| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Equity earnings | $ | 5 | $ | 2 | |||
(Loss) gain on investments | (1 | ) | 1 | ||||
Foreign currency remeasurement gain | 19 | 24 | |||||
Derivative loss | (23 | ) | (18 | ) | |||
Other | 1 | — | |||||
$ | 1 | $ | 9 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Balance at beginning of period | $ | 90 | $ | 118 | |||
Provision charged to operations | 4 | 10 | |||||
Accounts written off, net of recoveries | (5 | ) | (9 | ) | |||
Effect of exchange rate changes and other | — | 3 | |||||
Balance at end of period | $ | 89 | $ | 122 |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Prepaid expenses | $ | 219 | $ | 229 | |||
Taxes receivable | 130 | 111 | |||||
Deferred project costs | 102 | 98 | |||||
Deferred tax assets | 81 | 93 | |||||
Other | 45 | 32 | |||||
$ | 577 | $ | 563 |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Prepaid pension (1) | $ | 659 | $ | 567 | |||
Deferred project costs | 259 | 273 | |||||
Deferred tax assets | 180 | 193 | |||||
Taxes receivable | 100 | 108 | |||||
Other | 248 | 282 | |||||
$ | 1,446 | $ | 1,423 |
(1) | Increase in prepaid pensions is primarily due to cash funding of the U.K. pension plans. |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Deferred revenue | $ | 513 | $ | 475 | |||
Taxes payable | 140 | 136 | |||||
Deferred tax liabilities | 53 | 48 | |||||
Other | 261 | 247 | |||||
$ | 967 | $ | 906 |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Deferred tax liabilities | $ | 365 | $ | 420 | |||
Leases | 201 | 204 | |||||
Taxes payable | 194 | 184 | |||||
Deferred revenue | 128 | 134 | |||||
Compensation and benefits | 59 | 105 | |||||
Other | 301 | 305 | |||||
$ | 1,248 | $ | 1,352 |
|
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Consideration | $ | 5 | $ | 2 | ||||
Intangible assets: | ||||||||
Goodwill | $ | 4 | $ | 2 | ||||
Other intangible assets | 4 | 1 | ||||||
Total | $ | 8 | $ | 3 |
|
Risk Solutions | HR Solutions | Total | |||||||||
Balance as of December 31, 2013 | $ | 6,020 | $ | 2,977 | $ | 8,997 | |||||
Goodwill related to current year acquisitions | 2 | 2 | 4 | ||||||||
Goodwill related to prior year acquisitions | (1 | ) | — | (1 | ) | ||||||
Foreign currency translation | 31 | (1 | ) | 30 | |||||||
Balance as of March 31, 2014 | $ | 6,052 | $ | 2,978 | $ | 9,030 |
March 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Intangible assets with indefinite lives: | |||||||||||||||||||||||
Tradenames | $ | 1,019 | $ | — | $ | 1,019 | $ | 1,019 | $ | — | $ | 1,019 | |||||||||||
Intangible assets with finite lives: | |||||||||||||||||||||||
Customer related and contract based | 2,729 | 1,386 | 1,343 | 2,720 | 1,310 | 1,410 | |||||||||||||||||
Marketing, technology and other | 587 | 449 | 138 | 584 | 435 | 149 | |||||||||||||||||
$ | 4,335 | $ | 1,835 | $ | 2,500 | $ | 4,323 | $ | 1,745 | $ | 2,578 |
Risk Solutions | HR Solutions | Total | |||||||||
Remainder of 2014 | $ | 77 | $ | 183 | $ | 260 | |||||
2015 | 83 | 212 | 295 | ||||||||
2016 | 70 | 177 | 247 | ||||||||
2017 | 59 | 141 | 200 | ||||||||
2018 | 47 | 93 | 140 | ||||||||
Thereafter | 89 | 250 | 339 | ||||||||
$ | 425 | $ | 1,056 | $ | 1,481 |
|
|
March 31, 2014 | December 31, 2013 | ||||||
Cash and cash equivalents | $ | 338 | $ | 477 | |||
Short-term investments | 340 | 523 | |||||
Fiduciary assets (1) | 4,088 | 3,778 | |||||
Investments | 143 | 132 | |||||
$ | 4,909 | $ | 4,910 |
(1) | Fiduciary assets include funds held on behalf of clients but does not include fiduciary receivables. |
March 31, 2014 | December 31, 2013 | ||||||
Equity method investments | $ | 127 | $ | 113 | |||
Other investments | 8 | 10 | |||||
Fixed-maturity securities | 8 | 9 | |||||
$ | 143 | $ | 132 |
|
|
|
Three months ended March 31, | |||||||||||||||||||||||
U.K. | U.S. | Other | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||
Service cost | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 5 | |||||||||||
Interest cost | 58 | 53 | 32 | 28 | 12 | 11 | |||||||||||||||||
Expected return on plan assets | (82 | ) | (75 | ) | (39 | ) | (34 | ) | (15 | ) | (15 | ) | |||||||||||
Amortization of net actuarial loss | 13 | 12 | 10 | 13 | 2 | 6 | |||||||||||||||||
Net periodic (benefit) cost | (11 | ) | (10 | ) | 3 | 7 | (1 | ) | 7 | ||||||||||||||
Curtailment loss (gain) and other | — | — | 1 | — | (3 | ) | — | ||||||||||||||||
Total net periodic benefit cost | $ | (11 | ) | $ | (10 | ) | $ | 4 | $ | 7 | $ | (4 | ) | $ | 7 |
|
Notional Amount | Derivative Assets (1) | Derivative Liabilities (2) | |||||||||||||||||||||
March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Derivatives accounted for as hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 172 | $ | 171 | $ | 9 | $ | 9 | $ | — | $ | — | |||||||||||
Foreign exchange contracts | 1,223 | 1,191 | 73 | 71 | 94 | 93 | |||||||||||||||||
Total | 1,395 | 1,362 | 82 | 80 | 94 | 93 | |||||||||||||||||
Derivatives not accounted for as hedges: | |||||||||||||||||||||||
Foreign exchange contracts | 177 | 215 | — | — | — | — | |||||||||||||||||
Total | $ | 1,572 | $ | 1,577 | $ | 82 | $ | 80 | $ | 94 | $ | 93 |
(1) | Included within Other current assets ($49 million and $46 million at March 31, 2014 and December 31, 2013, respectively) or Other non-current assets ($33 million and $34 million at March 31, 2014 and December 31, 2013, respectively) |
(2) | Included within Other current liabilities ($18 million and $51 million at March 31, 2014 and December 31, 2013, respectively) or Other non-current liabilities ($76 million and $42 million at March 31, 2014 and December 31, 2013, respectively) |
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets Presented in the Statement of Financial Position (1) | |||||||||||||||||||||
March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Derivatives accounted for as hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 9 | $ | 9 | $ | — | $ | — | $ | 9 | $ | 9 | |||||||||||
Foreign exchange contracts | 73 | 71 | (24 | ) | (30 | ) | 49 | 41 | |||||||||||||||
Total | 82 | 80 | (24 | ) | (30 | ) | 58 | 50 | |||||||||||||||
