XML 37 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantee of Registered Securities
9 Months Ended
Sep. 30, 2017
Guarantee of Registered Securities [Abstract]  
Guarantee of Registered Securities
Guarantee of Registered Securities
As described in Note 16 “Commitments and Contingencies,” in connection with the Redomestication, Aon plc entered into various agreements pursuant to which it agreed to guarantee the obligations of Aon Corporation arising under issued and outstanding debt securities, including the 5.00% Notes due September 2020, the 8.205% Notes due January 2027, and the 6.25% Notes due September 2040 (collectively, the “Aon Corp Notes”). Aon Corporation is a 100% indirectly owned subsidiary of Aon plc. All guarantees of Aon plc are full and unconditional. There are no other subsidiaries of Aon plc that are guarantors of the Aon Corp Notes.
In addition, Aon Corporation entered into an agreement pursuant to which it agreed to guarantee the obligations of Aon plc arising under the 4.25% Notes due 2042 exchanged for Aon Corporation’s outstanding 8.205% Notes due January 2027, and also agreed to guarantee the obligations of Aon plc arising under the 4.45% Notes due 2043, the 4.00% Notes due November 2023, the 2.875% Notes due May 2026, the 3.50% Notes due June 2024, the 4.60% Notes due June 2044, the 4.75% Notes due May 2045, the 2.80% Notes due March 2021, and the 3.875% Notes due December 2025 (collectively, the “Aon plc Notes”). In each case, the guarantee of Aon Corporation is full and unconditional. There are no subsidiaries of Aon plc, other than Aon Corporation, that are guarantors of the Aon plc Notes. As a result of the existence of these guarantees, the Company has elected to present the financial information set forth in this footnote in accordance with Rule 3-10 of Regulation S-X.
The following tables set forth Condensed Consolidating Statements of Income for the three and nine months ended September 30, 2017 and 2016, Condensed Consolidating Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and 2016, Condensed Consolidating Statements of Financial Position as of September 30, 2017 and December 31, 2016, and Condensed Consolidating Statements of Cash Flows for the nine months ended September 30, 2017 and 2016 in accordance with Rule 3-10 of Regulation S-X. The condensed consolidating financial information includes the accounts of Aon plc, the accounts of Aon Corporation, and the combined accounts of the non-guarantor subsidiaries. The condensed consolidating financial statements are presented in all periods as a merger under common control, with Aon plc presented as the parent company in all periods prior and subsequent to the Redomestication. The principal consolidating adjustments are to eliminate the investment in subsidiaries and intercompany balances and transactions.
As described in Note 1 “Basis of Presentation,” and consistent with the Company’s Condensed Consolidated Financial Statements, the following tables present the financial results of the Divested Business as discontinued operations for all periods presented within non-guarantor Subsidiaries. The impact of intercompany transactions have been reflected within continuing operations in the Condensed Consolidating Financial Statements.
Condensed Consolidating Statement of Income
 
 
Three months ended September 30, 2017
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Revenue
 
 
 
 
 
 
 
 
 
 
Total revenue
 
$

 
$

 
$
2,340

 
$

 
$
2,340

Expenses
 
 
 
 
 
 
 
 
 
 
Compensation and benefits
 
25

 
20

 
1,374

 

 
1,419

Information technology
 

 

 
109

 

 
109

Premises
 

 

 
89

 

 
89

Depreciation of fixed assets
 

 

 
40

 

 
40

Amortization and impairment of intangible assets
 

 

 
101

 

 
101

Other general expenses (income)
 
1

 
1

 
315

 

 
317

Total operating expenses
 
26

 
21

 
2,028

 

 
2,075

Operating income (loss)
 
(26
)
 
(21
)
 
312

 

 
265

Interest income
 

 
18

 

 
(8
)
 
10

Interest expense
 
(53
)
 
(24
)
 
(1
)
 
8

 
(70
)
Intercompany interest income (expense)
 
3

 
(135
)
 
132

 

 

Intercompany other income (expense)
 
