XML 67 R53.htm IDEA: XBRL DOCUMENT v3.24.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2023
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information by Segment

Financial information relating to our segments for 2023, 2022 and 2021 is as follows (in millions):

 

Year Ended December 31, 2023

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Commissions

 

$

5,865.0

 

 

$

 

 

$

 

 

$

5,865

 

Fees

 

 

1,885.0

 

 

 

1,259.7

 

 

 

 

 

 

3,144.7

 

Supplemental revenues

 

 

314.2

 

 

 

 

 

 

 

 

 

314.2

 

Contingent revenues

 

 

235.3

 

 

 

 

 

 

 

 

 

235.3

 

Interest income, premium finance revenues and other income

 

 

337.7

 

 

 

27.9

 

 

 

1.7

 

 

 

367.3

 

Revenues before reimbursements

 

 

8,637.2

 

 

 

1,287.6

 

 

 

1.7

 

 

 

9,926.5

 

Reimbursements

 

 

 

 

 

145.4

 

 

 

 

 

 

145.4

 

Total revenues

 

 

8,637.2

 

 

 

1,433.0

 

 

 

1.7

 

 

 

10,071.9

 

Compensation

 

 

4,769.1

 

 

 

776.8

 

 

 

135.3

 

 

 

5,681.2

 

Operating

 

 

1,272.3

 

 

 

257.4

 

 

 

160.0

 

 

 

1,689.7

 

Reimbursements

 

 

 

 

 

145.4

 

 

 

 

 

 

145.4

 

Interest

 

 

 

 

 

 

 

 

296.7

 

 

 

296.7

 

Depreciation

 

 

124.4

 

 

 

35.9

 

 

 

4.9

 

 

 

165.2

 

Amortization

 

 

523.6

 

 

 

7.7

 

 

 

 

 

 

531.3

 

Change in estimated acquisition earnout payables

 

 

376.8

 

 

 

0.5

 

 

 

 

 

 

377.3

 

Total expenses

 

 

7,066.2

 

 

 

1,223.7

 

 

 

596.9

 

 

 

8,886.8

 

Earnings (loss) before income taxes

 

 

1,571.0

 

 

 

209.3

 

 

 

(595.2

)

 

 

1,185.1

 

Provision (benefit) for income taxes

 

 

401.6

 

 

 

55.3

 

 

 

(237.8

)

 

 

219.1

 

Net earnings (loss)

 

 

1,169.4

 

 

 

154.0

 

 

 

(357.4

)

 

 

966.0

 

Net earnings (loss) attributable to noncontrolling interests

 

 

6.3

 

 

 

 

 

 

(9.8

)

 

 

(3.5

)

Net earnings (loss) attributable to controlling interests

 

$

1,163.1

 

 

$

154.0

 

 

$

(347.6

)

 

$

969.5

 

Net foreign exchange loss

 

$

(0.3

)

 

$

(9.9

)

 

$

(0.1

)

 

$

(10.3

)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5,216.1

 

 

$

1,208.7

 

 

$

1.7

 

 

$

6,426.5

 

United Kingdom

 

 

1,946.5

 

 

 

47.6

 

 

 

 

 

 

1,994.1

 

Australia

 

 

312.1

 

 

 

154.7

 

 

 

 

 

 

466.8

 

Canada

 

 

397.7

 

 

 

6.2

 

 

 

 

 

 

403.9

 

New Zealand

 

 

192.2

 

 

 

15.8

 

 

 

 

 

 

208.0

 

Other foreign

 

 

572.6

 

 

 

 

 

 

 

 

 

572.6

 

Total revenues

 

$

8,637.2

 

 

$

1,433.0

 

 

$

1.7

 

 

$

10,071.9

 

At December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable assets:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

21,763.9

 

 

$

1,026.0

 

 

$

2,520.4

 

 

$

25,310.3

 

United Kingdom

 

 

15,999.7

 

 

 

129.9

 

 

 

 

 

 

16,129.6

 

Australia

 

 

1,969.7

 

 

 

469.2

 

 

 

 

 

 

2,438.9

 

Canada

 

 

1,692.9

 

 

 

4.1

 

 

 

 

 

 

1,697.0

 

New Zealand

 

 

773.1

 

 

 

20.1

 

 

 

 

 

 

793.2

 

Other foreign

 

 

5,246.8

 

 

 

 

 

 

 

 

 

5,246.8

 

Total identifiable assets

 

$

47,446.1

 

 

$

1,649.3

 

 

$

2,520.4

 

 

$

51,615.8

 

Goodwill - net

 

$

11,217.8

 

 

$

238.8

 

 

$

19.0

 

 

$

11,475.6

 

Amortizable intangible assets - net

 

 

4,427.9

 

 

 

205.4

 

 

 

 

 

 

4,633.3

 

 

