England and Wales | 1-7933 | 98-1030901 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
122 Leadenhall Street, London, England (Address of Principal Executive Offices) | EC3V 4AN (Zip Code) |
Exhibit Number | Description of Exhibit | ||
99.1 | Unaudited pro forma condensed consolidated financial information. |
Aon plc | |||
By: | /s/ Molly Johnson | ||
Molly Johnson | |||
Assistant Secretary | |||
Date: | May 5, 2017 |
Exhibit Number | Description of Exhibit | ||
99.1 | Unaudited pro forma condensed consolidated financial information. |
For the Year Ended December 31, 2016 | ||||||||||||
(millions, except per share data) | As Reported (a) | Pro Forma Adjustments (b) | Pro Forma Aon Plc | |||||||||
Revenue | ||||||||||||
Total revenue | $ | 11,627 | $ | (2,218 | ) | $ | 9,409 | |||||
Expenses | ||||||||||||
Total operating expenses | 9,721 | (1,950 | ) | 7,771 | ||||||||
Operating income | 1,906 | (268 | ) | 1,638 | ||||||||
Interest income | 9 | — | 9 | |||||||||
Interest expense | (282 | ) | — | (282 | ) | |||||||
Other income | 36 | — | 36 | |||||||||
Income from continuing operations before income taxes | 1,669 | (268 | ) | 1,401 | ||||||||
Income taxes | 239 | (91 | ) | 148 | ||||||||
Net income | 1,430 | (177 | ) | 1,253 | ||||||||
Less: Net income attributable to noncontrolling interests | 34 | — | 34 | |||||||||
Net income attributable to Aon shareholders | $ | 1,396 | $ | (177 | ) | $ | 1,219 | |||||
Basic net income per share attributable to Aon shareholders | $ | 5.21 | $ | 4.55 | ||||||||
Diluted net income per share attributable to Aon shareholders | $ | 5.16 | $ | 4.51 | ||||||||
Weighted average ordinary shares outstanding - basic | 268.1 | 268.1 | ||||||||||
Weighted average ordinary shares outstanding - diluted | 270.3 | 270.3 |
For the Year Ended December 31, 2015 | ||||||||||||
(millions, except per share data) | As Reported (a) | Pro Forma Adjustments (b) | Pro Forma Aon Plc | |||||||||
Revenue | ||||||||||||
Total revenue | $ | 11,682 | $ | (2,202 | ) | $ | 9,480 | |||||
Expenses | ||||||||||||
Total operating expenses | 9,834 | (1,941 | ) | 7,893 | ||||||||
Operating income | 1,848 | (261 | ) | 1,587 | ||||||||
Interest income | 14 | — | 14 | |||||||||
Interest expense | (273 | ) | — | (273 | ) | |||||||
Other income | 100 | — | 100 | |||||||||
Income from continuing operations before income taxes | 1,689 | (261 | ) | 1,428 | ||||||||
Income taxes | 267 | (92 | ) | 175 | ||||||||
Net income | 1,422 | (169 | ) | 1,253 | ||||||||
Less: Net income attributable to noncontrolling interests | 37 | — | 37 | |||||||||
Net income attributable to Aon shareholders | $ | 1,385 | $ | (169 | ) | $ | 1,216 | |||||
Basic net income per share attributable to Aon shareholders | $ | 4.93 | $ | 4.33 | ||||||||
Diluted net income per share attributable to Aon shareholders | $ | 4.88 | $ | 4.28 | ||||||||
Weighted average ordinary shares outstanding - basic | 280.8 | 280.8 | ||||||||||
Weighted average ordinary shares outstanding - diluted | 283.8 | 283.8 |
For the Year Ended December 31, 2014 | ||||||||||||
(millions, except per share data) | As Reported (a) | Pro Forma Adjustments (b) | Pro Forma Aon Plc | |||||||||
Revenue | ||||||||||||
Total revenue | $ | 12,045 | $ | (2,153 | ) | $ | 9,892 | |||||
Expenses | ||||||||||||
Total operating expenses | 10,079 | (1,949 | ) | 8,130 | ||||||||