291

 
(271
)
 
(20
)
 

 

Other income (expense)
 
(2
)
 
14

 
(17
)
 

 
(5
)
Income (loss) from continuing operations before income taxes
 
213

 
(419
)
 
406

 

 
200

Income tax benefit (expense)
 
(8
)
 
(81
)
 
93

 

 
4

Net income (loss) from continuing operations
 
221

 
(338
)
 
313

 

 
196

Income (loss) from discontinued operations, net of tax
 

 

 
(4
)
 

 
(4
)
Net income (loss) before equity in earnings of subsidiaries
 
221

 
(338
)
 
309

 

 
192

Equity in earnings of subsidiaries, net of tax
 
(36
)
 
122

 
(216
)
 
130

 

Net income
 
185

 
(216
)
 
93

 
130

 
192

Less: Net income attributable to noncontrolling interests
 

 

 
7

 

 
7

Net income (loss) attributable to Aon shareholders
 
$
185

 
$
(216
)
 
$
86

 
$
130

 
$
185


Condensed Consolidating Statement of Income
 
 
Three months ended September 30, 2016
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Revenue
 
 
 
 
 
 
 
 
 
 
Total revenue
 
$

 
$

 
$
2,201

 
$

 
$
2,201

Expenses
 
 
 
 
 
 
 
 
 
 
Compensation and benefits
 
25

 
4

 
1,271

 

 
1,300

Information technology
 

 

 
99

 

 
99

Premises
 

 

 
86

 

 
86

Depreciation of fixed assets
 

 

 
39

 

 
39

Amortization and impairment of intangible assets
 

 

 
42

 

 
42

Other general expenses (income)
 
(1
)
 
3

 
265

 

 
267

Total operating expenses
 
24

 
7

 
1,802

 

 
1,833

Operating income (loss)
 
(24
)
 
(7
)
 
399

 

 
368

Interest income
 

 
4

 
5

 
(8
)
 
1

Interest expense
 
(51
)
 
(24
)
 
(3
)
 
8

 
(70
)
Intercompany interest income (expense)
 
3

 
(135
)
 
132

 

 

Intercompany other income (expense)
 
328

 
(277
)
 
(51
)
 

 

Other income (expense)
 
(5
)
 
1

 
11

 
3

 
10

Income (loss) from continuing operations before income taxes
 
251

 
(438
)
 
493

 
3

 
309

Income tax benefit (expense)
 
13

 
(93
)
 
105

 

 
25

Net income (loss) from continuing operations
 
238

 
(345
)
 
388

 
3

 
284

Income (loss) from discontinued operations, net of tax
 

 

 
42

 

 
42

Net income (loss) before equity in earnings of subsidiaries
 
238

 
(345
)
 
430

 
3

 
326

Equity in earnings of subsidiaries, net of tax
 
78

 
225

 
(120
)
 
(183
)
 

Net income
 
316

 
(120
)
 
310

 
(180
)
 
326

Less: Net income attributable to noncontrolling interests
 

 

 
7

 

 
7

Net income (loss) attributable to Aon shareholders
 
$
316

 
$
(120
)
 
$
303

 
$
(180
)
 
$
319

 

Condensed Consolidating Statement of Income
 
 
Nine months ended September 30, 2017
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Revenue
 
 
 
 
 
 
 
 
 
 
Total revenue
 
$

 
$

 
$
7,089

 
$

 
$
7,089

Expenses
 
 
 
 
 
 
 
 
 
 
Compensation and benefits
 
85

 
31

 
4,221

 

 
4,337

Information technology
 

 

 
295

 

 
295

Premises
 

 

 
259

 

 
259

Depreciation of fixed assets
 

 

 
148

 

 
148

Amortization and impairment of intangible assets
 

 

 
604

 

 
604

Other general expenses (income)
 
10

 
(3
)
 
949

 

 
956

Total operating expenses
 
95

 
28

 
6,476

 

 
6,599

Operating income (loss)
 
(95
)
 
(28
)
 
613

 

