XML 65 R52.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information by Segment

Financial information relating to our segments for 2021, 2020 and 2019 is as follows (in millions):

 

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

 

Investment income

 

 

82.8

 

 

 

0.3

 

 

 

 

 

 

83.1

 

Net gains on divestitures

 

 

18.8

 

 

 

0.1

 

 

 

 

 

 

18.9

 

Revenue from clean coal activities

 

 

 

 

 

 

 

 

1,140.8

 

 

 

1,140.8

 

Other net revenues

 

 

 

 

 

 

 

 

0.5

 

 

 

0.5

 

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

 

$

15,548.3

 

 

$

790.7

 

 

$

2,489.6

 

 

$

18,828.6

 

United Kingdom

 

 

8,251.3

 

 

 

134.1

 

 

 

 

 

 

8,385.4

 

Australia

 

 

1,684.2

 

 

 

84.7

 

 

 

 

 

 

1,768.9

 

Canada

 

 

1,436.1

 

 

 

4.4

 

 

 

 

 

 

1,440.5

 

New Zealand

 

 

754.5

 

 

 

20.5

 

 

 

 

 

 

775.0

 

Other foreign

 

 

2,146.6

 

 

 

 

 

 

 

 

 

2,146.6

 

Total identifiable assets

 

$

29,821.0

 

 

$

1,034.4

 

 

$

2,489.6

 

 

$

33,345.0

 

Goodwill - net

 

$

8,544.6

 

 

$

100.9

 

 

$

20.7

 

 

$

8,666.2

 

Amortizable intangible assets - net

 

 

3,906.1

 

 

 

47.9

 

 

 

 

 

 

3,954.0

 

 

 

Year Ended December 31, 2020

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions

 

$

3,591.9

 

 

$

 

 

$

 

 

$

3,591.9

 

Fees

 

 

1,136.9

 

 

 

821.0

 

 

 

 

 

 

1,957.9

 

Supplemental revenues

 

 

221.9

 

 

 

 

 

 

 

 

 

221.9

 

Contingent revenues

 

 

147.0

 

 

 

 

 

 

 

 

 

147.0

 

Investment income

 

 

75.2

 

 

 

0.7

 

 

 

 

 

 

75.9

 

Net losses on divestitures

 

 

(5.8

)

 

 

 

 

 

 

 

 

(5.8

)

Revenue from clean coal activities

 

 

 

 

 

 

 

 

863.5

 

 

 

863.5

 

Other net losses

 

 

 

 

 

 

 

 

(0.4

)

 

 

(0.4

)

Revenues before reimbursements

 

 

5,167.1

 

 

 

821.7

 

 

 

863.1

 

 

 

6,851.9

 

Reimbursements

 

 

 

 

 

151.7

 

 

 

 

 

 

151.7

 

Total revenues

 

 

5,167.1

 

 

 

973.4

 

 

 

863.1

 

 

 

7,003.6

 

Compensation

 

 

2,882.5

 

 

 

517.5

 

 

 

66.5

 

 

 

3,466.5

 

Operating

 

 

687.2

 

 

 

162.6

 

 

 

56.7

 

 

 

906.5

 

Reimbursements

 

 

 

 

 

151.7

 

 

 

 

 

 

151.7

 

Cost of revenues from clean coal activities

 

 

 

 

 

 

 

 

882.1

 

 

 

882.1

 

Interest

 

 

 

 

 

 

 

 

196.4

 

 

 

196.4

 

Depreciation

 

 

73.5

 

 

 

49.4

 

 

 

22.2

 

 

 

145.1

 

Amortization

 

 

411.3

 

 

 

6.0

 

 

 

 

 

 

417.3

 

Change in estimated acquisition earnout payables

 

 

(29.7

)

 

 

(3.2

)

 

 

 

 

 

(32.9

)

Total expenses

 

 

4,024.8

 

 

 

884.0

 

 

 

1,223.9

 

 

 

6,132.7

 

Earnings (loss) before income taxes

 

 

1,142.3

 

 

 

89.4

 

 

 

(360.8

)

 

 

870.9

 

Provision (benefit) for income taxes

 

 

276.3

 

 

 

22.5

 

 

 

(286.0

)

 

 

12.8

 

Net earnings (loss)

 

 

866.0

 

 

 

66.9

 

 

 

(74.8

)

 

 

858.1

 

Net earnings attributable to noncontrolling interests

 

 

4.9

 

 

 

 

 

 

34.4

 

 

 

39.3

 

Net earnings (loss) attributable to controlling interests

 

$

861.1

 

 

$

66.9

 

 

$

(109.2

)

 

$

818.8

 

Net foreign exchange loss

 

$

(2.6

)

 

$

(0.1

)

 

$

(0.2

)

 

$

(2.9

)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,369.4

 

 

$

816.4

 

 

$

863.1

 

 

$

5,048.9

 

United Kingdom

 

 

993.7

 

 

 

40.7

 

 

 

 

 

 

1,034.4

 

Australia

 

 

216.1

 

 

 

98.4

 

 

 

 

 

 

314.5

 

Canada

 

 

243.8

 

 

 

5.3

 

 

 

 

 

 

249.1

 

New Zealand

 

 

141.8

 

 

 

12.6

 

 

 

 

 

 

154.4

 

Other foreign

 

 

202.3

 

 

 

 

 

 

 

 

 

202.3

 

Total revenues

 

$

5,167.1

 

 

$

973.4

 

 

$

863.1

 

 

$

7,003.6

 

At December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

8,897.9

 

 

$

716.2

 

 

$

2,172.2

 

 

$

11,786.3

 

United Kingdom

 

 

6,135.1

 

 

 

139.2

 

 

 

 

 

 

6,274.3

 

Australia

 

 

1,373.3

 

