate the Divested Business, as well as moving costs, consulting and legal fees. These costs are generally recognized when incurred. |
Restructuring Plan | ||||
Balance at January 1, 2017 | $ | — | ||
Expensed | 130 | |||
Cash payments | (31 | ) | ||
Foreign currency translation and other | 9 | |||
Balance at March 31, 2017 | $ | 108 |
|
Balance as of January 1, 2017 | $ | 7,410 | |
Goodwill related to current year acquisitions | 33 | ||
Goodwill related to disposals | — | ||
Goodwill related to prior year acquisitions | (21 | ) | |
Foreign currency translation | 122 | ||
Balance as of March 31, 2017 | $ | 7,544 |
March 31, 2017 | December 31, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Intangible assets with indefinite lives: | |||||||||||||||||||||||
Tradenames | $ | 999 | $ | — | $ | 999 | $ | 998 | $ | — | $ | 998 | |||||||||||
Intangible assets with finite lives: | |||||||||||||||||||||||
Customer related and contract based | 2,069 | 1,253 | 816 | 2,023 | 1,198 | 825 | |||||||||||||||||
Technology and other | 388 | 317 | 71 | 376 | 309 | 67 | |||||||||||||||||
Total | $ | 3,456 | $ | 1,570 | $ | 1,886 | $ | 3,397 | $ | 1,507 | $ | 1,890 |
Subsequent Event | |||||||||||||||
As of March 31, 2017 | Estimated Impairment Charge (1) | Estimated Tradename Amortization (2) | Revised Estimated Total Future Amortization | ||||||||||||
Remainder of 2017 | $ | 131 | $ | 400 | $ | 137 | $ | 668 | |||||||
2018 | 155 | — | 206 | 361 | |||||||||||
2019 | 137 | — | 206 | 343 | |||||||||||
2020 | 121 | — | 68 | 189 | |||||||||||
2021 | 87 | — | (1 | ) | 86 | ||||||||||
Thereafter | 256 | — | (17 | ) | 239 | ||||||||||
Total | $ | 887 | $ | 400 | $ | 599 | $ | 1,886 |
(1) | In the second quarter of 2017, in connection with the completion of the sale of the Divested Business, the Company expects to recognize a non-cash impairment charge to the associated indefinite lived tradename of approximately $400 million. Refer to Note 3 “Discontinued Operations” for further information. |
(2) | Additionally, effective May 1, 2017, consistent with operating as one segment, the Company has implemented a three-year strategy to transition to a unified Aon brand. As a result, Aon commenced amortization of all indefinite lived tradenames and prospectively accelerated amortization of its finite lived tradenames over the three-year period. |
|
|
|
Three months ended March 31 | |||||||||||||||||||||||
U.K. | U.S. | Other | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
Service cost | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Interest cost | 30 | 43 | 24 | 28 | 6 | 7 | |||||||||||||||||
Expected return on plan assets, net of administration expenses | (48 | ) | (64 | ) | (35 | ) | (39 | ) | (11 | ) | (12 | ) | |||||||||||
Amortization of prior-service cost | — | 1 | — | — | — | — | |||||||||||||||||
Amortization of net actuarial loss | 7 | 8 | 13 | 13 | 3 | 3 | |||||||||||||||||
Net periodic (benefit) cost | $ | (11 | ) | $ | (12 | ) | $ | 2 | $ | 2 | $ | (2 | ) | $ | (2 | ) |
|
Notional Amount | Derivative Assets (1) | Derivative Liabilities (2) | |||||||||||||||||||||
March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Foreign exchange contracts: | |||||||||||||||||||||||
Accounted for as hedges | $ | 523 | $ | 758 | $ | 10 | $ | 14 | $ | 11 | $ | 13 | |||||||||||
Not accounted for as hedges (3) | 243 | 189 | 1 | 1 | 2 | 1 | |||||||||||||||||
Total | $ | 766 | $ | 947 | $ | 11 | $ | 15 | $ | 13 | $ | 14 |
(1) | Included within Other current assets ($2 million at March 31, 2017 and $6 million at December 31, 2016) or Other non-current assets ($9 million at March 31, 2017 and $9 million at December 31, 2016). |
(2) | Included within Other current liabilities ($5 million at March 31, 2017 and $7 million at December 31, 2016) or Other non-current liabilities ($8 million at March 31, 2017 and $7 million at December 31, 2016). |
(3) | These contracts typically are for 30 day durations and executed close to the last day of the most recent reporting month, thereby resulting in nominal fair values at the balance sheet date. |
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets Presented in the Statement of Financial Position (1) | |||||||||||||||||||||
Derivatives accounted for as hedges: | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | |||||||||||||||||
Foreign exchange contracts | $ | 10 | $ | 14 | $ | — | $ | (1 | ) | $ | 10 | $ | 13 |
(1) | Included within Other current assets ($2 million at March 31, 2017 and $4 million at December 31, 2016) or Other non-current assets ($8 million at March 31, 2017 and $9 million at December 31, 2016). |
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Liabilities Presented in the Statement of Financial Position (1) | ||||||||||||||||||||||
Derivatives accounted for as hedges: | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Foreign exchange contracts | $ | 11 | $ | 13 | $ | — | $ | (1 | ) | $ | 11 | $ | 12 |
(1) | Included within Other current liabilities ($5 million at March 31, 2017 and $5 million at December 31, 2016) or Other non-current liabilities ($6 million at March 31, 2017 and $7 million at December 31, 2016). |
Cash Flow Hedge - Foreign Exchange Contracts | Location of reclassification from Accumulated Other Comprehensive Loss | Gain (Loss) Recognized in Accumulated Other Comprehensive Loss: | ||||||||||||||||||
Three months ended March 31 | Compensation and Benefits | Other General Expenses | Interest Expense | Other Income (Expense) | Total | |||||||||||||||
2017 | $ | 8 | $ | 1 | $ | — | $ | (3 | ) | $ | 6 | |||||||||
2016 | (2 | ) | (3 | ) | — | (5 | ) | (10 | ) |
Cash Flow Hedge - Foreign Exchange Contracts | Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion): | |||||||||||||||||||
Three months ended March 31 | Compensation and Benefits | Other General Expenses | Interest Expense | Other Income | Total | |||||||||||||||
2017 | $ | 13 | $ | (1 | ) | $ | — | $ | (2 | ) | $ | 10 | ||||||||
2016 | 1 | — | — | (1 | ) | — |
|
• | Level 1 — observable inputs such as quoted prices for identical assets in active markets; |
• | Level 2 — inputs other than quoted prices for identical assets in active markets, that are observable either directly or indirectly; and |
• | Level 3 — unobservable inputs in which there is little or no market data which requires the use of valuation techniques and the development of assumptions. |
Fair Value Measurements Using | |||||||||||||||
Balance at March 31, 2017 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds (1) | $ | 1,649 | $ | 1,649 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Government bonds | 1 | — | 1 | — | |||||||||||
Equity investments | 9 | 6 | 3 | — | |||||||||||
Derivatives: (2) | |||||||||||||||
Foreign exchange contracts | 11 | — | 11 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 13 | — | 13 | — |