 
490

Interest income
 

 
35

 

 
(15
)
 
20

Interest expense
 
(144
)
 
(71
)
 
(11
)
 
15

 
(211
)
Intercompany interest income (expense)
 
10

 
(407
)
 
397

 

 

Intercompany other income (expense)
 
189

 
(280
)
 
91

 

 

Other income (expense)
 
(25
)
 
22

 
(35
)
 
18

 
(20
)
Income (loss) from continuing operations before income taxes
 
(65
)
 
(729
)
 
1,055

 
18

 
279

Income tax benefit (expense)
 
(30
)
 
(198
)
 
89

 

 
(139
)
Net income (loss) from continuing operations
 
(35
)
 
(531
)
 
966

 
18

 
418

Income (loss) from discontinued operations, net of tax
 

 

 
857

 

 
857

Net income (loss) before equity in earnings of subsidiaries
 
(35
)
 
(531
)
 
1,823

 
18

 
1,275

Equity in earnings of subsidiaries, net of tax
 
1,262

 
1,028

 
497

 
(2,787
)
 

Net income
 
1,227

 
497

 
2,320

 
(2,769
)
 
1,275

Less: Net income attributable to noncontrolling interests
 

 

 
30

 

 
30

Net income (loss) attributable to Aon shareholders
 
$
1,227

 
$
497

 
$
2,290

 
$
(2,769
)
 
$
1,245


Condensed Consolidating Statement of Income
 
 
Nine months ended September 30, 2016
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Revenue
 
 
 
 
 
 
 
 
 
 
Total revenue
 
$

 
$

 
$
6,759

 
$

 
$
6,759

Expenses
 
 
 
 
 
 
 
 
 
 
Compensation and benefits
 
76

 
10

 
3,955

 

 
4,041

Information technology
 

 

 
281

 

 
281

Premises
 

 

 
257

 

 
257

Depreciation of fixed assets
 

 

 
118

 

 
118

Amortization and impairment of intangible assets
 

 

 
117

 

 
117

Other general expenses (income)
 
5

 
7

 
758

 

 
770

Total operating expenses
 
81

 
17

 
5,486

 

 
5,584

Operating income (loss)
 
(81
)
 
(17
)
 
1,273

 

 
1,175

Interest income
 

 
13

 
14

 
(21
)
 
6

Interest expense
 
(145
)
 
(78
)
 
(10
)
 
21

 
(212
)
Intercompany interest income (expense)
 
10

 
(405
)
 
395

 

 

Intercompany other income (expense)
 
217

 
(292
)
 
75

 

 

Other income (expense)
 
(3
)
 
(8
)
 
39

 
(1
)
 
27

Income (loss) from continuing operations before income taxes
 
(2
)
 
(787
)
 
1,786

 
(1
)
 
996

Income tax benefit (expense)
 
(33
)
 
(219
)
 
379

 

 
127

Net income (loss) from continuing operations
 
31

 
(568
)
 
1,407

 
(1
)
 
869

Income (loss) from discontinued operations, net of tax
 

 

 
102

 

 
102

Net income (loss) before equity in earnings of subsidiaries
 
31

 
(568
)
 
1,509

 
(1
)
 
971

Equity in earnings of subsidiaries, net of tax
 
914

 
836

 
268

 
(2,018
)
 

Net income
 
945

 
268

 
1,777

 
(2,019
)
 
971

Less: Net income attributable to noncontrolling interests
 

 

 
27

 

 
27

Net income (loss) attributable to Aon shareholders
 
$
945

 
$
268

 
$
1,750

 
$
(2,019
)
 
$
944


Condensed Consolidating Statement of Comprehensive Income
 
 
Three months ended September 30, 2017
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Net income (loss)
 
$
185

 
$
(216
)
 
$
93

 
$
130

 
$
192

Less: Net income attributable to noncontrolling interests
 

 

 
7

 

 
7

Net income (loss) attributable to Aon shareholders
 
185

 
(216
)
 