Derivatives not accounted for as hedges: | |||||||||||||||||||||||
Foreign exchange contracts | — | — | — | — | — | — | |||||||||||||||||
Total | $ | 82 | $ | 80 | $ | (24 | ) | $ | (30 | ) | $ | 58 | $ | 50 |
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Liabilities Presented in the Statement of Financial Position (2) | |||||||||||||||||||||
March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Derivatives accounted for as hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Foreign exchange contracts | 94 | 93 | (24 | ) | (30 | ) | 70 | 63 | |||||||||||||||
Total | 94 | 93 | (24 | ) | (30 | ) | 70 | 63 | |||||||||||||||
Derivatives not accounted for as hedges: | |||||||||||||||||||||||
Foreign exchange contracts | — | — | — | — | — | — | |||||||||||||||||
Total | $ | 94 | $ | 93 | $ | (24 | ) | $ | (30 | ) | $ | 70 | $ | 63 |
Three months ended March 31, | |||||||
Gain (Loss) recognized in Accumulated Other Comprehensive Loss: | 2014 | 2013 | |||||
Cash flow hedges: | |||||||
Interest rate contracts (1) | $ | — | $ | — | |||
Foreign exchange contracts (2) | (8 | ) | (29 | ) | |||
Total | $ | (8 | ) | $ | (29 | ) | |
Foreign net investment hedges: | |||||||
Foreign exchange contracts | $ | — | $ | — |
Gain (Loss) reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion): | Three months ended March 31, | ||||||
2014 | 2013 | ||||||
Cash flow hedges: | |||||||
Interest rate contracts (1) | $ | — | $ | — | |||
Foreign exchange contracts (2) | (21 | ) | (11 | ) | |||
Total | (21 | ) | (11 | ) | |||
Foreign net investment hedges: | |||||||
Foreign exchange contracts | $ | — | $ | — |
Three months ended March 31, | |||||||||||||||
Amount of Gain (Loss) Recognized in Income on Derivative (2) | Amount of Gain (Loss) Recognized in Income on Related Hedged Item | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Fair value hedges: | |||||||||||||||
Foreign exchange contracts (1) | $ | — | $ | (1 | ) | $ | — | $ | 1 |
|
• | Level 1 — observable inputs such as quoted prices for identical assets in active markets; |
• | Level 2 — inputs other than quoted prices for identical assets in active markets, that are observable either directly or indirectly; and |
• | Level 3 — unobservable inputs in which there is little or no market data which requires the use of valuation techniques and the development of assumptions. |
Fair Value Measurements Using | |||||||||||||||
Balance at March 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds and highly liquid debt securities (1) | $ | 2,086 | $ | 2,061 | $ | 25 | $ | — | |||||||
Other investments: | |||||||||||||||
Fixed maturity securities: | |||||||||||||||
Corporate bonds | 1 | — | — | 1 | |||||||||||
Government bonds | 7 | — | 7 | — | |||||||||||
Equity securities | 15 | 6 | 9 | — | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 9 | — | 9 | — | |||||||||||
Foreign exchange contracts | 73 | — | 73 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 94 | — | 94 | — |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds and highly liquid debt securities (1) | $ | 2,079 | $ | 2,054 | $ | 25 | $ | — | |||||||
Other investments: | |||||||||||||||
Fixed maturity securities: | |||||||||||||||
Corporate bonds | 2 | — | — | 2 | |||||||||||
Government bonds | 7 | — | 7 | — | |||||||||||
Equity securities | 13 | 6 | 7 | — | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 9 | — | 9 | — | |||||||||||
Foreign exchange contracts | 71 | — | 71 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 93 | — | 93 | — |
March 31, 2014 | December 31, 2013 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 3,669 | $ | 3,966 | $ | 3,686 | $ | 3,894 |
|
|
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Risk Solutions | $ | 1,994 | $ | 1,971 | |||
HR Solutions | 965 | 954 | |||||
Intersegment eliminations | (12 | ) | (10 | ) | |||
Total revenue | $ | 2,947 | $ | 2,915 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Retail brokerage | $ | 1,579 | $ | 1,562 | |||
Reinsurance brokerage | 409 | 402 | |||||
Total Risk Solutions Segment | 1,988 | 1,964 | |||||
Consulting services | 384 | 382 | |||||
Outsourcing | 589 | 581 | |||||
Intrasegment | (8 | ) | (9 | ) | |||
Total HR Solutions Segment | 965 | 954 | |||||
Intersegment | (12 | ) | (10 | ) | |||
Total commissions, fees and other revenue | $ | 2,941 | $ | 2,908 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Risk Solutions | $ | 6 | $ | 7 | |||
HR Solutions | — | — | |||||
Total fiduciary investment income | $ | 6 | $ | 7 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Risk Solutions | $ | 445 | $ | 403 | |||
HR Solutions | 67 | 51 | |||||
Segment income before income taxes | 512 | 454 | |||||
Unallocated expenses | (43 | ) | (44 | ) | |||
Interest income | 2 | 1 | |||||
Interest expense | (58 | ) | (52 | ) | |||
Other income | 1 | 9 | |||||
Income before income taxes | $ | 414 | $ | 368 |
|
Three months ended March 31, 2014 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Commissions, fees and other | $ | 1 | $ | — | $ | 2,940 | $ | — | $ | 2,941 | ||||||||||
Fiduciary investment income | — | — | 6 | — | 6 | |||||||||||||||
Total revenue | 1 | — | 2,946 | — | 2,947 | |||||||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 12 | 8 | 1,731 | — | 1,751 | |||||||||||||||
Other general expenses | 7 | 17 | 703 | — | 727 | |||||||||||||||
Total operating expenses | 19 | 25 | 2,434 | — | 2,478 | |||||||||||||||
Operating (loss) income | (18 | ) | (25 | ) | 512 | — | 469 | |||||||||||||
Interest income | (2 | ) | — | 4 | — | 2 | ||||||||||||||
Interest expense | (9 | ) | (31 | ) | (18 | ) | — | (58 | ) | |||||||||||
Intercompany interest income (expense) | 111 | (74 | ) | (37 | ) | — | — | |||||||||||||
Other income | — | — | 1 | — | 1 | |||||||||||||||
Income (loss) before taxes | 82 | (130 | ) | 462 | — | 414 | ||||||||||||||
Income tax (benefit) expense | 20 | (50 | ) | 108 | — | 78 | ||||||||||||||
Income (loss) before equity in earnings of subsidiaries | 62 | (80 | ) | 354 | — | 336 | ||||||||||||||