(1) | Included within Fiduciary assets, Short-term investments or Cash and cash equivalents in the Condensed Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | Refer to Note 14 “Derivatives and Hedging” for additional information regarding the Company’s derivatives and hedging activity. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2016 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds (1) | $ | 1,371 | $ | 1,371 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Government bonds | 1 | — | 1 | — | |||||||||||
Equity investments | 9 | 6 | 3 | — | |||||||||||
Derivatives: (2) | |||||||||||||||
Foreign exchange contracts | 15 | — | 15 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 14 | — | 14 | — |
(1) | Included within Fiduciary assets, Short-term investments or Cash and cash equivalents in the Condensed Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | Refer to Note 14 “Derivatives and Hedging” for additional information regarding the Company’s derivatives and hedging activity. |
March 31, 2017 | December 31, 2016 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Current portion of long-term debt (1) | $ | 283 | $ | 292 | $ | — | $ | — | |||||||
Long-term debt | 5,610 | 5,964 | 5,869 | 6,264 |
(1) | Excludes commercial paper program. |
|
|
Three months ended March 31 | 2017 | 2016 | |||||
Commercial Risk Solutions | $ | 984 | $ | 961 | |||
Reinsurance Solutions | 371 | 371 | |||||
Retirement Solutions | 386 | 395 | |||||
Health Solutions | 372 | 292 | |||||
Data & Analytic Services | 268 | 259 | |||||
Elimination | — | (2 | ) | ||||
Total revenue | 2,381 | 2,276 |
|
Three months ended March 31, 2017 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Total revenue | $ | — | $ | — | $ | 2,381 | $ | — | $ | 2,381 | ||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 52 | 6 | 1,403 | — | 1,461 | |||||||||||||||
Information technology | — | — | 88 | — | 88 | |||||||||||||||
Premises | — | — | 84 | — | 84 | |||||||||||||||
Depreciation of fixed assets | — | — | 54 | — | 54 | |||||||||||||||
Amortization of intangible assets | — | — | 43 | — | 43 | |||||||||||||||
Other general expenses | 5 | 2 | 301 | — | 308 | |||||||||||||||
Total operating expenses | 57 | 8 | 1,973 | — | 2,038 | |||||||||||||||
Operating (loss) income | (57 | ) | (8 | ) | 408 | — | 343 | |||||||||||||
Interest income | — | 6 | (2 | ) | (2 | ) | 2 | |||||||||||||
Interest expense | (45 | ) | (24 | ) | (3 | ) | 2 | (70 | ) | |||||||||||
Intercompany interest income (expense) | 3 | (136 | ) | 133 | — | — | ||||||||||||||
Intercompany other (expense) income | (50 | ) | 7 | 43 | — | — | ||||||||||||||
Other income (expense) | (10 | ) | 12 | (20 | ) | 8 | (10 | ) | ||||||||||||
Income from continuing operations before income taxes | (159 | ) | (143 | ) | 559 | 8 | 265 | |||||||||||||
Income tax (benefit) expense | (14 | ) | (54 | ) | 68 | — | — | |||||||||||||
(Loss) income from continuing operations | (145 | ) | (89 | ) | 491 | 8 | 265 | |||||||||||||
Income from discontinued operations, net of tax | — | — | 40 | — | 40 | |||||||||||||||
(Loss) income before equity in earnings of subsidiaries | (145 | ) | (89 | ) | 531 | 8 | 305 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 428 | 271 | 182 | (881 | ) | — | ||||||||||||||
Net income | 283 | 182 | 713 | (873 | ) | 305 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 14 | — | 14 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 283 | $ | 182 | $ | 699 | $ | (873 | ) | $ | 291 |
Three months ended March 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Total revenue | $ | — | $ | — | $ | 2,276 | $ | — | $ | 2,276 | ||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 43 | 3 | 1,299 | — | 1,345 | |||||||||||||||
Information technology | — | — | 83 | — | 83 | |||||||||||||||
Premises | — | — | 82 | — | 82 | |||||||||||||||
Depreciation of fixed assets | — | — | 38 | — | 38 | |||||||||||||||
Amortization of intangible assets | — | — | 37 | — | 37 | |||||||||||||||
Other general expenses | 7 | 2 | 262 | — | 271 | |||||||||||||||
Total operating expenses | 50 | 5 | 1,801 | — | 1,856 | |||||||||||||||
Operating (loss) income | (50 | ) | (5 | ) | 475 | — | 420 | |||||||||||||
Interest income | — | 5 | 4 | (7 | ) | 2 | ||||||||||||||
Interest expense | (45 | ) | (28 | ) | (3 | ) | 7 | (69 | ) | |||||||||||
Intercompany interest income (expense) | 4 | (133 | ) | 129 | — | — | ||||||||||||||
Intercompany other (expense) income | (54 | ) | 1 | 53 | — | — | ||||||||||||||
Other income (expense) | — | (5 | ) | 23 | — | 18 | ||||||||||||||
Income from continuing operations before income taxes | (145 | ) | (165 | ) | 681 | — | 371 | |||||||||||||
Income tax (benefit) expense | (26 | ) | (62 | ) | 147 | — | 59 | |||||||||||||
(Loss) income from continuing operations | (119 | ) | (103 | ) | 534 | — | 312 | |||||||||||||
Income from discontinued operations, net of tax | — | — | 25 | — | 25 | |||||||||||||||
(Loss) income before equity in earnings of subsidiaries | (119 | ) | (103 | ) | 559 | — | 337 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 444 | 356 | 253 | (1,053 | ) | — | ||||||||||||||
Net income | 325 | 253 | 812 | (1,053 | ) | 337 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 12 | — | 12 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 253 | $ | 800 | $ | (1,053 | ) | $ | 325 |
Three months ended March 31, 2017 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income (loss) | $ | 283 | $ | 182 | $ | 713 | $ | (873 | ) | $ | 305 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 14 | — | 14 | |||||||||||||||
Net income (loss) attributable to Aon shareholders | 283 | 182 | 699 | (873 | ) | 291 | ||||||||||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||||
Change in fair value of financial instruments | — | (2 | ) | — | — | (2 | ) | |||||||||||||
Foreign currency translation adjustments | — | — | 155 | (8 | ) | 147 | ||||||||||||||
Post-retirement benefit obligation | — | 8 | 10 | — | 18 | |||||||||||||||
Total other comprehensive income (loss) | — | 6 | 165 | (8 | ) | 163 | ||||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | 170 | 164 | 170 | (504 | ) | — | ||||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | 1 | — | 1 | |||||||||||||||
Total other comprehensive loss attributable to Aon shareholders | 170 | 170 | 334 | (512 | ) | 162 | ||||||||||||||
Comprehensive income (loss) attributable to Aon shareholders | $ | 453 | $ | 352 | $ | 1,033 | $ | (1,385 | ) | $ | 453 |
Three months ended March 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income | $ | 325 | $ | 253 | $ | 812 | $ | (1,053 | ) | $ | 337 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 12 | — | 12 | |||||||||||||||
Net income attributable to Aon shareholders | 325 | 253 | 800 | (1,053 | ) | 325 | ||||||||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||
