XML 85 R15.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Intangible Assets
12 Months Ended
Dec. 31, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets
7.
Intangible Assets
The carrying amount of goodwill at December 31, 2019 and 2018 allocated by domestic and foreign operations is as follows (in millions):
 
 
 
Risk
 
 
 
 
 
 
Brokerage
 
 
Management
 
 
Corporate
 
 
Total
 
   
     
     
     
 
At December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
United States
  $
3,163.8
    $
33.1
    $
—  
    $
3,196.9
 
United Kingdom
   
1,177.8
     
12.9
     
—  
     
1,190.7
 
Canada
   
454.4
     
—  
     
—  
     
454.4
 
Australia
   
416.5
     
10.5
     
—  
     
427.0
 
New Zealand
   
208.0
     
10.1
     
—  
     
218.1
 
Other foreign
   
128.4
     
—  
     
3.0
     
131.4
 
                                 
Total goodwill - net
  $
5,548.9
    $
66.6
    $
3.0
    $
5,618.5
 
                                 
At December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
United States
  $
2,715.3
    $
29.6
    $
—  
    $
2,744.9
 
United Kingdom
   
753.7
     
9.2
     
—  
     
762.9
 
Canada
   
378.6
     
—  
     
—  
     
378.6
 
Australia
   
406.3
     
0.3
     
—  
     
406.6
 
New Zealand
   
209.6
     
10.2
     
—  
     
219.8
 
Other foreign
   
110.1
     
—  
     
2.7
     
112.8
 
                                 
Total goodwill - net
  $
4,573.6
    $
49.3
    $
2.7
    $
4,625.6
 
                                 
78

 
The changes in the carrying amount of goodwill for 2019 and 2018 are as follows (in millions):
 
 
 
Risk
 
 
 
 
 
 
Brokerage
 
 
Management
 
 
Corporate
 
 
Total
 
Balance as of December 31, 2017
  $
4,119.2
    $
42.6
    $
3.0
    $
4,164.8
 
Goodwill acquired during the year
   
574.7
     
9.9
     
—  
     
584.6
 
Goodwill adjustments related to appraisals and other acquisition adjustments
   
2.2
     
(2.3
)    
—  
     
(0.1
)
Foreign currency translation adjustments during the year
   
(122.5
)    
(0.9
)    
(0.3
)    
(123.7
)
                                 
Balance as of December 31, 2018
   
4,573.6
     
49.3
     
2.7
     
4,625.6
 
Goodwill acquired during the year
   
958.4
     
16.9
     
0.4
     
975.7
 
Goodwill adjustments related to appraisals and other acquisition adjustments
   
0.2
     
(0.2
)    
—  
     
—  
 
Goodwill
written-off
related to sales of business
   
(7.2
)    
—  
     
—  
     
(7.2
)
Foreign currency translation adjustments during the year
   
23.9
     
0.6
     
(0.1
)    
24.4
 
                                 
Balance as of December 31, 2019
  $
5,548.9
    $
66.6
    $
3.0
    $
5,618.5
 
                                 
Major classes of amortizable intangible assets consist of the following (in millions):
 
December 31,
 
 
2019
 
 
2018
 
Expiration lists
  $
4,246.0
    $
3,379.4
 
Accumulated amortization - expiration lists
   
(2,004.3
)    
(1,676.8
)
                 
   
2,241.7
     
1,702.6
 
                 
Non-compete
agreements
   
68.4
     
58.0
 
Accumulated amortization -
non-compete
agreements
   
(52.5
)    
(48.5
)
                 
   
15.9
     
9.5
 
                 
Trade names
   
91.8
     
86.0
 
Accumulated amortization - trade names
   
(30.7
)    
(25.1
)
                 
   
61.1
     
60.9
 
                 
Net amortizable assets
  $
2,318.7
    $
1,773.0
 
                 
Estimated aggregate amortization expense for each of the next five years is as follows (in millions):
 
2020
  $
366.5
 
2021
   
342.7
 
2022
   
316.6
 
2023
   
290.3
 
2024
   
254.0
 
Thereafter
   
748.6
 
         
Total
  $
2,318.7