Year Ended December 31, 2022

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Commissions

 

$

5,187.4

 

 

$

 

 

$

 

 

$

5,187.4

 

Fees

 

 

1,476.9

 

 

 

1,090.8

 

 

 

 

 

 

2,567.7

 

Supplemental revenues

 

 

284.7

 

 

 

 

 

 

 

 

 

284.7

 

Contingent revenues

 

 

207.3

 

 

 

 

 

 

 

 

 

207.3

 

Interest income, premium finance revenues and other income

 

 

147.5

 

 

 

1.8

 

 

 

0.7

 

 

 

150.0

 

Revenue from clean coal activities

 

 

 

 

 

 

 

 

23.0

 

 

 

23.0

 

Revenues before reimbursements

 

 

7,303.8

 

 

 

1,092.6

 

 

 

23.7

 

 

 

8,420.1

 

Reimbursements

 

 

 

 

 

130.5

 

 

 

 

 

 

130.5

 

Total revenues

 

 

7,303.8

 

 

 

1,223.1

 

 

 

23.7

 

 

 

8,550.6

 

Compensation

 

 

4,024.7

 

 

 

664.9

 

 

 

110.2

 

 

 

4,799.8

 

Operating

 

 

1,039.9

 

 

 

233.9

 

 

 

57.1

 

 

 

1,330.9

 

Reimbursements

 

 

 

 

 

130.5

 

 

 

 

 

 

130.5

 

Cost of revenues from clean coal activities

 

 

 

 

 

 

 

 

22.9

 

 

 

22.9

 

Interest

 

 

 

 

 

 

 

 

256.9

 

 

 

256.9

 

Depreciation

 

 

103.6

 

 

 

37.8

 

 

 

3.3

 

 

 

144.7

 

Amortization

 

 

448.7

 

 

 

6.2

 

 

 

 

 

 

454.9

 

Change in estimated acquisition earnout payables

 

 

90.4

 

 

 

(7.4

)

 

 

 

 

 

83.0

 

Total expenses

 

 

5,707.3

 

 

 

1,065.9

 

 

 

450.4

 

 

 

7,223.6

 

Earnings (loss) before income taxes

 

 

1,596.5

 

 

 

157.2

 

 

 

(426.7

)

 

 

1,327.0

 

Provision (benefit) for income taxes

 

 

394.7

 

 

 

41.4

 

 

 

(225.1

)

 

 

211.0

 

Net earnings (loss)

 

 

1,201.8

 

 

 

115.8

 

 

 

(201.6

)

 

 

1,116.0

 

Net earnings (loss) attributable to noncontrolling interests

 

 

4.4

 

 

 

 

 

 

(2.6

)

 

 

1.8

 

Net earnings (loss) attributable to controlling interests

 

$

1,197.4

 

 

$

115.8

 

 

$

(199.0

)

 

$

1,114.2

 

Net foreign exchange gain

 

$

2.6

 

 

$

31.4

 

 

$

 

 

$

34.0

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

4,503.9

 

 

$

1,029.6

 

 

$

23.7

 

 

$

5,557.2

 

United Kingdom

 

 

1,544.3

 

 

 

44.1

 

 

 

 

 

 

1,588.4

 

Australia

 

 

281.8

 

 

 

129.1

 

 

 

 

 

 

410.9

 

Canada

 

 

356.0

 

 

 

5.9

 

 

 

 

 

 

361.9

 

New Zealand

 

 

166.9

 

 

 

14.4

 

 

 

 

 

 

181.3

 

Other foreign

 

 

450.9

 

 

 

 

 

 

 

 

 

450.9

 

Total revenues

 

$

7,303.8

 

 

$

1,223.1

 

 

$

23.7

 

 

$

8,550.6

 

At December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable assets:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

17,485.3

 

 

$

914.5

 

 

$

2,540.8

 

 

$

20,940.6

 

United Kingdom

 

 

9,338.5

 

 

 

115.9

 

 

 

 

 

 

9,454.4

 

Australia

 

 

1,792.1

 

 

 

89.0

 

 

 

 

 

 

1,881.1

 

Canada

 

 

1,465.3

 

 

 

4.4

 

 

 

 

 

 

1,469.7

 

New Zealand

 

 

730.9

 

 

 

18.8

 

 

 

 

 

 

749.7

 

Other foreign

 

 

3,862.9

 

 

 

 

 

 

 

 

 

3,862.9

 

Total identifiable assets

 

$

34,675.0

 

 

$

1,142.6

 

 

$

2,540.8

 

 

$

38,358.4

 

Goodwill - net

 

$

9,358.1

 

 

$

112.2

 

 

$

19.1

 

 

$

9,489.4

 

Amortizable intangible assets - net

 

 

3,325.9

 

 

 

46.2

 

 

 

 

 

 

3,372.1

 

 