Change in fair value of financial instruments | — | (2 | ) | (5 | ) | — | (7 | ) | ||||||||||||
Foreign currency translation adjustments | — | 11 | (90 | ) | — | (79 | ) | |||||||||||||
Post-retirement benefit obligation | — | 13 | (214 | ) | — | (201 | ) | |||||||||||||
Total other comprehensive loss | — | 22 | (309 | ) | — | (287 | ) | |||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | (287 | ) | (314 | ) | (292 | ) | 893 | — | ||||||||||||
Less: Other comprehensive loss attributable to noncontrolling interests | — | — | — | — | — | |||||||||||||||
Total other comprehensive loss attributable to Aon shareholders | (287 | ) | (292 | ) | (601 | ) | 893 | (287 | ) | |||||||||||
Comprehensive income (loss) attributable to Aon Shareholders | $ | 38 | $ | (39 | ) | $ | 199 | $ | (160 | ) | $ | 38 |
As of March 31, 2017 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 1,425 | $ | 596 | $ | (1,588 | ) | $ | 433 | |||||||||
Short-term investments | — | 46 | 154 | — | 200 | |||||||||||||||
Receivables, net | — | — | 2,103 | — | 2,103 | |||||||||||||||
Fiduciary assets | — | — | 9,162 | — | 9,162 | |||||||||||||||
Intercompany receivables | 73 | 3,215 | 8,345 | (11,633 | ) | — | ||||||||||||||
Current assets of discontinued operations | — | — | 3,186 | — | 3,186 | |||||||||||||||
Other current assets | 6 | 12 | 291 | — | 309 | |||||||||||||||
Total Current Assets | 79 | 4,698 | 23,837 | (13,221 | ) | 15,393 | ||||||||||||||
Goodwill | — | — | 7,544 | — | 7,544 | |||||||||||||||
Intangible assets, net | — | — | 1,886 | — | 1,886 | |||||||||||||||
Fixed assets, net | — | — | 536 | — | 536 | |||||||||||||||
Non-current deferred tax assets | 134 | 723 | 172 | (678 | ) | 351 | ||||||||||||||
Intercompany receivables | 372 | 261 | 8,716 | (9,349 | ) | — | ||||||||||||||
Prepaid pension | — | 5 | 888 | — | 893 | |||||||||||||||
Other non-current assets | 2 | 120 | 257 | — | 379 | |||||||||||||||
Investment in subsidiary | 10,707 | 15,836 | (10 | ) | (26,533 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 11,294 | $ | 21,643 | $ | 43,826 | $ | (49,781 | ) | $ | 26,982 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 837 | $ | 18 | $ | 2,065 | $ | (1,588 | ) | $ | 1,332 | |||||||||
Short-term debt and current portion of long-term debt | 324 | 60 | 283 | — | 667 | |||||||||||||||
Fiduciary liabilities | — | — | 9,162 | — | 9,162 | |||||||||||||||
Intercompany payables | 167 | 9,799 | 1,667 | (11,633 | ) | — | ||||||||||||||
Current liabilities of discontinued operations | — | — | 1,036 | — | 1,036 | |||||||||||||||
Other current liabilities | — | 62 | 711 | — | 773 | |||||||||||||||
Total Current Liabilities | 1,328 | 9,939 | 14,924 | (13,221 | ) | 12,970 | ||||||||||||||
Long-term debt | 4,196 | 1,413 | 1 | — | 5,610 | |||||||||||||||
Non-current deferred tax liabilities | — | — | 790 | (678 | ) | 112 | ||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,340 | 391 | — | 1,731 | |||||||||||||||
Intercompany payables | — | 8,881 | 468 | (9,349 | ) | — | ||||||||||||||
Other non-current liabilities | 16 | 80 | 637 | — | 733 | |||||||||||||||
TOTAL LIABILITIES | 5,540 | 21,653 | 17,211 | (23,248 | ) | 21,156 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 5,754 | (10 | ) | 26,543 | (26,533 | ) | 5,754 | |||||||||||||
Noncontrolling interests | — | — | 72 | — | 72 | |||||||||||||||
TOTAL EQUITY | 5,754 | (10 | ) | 26,615 | (26,533 | ) | 5,826 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 11,294 | $ | 21,643 | $ | 43,826 | $ | (49,781 | ) | $ | 26,982 |
As of December 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 1,633 | $ | 655 | $ | (1,862 | ) | $ | 426 | |||||||||
Short-term investments | — | 140 | 150 | — | 290 | |||||||||||||||
Receivables, net | — | 3 | 2,103 | — | 2,106 | |||||||||||||||
Fiduciary assets | — | — | 8,959 | — | 8,959 | |||||||||||||||
Intercompany receivables | 105 | 1,880 | 9,825 | (11,810 | ) | — | ||||||||||||||
Current assets of discontinued operations | — | — | 1,118 | — | 1,118 | |||||||||||||||
Other current assets | — | 25 | 222 | — | 247 | |||||||||||||||
Total Current Assets | 105 | 3,681 | 23,032 | (13,672 | ) | 13,146 | ||||||||||||||
Goodwill | — | — | 7,410 | — | 7,410 | |||||||||||||||
Intangible assets, net | — | — | 1,890 | — | 1,890 | |||||||||||||||
Fixed assets, net | — | — | 550 | — | 550 | |||||||||||||||
Non-current deferred tax assets | 134 | 726 | 171 | (706 | ) | 325 | ||||||||||||||
Intercompany receivables | 366 | 261 | 8,711 | (9,338 | ) | — | ||||||||||||||
Prepaid pension | — | 5 | 853 | — | 858 | |||||||||||||||
Non-current assets of discontinued operations | — | — | 2,076 | — | 2,076 | |||||||||||||||
Other non-current assets | 2 | 119 | 239 | — | 360 | |||||||||||||||
Investment in subsidiary | 10,107 | 17,137 | (350 | ) | (26,894 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 10,714 | $ | 21,929 | $ | 44,582 | $ | (50,610 | ) | $ | 26,615 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 585 | $ | 44 | $ | 2,837 | $ | (1,862 | ) | $ | 1,604 | |||||||||
Short-term debt and current portion of long-term debt | 279 | 50 | 7 | — | 336 | |||||||||||||||
Fiduciary liabilities | — | — | 8,959 | — | 8,959 | |||||||||||||||
Intercompany payables | 142 | 10,399 | 1,269 | (11,810 | ) | — | ||||||||||||||
Current liabilities of discontinued operations | — | — | 940 | — | 940 | |||||||||||||||
Other current liabilities | — | 63 | 593 | — | 656 | |||||||||||||||
Total Current Liabilities | 1,006 | 10,556 | 14,605 | (13,672 | ) | 12,495 | ||||||||||||||
Long-term debt | 4,177 | 1,413 | 279 | — | 5,869 | |||||||||||||||
Non-current deferred tax liabilities | — | — | 759 | (658 | ) | 101 | ||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,356 | 404 | — | 1,760 | |||||||||||||||
Intercompany payables | — | 8,877 | 461 | (9,338 | ) | — | ||||||||||||||
Non-current liabilities of discontinued operations | — | — | 139 | — | 139 | |||||||||||||||
Other non-current liabilities | 8 | 77 | 634 | — | 719 | |||||||||||||||
TOTAL LIABILITIES | 5,191 | 22,279 | 17,281 | (23,668 | ) | 21,083 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 5,523 | (350 | ) | 27,244 | (26,942 | ) | 5,475 | |||||||||||||
Noncontrolling interests | — | — | 57 | — | 57 | |||||||||||||||
TOTAL EQUITY | 5,523 | (350 | ) | 27,301 | (26,942 | ) | 5,532 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 10,714 | $ | 21,929 | $ | 44,582 | $ | (50,610 | ) | $ | 26,615 |
Three months ended March 31, 2017 | ||||||||||||||||||||
Aon | Aon | Other Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
Cash provided by operating activities - continuing operations | $ | (28 | ) | $ | 1,117 | $ | 533 | $ | (1,440 | ) | $ | 182 | ||||||||
Cash provided by operating activities - discontinued operations | — | — | 58 | — | 58 | |||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | (28 | ) | 1,117 | 591 | (1,440 | ) | 240 | |||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Proceeds from investments | — | 565 | 4 | (544 | ) | 25 | ||||||||||||||
