XML 31 R17.htm IDEA: XBRL DOCUMENT v3.24.0.1
Intangible Assets
12 Months Ended
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets

7. Intangible Assets

The carrying amount of goodwill at December 31, 2023 and 2022 allocated by domestic and foreign operations is as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

At December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

6,304.5

 

 

$

74.8

 

 

$

 

 

$

6,379.3

 

United Kingdom

 

 

2,493.4

 

 

 

18.5

 

 

 

 

 

 

2,511.9

 

Canada

 

 

623.7

 

 

 

 

 

 

 

 

 

623.7

 

Australia

 

 

514.6

 

 

 

135.9

 

 

 

 

 

 

650.5

 

New Zealand

 

 

204.2

 

 

 

9.6

 

 

 

 

 

 

213.8

 

Other foreign

 

 

1,077.4

 

 

 

 

 

 

19.0

 

 

 

1,096.4

 

Total goodwill - net

 

$

11,217.8

 

 

$

238.8

 

 

$

19.0

 

 

$

11,475.6

 

At December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5,065.7

 

 

$

74.8

 

 

$

 

 

$

5,140.5

 

United Kingdom

 

 

2,180.2

 

 

 

17.7

 

 

 

 

 

 

2,197.9

 

Canada

 

 

569.7

 

 

 

 

 

 

 

 

 

569.7

 

Australia

 

 

467.6

 

 

 

10.2

 

 

 

 

 

 

477.8

 

New Zealand

 

 

203.8

 

 

 

9.5

 

 

 

 

 

 

213.3

 

Other foreign

 

 

871.1

 

 

 

 

 

 

19.1

 

 

 

890.2

 

Total goodwill - net

 

$

9,358.1

 

 

$

112.2

 

 

$

19.1

 

 

$

9,489.4

 

 

The changes in the carrying amount of goodwill for 2023 and 2022 are as follows (in millions):

 

 

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

Balance as of December 31, 2021

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

Goodwill acquired during the year

 

 

693.9

 

 

 

16.0

 

 

 

 

 

 

709.9

 

Goodwill adjustments related to appraisals and other acquisition
   adjustments

 

 

428.3

 

 

 

(1.6

)

 

 

0.2

 

 

 

426.9

 

Foreign currency translation adjustments during the year

 

 

(308.7

)

 

 

(3.1

)

 

 

(1.8

)

 

 

(313.6

)

Balance as of December 31, 2022

 

 

9,358.1

 

 

 

112.2

 

 

 

19.1

 

 

 

9,489.4

 

Goodwill acquired during the year

 

 

1,667.4

 

 

 

121.8

 

 

 

 

 

 

1,789.2

 

Goodwill adjustments related to appraisals and other acquisition
   adjustments

 

 

20.0

 

 

 

(0.1

)

 

 

 

 

 

19.9

 

Foreign currency translation adjustments during the year

 

 

172.3

 

 

 

4.9

 

 

 

(0.1

)

 

 

177.1

 

Balance as of December 31, 2023

 

$

11,217.8

 

 

$

238.8

 

 

$

19.0

 

 

$

11,475.6

 

 

 

Major classes of amortizable intangible assets consist of the following (in millions):

 

 

 

December 31,

 

 

 

2023

 

 

2022

 

Expiration lists

 

$

8,222.8

 

 

$

6,472.3

 

Accumulated amortization - expiration lists

 

 

(3,733.2

)

 

 

(3,178.5

)

 

 

4,489.6

 

 

 

3,293.8

 

Non-compete agreements

 

 

112.2

 

 

 

91.3

 

Accumulated amortization - non-compete agreements

 

 

(74.9

)

 

 

(67.5

)

 

 

37.3

 

 

 

23.8

 

Trade names

 

 

171.8

 

 

 

108.5

 

Accumulated amortization - trade names

 

 

(65.4

)

 

 

(54.0

)

 

 

106.4

 

 

 

54.5

 

Net amortizable assets

 

$

4,633.3

 

 

$

3,372.1

 

 

Estimated aggregate amortization expense for each of the next five years is as follows (in millions):

 

2024

 

$

623.2

 

2025

 

 

580.7

 

2026

 

 

537.7

 

2027

 

 

500.5

 

2028

 

 

459.2

 

Thereafter

 

 

1,932.0

 

Total

 

$

4,633.3