XML 19 R88.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantee of Registered Securities - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenue                
Total revenue $ 2,379     $ 2,349     $ 8,128 $ 8,000
Expenses                
Compensation and benefits 1,368     1,392     4,453 4,502
Information technology 120     125     363 363
Premises 76     94     248 283
Depreciation of fixed assets 44     40     124 126
Amortization and impairment of intangible assets 101     100     295 492
Other general expenses 310     336     1,000 1,189
Total operating expenses 2,019     2,087     6,483 6,955
Operating income (loss) 360     262     1,645 1,045
Interest income 1     0     4 5
Interest expense (78)     (69)     (227) (208)
Intercompany interest income (expense) 0     0     0 0
Intercompany other income (expense) 0     0     0 0
Other income (expense) 2     1     8 (17)
Income (loss) from continuing operations before income taxes 285     194     1,430 825
Income tax expense (benefit) 56     39     238 9
Net income from continuing operations 229     155     1,192 816
Net income (loss) from discontinued operations (1)     (2)     (1) 5
Net income (loss) before equity in earnings of subsidiaries 228     153     1,191 821
Equity in earnings of subsidiaries 0     0     0 0
Net income 228 $ 287 $ 676 153 $ 58 $ 610 1,191 821
Less: Net income attributable to noncontrolling interests 6     6     33 32
Net income attributable to Aon shareholders 222     147     1,158 789
Aon plc                
Revenue                
Total revenue 0     0     0 0
Expenses                
Compensation and benefits 12     13     54 47
Information technology 0     0     0 0
Premises 0     0     0 0
Depreciation of fixed assets 0     0     0 0
Amortization and impairment of intangible assets 0     0     0 0
Other general expenses 2     0     5 3
Total operating expenses 14     13     59 50
Operating income (loss) (14)     (13)     (59) (50)
Interest income 0     0     0 0
Interest expense (47)     (52)     (138) (149)
Intercompany interest income (expense) 4     4     11 11
Intercompany other income (expense) (70)     245     98 99
Other income (expense) 39     (5)     33 18
Income (loss) from continuing operations before income taxes (88)     179     (55) (71)
Income tax expense (benefit) (2)     (8)     (7) (27)
Net income from continuing operations (86)     187     (48) (44)
Net income (loss) from discontinued operations 0     0     0 0
Net income (loss) before equity in earnings of subsidiaries (86)     187     (48) (44)
Equity in earnings of subsidiaries 330     (42)     1,223 846
Net income 244     145     1,175 802
Less: Net income attributable to noncontrolling interests 0     0     0 0
Net income attributable to Aon shareholders 244     145     1,175 802
Aon Corporation                
Revenue                
Total revenue 0     0     0 0
Expenses                
Compensation and benefits 2     3     14 5
Information technology 0     0     0 0
Premises 4     0     17 0
Depreciation of fixed assets 0     0     0 0
Amortization and impairment of intangible assets 0     0     0 0
Other general expenses 1     (1)     3 90
Total operating expenses 7     2     34 95
Operating income (loss) (7)     (2)     (34) (95)
Interest income 11     15     29 44
Interest expense (35)     (26)     (97) (75)
Intercompany interest income (expense) (116)     (128)     (348) (385)
Intercompany other income (expense) (9)     (245)     (272) (240)
Other income (expense) (22)     (3)     (47) (29)
Income (loss) from continuing operations before income taxes (178)     (389)     (769) (780)
Income tax expense (benefit) (35)     (67)     (141) (144)
Net income from continuing operations (143)     (322)     (628) (636)
Net income (loss) from discontinued operations 0     0     0 0
Net income (loss) before equity in earnings of subsidiaries (143)     (322)     (628) (636)
Equity in earnings of subsidiaries 107     (42)     1,132 870
Net income (36)     (364)     504 234
Less: Net income attributable to noncontrolling interests 0     0     0 0
Net income attributable to Aon shareholders (36)     (364)     504 234
Other Non-Guarantor Subsidiaries                
Revenue                
Total revenue 2,379     2,349     8,128 8,000
Expenses                
Compensation and benefits 1,354     1,376     4,385 4,450
Information technology 120     125     363 363
Premises 72     94     231 283
Depreciation of fixed assets 44     40     124 126
Amortization and impairment of intangible assets 101     100     295 492
Other general expenses 307     337     992 1,096
Total operating expenses 1,998     2,072     6,390 6,810
Operating income (loss) 381     277     1,738 1,190
Interest income 0     0     0 0
Interest expense (6)     (6)     (17) (23)
Intercompany interest income (expense) 112     124     337 374
Intercompany other income (expense) 79     0     174 141
Other income (expense) 7     7     39 7
Income (loss) from continuing operations before income taxes 573     402     2,271 1,689
Income tax expense (benefit) 93     114     386 180
Net income from continuing operations 480     288     1,885 1,509
Net income (loss) from discontinued operations (1)     (2)     (1) 5
Net income (loss) before equity in earnings of subsidiaries 479     286     1,884 1,514
Equity in earnings of subsidiaries (36)     (364)     504 234
Net income 443     (78)     2,388 1,748
Less: Net income attributable to noncontrolling interests 6     6     33 32
Net income attributable to Aon shareholders 437     (84)     2,355 1,716
Consolidation Adjustments                
Revenue                
Total revenue 0     0     0 0
Expenses                
Compensation and benefits 0     0     0 0
Information technology 0     0     0 0
Premises 0     0     0 0
Depreciation of fixed assets 0     0     0 0
Amortization and impairment of intangible assets 0     0     0 0
Other general expenses 0     0     0 0
Total operating expenses 0     0     0 0
Operating income (loss) 0     0     0 0
Interest income (10)     (15)     (25) (39)
Interest expense 10     15     25 39
Intercompany interest income (expense) 0     0     0 0
Intercompany other income (expense) 0     0     0 0
Other income (expense) (22)     2     (17) (13)
Income (loss) from continuing operations before income taxes (22)     2     (17) (13)
Income tax expense (benefit) 0     0     0 0
Net income from continuing operations (22)     2     (17) (13)
Net income (loss) from discontinued operations 0     0     0 0
Net income (loss) before equity in earnings of subsidiaries (22)     2     (17) (13)
Equity in earnings of subsidiaries (401)     448     (2,859) (1,950)
Net income (423)     450     (2,876) (1,963)
Less: Net income attributable to noncontrolling interests 0     0     0 0
Net income attributable to Aon shareholders $ (423)     $ 450     $ (2,876) $ (1,963)