Purchases of investments | — | (4 | ) | (546 | ) | 541 | (9 | ) | ||||||||||||
Net purchases of short-term investments - non-fiduciary | — | 94 | — | — | 94 | |||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (46 | ) | — | (46 | ) | |||||||||||||
Sale of businesses, net of cash sold | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Capital expenditures | — | — | (34 | ) | — | (34 | ) | |||||||||||||
Cash provided by investing activities - continuing operations | — | 655 | (624 | ) | (3 | ) | 28 | |||||||||||||
Cash provided by investing activities - discontinued operations | — | — | (15 | ) | — | (15 | ) | |||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | 655 | (639 | ) | (3 | ) | 13 | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (126 | ) | — | — | — | (126 | ) | |||||||||||||
Advances from (to) affiliates | 290 | (1,990 | ) | (17 | ) | 1,717 | — | |||||||||||||
Issuance of shares for employee benefit plans | (85 | ) | — | — | — | (85 | ) | |||||||||||||
Issuance of debt | 457 | 535 | — | — | 992 | |||||||||||||||
Repayment of debt | (421 | ) | (525 | ) | (4 | ) | — | (950 | ) | |||||||||||
Cash dividends to shareholders | (87 | ) | — | — | — | (87 | ) | |||||||||||||
Noncontrolling interests and other financing activities | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Cash used for financing activities - continuing operations | 28 | (1,980 | ) | (23 | ) | 1,717 | (258 | ) | ||||||||||||
Cash used for financing activities - discontinued operations | — | — | — | — | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | 28 | (1,980 | ) | (23 | ) | 1,717 | (258 | ) | ||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | 25 | — | 25 | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | (208 | ) | (46 | ) | 274 | 20 | |||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 1,633 | 660 | (1,862 | ) | 431 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD (1) | $ | — | $ | 1,425 | $ | 614 | $ | (1,588 | ) | $ | 451 |
Three months ended March 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
Cash provided by operating activities - continuing operations | $ | (47 | ) | $ | (37 | ) | $ | 228 | $ | — | $ | 144 | ||||||||
Cash provided by operating activities - discontinued operations | — | — | 129 | — | 129 | |||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | (47 | ) | (37 | ) | 357 | — | 273 | |||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Proceeds from investments | — | 9 | 4 | — | 13 | |||||||||||||||
Purchases of investments | — | (5 | ) | (9 | ) | — | (14 | ) | ||||||||||||
Net (purchases) sales of short-term investments - non-fiduciary | — | (244 | ) | 17 | — | (227 | ) | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (16 | ) | — | (16 | ) | |||||||||||||
Sale of businesses, net of cash sold | — | — | 97 | — | 97 | |||||||||||||||
Capital expenditures | — | — | (37 | ) | — | (37 | ) | |||||||||||||
Cash provided by investing activities - continuing operations | — | (240 | ) | 56 | — | (184 | ) | |||||||||||||
Cash provided by investing activities - discontinued operations | — | — | (15 | ) | — | (15 | ) | |||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | (240 | ) | 41 | — | (199 | ) | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (685 | ) | — | — | — | (685 | ) | |||||||||||||
Advances from (to) affiliates | (46 | ) | (219 | ) | (147 | ) | 412 | — | ||||||||||||
Issuance of shares for employee benefit plans | (64 | ) | — | (1 | ) | — | (65 | ) | ||||||||||||
Issuance of debt | 996 | 50 | (1 | ) | — | 1,045 | ||||||||||||||
Repayment of debt | (72 | ) | (100 | ) | (3 | ) | — | (175 | ) | |||||||||||
Cash dividends to shareholders | (82 | ) | — | — | — | (82 | ) | |||||||||||||
Noncontrolling interests and other financing activities | — | — | (42 | ) | — | (42 | ) | |||||||||||||
Cash used for financing activities - continuing operations | 47 | (269 | ) | (194 | ) | 412 | (4 | ) | ||||||||||||
Cash used for financing activities - discontinued operations | — | — | — | — | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | 47 | (269 | ) | (194 | ) | 412 | (4 | ) | ||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | 11 | — | 11 | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | (546 | ) | 215 | 412 | 81 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 2,083 | 1,242 | (2,941 | ) | 384 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD (1) | $ | — | $ | 1,537 | $ | 1,457 | $ | (2,529 | ) | $ | 465 |
|
• | Increase to Deferred tax assets on the Condensed Consolidated Statement of Financial Position of approximately $49 million through a cumulative-effect adjustment to Retained earnings for excess tax benefits not previously recognized, and |
• | Recognition of $29 million, or $0.11 per share income tax benefit from continuing operations in the Condensed Consolidated Statement of Income for the quarter ended March 31, 2017 related to excess tax benefits. |
|
March 31, 2017 | December 31, 2016 | |||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 18 | $ | 5 | ||||
Receivables, net | 412 | 483 | ||||||
Fiduciary assets | 591 | 526 | ||||||
Goodwill | 1,338 | 1,337 | ||||||
Intangible assets, net | 322 | 333 | ||||||
Fixed assets, net | 222 | 215 | ||||||
Other assets | 283 | 295 | ||||||
TOTAL ASSETS | $ | 3,186 | $ | 3,194 | ||||
LIABILITIES | ||||||||
Accounts payable and accrued liabilities | $ | 114 | $ | 197 | ||||
Fiduciary liabilities | 591 | 526 | ||||||
Other liabilities | 331 | 356 | ||||||
TOTAL LIABILITIES | $ | 1,036 | $ | 1,079 |
Three Months Ended | ||||||||
March 31, 2017 | March 31, 2016 | |||||||
Revenue | ||||||||
Total Revenue | $ | 527 | $ | 529 | ||||
Expenses | ||||||||
Total Operating Expenses (1) | 470 | 486 | ||||||
Income from discontinued operations before income taxes | 57 | 43 | ||||||
Income taxes | 17 | 18 | ||||||
Income from discontinued operations, net of tax | $ | 40 | $ | 25 |
(1) | Upon triggering held for sale criteria in February 2017, Aon ceased depreciating and amortizing all long-lived assets included in discontinued operations. Specifically, included within Total operating expenses was $8 million and $18 million, respectively, of depreciation of fixed assets and $11 million and $30 million, respectively, of intangible asset amortization for the three months ended March 31, 2017 and 2016. |
|
Three months ended March 31 | 2017 | 2016 | |||||
Foreign currency remeasurement loss | $ | (10 | ) | $ | (17 | ) | |
(Loss) gain on disposal of business | (2 | ) | 35 | ||||
Equity earnings | 6 | 2 | |||||
Loss on financial instruments | (4 | ) | (2 | ) | |||
Total | $ | (10 | ) | $ | 18 |
Three months ended March 31 | 2017 | 2016 | |||||
Balance at January 1 | $ | 56 | $ | 58 | |||
Provision charged to Other general expenses | 6 | 5 | |||||