Year Ended December 31, 2021

 

Brokerage

 

 

Risk
Management

 

 

Corporate

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Commissions

 

$

4,132.3

 

 

$

 

 

$

 

 

$

4,132.3

 

Fees

 

 

1,296.9

 

 

 

967.2

 

 

 

 

 

 

2,264.1

 

Supplemental revenues

 

 

248.7

 

 

 

 

 

 

 

 

 

248.7

 

Contingent revenues

 

 

188.0

 

 

 

 

 

 

 

 

 

188.0

 

Interest income, premium finance revenues and other income

 

 

101.6

 

 

 

0.4

 

 

 

0.5

 

 

 

102.5

 

Revenue from clean coal activities

 

 

 

 

 

 

 

 

1,140.8

 

 

 

1,140.8

 

Revenues before reimbursements

 

 

5,967.5

 

 

 

967.6

 

 

 

1,141.3

 

 

 

8,076.4

 

Reimbursements

 

 

 

 

 

133.0

 

 

 

 

 

 

133.0

 

Total revenues

 

 

5,967.5

 

 

 

1,100.6

 

 

 

1,141.3

 

 

 

8,209.4

 

Compensation

 

 

3,252.4

 

 

 

580.7

 

 

 

94.4

 

 

 

3,927.5

 

Operating

 

 

757.9

 

 

 

209.8

 

 

 

104.7

 

 

 

1,072.4

 

Reimbursements

 

 

 

 

 

133.0

 

 

 

 

 

 

133.0

 

Cost of revenues from clean coal activities

 

 

 

 

 

 

 

 

1,173.2

 

 

 

1,173.2

 

Interest

 

 

 

 

 

 

 

 

226.1

 

 

 

226.1

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

16.2

 

 

 

16.2

 

Depreciation

 

 

87.8

 

 

 

46.2

 

 

 

17.2

 

 

 

151.2

 

Amortization

 

 

407.6

 

 

 

7.5

 

 

 

 

 

 

415.1

 

Change in estimated acquisition earnout payables

 

 

116.3

 

 

 

3.3

 

 

 

 

 

 

119.6

 

Total expenses

 

 

4,622.0

 

 

 

980.5

 

 

 

1,631.8

 

 

 

7,234.3

 

Earnings (loss) before income taxes

 

 

1,345.5

 

 

 

120.1

 

 

 

(490.5

)

 

 

975.1

 

Provision (benefit) for income taxes

 

 

328.9

 

 

 

30.6

 

 

 

(339.4

)

 

 

20.1

 

Net earnings (loss)

 

 

1,016.6

 

 

 

89.5

 

 

 

(151.1

)

 

 

955.0

 

Net earnings attributable to noncontrolling interests

 

 

8.4

 

 

 

 

 

 

39.8

 

 

 

48.2

 

Net earnings (loss) attributable to controlling interests

 

$

1,008.2

 

 

$

89.5

 

 

$

(190.9

)

 

$

906.8

 

Net foreign exchange loss

 

$

(1.7

)

 

$

-

 

 

$

(0.6

)

 

$

(2.3

)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,804.8

 

 

$

910.7

 

 

$

1,141.3

 

 

$

5,856.8

 

United Kingdom

 

 

1,199.0

 

 

 

46.0

 

 

 

 

 

 

1,245.0

 

Australia

 

 

252.6

 

 

 

123.5

 

 

 

 

 

 

376.1

 

Canada

 

 

302.2

 

 

 

5.8

 

 

 

 

 

 

308.0

 

New Zealand

 

 

162.4

 

 

 

14.6

 

 

 

 

 

 

177.0

 

Other foreign

 

 

246.5

 

 

 

 

 

 

 

 

 

246.5

 

Total revenues

 

$

5,967.5

 

 

$

1,100.6

 

 

$

1,141.3

 

 

$

8,209.4

 

At December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable assets:

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

15,136.5

 

 

$

790.2

 

 

$

2,632.6

 

 

$

18,559.3

 

United Kingdom

 

 

8,170.7

 

 

 

134.1

 

 

 

 

 

 

8,304.8

 

Australia

 

 

1,674.3

 

 

 

84.7

 

 

 

 

 

 

1,759.0

 

Canada

 

 

1,427.2

 

 

 

4.4

 

 

 

 

 

 

1,431.6

 

New Zealand

 

 

754.5

 

 

 

20.4

 

 

 

 

 

 

774.9

 

Other foreign

 

 

2,406.5

 

 

 

 

 

 

 

 

 

2,406.5

 

Total identifiable assets

 

$

29,569.7

 

 

$

1,033.8

 

 

$

2,632.6

 

 

$

33,236.1

 

Goodwill - net

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

Amortizable intangible assets - net

 

 

3,906.1

 

 

 

47.9

 

 

 

 

 

 

3,954.0