Equity in earnings of subsidiaries, net of tax | 263 | 280 | — | (543 | ) | — | ||||||||||||||
Net income | 325 | 200 | 354 | (543 | ) | 336 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 200 | $ | 343 | $ | (543 | ) | $ | 325 |
Three months ended March 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Commissions, fees and other | $ | 1 | $ | — | $ | 2,907 | $ | — | $ | 2,908 | ||||||||||
Fiduciary investment income | — | — | 7 | — | 7 | |||||||||||||||
Total revenue | 1 | — | 2,914 | — | 2,915 | |||||||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 11 | 15 | 1,699 | — | 1,725 | |||||||||||||||
Other general expenses | 7 | 6 | 767 | — | 780 | |||||||||||||||
Total operating expenses | 18 | 21 | 2,466 | — | 2,505 | |||||||||||||||
Operating (loss) income | (17 | ) | (21 | ) | 448 | — | 410 | |||||||||||||
Interest income | — | 1 | — | — | 1 | |||||||||||||||
Interest expense | (2 | ) | (34 | ) | (16 | ) | — | (52 | ) | |||||||||||
Intercompany interest (expense) income | (7 | ) | 43 | (36 | ) | — | — | |||||||||||||
Other (expense) income | — | (1 | ) | 10 | — | 9 | ||||||||||||||
(Loss) income before taxes | (26 | ) | (12 | ) | 406 | — | 368 | |||||||||||||
Income tax (benefit) expense | (5 | ) | (5 | ) | 106 | — | 96 | |||||||||||||
(Loss) income before equity in earnings of subsidiaries | (21 | ) | (7 | ) | 300 | — | 272 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 282 | 254 | — | (536 | ) | — | ||||||||||||||
Net income | 261 | 247 | 300 | (536 | ) | 272 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 261 | $ | 247 | $ | 289 | $ | (536 | ) | $ | 261 |
Three months ended March 31, 2014 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income | $ | 325 | $ | 200 | $ | 354 | $ | (543 | ) | $ | 336 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 200 | $ | 343 | $ | (543 | ) | $ | 325 | |||||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||||
Change in fair value of investments | — | — | 1 | — | 1 | |||||||||||||||
Change in fair value of derivatives | — | 1 | 8 | — | 9 | |||||||||||||||
Foreign currency translation adjustments | — | (17 | ) | 33 | — | 16 | ||||||||||||||
Post-retirement benefit obligation | — | 6 | 20 | — | 26 | |||||||||||||||
Total other comprehensive income | — | (10 | ) | 62 | — | 52 | ||||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | 54 | 69 | — | (123 | ) | — | ||||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Total other comprehensive income attributable to Aon shareholders | 54 | 59 | 64 | (123 | ) | 54 | ||||||||||||||
Comprehensive income attributable to Aon shareholders | $ | 379 | $ | 259 | $ | 407 | $ | (666 | ) | $ | 379 |
Three months ended March 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income | $ | 261 | $ | 247 | $ | 300 | $ | (536 | ) | $ | 272 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 261 | $ | 247 | $ | 289 | $ | (536 | ) | $ | 261 | |||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||
Change in fair value of investments | — | — | — | — | — | |||||||||||||||
Change in fair value of derivatives | — | 1 | (15 | ) | — | (14 | ) | |||||||||||||
Foreign currency translation adjustments | — | (8 | ) | (166 | ) | — | (174 | ) | ||||||||||||
Post-retirement benefit obligation | — | 7 | 16 | — | 23 | |||||||||||||||
Total other comprehensive income | — | — | (165 | ) | — | (165 | ) | |||||||||||||
Equity in other comprehensive income of subsidiaries, net of tax | (165 | ) | (164 | ) | — | 329 | — | |||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | — | — | — | |||||||||||||||
Total other comprehensive income attributable to Aon shareholders | (165 | ) | (164 | ) | (165 | ) | 329 | (165 | ) | |||||||||||
Comprehensive income attributable to Aon Shareholders | $ | 96 | $ | 83 | $ | 124 | $ | (207 | ) | $ | 96 |
As of March 31, 2014 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 154 | $ | 1,372 | $ | (1,188 | ) | $ | 338 | |||||||||
Short-term investments | — | 101 | 239 | — | 340 | |||||||||||||||
Receivables, net | — | 1 | 2,879 | — | 2,880 | |||||||||||||||
Fiduciary assets | — | — | 12,038 | — | 12,038 | |||||||||||||||
Intercompany receivables | 116 | 3,982 | 5,878 | (9,976 | ) | — | ||||||||||||||
Other current assets | — | 109 | 538 | (70 | ) | 577 | ||||||||||||||
Total Current Assets | 116 | 4,347 | 22,944 | (11,234 | ) | 16,173 | ||||||||||||||
Goodwill | — | — | 9,030 | — | 9,030 | |||||||||||||||
Intangible assets, net | — | — | 2,500 | — | 2,500 | |||||||||||||||
Fixed assets, net | — | — | 785 | — | 785 | |||||||||||||||
Investments | — | 69 | 74 | — | 143 | |||||||||||||||
Intercompany receivables | 7,166 | 2,163 | 2,201 | (11,530 | ) | — | ||||||||||||||
Other non-current assets | 146 | 509 | 1,477 | (686 | ) | 1,446 | ||||||||||||||
Investment in subsidiary | 4,979 | 12,165 | — | (17,144 | ) | — | ||||||||||||||
TOTAL ASSETS | $ | 12,407 | $ | 19,253 | $ | 39,011 | $ | (40,594 | ) | $ | 30,077 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 12,038 | $ | — | $ | 12,038 | ||||||||||
Short-term debt and current portion of long-term debt | 227 | 140 | 710 | — | 1,077 | |||||||||||||||
Accounts payable and accrued liabilities | 1,218 | 41 | 1,428 | (1,188 | ) | 1,499 | ||||||||||||||
Intercompany payables | 87 | 5,834 | 4,055 | (9,976 | ) | — | ||||||||||||||
Other current liabilities | 33 | 47 | 957 | (70 | ) | 967 | ||||||||||||||
Total Current Liabilities | 1,565 | 6,062 | 19,188 | (11,234 | ) | 15,581 | ||||||||||||||
Long-term debt | 792 | 2,516 | 361 | — | 3,669 | |||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 930 | 643 | — | 1,573 | |||||||||||||||
Intercompany payables | 2,100 | 7,267 | 2,163 | (11,530 | ) | — | ||||||||||||||
Other non-current liabilities | 4 | 112 | 1,818 | (686 | ) | 1,248 | ||||||||||||||
TOTAL LIABILITIES | 4,461 | 16,887 | 24,173 | (23,450 | ) | 22,071 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 7,946 | 2,366 | 14,778 | (17,144 | ) | 7,946 | ||||||||||||||
Noncontrolling interests | — | — | 60 | — | 60 | |||||||||||||||