86

 
130

 
185

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
 
Change in fair value of financial instruments
 

 
3

 
8

 

 
11

Foreign currency translation adjustments
 

 

 
243

 

 
243

Post-retirement benefit obligation
 

 
7

 
11

 

 
18

Total other comprehensive income (loss)
 

 
10

 
262

 

 
272

Equity in other comprehensive income (loss) of subsidiaries, net of tax
 
265

 
245

 
255

 
(765
)
 

Less: Other comprehensive income attributable to noncontrolling interests
 

 

 
7

 

 
7

Total other comprehensive income (loss) attributable to Aon shareholders
 
265

 
255

 
510

 
(765
)
 
265

Comprehensive income (loss) attributable to Aon shareholders
 
$
450

 
$
39

 
$
596

 
$
(635
)
 
$
450

Condensed Consolidating Statement of Comprehensive Income
 
 
Three months ended September 30, 2016
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Net income (loss)
 
$
316

 
$
(120
)
 
$
310

 
$
(180
)
 
$
326

Less: Net income attributable to noncontrolling interests
 

 

 
7

 

 
7

Net income (loss) attributable to Aon shareholders
 
316

 
(120
)
 
303

 
(180
)
 
319

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
 
Change in fair value of financial instruments
 

 
1

 
(1
)
 

 

Foreign currency translation adjustments
 

 
1

 
(87
)
 
(3
)
 
(89
)
Post-retirement benefit obligation
 

 
7

 
11

 

 
18

Total other comprehensive income (loss)
 

 
9

 
(77
)
 
(3
)
 
(71
)
Equity in other comprehensive income (loss) of subsidiaries, net of tax
 
(68
)
 
(83
)
 
(74
)
 
225

 

Less: Other comprehensive income attributable to noncontrolling interests
 

 

 

 

 

Total other comprehensive income (loss) attributable to Aon shareholders
 
(68
)
 
(74
)
 
(151
)
 
222

 
(71
)
Comprehensive income (loss) attributable to Aon shareholders
 
$
248

 
$
(194
)
 
$
152

 
$
42

 
$
248


Condensed Consolidating Statement of Comprehensive Income
 
 
Nine months ended September 30, 2017
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Net income (loss)
 
$
1,227

 
$
497

 
$
2,320

 
$
(2,769
)
 
$
1,275

Less: Net income attributable to noncontrolling interests
 

 

 
30

 

 
30

Net income (loss) attributable to Aon shareholders
 
1,227

 
497

 
2,290

 
(2,769
)
 
1,245

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
 
Change in fair value of financial instruments
 

 
3

 
10

 

 
13

Foreign currency translation adjustments
 

 

 
452

 
(18
)
 
434

Post-retirement benefit obligation
 

 
23

 
33

 

 
56

Total other comprehensive income (loss)
 

 
26

 
495

 
(18
)
 
503

Equity in other comprehensive income (loss) of subsidiaries, net of tax
 
518

 
480

 
506

 
(1,504
)
 

Less: Other comprehensive income attributable to noncontrolling interests
 

 

 
3

 

 
3

Total other comprehensive income (loss) attributable to Aon shareholders
 
518

 
506

 
998

 
(1,522
)
 
500

Comprehensive income (loss) attributable to Aon shareholders
 
$
1,745

 
$
1,003

 
$
3,288

 
$
(4,291
)
 
$
1,745

Condensed Consolidating Statement of Comprehensive Income
 
 
Nine months ended September 30, 2016
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
Net income (loss)
 
$
945

 
$
268

 
$
1,777

 
$
(2,019
)
 
$
971

Less: Net income attributable to noncontrolling interests
 

 

 
27

 

 
27

Net income (loss) attributable to Aon shareholders
 
945

 
268

 
1,750

 
(2,019
)
 
944

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
 
Change in fair value of financial instruments
 

 
1

 
(12
)
 

 
(11
)
Foreign currency translation adjustments
 
(2
)
 
22

 
(248
)
 
1

 
(227
)
Post-retirement benefit obligation
 

 
23

 
(155
)
 