Accounts written off, net of recoveries | (3 | ) | (1 | ) | |||
Foreign currency translation | 2 | — | |||||
Balance at March 31 | $ | 61 | $ | 62 |
As of | March 31, 2017 | December 31, 2016 | |||||
Taxes receivable | $ | 147 | $ | 100 | |||
Prepaid expenses | 125 | 102 | |||||
Other | 37 | 45 | |||||
Total | $ | 309 | $ | 247 |
As of | March 31, 2017 | December 31, 2016 | |||||
Investments | 121 | 119 | |||||
Taxes receivable | 80 | 82 | |||||
Other | 178 | 159 | |||||
Total | $ | 379 | $ | 360 |
As of | March 31, 2017 | December 31, 2016 | |||||
Deferred revenue | $ | 338 | $ | 199 | |||
Taxes payable | 57 | 77 | |||||
Other | 378 | 380 | |||||
Total | $ | 773 | $ | 656 |
As of | March 31, 2017 | December 31, 2016 | |||||
Taxes payable | $ | 317 | $ | 288 | |||
Deferred revenue | 49 | 49 | |||||
Leases | 135 | 136 | |||||
Compensation and benefits | 61 | 56 | |||||
Other | 171 | 190 | |||||
Total | $ | 733 | $ | 719 |
|
March 31, 2017 | December 31, 2016 | |||||||
Cash | $ | 47 | $ | 891 | ||||
Deferred and contingent consideration | 5 | 43 | ||||||
Aggregate consideration transferred | 52 | 934 | ||||||
Assets acquired: | ||||||||
Cash and cash equivalents | 1 | 12 | ||||||
Receivables, net | 2 | 52 | ||||||
Goodwill | 33 | 642 | ||||||
Intangible assets, net | 23 | 366 | ||||||
Fixed assets, net | 1 | 30 | ||||||
Other assets | 1 | 2 | ||||||
Total assets acquired | 61 | 1,104 | ||||||
Liabilities assumed: | ||||||||
Current liabilities | 3 | 163 | ||||||
Other liabilities | 6 | 7 | ||||||
Total liabilities assumed | 9 | 170 | ||||||
Net assets acquired | $ | 52 | $ | 934 |
|
First Quarter 2017 | Estimated Remaining Costs | Estimated Total Cost (1) | ||||||||||
Workforce reduction | $ | 103 | $ | 104 | $ | 207 | ||||||
Technology rationalization | 3 | 143 | 146 | |||||||||
Lease consolidation | 3 | 173 | 176 | |||||||||
Asset impairments | 13 | 27 | 40 | |||||||||
Other costs associated with restructuring and separation (2) | 22 | 159 | 181 | |||||||||
Total restructuring and related expenses | $ | 144 | $ | 606 | $ | 750 |
(1) | Actual costs, when incurred, may vary due to changes in the assumptions built into the Restructuring Plan. Significant assumptions that may change when plans are finalized and implemented include, but are not limited to, changes in severance calculations, changes in the assumptions underlying sublease loss calculations due to changing market conditions, and changes in the overall analysis that might cause the Company to add or cancel component initiatives. |
(2) | Other costs associated with the Restructuring Plan, including costs to separate the Divested Business, as well as moving costs, consulting and legal fees. These costs are generally recognized when incurred. |
Restructuring Plan | ||||
Balance at January 1, 2017 | $ | — | ||
Expensed | 130 | |||
Cash payments | (31 | ) | ||
Foreign currency translation and other | 9 | |||
Balance at March 31, 2017 | $ | 108 |
|
Balance as of January 1, 2017 | $ | 7,410 | |
Goodwill related to current year acquisitions | 33 | ||
Goodwill related to disposals | — | ||
Goodwill related to prior year acquisitions | (21 | ) | |
Foreign currency translation | 122 | ||
Balance as of March 31, 2017 | $ | 7,544 |
March 31, 2017 | December 31, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Intangible assets with indefinite lives: | |||||||||||||||||||||||
Tradenames | $ | 999 | $ | — | $ | 999 | $ | 998 | $ | — | $ | 998 | |||||||||||
Intangible assets with finite lives: | |||||||||||||||||||||||
Customer related and contract based | 2,069 | 1,253 | 816 | 2,023 | 1,198 | 825 | |||||||||||||||||
Technology and other | 388 | 317 | 71 | 376 | 309 | 67 | |||||||||||||||||
Total | $ | 3,456 | $ | 1,570 | $ | 1,886 | $ | 3,397 | $ | 1,507 | $ | 1,890 |
Subsequent Event | |||||||||||||||
As of March 31, 2017 | Estimated Impairment Charge (1) | Estimated Tradename Amortization (2) | Revised Estimated Total Future Amortization | ||||||||||||
Remainder of 2017 | $ | 131 | $ | 400 | $ | 137 | $ | 668 | |||||||
2018 | 155 | — | 206 | 361 | |||||||||||
2019 | 137 | — | 206 | 343 | |||||||||||
2020 | 121 | — | 68 | 189 | |||||||||||
2021 | 87 | — | (1 | ) | 86 | ||||||||||
Thereafter | 256 | — | (17 | ) | 239 | ||||||||||
Total | $ | 887 | $ | 400 | $ | 599 | $ | 1,886 |
(1) | In the second quarter of 2017, in connection with the completion of the sale of the Divested Business, the Company expects to recognize a non-cash impairment charge to the associated indefinite lived tradename of approximately $400 million. Refer to Note 3 “Discontinued Operations” for further information. |
(2) | Additionally, effective May 1, 2017, consistent with operating as one segment, the Company has implemented a three-year strategy to transition to a unified Aon brand. As a result, Aon commenced amortization of all indefinite lived tradenames and prospectively accelerated amortization of its finite lived tradenames over the three-year period. |
|
Three months ended March 31 | |||||||||||||||||||||||
U.K. | U.S. | Other | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
Service cost | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Interest cost | 30 | 43 | 24 | 28 | 6 | 7 | |||||||||||||||||
Expected return on plan assets, net of administration expenses | (48 | ) | (64 | ) | (35 | ) | (39 | ) | (11 | ) | (12 | ) | |||||||||||
Amortization of prior-service cost | — | 1 | — | — | — | — | |||||||||||||||||
Amortization of net actuarial loss | 7 | 8 | 13 | 13 | 3 | 3 | |||||||||||||||||
Net periodic (benefit) cost | $ | (11 | ) | $ | (12 | ) | $ | 2 | $ | 2 | $ | (2 | ) | $ | (2 | ) |
|
Notional Amount | Derivative Assets (1) | Derivative Liabilities (2) | |||||||||||||||||||||
March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Foreign exchange contracts: | |||||||||||||||||||||||
Accounted for as hedges | $ | 523 | $ | 758 | $ | 10 | $ | 14 | $ | 11 | $ | 13 | |||||||||||
Not accounted for as hedges (3) | 243 | 189 | 1 | 1 | 2 | 1 | |||||||||||||||||
Total | $ | 766 | $ | 947 | $ | 11 | $ | 15 | $ | 13 | $ | 14 |
(1) | Included within Other current assets ($2 million at March 31, 2017 and $6 million at December 31, 2016) or Other non-current assets ($9 million at March 31, 2017 and $9 million at December 31, 2016). |
(2) | Included within Other current liabilities ($5 million at March 31, 2017 and $7 million at December 31, 2016) or Other non-current liabilities ($8 million at March 31, 2017 and $7 million at December 31, 2016). |
(3) | These contracts typically are for 30 day durations and executed close to the last day of the most recent reporting month, thereby resulting in nominal fair values at the balance sheet date. |
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets Presented in the Statement of Financial Position (1) | |||||||||||||||||||||