TOTAL EQUITY | 7,946 | 2,366 | 14,838 | (17,144 | ) | 8,006 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,407 | $ | 19,253 | $ | 39,011 | $ | (40,594 | ) | $ | 30,077 |
As of December 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 247 | $ | 1,246 | $ | (1,016 | ) | $ | 477 | |||||||||
Short-term investments | — | 163 | 360 | — | 523 | |||||||||||||||
Receivables, net | — | 4 | 2,892 | — | 2,896 | |||||||||||||||
Fiduciary assets | — | — | 11,871 | — | 11,871 | |||||||||||||||
Intercompany receivables | 186 | 3,503 | 5,452 | (9,141 | ) | — | ||||||||||||||
Other current assets | — | 69 | 513 | (19 | ) | 563 | ||||||||||||||
Total Current Assets | 186 | 3,986 | 22,334 | (10,176 | ) | 16,330 | ||||||||||||||
Goodwill | — | — | 8,997 | — | 8,997 | |||||||||||||||
Intangible assets, net | — | — | 2,578 | — | 2,578 | |||||||||||||||
Fixed assets, net | — | — | 791 | — | 791 | |||||||||||||||
Investments | — | 57 | 75 | — | 132 | |||||||||||||||
Intercompany receivables | 7,166 | 2,178 | 2,201 | (11,545 | ) | — | ||||||||||||||
Other non-current assets | 146 | 560 | 1,421 | (704 | ) | 1,423 | ||||||||||||||
Investment in subsidiary | 4,607 | 11,694 | — | (16,301 | ) | — | ||||||||||||||
TOTAL ASSETS | $ | 12,105 | $ | 18,475 | $ | 38,397 | $ | (38,726 | ) | $ | 30,251 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 11,871 | $ | — | $ | 11,871 | ||||||||||
Short-term debt and current portion of long-term debt | — | — | 707 | (4 | ) | 703 | ||||||||||||||
Accounts payable and accrued liabilities | 1,036 | 62 | 1,849 | (1,016 | ) | 1,931 | ||||||||||||||
Intercompany payables | 15 | 5,449 | 3,677 | (9,141 | ) | — | ||||||||||||||
Other current liabilities | 12 | 47 | 866 | (19 | ) | 906 | ||||||||||||||
Total Current Liabilities | 1,063 | 5,558 | 18,970 | (10,180 | ) | 15,411 | ||||||||||||||
Long-term debt | 792 | 2,512 | 378 | 4 | 3,686 | |||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 925 | 682 | — | 1,607 | |||||||||||||||
Intercompany payables | 2,100 | 7,267 | 2,178 | (11,545 | ) | — | ||||||||||||||
Other non-current liabilities | 5 | 159 | 1,892 | (704 | ) | 1,352 | ||||||||||||||
TOTAL LIABILITIES | 3,960 | 16,421 | 24,100 | (22,425 | ) | 22,056 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 8,145 | 2,054 | 14,247 | (16,301 | ) | 8,145 | ||||||||||||||
Noncontrolling interests | — | — | 50 | — | 50 | |||||||||||||||
TOTAL EQUITY | 8,145 | 2,054 | 14,297 | (16,301 | ) | 8,195 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,105 | $ | 18,475 | $ | 38,397 | $ | (38,726 | ) | $ | 30,251 |
Three months ended March 31, 2014 | ||||||||||||||||||||
Aon | Aon | Other Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 89 | $ | (123 | ) | $ | 23 | $ | — | $ | (11 | ) | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Sales of long-term investments | — | 37 | 5 | — | 42 | |||||||||||||||
Purchase of long-term investments | — | (10 | ) | — | — | (10 | ) | |||||||||||||
Net sales of short-term investments - non-fiduciary | — | 62 | 121 | — | 183 | |||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (5 | ) | — | (5 | ) | |||||||||||||
Proceeds from sale of businesses | — | — | 1 | — | 1 | |||||||||||||||
Capital expenditures | — | — | (55 | ) | — | (55 | ) | |||||||||||||
CASH PROVIDED BY INVESTING ACTIVITIES | — | 89 | 67 | — | 156 | |||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (600 | ) | — | — | — | (600 | ) | |||||||||||||
Advances from (to) affiliates | 313 | (206 | ) | 65 | (172 | ) | — | |||||||||||||
Issuance of shares for employee benefit plans | 26 | — | — | — | 26 | |||||||||||||||
Issuance of debt | 293 | 902 | — | — | 1,195 | |||||||||||||||
Repayment of debt | (68 | ) | (755 | ) | (6 | ) | — | (829 | ) | |||||||||||
Cash dividends to shareholders | (53 | ) | — | — | — | (53 | ) | |||||||||||||
Purchase of shares from noncontrolling interests | — | — | 1 | — | 1 | |||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (89 | ) | (59 | ) | 60 | (172 | ) | (260 | ) | |||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (24 | ) | — | (24 | ) | |||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | (93 | ) | 126 | (172 | ) | (139 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 247 | 1,246 | (1,016 | ) | 477 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 154 | $ | 1,372 | $ | (1,188 | ) | $ | 338 |
Three months ended March 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 5 | $ | (23 | ) | $ | 72 | $ | — | $ | 54 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Sales of long-term investments | — | 1 | 17 | — | 18 | |||||||||||||||
Purchase of long-term investments | — | (3 | ) | — | — | (3 | ) | |||||||||||||
Net (purchases) sales of short-term investments - non-fiduciary | — | (39 | ) | 23 | — | (16 | ) | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Proceeds from sale of businesses | — | — | 1 | — | 1 | |||||||||||||||
Capital expenditures | — | — | (60 | ) | — | (60 | ) | |||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | (41 | ) | (21 | ) | — | (62 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (300 | ) | — | — | — | (300 | ) | |||||||||||||
Advances from (to) affiliates | 96 | (206 | ) | 71 | 39 | — | ||||||||||||||
Issuance of shares for employee benefit plans | 36 | — | — | — | 36 | |||||||||||||||
Issuance of debt | 87 | 833 | 230 | — | 1,150 | |||||||||||||||
Repayment of debt | — | (511 | ) | (204 | ) | — | (715 | ) | ||||||||||||
Cash dividends to shareholders | (50 | ) | — | — | — | (50 | ) | |||||||||||||
Purchase of shares from noncontrolling interests | — | — | (1 | ) | — | (1 | ) | |||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (131 | ) | 116 | 96 | 39 | 120 | ||||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | 5 | — | 5 | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (126 | ) | 52 | 152 | 39 | 117 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 131 | 199 | — | (39 | ) | 291 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 5 | $ | 251 | $ | 152 | $ | — | $ | 408 |
|
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Equity earnings | $ | 5 | $ | 2 | |||
(Loss) gain on investments | (1 | ) | 1 | ||||