 
(132
)
Total other comprehensive income (loss)
 
(2
)
 
46

 
(415
)
 
1

 
(370
)
Equity in other comprehensive income (loss) of subsidiaries, net of tax
 
(369
)
 
(425
)
 
(379
)
 
1,173

 

Less: Other comprehensive income attributable to noncontrolling interests
 

 

 

 

 

Total other comprehensive income (loss) attributable to Aon shareholders
 
(371
)
 
(379
)
 
(794
)
 
1,174

 
(370
)
Comprehensive income (loss) attributable to Aon shareholders
 
$
574

 
$
(111
)
 
$
956

 
$
(845
)
 
$
574



Condensed Consolidating Statement of Financial Position
 
 
As of September 30, 2017
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
ASSETS
 
 

 
 

 
 

 
 

 
 

CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$

 
$
3,110

 
$
802

 
$
(3,163
)
 
$
749

Short-term investments
 

 
1,467

 
173

 

 
1,640

Receivables, net
 

 
2

 
2,066

 

 
2,068

Fiduciary assets
 

 

 
9,292

 

 
9,292

Intercompany receivables
 
110

 
4,860

 
12,436

 
(17,406
)
 

Other current assets
 

 
37

 
481

 

 
518

Current assets of discontinued operations
 

 

 

 

 

Total Current Assets
 
110

 
9,476

 
25,250

 
(20,569
)
 
14,267

Goodwill
 

 

 
7,888

 

 
7,888

Intangible assets, net
 

 

 
1,341

 

 
1,341

Fixed assets, net
 

 

 
545

 

 
545

Deferred tax assets
 
135

 
664

 
173

 
(407
)
 
565

Intercompany receivables
 
391

 
261

 
8,728

 
(9,380
)
 

Prepaid pension
 

 
5

 
1,015

 

 
1,020

Other non-current assets
 
1

 
49

 
248

 

 
298

Investment in subsidiary
 
11,900

 
17,748

 
509

 
(30,157
)
 

Non-current assets of discontinued operations
 

 

 

 

 

TOTAL ASSETS
 
$
12,537

 
$
28,203

 
$
45,697

 
$
(60,513
)
 
$
25,924

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 

 
 

 
 

 
 

 
 

LIABILITIES
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
 
$
2,929

 
$
37

 
$
1,785

 
$
(3,163
)
 
$
1,588

Short-term debt and current portion of long-term debt
 

 

 
305

 

 
305

Fiduciary liabilities
 

 

 
9,292

 

 
9,292

Intercompany payables
 
147

 
15,951

 
1,308

 
(17,406
)
 

Other current liabilities
 
24

 
54

 
1,211

 

 
1,289

Current liabilities of discontinued operations
 

 

 

 

 

Total Current Liabilities
 
3,100

 
16,042

 
13,901

 
(20,569
)
 
12,474

Long-term debt
 
4,247

 
1,414

 
1

 

 
5,662

Deferred tax liabilities
 

 

 
490

 
(407
)
 
83

Pension, other post-retirement and other post-employment liabilities
 

 
1,234

 
378

 

 
1,612

Intercompany payables
 

 
8,894

 
486

 
(9,380
)
 

Other non-current liabilities
 
15

 
110

 
721

 

 
846

Non-current liabilities of discontinued operations
 

 

 

 

 

TOTAL LIABILITIES
 
7,362

 
27,694

 
15,977

 
(30,356
)
 
20,677

 
 
 
 
 
 
 
 
 
 
 
TOTAL AON SHAREHOLDERS’ EQUITY
 
5,175

 
509

 
29,648

 
(30,157
)
 
5,175

Noncontrolling interests
 

 

 
72

 

 
72

TOTAL EQUITY
 
5,175

 
509

 
29,720

 
(30,157
)
 
5,247

TOTAL LIABILITIES AND EQUITY
 
$
12,537

 
$
28,203

 
$
45,697

 
$
(60,513
)
 