Derivatives accounted for as hedges: | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | |||||||||||||||||
Foreign exchange contracts | $ | 10 | $ | 14 | $ | — | $ | (1 | ) | $ | 10 | $ | 13 |
(1) | Included within Other current assets ($2 million at March 31, 2017 and $4 million at December 31, 2016) or Other non-current assets ($8 million at March 31, 2017 and $9 million at December 31, 2016). |
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Liabilities Presented in the Statement of Financial Position (1) | ||||||||||||||||||||||
Derivatives accounted for as hedges: | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Foreign exchange contracts | $ | 11 | $ | 13 | $ | — | $ | (1 | ) | $ | 11 | $ | 12 |
(1) | Included within Other current liabilities ($5 million at March 31, 2017 and $5 million at December 31, 2016) or Other non-current liabilities ($6 million at March 31, 2017 and $7 million at December 31, 2016). |
Cash Flow Hedge - Foreign Exchange Contracts | Location of reclassification from Accumulated Other Comprehensive Loss | Gain (Loss) Recognized in Accumulated Other Comprehensive Loss: | ||||||||||||||||||
Three months ended March 31 | Compensation and Benefits | Other General Expenses | Interest Expense | Other Income (Expense) | Total | |||||||||||||||
2017 | $ | 8 | $ | 1 | $ | — | $ | (3 | ) | $ | 6 | |||||||||
2016 | (2 | ) | (3 | ) | — | (5 | ) | (10 | ) |
Cash Flow Hedge - Foreign Exchange Contracts | Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion): | |||||||||||||||||||
Three months ended March 31 | Compensation and Benefits | Other General Expenses | Interest Expense | Other Income | Total | |||||||||||||||
2017 | $ | 13 | $ | (1 | ) | $ | — | $ | (2 | ) | $ | 10 | ||||||||
2016 | 1 | — | — | (1 | ) | — |
|
Fair Value Measurements Using | |||||||||||||||
Balance at March 31, 2017 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds (1) | $ | 1,649 | $ | 1,649 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Government bonds | 1 | — | 1 | — | |||||||||||
Equity investments | 9 | 6 | 3 | — | |||||||||||
Derivatives: (2) | |||||||||||||||
Foreign exchange contracts | 11 | — | 11 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 13 | — | 13 | — |
(1) | Included within Fiduciary assets, Short-term investments or Cash and cash equivalents in the Condensed Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | Refer to Note 14 “Derivatives and Hedging” for additional information regarding the Company’s derivatives and hedging activity. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2016 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds (1) | $ | 1,371 | $ | 1,371 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Government bonds | 1 | — | 1 | — | |||||||||||
Equity investments | 9 | 6 | 3 | — | |||||||||||
Derivatives: (2) | |||||||||||||||
Foreign exchange contracts | 15 | — | 15 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 14 | — | 14 | — |
(1) | Included within Fiduciary assets, Short-term investments or Cash and cash equivalents in the Condensed Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | Refer to Note 14 “Derivatives and Hedging” for additional information regarding the Company’s derivatives and hedging activity. |
March 31, 2017 | December 31, 2016 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Current portion of long-term debt (1) | $ | 283 | $ | 292 | $ | — | $ | — | |||||||
Long-term debt | 5,610 | 5,964 | 5,869 | 6,264 |
(1) | Excludes commercial paper program. |
|
Three months ended March 31 | 2017 | 2016 | |||||
Commercial Risk Solutions | $ | 984 | $ | 961 | |||
Reinsurance Solutions | 371 | 371 | |||||
Retirement Solutions | 386 | 395 | |||||
Health Solutions | 372 | 292 | |||||
Data & Analytic Services | 268 | 259 | |||||
Elimination | — | (2 | ) | ||||
Total revenue | 2,381 | 2,276 |
|
Three months ended March 31, 2017 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Total revenue | $ | — | $ | — | $ | 2,381 | $ | — | $ | 2,381 | ||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 52 | 6 | 1,403 | — | 1,461 | |||||||||||||||
Information technology | — | — | 88 | — | 88 | |||||||||||||||
Premises | — | — | 84 | — | 84 | |||||||||||||||
Depreciation of fixed assets | — | — | 54 | — | 54 | |||||||||||||||
Amortization of intangible assets | — | — | 43 | — | 43 | |||||||||||||||
Other general expenses | 5 | 2 | 301 | — | 308 | |||||||||||||||
Total operating expenses | 57 | 8 | 1,973 | — | 2,038 | |||||||||||||||
Operating (loss) income | (57 | ) | (8 | ) | 408 | — | 343 | |||||||||||||
Interest income | — | 6 | (2 | ) | (2 | ) | 2 | |||||||||||||
Interest expense | (45 | ) | (24 | ) | (3 | ) | 2 | (70 | ) | |||||||||||
Intercompany interest income (expense) | 3 | (136 | ) | 133 | — | — | ||||||||||||||
Intercompany other (expense) income | (50 | ) | 7 | 43 | — | — | ||||||||||||||
Other income (expense) | (10 | ) | 12 | (20 | ) | 8 | (10 | ) | ||||||||||||
Income from continuing operations before income taxes | (159 | ) | (143 | ) | 559 | 8 | 265 | |||||||||||||
Income tax (benefit) expense | (14 | ) | (54 | ) | 68 | — | — | |||||||||||||
(Loss) income from continuing operations | (145 | ) | (89 | ) | 491 | 8 | 265 | |||||||||||||
Income from discontinued operations, net of tax | — | — | 40 | — | 40 | |||||||||||||||
(Loss) income before equity in earnings of subsidiaries | (145 | ) | (89 | ) | 531 | 8 | 305 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 428 | 271 | 182 | (881 | ) | — | ||||||||||||||
Net income | 283 | 182 | 713 | (873 | ) | 305 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 14 | — | 14 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 283 | $ | 182 | $ | 699 | $ | (873 | ) | $ | 291 |
Three months ended March 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Total revenue | $ | — | $ | — | $ | 2,276 | $ | — | $ | 2,276 | ||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 43 | 3 | 1,299 | — | 1,345 | |||||||||||||||
Information technology | — | — | 83 | — | 83 | |||||||||||||||
Premises | — | — | 82 | — | 82 | |||||||||||||||
Depreciation of fixed assets | — | — | 38 | — | 38 | |||||||||||||||
Amortization of intangible assets | — | — | 37 | — | 37 | |||||||||||||||
Other general expenses | 7 | 2 | 262 | — | 271 | |||||||||||||||
Total operating expenses | 50 | 5 | 1,801 | — | 1,856 | |||||||||||||||
Operating (loss) income | (50 | ) | (5 | ) | 475 | — | 420 | |||||||||||||
Interest income | — | 5 | 4 | (7 | ) | 2 | ||||||||||||||
Interest expense | (45 | ) | (28 | ) | (3 | ) | 7 | (69 | ) | |||||||||||
Intercompany interest income (expense) | 4 | (133 | ) | 129 | — | — | ||||||||||||||
Intercompany other (expense) income | (54 | ) | 1 | 53 | — | — | ||||||||||||||
Other income (expense) | — | (5 | ) | 23 | — | 18 | ||||||||||||||
Income from continuing operations before income taxes | (145 | ) | (165 | ) | 681 | — | 371 | |||||||||||||