Foreign currency remeasurement gain | 19 | 24 | |||||
Derivative loss | (23 | ) | (18 | ) | |||
Other | 1 | — | |||||
$ | 1 | $ | 9 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Balance at beginning of period | $ | 90 | $ | 118 | |||
Provision charged to operations | 4 | 10 | |||||
Accounts written off, net of recoveries | (5 | ) | (9 | ) | |||
Effect of exchange rate changes and other | — | 3 | |||||
Balance at end of period | $ | 89 | $ | 122 |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Prepaid expenses | $ | 219 | $ | 229 | |||
Taxes receivable | 130 | 111 | |||||
Deferred project costs | 102 | 98 | |||||
Deferred tax assets | 81 | 93 | |||||
Other | 45 | 32 | |||||
$ | 577 | $ | 563 |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Prepaid pension (1) | $ | 659 | $ | 567 | |||
Deferred project costs | 259 | 273 | |||||
Deferred tax assets | 180 | 193 | |||||
Taxes receivable | 100 | 108 | |||||
Other | 248 | 282 | |||||
$ | 1,446 | $ | 1,423 |
(1) | Increase in prepaid pensions is primarily due to cash funding of the U.K. pension plans. |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Deferred revenue | $ | 513 | $ | 475 | |||
Taxes payable | 140 | 136 | |||||
Deferred tax liabilities | 53 | 48 | |||||
Other | 261 | 247 | |||||
$ | 967 | $ | 906 |
Mar 31, 2014 | Dec 31, 2013 | ||||||
Deferred tax liabilities | $ | 365 | $ | 420 | |||
Leases | 201 | 204 | |||||
Taxes payable | 194 | 184 | |||||
Deferred revenue | 128 | 134 | |||||
Compensation and benefits | 59 | 105 | |||||
Other | 301 | 305 | |||||
$ | 1,248 | $ | 1,352 |
|
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Consideration | $ | 5 | $ | 2 | ||||
Intangible assets: | ||||||||
Goodwill | $ | 4 | $ | 2 | ||||
Other intangible assets | 4 | 1 | ||||||
Total | $ | 8 | $ | 3 |
|
Risk Solutions | HR Solutions | Total | |||||||||
Balance as of December 31, 2013 | $ | 6,020 | $ | 2,977 | $ | 8,997 | |||||
Goodwill related to current year acquisitions | 2 | 2 | 4 | ||||||||
Goodwill related to prior year acquisitions | (1 | ) | — | (1 | ) | ||||||
Foreign currency translation | 31 | (1 | ) | 30 | |||||||
Balance as of March 31, 2014 | $ | 6,052 | $ | 2,978 | $ | 9,030 |
March 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Intangible assets with indefinite lives: | |||||||||||||||||||||||
Tradenames | $ | 1,019 | $ | — | $ | 1,019 | $ | 1,019 | $ | — | $ | 1,019 | |||||||||||
Intangible assets with finite lives: | |||||||||||||||||||||||
Customer related and contract based | 2,729 | 1,386 | 1,343 | 2,720 | 1,310 | 1,410 | |||||||||||||||||
Marketing, technology and other | 587 | 449 | 138 | 584 | 435 | 149 | |||||||||||||||||
$ | 4,335 | $ | 1,835 | $ | 2,500 | $ | 4,323 | $ | 1,745 | $ | 2,578 |
Risk Solutions | HR Solutions | Total | |||||||||
Remainder of 2014 | $ | 77 | $ | 183 | $ | 260 | |||||
2015 | 83 | 212 | 295 | ||||||||
2016 | 70 | 177 | 247 | ||||||||
2017 | 59 | 141 | 200 | ||||||||
2018 | 47 | 93 | 140 | ||||||||
Thereafter | 89 | 250 | 339 | ||||||||
$ | 425 | $ | 1,056 | $ | 1,481 |
|
March 31, 2014 | December 31, 2013 | ||||||
Cash and cash equivalents | $ | 338 | $ | 477 | |||
Short-term investments | 340 | 523 | |||||
Fiduciary assets (1) | 4,088 | 3,778 | |||||
Investments | 143 | 132 | |||||
$ | 4,909 | $ | 4,910 |
(1) | Fiduciary assets include funds held on behalf of clients but does not include fiduciary receivables. |
March 31, 2014 | December 31, 2013 | ||||||
Equity method investments | $ | 127 | $ | 113 | |||
Other investments | 8 | 10 | |||||
Fixed-maturity securities | 8 | 9 | |||||
$ | 143 | $ | 132 |
|
Three months ended March 31, | |||||||||||||||||||||||
U.K. | U.S. | Other | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||
Service cost | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 5 | |||||||||||
Interest cost | 58 | 53 | 32 | 28 | 12 | 11 | |||||||||||||||||
Expected return on plan assets | (82 | ) | (75 | ) | (39 | ) | (34 | ) | (15 | ) | (15 | ) | |||||||||||
Amortization of net actuarial loss | 13 | 12 | 10 | 13 | 2 | 6 | |||||||||||||||||
Net periodic (benefit) cost | (11 | ) | (10 | ) | 3 | 7 | (1 | ) | 7 | ||||||||||||||
Curtailment loss (gain) and other | — | — | 1 | — | (3 | ) | — | ||||||||||||||||
Total net periodic benefit cost | $ | (11 | ) | $ | (10 | ) | $ | 4 | $ | 7 | $ | (4 | ) | $ | 7 |
|
Notional Amount | Derivative Assets (1) | Derivative Liabilities (2) | |||||||||||||||||||||
March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Derivatives accounted for as hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 172 | $ | 171 | $ | 9 | $ | 9 | $ | — | $ | — | |||||||||||
Foreign exchange contracts | 1,223 | 1,191 | 73 | 71 | 94 | 93 | |||||||||||||||||
Total | 1,395 | 1,362 | 82 | 80 | 94 | 93 | |||||||||||||||||
Derivatives not accounted for as hedges: | |||||||||||||||||||||||
Foreign exchange contracts | 177 | 215 | — | — | — | — | |||||||||||||||||
Total | $ | 1,572 | $ | 1,577 | $ | 82 | $ | 80 | $ | 94 | $ | 93 |
(1) | Included within Other current assets ($49 million and $46 million at March 31, 2014 and December 31, 2013, respectively) or Other non-current assets ($33 million and $34 million at March 31, 2014 and December 31, 2013, respectively) |
(2) | Included within Other current liabilities ($18 million and $51 million at March 31, 2014 and December 31, 2013, respectively) or Other non-current liabilities ($76 million and $42 million at March 31, 2014 and December 31, 2013, respectively) |
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Assets Presented in the Statement of Financial Position (1) | |||||||||||||||||||||
March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Derivatives accounted for as hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | 9 | $ | 9 | $ | — | $ | — | $ | 9 | $ | 9 | |||||||||||
Foreign exchange contracts | 73 | 71 | (24 | ) | (30 | ) | 49 | 41 | |||||||||||||||
Total | 82 | 80 | (24 | ) | (30 | ) | 58 | 50 | |||||||||||||||
Derivatives not accounted for as hedges: | |||||||||||||||||||||||
Foreign exchange contracts | — | — | — | — | — | — | |||||||||||||||||