$
25,924

Condensed Consolidating Statement of Financial Position
 
 
As of December 31, 2016
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
ASSETS
 
 

 
 

 
 

 
 

 
 

CURRENT 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
)
 

Other current assets
 

 
25

 
222

 

 
247

Current assets of discontinued operations
 

 

 
1,118

 

 
1,118

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

Deferred tax assets
 
134

 
726

 
171

 
(706
)
 
325

Intercompany receivables
 
366

 
261

 
8,711

 
(9,338
)
 

Prepaid pension
 

 
5

 
853

 

 
858

Other non-current assets
 
2

 
119

 
239

 

 
360

Investment in subsidiary
 
10,107

 
17,131

 
(356
)
 
(26,882
)
 

Non-current assets of discontinued operations
 

 

 
2,076

 

 
2,076

TOTAL ASSETS
 
$
10,714

 
$
21,923

 
$
44,576

 
$
(50,598
)
 
$
26,615

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 

 
 

 
 

 
 

 
 

LIABILITIES
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
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
)
 

Other current liabilities
 

 
63

 
593

 

 
656

Current liabilities of discontinued operations
 

 

 
940

 

 
940

Total Current Liabilities
 
1,006

 
10,556

 
14,605

 
(13,672
)
 
12,495

Long-term debt
 
4,177

 
1,413

 
279

 

 
5,869

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
)
 

Other non-current liabilities
 
8

 
77

 
634

 

 
719

Non-current liabilities of discontinued operations
 

 

 
139

 

 
139

TOTAL LIABILITIES
 
5,191

 
22,279

 
17,281

 
(23,668
)
 
21,083

 
 
 
 
 
 
 
 
 
 
 
TOTAL AON SHAREHOLDERS’ EQUITY
 
5,523

 
(356
)
 
27,238

 
(26,930
)
 
5,475

Noncontrolling interests
 

 

 
57

 

 
57

TOTAL EQUITY
 
5,523

 
(356
)
 
27,295

 
(26,930
)
 
5,532

TOTAL LIABILITIES AND EQUITY
 
$
10,714

 
$
21,923

 
$
44,576

 
$
(50,598
)
 
$
26,615


Condensed Consolidating Statement of Cash Flows
 
 
Nine months ended September 30, 2017
 
 
Aon
 
Aon
 
Other
Non-Guarantor
 
Consolidating
 
 
(millions)
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES
 
 

 
 

 
 

 
 

 
 

Cash provided by (used for) operating activities - continuing operations
 
$
(135
)
 
$
999

 
$
987

 
$
(1,562
)
 
$
289

Cash provided by operating activities - discontinued operations
 

 

 
64

 

 
64

CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES
 
(135
)
 
999

 
1,051

 
(1,562
)
 
353

 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Proceeds from investments
 

 
576

 
11

 
(544
)
 
43

Payments for investments
 
(16
)
 
(25
)
 
(571
)
 
557

 
(55
)
Net purchases of short-term investments - non-fiduciary
 

 
(1,328
)
 
(16
)
 

 
(1,344
)
Acquisition of businesses, net of cash acquired
 

 
1

 
(173
)
 

 
(172
)
Sale of businesses, net of cash sold
 

 

 
4,194

 

 
4,194

Capital expenditures
 

 

 
(125
)
 

 
(125
)
Cash provided by (used for) investing activities - continuing operations
 
(16
)
 
(776
)
 
3,320

 
13

 
2,541

Cash used for investing activities - discontinued operations
 

 

 
(19
)
 

 
(19
)
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES
 
(16
)
 
(776
)
 
3,301

 
13

 
2,522

 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Share repurchase
 
(1,888
)
 

 

 

 
(1,888
)
Advances from (to) affiliates
 
2,722

 
1,304

 
(4,274
)
 
248

 

Issuance of shares for employee benefit plans
 
(118
)
 

 

 

 
(118
)
Issuance of debt
 
544

 
1,100

 
7

 

 
1,651

Repayment of debt
 
(835
)
 
(1,150
)
 
