XML 101 R86.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Revenue    
Total revenue $ 3,090 $ 2,381
Expenses    
Compensation and benefits 1,616 1,469
Information technology 115 88
Premises 93 84
Depreciation of fixed assets 39 54
Amortization and impairment of intangible assets 110 43
Other general expenses 318 308
Total operating expenses 2,291 2,046
Operating income 799 335
Interest income 4 2
Interest expense (70) (70)
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) (15) (2)
Income from continuing operations before income taxes 718 265
Income tax expense (benefit) 114 0
Net income from continuing operations 604 265
Net income from discontinued operations 6 40
Net income (loss) before equity in earnings of subsidiaries 610 305
Equity in earnings of subsidiaries, net of tax 0 0
Net income 610 305
Less: Net income attributable to noncontrolling interests 16 14
Net income attributable to Aon shareholders 594 291
Aon plc    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 19 52
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization and impairment of intangible assets 0 0
Other general expenses 1 5
Total operating expenses 20 57
Operating income (20) (57)
Interest income 0 0
Interest expense (49) (45)
Intercompany interest income (expense) 4 3
Intercompany other income (expense) (71) (50)
Other income (expense) (7) (10)
Income from continuing operations before income taxes (143) (159)
Income tax expense (benefit) (16) (14)
Net income from continuing operations (127) (145)
Net income from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (127) (145)
Equity in earnings of subsidiaries, net of tax 718 428
Net income 591 283
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 591 283
Aon Corporation    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 1 3
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization and impairment of intangible assets 0 0
Other general expenses 0 2
Total operating expenses 1 5
Operating income (1) (5)
Interest income 14 6
Interest expense (24) (24)
Intercompany interest income (expense) (128) (136)
Intercompany other income (expense) (5) 7
Other income (expense) (6) 9
Income from continuing operations before income taxes (150) (143)
Income tax expense (benefit) (27) (54)
Net income from continuing operations (123) (89)
Net income from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (123) (89)
Equity in earnings of subsidiaries, net of tax 704 271
Net income 581 182
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 581 182
Other Non-Guarantor Subsidiaries    
Revenue    
Total revenue 3,090 2,381
Expenses    
Compensation and benefits 1,596 1,414
Information technology 115 88
Premises 93 84
Depreciation of fixed assets 39 54
Amortization and impairment of intangible assets 110 43
Other general expenses 317 301
Total operating expenses 2,270 1,984
Operating income 820 397
Interest income 0 (2)
Interest expense (7) (3)
Intercompany interest income (expense) 124 133
Intercompany other income (expense) 76 43
Other income (expense) (5) (9)
Income from continuing operations before income taxes 1,008 559
Income tax expense (benefit) 157 68
Net income from continuing operations 851 491
Net income from discontinued operations 6 40
Net income (loss) before equity in earnings of subsidiaries 857 531
Equity in earnings of subsidiaries, net of tax 581 182
Net income 1,438 713
Less: Net income attributable to noncontrolling interests 16 14
Net income attributable to Aon shareholders 1,422 699
Consolidation Adjustments    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 0 0
Information technology 0 0
Premises 0 0
Depreciation of fixed assets 0 0
Amortization and impairment of intangible assets 0 0
Other general expenses 0 0
Total operating expenses 0 0
Operating income 0 0
Interest income (10) (2)
Interest expense 10 2
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) 3 8
Income from continuing operations before income taxes 3 8
Income tax expense (benefit) 0 0
Net income from continuing operations 3 8
Net income from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries 3 8
Equity in earnings of subsidiaries, net of tax (2,003) (881)
Net income (2,000) (873)
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders $ (2,000) $ (873)