Income tax (benefit) expense | (26 | ) | (62 | ) | 147 | — | 59 | |||||||||||||
(Loss) income from continuing operations | (119 | ) | (103 | ) | 534 | — | 312 | |||||||||||||
Income from discontinued operations, net of tax | — | — | 25 | — | 25 | |||||||||||||||
(Loss) income before equity in earnings of subsidiaries | (119 | ) | (103 | ) | 559 | — | 337 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 444 | 356 | 253 | (1,053 | ) | — | ||||||||||||||
Net income | 325 | 253 | 812 | (1,053 | ) | 337 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 12 | — | 12 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 253 | $ | 800 | $ | (1,053 | ) | $ | 325 |
Three months ended March 31, 2017 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income (loss) | $ | 283 | $ | 182 | $ | 713 | $ | (873 | ) | $ | 305 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 14 | — | 14 | |||||||||||||||
Net income (loss) attributable to Aon shareholders | 283 | 182 | 699 | (873 | ) | 291 | ||||||||||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||||
Change in fair value of financial instruments | — | (2 | ) | — | — | (2 | ) | |||||||||||||
Foreign currency translation adjustments | — | — | 155 | (8 | ) | 147 | ||||||||||||||
Post-retirement benefit obligation | — | 8 | 10 | — | 18 | |||||||||||||||
Total other comprehensive income (loss) | — | 6 | 165 | (8 | ) | 163 | ||||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | 170 | 164 | 170 | (504 | ) | — | ||||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | 1 | — | 1 | |||||||||||||||
Total other comprehensive loss attributable to Aon shareholders | 170 | 170 | 334 | (512 | ) | 162 | ||||||||||||||
Comprehensive income (loss) attributable to Aon shareholders | $ | 453 | $ | 352 | $ | 1,033 | $ | (1,385 | ) | $ | 453 |
Three months ended March 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income | $ | 325 | $ | 253 | $ | 812 | $ | (1,053 | ) | $ | 337 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 12 | — | 12 | |||||||||||||||
Net income attributable to Aon shareholders | 325 | 253 | 800 | (1,053 | ) | 325 | ||||||||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||
Change in fair value of financial instruments | — | (2 | ) | (5 | ) | — | (7 | ) | ||||||||||||
Foreign currency translation adjustments | — | 11 | (90 | ) | — | (79 | ) | |||||||||||||
Post-retirement benefit obligation | — | 13 | (214 | ) | — | (201 | ) | |||||||||||||
Total other comprehensive loss | — | 22 | (309 | ) | — | (287 | ) | |||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | (287 | ) | (314 | ) | (292 | ) | 893 | — | ||||||||||||
Less: Other comprehensive loss attributable to noncontrolling interests | — | — | — | — | — | |||||||||||||||
Total other comprehensive loss attributable to Aon shareholders | (287 | ) | (292 | ) | (601 | ) | 893 | (287 | ) | |||||||||||
Comprehensive income (loss) attributable to Aon Shareholders | $ | 38 | $ | (39 | ) | $ | 199 | $ | (160 | ) | $ | 38 |
As of March 31, 2017 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 1,425 | $ | 596 | $ | (1,588 | ) | $ | 433 | |||||||||
Short-term investments | — | 46 | 154 | — | 200 | |||||||||||||||
Receivables, net | — | — | 2,103 | — | 2,103 | |||||||||||||||
Fiduciary assets | — | — | 9,162 | — | 9,162 | |||||||||||||||
Intercompany receivables | 73 | 3,215 | 8,345 | (11,633 | ) | — | ||||||||||||||
Current assets of discontinued operations | — | — | 3,186 | — | 3,186 | |||||||||||||||
Other current assets | 6 | 12 | 291 | — | 309 | |||||||||||||||
Total Current Assets | 79 | 4,698 | 23,837 | (13,221 | ) | 15,393 | ||||||||||||||
Goodwill | — | — | 7,544 | — | 7,544 | |||||||||||||||
Intangible assets, net | — | — | 1,886 | — | 1,886 | |||||||||||||||
Fixed assets, net | — | — | 536 | — | 536 | |||||||||||||||
Non-current deferred tax assets | 134 | 723 | 172 | (678 | ) | 351 | ||||||||||||||
Intercompany receivables | 372 | 261 | 8,716 | (9,349 | ) | — | ||||||||||||||
Prepaid pension | — | 5 | 888 | — | 893 | |||||||||||||||
Other non-current assets | 2 | 120 | 257 | — | 379 | |||||||||||||||
Investment in subsidiary | 10,707 | 15,836 | (10 | ) | (26,533 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 11,294 | $ | 21,643 | $ | 43,826 | $ | (49,781 | ) | $ | 26,982 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 837 | $ | 18 | $ | 2,065 | $ | (1,588 | ) | $ | 1,332 | |||||||||
Short-term debt and current portion of long-term debt | 324 | 60 | 283 | — | 667 | |||||||||||||||
Fiduciary liabilities | — | — | 9,162 | — | 9,162 | |||||||||||||||
Intercompany payables | 167 | 9,799 | 1,667 | (11,633 | ) | — | ||||||||||||||
Current liabilities of discontinued operations | — | — | 1,036 | — | 1,036 | |||||||||||||||
Other current liabilities | — | 62 | 711 | — | 773 | |||||||||||||||
Total Current Liabilities | 1,328 | 9,939 | 14,924 | (13,221 | ) | 12,970 | ||||||||||||||
Long-term debt | 4,196 | 1,413 | 1 | — | 5,610 | |||||||||||||||
Non-current deferred tax liabilities | — | — | 790 | (678 | ) | 112 | ||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,340 | 391 | — | 1,731 | |||||||||||||||
Intercompany payables | — | 8,881 | 468 | (9,349 | ) | — | ||||||||||||||
Other non-current liabilities | 16 | 80 | 637 | — | 733 | |||||||||||||||
TOTAL LIABILITIES | 5,540 | 21,653 | 17,211 | (23,248 | ) | 21,156 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 5,754 | (10 | ) | 26,543 | (26,533 | ) | 5,754 | |||||||||||||
Noncontrolling interests | — | — | 72 | — | 72 | |||||||||||||||
TOTAL EQUITY | 5,754 | (10 | ) | 26,615 | (26,533 | ) | 5,826 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 11,294 | $ | 21,643 | $ | 43,826 | $ | (49,781 | ) | $ | 26,982 |
As of December 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 1,633 | $ | 655 | $ | (1,862 | ) | $ | 426 | |||||||||
Short-term investments | — | 140 | 150 | — | 290 | |||||||||||||||
Receivables, net | — | 3 | 2,103 | — | 2,106 | |||||||||||||||
Fiduciary assets | — | — | 8,959 | — | 8,959 | |||||||||||||||
Intercompany receivables | 105 | 1,880 | 9,825 | (11,810 | ) | — | ||||||||||||||
Current assets of discontinued operations | — | — | 1,118 | — | 1,118 | |||||||||||||||
Other current assets | — | 25 | 222 | — | 247 | |||||||||||||||
Total Current Assets | 105 | 3,681 | 23,032 | (13,672 | ) | 13,146 | ||||||||||||||
Goodwill | — | — | 7,410 | — | 7,410 | |||||||||||||||
Intangible assets, net | — | — | 1,890 | — | 1,890 | |||||||||||||||
Fixed assets, net | — | — | 550 | — | 550 | |||||||||||||||
Non-current deferred tax assets | 134 | 726 | 171 | (706 | ) | 325 | ||||||||||||||
Intercompany receivables | 366 | 261 | 8,711 | (9,338 | ) | — | ||||||||||||||
Prepaid pension | — | 5 | 853 | — | 858 | |||||||||||||||
Non-current assets of discontinued operations | — | — | 2,076 | — | 2,076 | |||||||||||||||