Operating income | 1,966 | (204 | ) | 1,762 | ||||||||
Interest income | 10 | — | 10 | |||||||||
Interest expense | (255 | ) | — | (255 | ) | |||||||
Other income | 44 | (2 | ) | 42 | ||||||||
Income from continuing operations before income taxes | 1,765 | (206 | ) | 1,559 | ||||||||
Income taxes | 334 | (87 | ) | 247 | ||||||||
Net income | 1,431 | (119 | ) | 1,312 | ||||||||
Less: Net income attributable to noncontrolling interests | 34 | — | 34 | |||||||||
Net income attributable to Aon shareholders | $ | 1,397 | $ | (119 | ) | $ | 1,278 | |||||
Basic net income per share attributable to Aon shareholders | $ | 4.73 | $ | 4.32 | ||||||||
Diluted net income per share attributable to Aon shareholders | $ | 4.66 | $ | 4.27 | ||||||||
Weighted average ordinary shares outstanding - basic | 295.5 | 295.5 | ||||||||||
Weighted average ordinary shares outstanding - diluted | 299.6 | 299.6 |
As of December 31, 2016 | ||||||||||||
(millions) | As Reported (c) | Pro Forma Adjustments (d) | Pro Forma Aon plc | |||||||||
ASSETS | ||||||||||||
CURRENT ASSETS | ||||||||||||
Cash and cash equivalents | $ | 431 | $ | (5 | ) | $ | 426 | |||||
Short-term investments | 290 | — | 290 | |||||||||
Receivables, net | 2,589 | (483 | ) | 2,106 | ||||||||
Fiduciary assets | 9,485 | (526 | ) | 8,959 | ||||||||
Other current assets | 351 | (104 | ) | 247 | ||||||||
Total Current Assets | 13,146 | (1,118 | ) | 12,028 | ||||||||
Goodwill | 8,747 | (1,337 | ) | 7,410 | ||||||||
Intangible assets, net | 2,223 | (333 | ) | 1,890 | ||||||||
Fixed assets, net | 765 | (215 | ) | 550 | ||||||||
Other non-current assets | 1,734 | (191 | ) | 1,543 | ||||||||
TOTAL ASSETS | $ | 26,615 | $ | (3,194 | ) | $ | 23,421 | |||||
LIABILITIES AND EQUITY | ||||||||||||
LIABILITIES | ||||||||||||
CURRENT LIABILITIES | ||||||||||||
Accounts payable and accrued liabilities | $ | 1,801 | $ | (197 | ) | $ | 1,604 | |||||
Short-term debt and current portion of long-term debt | 336 | — | 336 | |||||||||
Fiduciary liabilities | 9,485 | (526 | ) | 8,959 | ||||||||
Other current liabilities | 873 | (217 | ) | 656 | ||||||||
Total Current Liabilities | 12,495 | (940 | ) | 11,555 | ||||||||
Long-term debt | 5,869 | — | 5,869 | |||||||||
Other non-current liabilities | 2,719 | (139 | ) | 2,580 | ||||||||
TOTAL LIABILITIES | 21,083 | (1,079 | ) | 20,004 | ||||||||
EQUITY | ||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 5,475 | (2,115 | ) | 3,360 | ||||||||
Noncontrolling interests | 57 | — | 57 | |||||||||
TOTAL EQUITY | 5,532 | (2,115 | ) | 3,417 | ||||||||
TOTAL LIABILITIES AND EQUITY | $ | 26,615 | $ | (3,194 | ) | $ | 23,421 |
(a) | Reflects the Company’s consolidated statement of income as of December 31, 2016, 2015, and 2014, as contained in the financial statements presented in the Company’s Annual Report on Form 10-K filed with the SEC on February 23, 2017. |
(b) | Represents the elimination of revenue and expenses associated with the Tempo Business for the years ended December 31, 2016, 2015, and 2014. |
(c) | Reflects the Company’s consolidated balance sheet as of December 31, 2016, as contained in the financial statements presented in the Company’s Annual Report on Form 10-K filed with the SEC on February 23, 2017. |
(d) | Represents the elimination of the assets and liabilities associated with the Tempo Business as of December 31, 2016. |