Total | $ | 82 | $ | 80 | $ | (24 | ) | $ | (30 | ) | $ | 58 | $ | 50 |
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Statement of Financial Position | Net Amounts of Liabilities Presented in the Statement of Financial Position (2) | |||||||||||||||||||||
March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | March 31, 2014 | December 31, 2013 | ||||||||||||||||||
Derivatives accounted for as hedges: | |||||||||||||||||||||||
Interest rate contracts | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Foreign exchange contracts | 94 | 93 | (24 | ) | (30 | ) | 70 | 63 | |||||||||||||||
Total | 94 | 93 | (24 | ) | (30 | ) | 70 | 63 | |||||||||||||||
Derivatives not accounted for as hedges: | |||||||||||||||||||||||
Foreign exchange contracts | — | — | — | — | — | — | |||||||||||||||||
Total | $ | 94 | $ | 93 | $ | (24 | ) | $ | (30 | ) | $ | 70 | $ | 63 |
Three months ended March 31, | |||||||
Gain (Loss) recognized in Accumulated Other Comprehensive Loss: | 2014 | 2013 | |||||
Cash flow hedges: | |||||||
Interest rate contracts (1) | $ | — | $ | — | |||
Foreign exchange contracts (2) | (8 | ) | (29 | ) | |||
Total | $ | (8 | ) | $ | (29 | ) | |
Foreign net investment hedges: | |||||||
Foreign exchange contracts | $ | — | $ | — |
Gain (Loss) reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion): | Three months ended March 31, | ||||||
2014 | 2013 | ||||||
Cash flow hedges: | |||||||
Interest rate contracts (1) | $ | — | $ | — | |||
Foreign exchange contracts (2) | (21 | ) | (11 | ) | |||
Total | (21 | ) | (11 | ) | |||
Foreign net investment hedges: | |||||||
Foreign exchange contracts | $ | — | $ | — |
Three months ended March 31, | |||||||||||||||
Amount of Gain (Loss) Recognized in Income on Derivative (2) | Amount of Gain (Loss) Recognized in Income on Related Hedged Item | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Fair value hedges: | |||||||||||||||
Foreign exchange contracts (1) | $ | — | $ | (1 | ) | $ | — | $ | 1 |
|
Fair Value Measurements Using | |||||||||||||||
Balance at March 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds and highly liquid debt securities (1) | $ | 2,086 | $ | 2,061 | $ | 25 | $ | — | |||||||
Other investments: | |||||||||||||||
Fixed maturity securities: | |||||||||||||||
Corporate bonds | 1 | — | — | 1 | |||||||||||
Government bonds | 7 | — | 7 | — | |||||||||||
Equity securities | 15 | 6 | 9 | — | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 9 | — | 9 | — | |||||||||||
Foreign exchange contracts | 73 | — | 73 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 94 | — | 94 | — |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Money market funds and highly liquid debt securities (1) | $ | 2,079 | $ | 2,054 | $ | 25 | $ | — | |||||||
Other investments: | |||||||||||||||
Fixed maturity securities: | |||||||||||||||
Corporate bonds | 2 | — | — | 2 | |||||||||||
Government bonds | 7 | — | 7 | — | |||||||||||
Equity securities | 13 | 6 | 7 | — | |||||||||||
Derivatives: | |||||||||||||||
Interest rate contracts | 9 | — | 9 | — | |||||||||||
Foreign exchange contracts | 71 | — | 71 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 93 | — | 93 | — |
March 31, 2014 | December 31, 2013 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 3,669 | $ | 3,966 | $ | 3,686 | $ | 3,894 |
|
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Risk Solutions | $ | 1,994 | $ | 1,971 | |||
HR Solutions | 965 | 954 | |||||
Intersegment eliminations | (12 | ) | (10 | ) | |||
Total revenue | $ | 2,947 | $ | 2,915 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Retail brokerage | $ | 1,579 | $ | 1,562 | |||
Reinsurance brokerage | 409 | 402 | |||||
Total Risk Solutions Segment | 1,988 | 1,964 | |||||
Consulting services | 384 | 382 | |||||
Outsourcing | 589 | 581 | |||||
Intrasegment | (8 | ) | (9 | ) | |||
Total HR Solutions Segment | 965 | 954 | |||||
Intersegment | (12 | ) | (10 | ) | |||
Total commissions, fees and other revenue | $ | 2,941 | $ | 2,908 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Risk Solutions | $ | 6 | $ | 7 | |||
HR Solutions | — | — | |||||
Total fiduciary investment income | $ | 6 | $ | 7 |
Three months ended March 31, | |||||||
2014 | 2013 | ||||||
Risk Solutions | $ | 445 | $ | 403 | |||
HR Solutions | 67 | 51 | |||||
Segment income before income taxes | 512 | 454 | |||||
Unallocated expenses | (43 | ) | (44 | ) | |||
Interest income | 2 | 1 | |||||
Interest expense | (58 | ) | (52 | ) | |||
Other income | 1 | 9 | |||||
Income before income taxes | $ | 414 | $ | 368 |
|
Three months ended March 31, 2014 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Commissions, fees and other | $ | 1 | $ | — | $ | 2,940 | $ | — | $ | 2,941 | ||||||||||
Fiduciary investment income | — | — | 6 | — | 6 | |||||||||||||||
Total revenue | 1 | — | 2,946 | — | 2,947 | |||||||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 12 | 8 | 1,731 | — | 1,751 | |||||||||||||||
Other general expenses | 7 | 17 | 703 | — | 727 | |||||||||||||||
Total operating expenses | 19 | 25 | 2,434 | — | 2,478 | |||||||||||||||
Operating (loss) income | (18 | ) | (25 | ) | 512 | — | 469 | |||||||||||||
Interest income | (2 | ) | — | 4 | — | 2 | ||||||||||||||
Interest expense | (9 | ) | (31 | ) | (18 | ) | — | (58 | ) | |||||||||||
Intercompany interest income (expense) | 111 | (74 | ) | (37 | ) | — | — | |||||||||||||
Other income | — | — | 1 | — | 1 | |||||||||||||||
Income (loss) before taxes | 82 | (130 | ) | 462 | — | 414 | ||||||||||||||
Income tax (benefit) expense | 20 | (50 | ) | 108 | — | 78 | ||||||||||||||
Income (loss) before equity in earnings of subsidiaries | 62 | (80 | ) | 354 | — | 336 | ||||||||||||||
Equity in earnings of subsidiaries, net of tax | 263 | 280 | — | (543 | ) | — | ||||||||||||||
Net income | 325 | 200 | 354 | (543 | ) | 336 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 200 | $ | 343 | $ | (543 | ) | $ | 325 |
Three months ended March 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Revenue | ||||||||||||||||||||