Other non-current assets | 2 | 119 | 239 | — | 360 | |||||||||||||||
Investment in subsidiary | 10,107 | 17,137 | (350 | ) | (26,894 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 10,714 | $ | 21,929 | $ | 44,582 | $ | (50,610 | ) | $ | 26,615 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 585 | $ | 44 | $ | 2,837 | $ | (1,862 | ) | $ | 1,604 | |||||||||
Short-term debt and current portion of long-term debt | 279 | 50 | 7 | — | 336 | |||||||||||||||
Fiduciary liabilities | — | — | 8,959 | — | 8,959 | |||||||||||||||
Intercompany payables | 142 | 10,399 | 1,269 | (11,810 | ) | — | ||||||||||||||
Current liabilities of discontinued operations | — | — | 940 | — | 940 | |||||||||||||||
Other current liabilities | — | 63 | 593 | — | 656 | |||||||||||||||
Total Current Liabilities | 1,006 | 10,556 | 14,605 | (13,672 | ) | 12,495 | ||||||||||||||
Long-term debt | 4,177 | 1,413 | 279 | — | 5,869 | |||||||||||||||
Non-current deferred tax liabilities | — | — | 759 | (658 | ) | 101 | ||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,356 | 404 | — | 1,760 | |||||||||||||||
Intercompany payables | — | 8,877 | 461 | (9,338 | ) | — | ||||||||||||||
Non-current liabilities of discontinued operations | — | — | 139 | — | 139 | |||||||||||||||
Other non-current liabilities | 8 | 77 | 634 | — | 719 | |||||||||||||||
TOTAL LIABILITIES | 5,191 | 22,279 | 17,281 | (23,668 | ) | 21,083 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 5,523 | (350 | ) | 27,244 | (26,942 | ) | 5,475 | |||||||||||||
Noncontrolling interests | — | — | 57 | — | 57 | |||||||||||||||
TOTAL EQUITY | 5,523 | (350 | ) | 27,301 | (26,942 | ) | 5,532 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 10,714 | $ | 21,929 | $ | 44,582 | $ | (50,610 | ) | $ | 26,615 |
Three months ended March 31, 2017 | ||||||||||||||||||||
Aon | Aon | Other Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
Cash provided by operating activities - continuing operations | $ | (28 | ) | $ | 1,117 | $ | 533 | $ | (1,440 | ) | $ | 182 | ||||||||
Cash provided by operating activities - discontinued operations | — | — | 58 | — | 58 | |||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | (28 | ) | 1,117 | 591 | (1,440 | ) | 240 | |||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Proceeds from investments | — | 565 | 4 | (544 | ) | 25 | ||||||||||||||
Purchases of investments | — | (4 | ) | (546 | ) | 541 | (9 | ) | ||||||||||||
Net purchases of short-term investments - non-fiduciary | — | 94 | — | — | 94 | |||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (46 | ) | — | (46 | ) | |||||||||||||
Sale of businesses, net of cash sold | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Capital expenditures | — | — | (34 | ) | — | (34 | ) | |||||||||||||
Cash provided by investing activities - continuing operations | — | 655 | (624 | ) | (3 | ) | 28 | |||||||||||||
Cash provided by investing activities - discontinued operations | — | — | (15 | ) | — | (15 | ) | |||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | 655 | (639 | ) | (3 | ) | 13 | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (126 | ) | — | — | — | (126 | ) | |||||||||||||
Advances from (to) affiliates | 290 | (1,990 | ) | (17 | ) | 1,717 | — | |||||||||||||
Issuance of shares for employee benefit plans | (85 | ) | — | — | — | (85 | ) | |||||||||||||
Issuance of debt | 457 | 535 | — | — | 992 | |||||||||||||||
Repayment of debt | (421 | ) | (525 | ) | (4 | ) | — | (950 | ) | |||||||||||
Cash dividends to shareholders | (87 | ) | — | — | — | (87 | ) | |||||||||||||
Noncontrolling interests and other financing activities | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Cash used for financing activities - continuing operations | 28 | (1,980 | ) | (23 | ) | 1,717 | (258 | ) | ||||||||||||
Cash used for financing activities - discontinued operations | — | — | — | — | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | 28 | (1,980 | ) | (23 | ) | 1,717 | (258 | ) | ||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | 25 | — | 25 | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | (208 | ) | (46 | ) | 274 | 20 | |||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 1,633 | 660 | (1,862 | ) | 431 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD (1) | $ | — | $ | 1,425 | $ | 614 | $ | (1,588 | ) | $ | 451 |
Three months ended March 31, 2016 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
Cash provided by operating activities - continuing operations | $ | (47 | ) | $ | (37 | ) | $ | 228 | $ | — | $ | 144 | ||||||||
Cash provided by operating activities - discontinued operations | — | — | 129 | — | 129 | |||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | (47 | ) | (37 | ) | 357 | — | 273 | |||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Proceeds from investments | — | 9 | 4 | — | 13 | |||||||||||||||
Purchases of investments | — | (5 | ) | (9 | ) | — | (14 | ) | ||||||||||||
Net (purchases) sales of short-term investments - non-fiduciary | — | (244 | ) | 17 | — | (227 | ) | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (16 | ) | — | (16 | ) | |||||||||||||
Sale of businesses, net of cash sold | — | — | 97 | — | 97 | |||||||||||||||
Capital expenditures | — | — | (37 | ) | — | (37 | ) | |||||||||||||
Cash provided by investing activities - continuing operations | — | (240 | ) | 56 | — | (184 | ) | |||||||||||||
Cash provided by investing activities - discontinued operations | — | — | (15 | ) | — | (15 | ) | |||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | (240 | ) | 41 | — | (199 | ) | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (685 | ) | — | — | — | (685 | ) | |||||||||||||
Advances from (to) affiliates | (46 | ) | (219 | ) | (147 | ) | 412 | — | ||||||||||||
Issuance of shares for employee benefit plans | (64 | ) | — | (1 | ) | — | (65 | ) | ||||||||||||
Issuance of debt | 996 | 50 | (1 | ) | — | 1,045 | ||||||||||||||
Repayment of debt | (72 | ) | (100 | ) | (3 | ) | — | (175 | ) | |||||||||||
Cash dividends to shareholders | (82 | ) | — | — | — | (82 | ) | |||||||||||||
Noncontrolling interests and other financing activities | — | — | (42 | ) | — | (42 | ) | |||||||||||||
Cash used for financing activities - continuing operations | 47 | (269 | ) | (194 | ) | 412 | (4 | ) | ||||||||||||
Cash used for financing activities - discontinued operations | — | — | — | — | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | 47 | (269 | ) | (194 | ) | 412 | (4 | ) | ||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | 11 | — | 11 | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | (546 | ) | 215 | 412 | 81 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 2,083 | 1,242 | (2,941 | ) | 384 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD (1) | $ | — | $ | 1,537 | $ | 1,457 | $ | (2,529 | ) | $ | 465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|