XML 95 R130.htm IDEA: XBRL DOCUMENT v3.20.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenue                      
Total revenue $ 2,885 $ 2,379 $ 2,606 $ 3,143 $ 2,770 $ 2,349 $ 2,561 $ 3,090 $ 11,013 $ 10,770 $ 9,998
Expenses                      
Compensation and benefits                 6,054 6,103 6,003
Information technology                 494 484 419
Premises                 339 370 348
Depreciation of fixed assets                 172 176 187
Amortization and impairment of intangible assets                 392 593 704
Other general expense                 1,393 1,500 1,272
Total operating expenses                 8,844 9,226 8,933
Operating income 524 360 413 872 499 262 (16) 799 2,169 1,544 1,065
Interest income                 8 5 27
Interest expense                 (307) (278) (282)
Intercompany interest income (expense)                 0 0 0
Intercompany other income (expense)                 0 0 0
Other income (expense)                 1 (25) (125)
Income from continuing operations before income taxes                 1,871 1,246 685
Income tax expense (benefit)                 297 146 250
Net income from continuing operations 382 229 287 676 284 155 57 604 1,574 1,100 435
Net income (loss) from discontinued operations 0 (1) 0 0 69 (2) 1 6 (1) 74 828
Net income (loss) before equity in earnings of subsidiaries                 1,573 1,174 1,263
Equity in earnings of subsidiaries                 0 0 0
Net income 382 228 287 676 353 153 58 610 1,573 1,174 1,263
Less: Net income attributable to noncontrolling interests 8 6 10 17 8 6 10 16 41 40 37
Net income attributable to Aon shareholders $ 374 $ 222 $ 277 $ 659 $ 345 $ 147 $ 48 $ 594 1,532 1,134 1,226
Aon Ireland                      
Revenue                      
Total revenue                 0 0 0
Expenses                      
Compensation and benefits                 0 0 0
Information technology                 0 0 0
Premises                 0 0 0
Depreciation of fixed assets                 0 0 0
Amortization and impairment of intangible assets                 0 0 0
Other general expense                 0 0 0
Total operating expenses                 0 0 0
Operating income                 0 0 0
Interest income                 0 0 0
Interest expense                 0 0 0
Intercompany interest income (expense)                 0 0 0
Intercompany other income (expense)                 0 0 0
Other income (expense)                 0 0 0
Income from continuing operations before income taxes                 0 0 0
Income tax expense (benefit)                 0 0 0
Net income from continuing operations                 0 0 0
Net income (loss) from discontinued operations                 0 0 0
Net income (loss) before equity in earnings of subsidiaries                 0 0 0
Equity in earnings of subsidiaries                 1,540 0 0
Net income                 1,540 0 0
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Aon shareholders                 1,540 0 0
Aon UK                      
Revenue                      
Total revenue                 0 0 0
Expenses                      
Compensation and benefits                 49 74 150
Information technology                 0 0 0
Premises                 0 0 0
Depreciation of fixed assets                 0 0 0
Amortization and impairment of intangible assets                 0 0 0
Other general expense                 10 4 12
Total operating expenses                 59 78 162
Operating income                 (59) (78) (162)
Interest income                 0 0 0
Interest expense                 (188) (203) (202)
Intercompany interest income (expense)                 21 15 14
Intercompany other income (expense)                 185 65 282
Other income (expense)                 18 41 (62)
Income from continuing operations before income taxes                 (23) (160) (130)
Income tax expense (benefit)                 (12) (60) (43)
Net income from continuing operations                 (11) (100) (87)
Net income (loss) from discontinued operations                 0 0 0
Net income (loss) before equity in earnings of subsidiaries                 (11) (100) (87)
Equity in earnings of subsidiaries                 1,551 1,255 1,295
Net income                 1,540 1,155 1,208
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Aon shareholders                 1,540 1,155 1,208
Aon Global Holdings Limited                      
Revenue                      
Total revenue                 0 0 0
Expenses                      
Compensation and benefits                 0 0 0
Information technology                 0 0 0
Premises                 0 0 0
Depreciation of fixed assets                 0 0 0
Amortization and impairment of intangible assets                 0 0 0
Other general expense                 0 0 0
Total operating expenses                 0 0 0
Operating income                 0 0 0
Interest income                 0 0 0
Interest expense                 (81) (83) (33)
Intercompany interest income (expense)                 0 0 1
