XML 100 R86.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenue    
Total revenue $ 3,143 $ 3,090
Expenses    
Compensation and benefits 1,584 1,616
Information technology 117 115
Premises 87 93
Depreciation of fixed assets 40 39
Amortization and impairment of intangible assets 97 110
Other general expenses 346 318
Total operating expenses 2,271 2,291
Operating income 872 799
Interest income 2 4
Interest expense (72) (70)
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) 0 (15)
Income from continuing operations before income taxes 802 718
Income tax expense (benefit) 126 114
Net income from continuing operations 676 604
Net income from discontinued operations 0 6
Net income (loss) before equity in earnings of subsidiaries 676 610
Equity in earnings of subsidiaries 0 0
Net income 676 610
Less: Net income attributable to noncontrolling interests 17 16
Net income attributable to Aon shareholders 659 594
Aon plc    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 20 19
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 1
Total operating expenses 20 20
Operating income (20) (20)
Interest income 0 0
Interest expense (46) (49)
Intercompany interest income (expense) 4 4
Intercompany other income (expense) 31 (53)
Other income (expense) 5 (25)
Income from continuing operations before income taxes (26) (143)
Income tax expense (benefit) (5) (16)
Net income from continuing operations (21) (127)
Net income from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (21) (127)
Equity in earnings of subsidiaries 682 718
Net income 661 591
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 661 591
Aon Corporation    
Revenue    
Total revenue 0 0
Expenses    
Compensation and benefits 8 1
Information technology 0 0
Premises 4 0
Depreciation of fixed assets 0 0
Amortization and impairment of intangible assets 0 0
Other general expenses (4) 0
Total operating expenses 8 1
Operating income (8) (1)
Interest income 9 14
Interest expense (28) (24)
Intercompany interest income (expense) (116) (128)
Intercompany other income (expense) (99) (5)
Other income (expense) (11) (6)
Income from continuing operations before income taxes (253) (150)
Income tax expense (benefit) (42) (27)
Net income from continuing operations (211) (123)
Net income from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (211) (123)
Equity in earnings of subsidiaries 724 705
Net income 513 582
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders 513 582
Other Non-Guarantor Subsidiaries    
Revenue    
Total revenue 3,143 3,090
Expenses    
Compensation and benefits 1,556 1,596
Information technology 117 115
Premises 83 93
Depreciation of fixed assets 40 39
Amortization and impairment of intangible assets 97 110
Other general expenses 350 317
Total operating expenses 2,243 2,270
Operating income 900 820
Interest income 0 0
Interest expense (5) (7)
Intercompany interest income (expense) 112 124
Intercompany other income (expense) 68 58
Other income (expense) 8 13
Income from continuing operations before income taxes 1,083 1,008
Income tax expense (benefit) 173 157
Net income from continuing operations 910 851
Net income from discontinued operations 0 6
Net income (loss) before equity in earnings of subsidiaries 910 857
Equity in earnings of subsidiaries 513 582
Net income 1,423 1,439
Less: Net income attributable to noncontrolling interests 17 16
Net income attributable to Aon shareholders 1,406 1,423
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 (7) (10)
Interest expense 7 10
Intercompany interest income (expense) 0 0
Intercompany other income (expense) 0 0
Other income (expense) (2) 3
Income from continuing operations before income taxes (2) 3
Income tax expense (benefit) 0 0
Net income from continuing operations (2) 3
Net income from discontinued operations 0 0
Net income (loss) before equity in earnings of subsidiaries (2) 3
Equity in earnings of subsidiaries (1,919) (2,005)
Net income (1,921) (2,002)
Less: Net income attributable to noncontrolling interests 0 0
Net income attributable to Aon shareholders $ (1,921) $ (2,002)