Commissions, fees and other | $ | 1 | $ | — | $ | 2,907 | $ | — | $ | 2,908 | ||||||||||
Fiduciary investment income | — | — | 7 | — | 7 | |||||||||||||||
Total revenue | 1 | — | 2,914 | — | 2,915 | |||||||||||||||
Expenses | ||||||||||||||||||||
Compensation and benefits | 11 | 15 | 1,699 | — | 1,725 | |||||||||||||||
Other general expenses | 7 | 6 | 767 | — | 780 | |||||||||||||||
Total operating expenses | 18 | 21 | 2,466 | — | 2,505 | |||||||||||||||
Operating (loss) income | (17 | ) | (21 | ) | 448 | — | 410 | |||||||||||||
Interest income | — | 1 | — | — | 1 | |||||||||||||||
Interest expense | (2 | ) | (34 | ) | (16 | ) | — | (52 | ) | |||||||||||
Intercompany interest (expense) income | (7 | ) | 43 | (36 | ) | — | — | |||||||||||||
Other (expense) income | — | (1 | ) | 10 | — | 9 | ||||||||||||||
(Loss) income before taxes | (26 | ) | (12 | ) | 406 | — | 368 | |||||||||||||
Income tax (benefit) expense | (5 | ) | (5 | ) | 106 | — | 96 | |||||||||||||
(Loss) income before equity in earnings of subsidiaries | (21 | ) | (7 | ) | 300 | — | 272 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 282 | 254 | — | (536 | ) | — | ||||||||||||||
Net income | 261 | 247 | 300 | (536 | ) | 272 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 261 | $ | 247 | $ | 289 | $ | (536 | ) | $ | 261 |
Three months ended March 31, 2014 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income | $ | 325 | $ | 200 | $ | 354 | $ | (543 | ) | $ | 336 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 200 | $ | 343 | $ | (543 | ) | $ | 325 | |||||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||||
Change in fair value of investments | — | — | 1 | — | 1 | |||||||||||||||
Change in fair value of derivatives | — | 1 | 8 | — | 9 | |||||||||||||||
Foreign currency translation adjustments | — | (17 | ) | 33 | — | 16 | ||||||||||||||
Post-retirement benefit obligation | — | 6 | 20 | — | 26 | |||||||||||||||
Total other comprehensive income | — | (10 | ) | 62 | — | 52 | ||||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | 54 | 69 | — | (123 | ) | — | ||||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Total other comprehensive income attributable to Aon shareholders | 54 | 59 | 64 | (123 | ) | 54 | ||||||||||||||
Comprehensive income attributable to Aon shareholders | $ | 379 | $ | 259 | $ | 407 | $ | (666 | ) | $ | 379 |
Three months ended March 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
Net income | $ | 261 | $ | 247 | $ | 300 | $ | (536 | ) | $ | 272 | |||||||||
Less: Net income attributable to noncontrolling interests | — | — | 11 | — | 11 | |||||||||||||||
Net income attributable to Aon shareholders | $ | 261 | $ | 247 | $ | 289 | $ | (536 | ) | $ | 261 | |||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||||||||||
Change in fair value of investments | — | — | — | — | — | |||||||||||||||
Change in fair value of derivatives | — | 1 | (15 | ) | — | (14 | ) | |||||||||||||
Foreign currency translation adjustments | — | (8 | ) | (166 | ) | — | (174 | ) | ||||||||||||
Post-retirement benefit obligation | — | 7 | 16 | — | 23 | |||||||||||||||
Total other comprehensive income | — | — | (165 | ) | — | (165 | ) | |||||||||||||
Equity in other comprehensive income of subsidiaries, net of tax | (165 | ) | (164 | ) | — | 329 | — | |||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | — | — | — | |||||||||||||||
Total other comprehensive income attributable to Aon shareholders | (165 | ) | (164 | ) | (165 | ) | 329 | (165 | ) | |||||||||||
Comprehensive income attributable to Aon Shareholders | $ | 96 | $ | 83 | $ | 124 | $ | (207 | ) | $ | 96 |
As of March 31, 2014 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 154 | $ | 1,372 | $ | (1,188 | ) | $ | 338 | |||||||||
Short-term investments | — | 101 | 239 | — | 340 | |||||||||||||||
Receivables, net | — | 1 | 2,879 | — | 2,880 | |||||||||||||||
Fiduciary assets | — | — | 12,038 | — | 12,038 | |||||||||||||||
Intercompany receivables | 116 | 3,982 | 5,878 | (9,976 | ) | — | ||||||||||||||
Other current assets | — | 109 | 538 | (70 | ) | 577 | ||||||||||||||
Total Current Assets | 116 | 4,347 | 22,944 | (11,234 | ) | 16,173 | ||||||||||||||
Goodwill | — | — | 9,030 | — | 9,030 | |||||||||||||||
Intangible assets, net | — | — | 2,500 | — | 2,500 | |||||||||||||||
Fixed assets, net | — | — | 785 | — | 785 | |||||||||||||||
Investments | — | 69 | 74 | — | 143 | |||||||||||||||
Intercompany receivables | 7,166 | 2,163 | 2,201 | (11,530 | ) | — | ||||||||||||||
Other non-current assets | 146 | 509 | 1,477 | (686 | ) | 1,446 | ||||||||||||||
Investment in subsidiary | 4,979 | 12,165 | — | (17,144 | ) | — | ||||||||||||||
TOTAL ASSETS | $ | 12,407 | $ | 19,253 | $ | 39,011 | $ | (40,594 | ) | $ | 30,077 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 12,038 | $ | — | $ | 12,038 | ||||||||||
Short-term debt and current portion of long-term debt | 227 | 140 | 710 | — | 1,077 | |||||||||||||||
Accounts payable and accrued liabilities | 1,218 | 41 | 1,428 | (1,188 | ) | 1,499 | ||||||||||||||
Intercompany payables | 87 | 5,834 | 4,055 | (9,976 | ) | — | ||||||||||||||
Other current liabilities | 33 | 47 | 957 | (70 | ) | 967 | ||||||||||||||
Total Current Liabilities | 1,565 | 6,062 | 19,188 | (11,234 | ) | 15,581 | ||||||||||||||
Long-term debt | 792 | 2,516 | 361 | — | 3,669 | |||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 930 | 643 | — | 1,573 | |||||||||||||||
Intercompany payables | 2,100 | 7,267 | 2,163 | (11,530 | ) | — | ||||||||||||||
Other non-current liabilities | 4 | 112 | 1,818 | (686 | ) | 1,248 | ||||||||||||||
TOTAL LIABILITIES | 4,461 | 16,887 | 24,173 | (23,450 | ) | 22,071 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 7,946 | 2,366 | 14,778 | (17,144 | ) | 7,946 | ||||||||||||||
Noncontrolling interests | — | — | 60 | — | 60 | |||||||||||||||
TOTAL EQUITY | 7,946 | 2,366 | 14,838 | (17,144 | ) | 8,006 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,407 | $ | 19,253 | $ | 39,011 | $ | (40,594 | ) | $ | 30,077 |
As of December 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 247 | $ | 1,246 | $ | (1,016 | ) | $ | 477 | |||||||||