(13
)
 

 
(1,998
)
Cash dividends to shareholders
 
(274
)
 

 

 

 
(274
)
Noncontrolling interests and other financing activities
 

 

 
(21
)
 

 
(21
)
Cash provided by (used for) financing activities - continuing operations
 
151

 
1,254

 
(4,301
)
 
248

 
(2,648
)
Cash used for financing activities - discontinued operations
 

 

 

 

 

CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES
 
151

 
1,254

 
(4,301
)
 
248

 
(2,648
)
 
 
 
 
 
 
 
 
 
 
 
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
 

 

 
91

 

 
91

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 

 
1,477

 
142

 
(1,301
)
 
318

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR (1)
 

 
1,633

 
660

 
(1,862
)
 
431

CASH AND CASH EQUIVALENTS AT END OF PERIOD (2)
 
$

 
$
3,110

 
$
802

 
$
(3,163
)
 
$
749

(1)
Includes $5 million of discontinued operations at December 31, 2016.
(2)
There was no cash held by discontinued operations at September 30, 2017.

Condensed Consolidating Statement of Cash Flows
 
 
Nine months ended September 30, 2016
 
 
 
 
 
 
Other
 
 
 
 
 
 
Aon
 
Aon
 
Non-Guarantor
 
Consolidating
 
 
(millions) 
 
plc
 
Corporation
 
Subsidiaries
 
Adjustments
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES
 
 

 
 

 
 

 
 

 
 

Cash provided by (used for) operating activities - continuing operations
 
$
219

 
$
(664
)
 
$
1,597

 
$

 
$
1,152

Cash provided by operating activities - discontinued operations
 

 

 
323

 

 
323

CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES
 
219

 
(664
)
 
1,920

 

 
1,475

 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Proceeds from investments
 

 
19

 
12

 

 
31

Payments for investments
 

 
(25
)
 
(22
)
 

 
(47
)
Net sales of short-term investments - non-fiduciary
 

 
(99
)
 
(9
)
 

 
(108
)
Acquisition of businesses, net of cash acquired
 

 

 
(198
)
 

 
(198
)
Sale of businesses, net of cash sold
 

 

 
104

 

 
104

Capital expenditures
 

 

 
(107
)
 

 
(107
)
Cash provided by (used for) investing activities - continuing operations
 

 
(105
)
 
(220
)
 

 
(325
)
Cash used for investing activities - discontinued operations
 

 

 
(46
)
 

 
(46
)
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES
 

 
(105
)
 
(266
)
 

 
(371
)
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Share repurchase
 
(1,037
)
 

 

 

 
(1,037
)
Advances from (to) affiliates
 
166

 
356

 
(670
)
 
148

 

Issuance of shares for employee benefit plans
 
(70
)
 

 

 

 
(70
)
Issuance of debt
 
1,588

 
1,141

 

 

 
2,729

Repayment of debt
 
(608
)
 
(1,692
)
 
(8
)
 

 
(2,308
)
Cash dividends to shareholders
 
(258
)
 

 

 

 
(258
)
Noncontrolling interests and other financing activities
 

 

 
(71
)
 

 
(71
)
Cash provided by (used for) financing activities - continuing operations
 
(219
)
 
(195
)
 
(749
)
 
148

 
(1,015
)
Cash used for financing activities - discontinued operations
 

 

 

 

 

CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES
 
(219
)
 
(195
)
 
(749
)
 
148

 
(1,015
)
 
 
 
 
 
 
 
 
 
 
 
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
 

 

 
10

 

 
10

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 

 
(964
)
 
915

 
148

 
99

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR(1)
 

 
2,083

 
1,242

 
(2,941
)
 
384

CASH AND CASH EQUIVALENTS AT END OF PERIOD(2)
 
$

 
$
1,119

 
$
2,157

 
$
(2,793
)
 
$
483


(1)
Includes $2 million of discontinued operations at December 31, 2015.
(2)
Includes $3 million of discontinued operations at September 30, 2016.