Intercompany other income (expense)                 0 0 0
Other income (expense)                 0 0 0
Income from continuing operations before income taxes                 (81) (83) (32)
Income tax expense (benefit)                 (8) (15) (6)
Net income from continuing operations                 (73) (68) (26)
Net income (loss) from discontinued operations                 0 0 0
Net income (loss) before equity in earnings of subsidiaries                 (73) (68) (26)
Equity in earnings of subsidiaries                 283 100 457
Net income                 210 32 431
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Aon shareholders                 210 32 431
Aon Corporation                      
Revenue                      
Total revenue                 0 0 0
Expenses                      
Compensation and benefits                 20 (1) 26
Information technology                 0 0 0
Premises                 23 0 0
Depreciation of fixed assets                 0 0 0
Amortization and impairment of intangible assets                 0 0 0
Other general expense                 4 90 20
Total operating expenses                 47 89 46
Operating income                 (47) (89) (46)
Interest income                 39 58 52
Interest expense                 (133) (101) (94)
Intercompany interest income (expense)                 (464) (514) (543)
Intercompany other income (expense)                 (362) (373) (385)
Other income (expense)                 (60) (48) 12
Income from continuing operations before income taxes                 (1,027) (1,067) (1,004)
Income tax expense (benefit)                 (182) (192) (110)
Net income from continuing operations                 (845) (875) (894)
Net income (loss) from discontinued operations                 0 0 0
Net income (loss) before equity in earnings of subsidiaries                 (845) (875) (894)
Equity in earnings of subsidiaries                 1,254 1,009 1,141
Net income                 409 134 247
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Aon shareholders                 409 134 247
Other Non-Guarantor Subsidiaries                      
Revenue                      
Total revenue                 11,013 10,770 9,998
Expenses                      
Compensation and benefits                 5,985 6,030 5,827
Information technology                 494 484 419
Premises                 316 370 348
Depreciation of fixed assets                 172 176 187
Amortization and impairment of intangible assets                 392 593 704
Other general expense                 1,379 1,406 1,240
Total operating expenses                 8,738 9,059 8,725
Operating income                 2,275 1,711 1,273
Interest income                 67 60 37
Interest expense                 (3) (4) (15)
Intercompany interest income (expense)                 443 499 528
Intercompany other income (expense)                 177 308 103
Other income (expense)                 51 3 (93)
Income from continuing operations before income taxes                 3,010 2,577 1,833
Income tax expense (benefit)                 499 413 409
Net income from continuing operations                 2,511 2,164 1,424
Net income (loss) from discontinued operations                 (1) 74 828
Net income (loss) before equity in earnings of subsidiaries                 2,510 2,238 2,252
Equity in earnings of subsidiaries                 0 0 0
Net income                 2,510 2,238 2,252
Less: Net income attributable to noncontrolling interests                 41 40 37
Net income attributable to Aon shareholders                 2,469 2,198 2,215
Consolidating Adjustments                      
Revenue                      
Total revenue                 0 0 0
Expenses                      
Compensation and benefits                 0 0 0
Information technology                 0 0 0
Premises                 0 0 0
Depreciation of fixed assets                 0 0 0
Amortization and impairment of intangible assets                 0 0 0
Other general expense                 0 0 0
Total operating expenses                 0 0 0
Operating income                 0 0 0
Interest income                 (98) (113) (62)
Interest expense                 98 113 62
Intercompany interest income (expense)                 0 0 0
Intercompany other income (expense)                 0 0 0
Other income (expense)                 (8) (21) 18
Income from continuing operations before income taxes                 (8) (21) 18
Income tax expense (benefit)                 0 0 0
Net income from continuing operations                 (8) (21) 18
Net income (loss) from discontinued operations                 0 0 0
Net income (loss) before equity in earnings of subsidiaries                 (8) (21) 18
Equity in earnings of subsidiaries                 (4,628) (2,364) (2,893)
Net income                 (4,636) (2,385) (2,875)
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Aon shareholders                 $ (4,636) $ (2,385) $ (2,875)