Short-term investments | — | 163 | 360 | — | 523 | |||||||||||||||
Receivables, net | — | 4 | 2,892 | — | 2,896 | |||||||||||||||
Fiduciary assets | — | — | 11,871 | — | 11,871 | |||||||||||||||
Intercompany receivables | 186 | 3,503 | 5,452 | (9,141 | ) | — | ||||||||||||||
Other current assets | — | 69 | 513 | (19 | ) | 563 | ||||||||||||||
Total Current Assets | 186 | 3,986 | 22,334 | (10,176 | ) | 16,330 | ||||||||||||||
Goodwill | — | — | 8,997 | — | 8,997 | |||||||||||||||
Intangible assets, net | — | — | 2,578 | — | 2,578 | |||||||||||||||
Fixed assets, net | — | — | 791 | — | 791 | |||||||||||||||
Investments | — | 57 | 75 | — | 132 | |||||||||||||||
Intercompany receivables | 7,166 | 2,178 | 2,201 | (11,545 | ) | — | ||||||||||||||
Other non-current assets | 146 | 560 | 1,421 | (704 | ) | 1,423 | ||||||||||||||
Investment in subsidiary | 4,607 | 11,694 | — | (16,301 | ) | — | ||||||||||||||
TOTAL ASSETS | $ | 12,105 | $ | 18,475 | $ | 38,397 | $ | (38,726 | ) | $ | 30,251 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 11,871 | $ | — | $ | 11,871 | ||||||||||
Short-term debt and current portion of long-term debt | — | — | 707 | (4 | ) | 703 | ||||||||||||||
Accounts payable and accrued liabilities | 1,036 | 62 | 1,849 | (1,016 | ) | 1,931 | ||||||||||||||
Intercompany payables | 15 | 5,449 | 3,677 | (9,141 | ) | — | ||||||||||||||
Other current liabilities | 12 | 47 | 866 | (19 | ) | 906 | ||||||||||||||
Total Current Liabilities | 1,063 | 5,558 | 18,970 | (10,180 | ) | 15,411 | ||||||||||||||
Long-term debt | 792 | 2,512 | 378 | 4 | 3,686 | |||||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 925 | 682 | — | 1,607 | |||||||||||||||
Intercompany payables | 2,100 | 7,267 | 2,178 | (11,545 | ) | — | ||||||||||||||
Other non-current liabilities | 5 | 159 | 1,892 | (704 | ) | 1,352 | ||||||||||||||
TOTAL LIABILITIES | 3,960 | 16,421 | 24,100 | (22,425 | ) | 22,056 | ||||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 8,145 | 2,054 | 14,247 | (16,301 | ) | 8,145 | ||||||||||||||
Noncontrolling interests | — | — | 50 | — | 50 | |||||||||||||||
TOTAL EQUITY | 8,145 | 2,054 | 14,297 | (16,301 | ) | 8,195 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,105 | $ | 18,475 | $ | 38,397 | $ | (38,726 | ) | $ | 30,251 |
Three months ended March 31, 2014 | ||||||||||||||||||||
Aon | Aon | Other Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 89 | $ | (123 | ) | $ | 23 | $ | — | $ | (11 | ) | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Sales of long-term investments | — | 37 | 5 | — | 42 | |||||||||||||||
Purchase of long-term investments | — | (10 | ) | — | — | (10 | ) | |||||||||||||
Net sales of short-term investments - non-fiduciary | — | 62 | 121 | — | 183 | |||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (5 | ) | — | (5 | ) | |||||||||||||
Proceeds from sale of businesses | — | — | 1 | — | 1 | |||||||||||||||
Capital expenditures | — | — | (55 | ) | — | (55 | ) | |||||||||||||
CASH PROVIDED BY INVESTING ACTIVITIES | — | 89 | 67 | — | 156 | |||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (600 | ) | — | — | — | (600 | ) | |||||||||||||
Advances from (to) affiliates | 313 | (206 | ) | 65 | (172 | ) | — | |||||||||||||
Issuance of shares for employee benefit plans | 26 | — | — | — | 26 | |||||||||||||||
Issuance of debt | 293 | 902 | — | — | 1,195 | |||||||||||||||
Repayment of debt | (68 | ) | (755 | ) | (6 | ) | — | (829 | ) | |||||||||||
Cash dividends to shareholders | (53 | ) | — | — | — | (53 | ) | |||||||||||||
Purchase of shares from noncontrolling interests | — | — | 1 | — | 1 | |||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (89 | ) | (59 | ) | 60 | (172 | ) | (260 | ) | |||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (24 | ) | — | (24 | ) | |||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | (93 | ) | 126 | (172 | ) | (139 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 247 | 1,246 | (1,016 | ) | 477 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 154 | $ | 1,372 | $ | (1,188 | ) | $ | 338 |
Three months ended March 31, 2013 | ||||||||||||||||||||
Other | ||||||||||||||||||||
Aon | Aon | Non-Guarantor | Consolidating | |||||||||||||||||
(millions) | plc | Corporation | Subsidiaries | Adjustments | Consolidated | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 5 | $ | (23 | ) | $ | 72 | $ | — | $ | 54 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Sales of long-term investments | — | 1 | 17 | — | 18 | |||||||||||||||
Purchase of long-term investments | — | (3 | ) | — | — | (3 | ) | |||||||||||||
Net (purchases) sales of short-term investments - non-fiduciary | — | (39 | ) | 23 | — | (16 | ) | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (2 | ) | — | (2 | ) | |||||||||||||
Proceeds from sale of businesses | — | — | 1 | — | 1 | |||||||||||||||
Capital expenditures | — | — | (60 | ) | — | (60 | ) | |||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | (41 | ) | (21 | ) | — | (62 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Share repurchase | (300 | ) | — | — | — | (300 | ) | |||||||||||||
Advances from (to) affiliates | 96 | (206 | ) | 71 | 39 | — | ||||||||||||||
Issuance of shares for employee benefit plans | 36 | — | — | — | 36 | |||||||||||||||
Issuance of debt | 87 | 833 | 230 | — | 1,150 | |||||||||||||||
Repayment of debt | — | (511 | ) | (204 | ) | — | (715 | ) | ||||||||||||
Cash dividends to shareholders | (50 | ) | — | — | — | (50 | ) | |||||||||||||
Purchase of shares from noncontrolling interests | — | — | (1 | ) | — | (1 | ) | |||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (131 | ) | 116 | 96 | 39 | 120 | ||||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | 5 | — | 5 | |||||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (126 | ) | 52 | 152 | 39 | 117 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 131 | 199 | — | (39 | ) | 291 | ||||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 5 | $ | 251 | $ | 152 | $ | — | $ | 408 |
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|