 

 

89.6

 

 

 

 

 

 

1,462.9

 

Canada

 

 

1,053.6

 

 

 

4.8

 

 

 

 

 

 

1,058.4

 

New Zealand

 

 

766.0

 

 

 

24.1

 

 

 

 

 

 

790.1

 

Other foreign

 

 

959.4

 

 

 

 

 

 

 

 

 

959.4

 

Total identifiable assets

 

$

19,185.3

 

 

$

973.9

 

 

$

2,172.2

 

 

$

22,331.4

 

Goodwill - net

 

$

6,053.6

 

 

$

70.5

 

 

$

2.9

 

 

$

6,127.0

 

Amortizable intangible assets - net

 

 

2,376.3

 

 

 

23.6

 

 

 

 

 

 

2,399.9

 

 

 

Year Ended December 31, 2019

 

Brokerage

 

 

Risk

Management

 

 

Corporate

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions

 

$

3,320.6

 

 

$

 

 

$

 

 

$

3,320.6

 

Fees

 

 

1,074.2

 

 

 

836.9

 

 

 

 

 

 

1,911.1

 

Supplemental revenues

 

 

210.5

 

 

 

 

 

 

 

 

 

210.5

 

Contingent revenues

 

 

135.6

 

 

 

 

 

 

 

 

 

135.6

 

Investment income

 

 

85.3

 

 

 

1.6

 

 

 

 

 

 

86.9

 

Net gains on divestitures

 

 

75.3

 

 

 

 

 

 

 

 

 

75.3

 

Revenue from clean coal activities

 

 

 

 

 

 

 

 

1,319.3

 

 

 

1,319.3

 

Other net losses

 

 

 

 

 

 

 

 

(2.9

)

 

 

(2.9

)

Revenues before reimbursements

 

 

4,901.5

 

 

 

838.5

 

 

 

1,316.4

 

 

 

7,056.4

 

Reimbursements

 

 

 

 

 

138.6

 

 

 

 

 

 

138.6

 

Total revenues

 

 

4,901.5

 

 

 

977.1

 

 

 

1,316.4

 

 

 

7,195.0

 

Compensation

 

 

2,745.9

 

 

 

515.7

 

 

 

77.9

 

 

 

3,339.5

 

Operating

 

 

796.5

 

 

 

184.9

 

 

 

87.1

 

 

 

1,068.5

 

Reimbursements

 

 

 

 

 

138.6

 

 

 

 

 

 

138.6

 

Cost of revenues from clean coal activities

 

 

 

 

 

 

 

 

1,352.8

 

 

 

1,352.8

 

Interest

 

 

 

 

 

 

 

 

179.8

 

 

 

179.8

 

Depreciation

 

 

66.6

 

 

 

46.2

 

 

 

27.6

 

 

 

140.4

 

Amortization

 

 

329.1

 

 

 

4.9

 

 

 

 

 

 

334.0

 

Change in estimated acquisition earnout payables

 

 

16.9

 

 

 

(1.6

)

 

 

 

 

 

15.3

 

Total expenses

 

 

3,955.0

 

 

 

888.7

 

 

 

1,725.2

 

 

 

6,568.9

 

Earnings (loss) before income taxes

 

 

946.5

 

 

 

88.4

 

 

 

(408.8

)

 

 

626.1

 

Provision (benefit) for income taxes

 

 

229.2

 

 

 

22.2

 

 

 

(341.1

)

 

 

(89.7

)

Net earnings (loss)

 

 

717.3

 

 

 

66.2

 

 

 

(67.7

)

 

 

715.8

 

Net earnings attributable to noncontrolling interests

 

 

17.2

 

 

 

 

 

 

29.8

 

 

 

47.0

 

Net earnings (loss) attributable to controlling interests

 

$

700.1

 

 

$

66.2

 

 

$

(97.5

)

 

$

668.8

 

Net foreign exchange loss

 

$

(1.0

)

 

$

(0.1

)

 

$

(5.6

)

 

$

(6.7

)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3,234.3

 

 

$

828.4

 

 

$

1,316.4

 

 

$

5,379.1

 

United Kingdom

 

 

921.8

 

 

 

41.6

 

 

 

 

 

 

963.4

 

Australia

 

 

211.3

 

 

 

87.3

 

 

 

 

 

 

298.6

 

Canada

 

 

221.4

 

 

 

4.6

 

 

 

 

 

 

226.0

 

New Zealand

 

 

145.6

 

 

 

15.2

 

 

 

 

 

 

160.8

 

Other foreign

 

 

167.1

 

 

 

 

 

 

 

 

 

167.1

 

Total revenues

 

$

4,901.5

 

 

$

977.1

 

 

$

1,316.4

 

 

$

7,195.0

 

At December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

8,132.3

 

 

$

655.6

 

 

$

1,994.8

 

 

$

10,782.7

 

United Kingdom

 

 

4,964.5

 

 

 

126.6

 

 

 

 

 

 

5,091.1

 

Australia

 

 

1,217.9

 

 

 

90.0

 

 

 

 

 

 

1,307.9

 

Canada

 

 

913.6

 

 

 

3.1

 

 

 

 

 

 

916.7

 

New Zealand

 

 

695.9

 

 

 

22.8

 

 

 

 

 

 

718.7

 

Other foreign

 

 

817.7

 

 

 

 

 

 

 

 

 

817.7

 

Total identifiable assets

 

$

16,741.9

 

 

$

898.1

 

 

$

1,994.8

 

 

$

19,634.8

 

Goodwill - net

 

$

5,548.9

 

 

$

66.6

 

 

$

3.0

 

 

$

5,618.5

 

Amortizable intangible assets - net

 

 

2,289.9

 

 

 

28.8

 

 

 

 

 

 

2,318.7