| Debt
|
|
|
|
|
|
|
Years Ended December 31, | 2014 | 2013 | |||
Purchases of shares from noncontrolling interests | 3 | (8 | ) | ||
Dividends paid to noncontrolling interests | (24 | ) | (19 | ) | |
Proceeds from sale-leaseback | 25 | — |
|
Asset Description | Asset Life | |
Software | Lesser of the life of an associated license, or 4 to 7 years | |
Leasehold improvements | Lesser of estimated useful life or lease term, not to exceed 10 years | |
Furniture, fixtures and equipment | 4 to 10 years | |
Computer equipment | 4 to 6 years | |
Buildings | 35 years | |
Automobiles | 6 years |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Equity earnings | $ | 13 | $ | 12 | $ | 20 | |||||
Net gain on disposals of businesses | 82 | 24 | 10 | ||||||||
Foreign currency remeasurement gain | 30 | 18 | 13 | ||||||||
(Loss) income on financial instruments | (24 | ) | (15 | ) | 18 | ||||||
Other | (1 | ) | 5 | 7 | |||||||
$ | 100 | $ | 44 | $ | 68 |
Years ended December 31, | 2015 | 2014 | 2013 | ||||||||
Balance at beginning of year | $ | 74 | $ | 90 | $ | 118 | |||||
Provision charged to operations | 13 | 12 | 9 | ||||||||
Accounts written off, net of recoveries | (34 | ) | (33 | ) | (38 | ) | |||||
Foreign currency translation | 5 | 5 | 1 | ||||||||
Balance at end of year | $ | 58 | $ | 74 | $ | 90 |
As of December 31 | 2015 | 2014 | |||||
Taxes receivable | $ | 94 | $ | 99 | |||
Deferred tax assets | 232 | 212 | |||||
Prepaid expenses | 130 | 164 | |||||
Deferred project costs | 92 | 102 | |||||
Other | 18 | 25 | |||||
$ | 566 | $ | 602 |
As of December 31 | 2015 | 2014 | |||||
Software | $ | 1,095 | $ | 1,020 | |||
Leasehold improvements | 422 | 413 | |||||
Computer equipment | 358 | 347 | |||||
Furniture, fixtures and equipment | 315 | 313 | |||||
Construction in progress | 76 | 94 | |||||
Other | 115 | 124 | |||||
2,381 | 2,311 | ||||||
Less: Accumulated depreciation | 1,616 | 1,546 | |||||
Fixed assets, net | $ | 765 | $ | 765 |
As of December 31 | 2015 | 2014 | |||||
Deferred project costs | 210 | 250 | |||||
Investments | 135 | 143 | |||||
Taxes receivable | 82 | 101 | |||||
Other | 198 | 233 | |||||
$ | 625 | $ | 727 |
As of December 31 | 2015 | 2014 | |||||
Deferred revenue | $ | 394 | $ | 408 | |||
Taxes payable | 94 | 64 | |||||
Deferred tax liability | 1 | 2 | |||||
Other | 331 | 314 | |||||
$ | 820 | $ | 788 |
As of December 31 | 2015 | 2014 | |||||
Taxes payable | $ | 223 | $ | 210 | |||
Leases | 166 | 184 | |||||
Deferred revenue | 159 | 167 | |||||
Compensation and benefits | 59 | 57 | |||||
Other | 162 | 256 | |||||
$ | 769 | $ | 874 |
|
Years ended December 31 | 2015 | 2014 | |
Risk Solutions | 4 | 11 | |
HR Solutions | 3 | 2 | |
7 | 13 |
Years ended December 31 | 2015 | 2014 | |||||
Consideration | $ | 27 | $ | 461 | |||
Intangible assets: | |||||||
Goodwill | $ | 18 | $ | 292 | |||
Other intangible assets | 6 | 328 | |||||
Total intangible assets | $ | 24 | $ | 620 |
Years ended December 31 | 2015 | 2014 | 2013 | |||
Risk Solutions | 4 | 2 | 7 | |||
HR Solutions | 3 | — | 2 | |||
7 | 2 | 9 |
|
Risk Solutions | HR Solutions | Total | |||||||||
Balance as of January 1, 2014 | $ | 6,020 | $ | 2,977 | $ | 8,997 | |||||
Goodwill related to current year acquisitions | 287 | 5 | 292 | ||||||||
Goodwill related to disposals | (14 | ) | — | (14 | ) | ||||||
Goodwill related to prior year acquisitions | (8 | ) | — | (8 | ) | ||||||
Transfer | (2 | ) | 2 | — | |||||||
Foreign currency translation | (372 | ) | (35 | ) | (407 | ) | |||||
Balance as of December 31, 2014 | $ | 5,911 | $ | 2,949 | $ | 8,860 | |||||
Goodwill related to current year acquisitions | 2 | 16 | 18 | ||||||||
Goodwill related to disposals | (1 | ) | (76 | ) | (77 | ) | |||||
Goodwill related to prior year acquisitions | — | — | — | ||||||||
Transfer | — | — | — | ||||||||
Foreign currency translation | (319 | ) | (34 | ) | (353 | ) | |||||
Balance as of December 31, 2015 | $ | 5,593 | $ | 2,855 | $ | 8,448 |
As of December 31 | |||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||
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 | 2,886 | 1,809 | 1,077 | 2,952 | 1,579 | 1,373 | |||||||||||||||||
Technology and other | 541 | 457 | 84 | 571 | 443 | 128 | |||||||||||||||||
$ | 4,446 | $ | 2,266 | $ | 2,180 | $ | 4,542 | $ | 2,022 | $ | 2,520 |
Risk Solutions | HR Solutions | Total | |||||||||
2016 | $ | 100 | $ | 171 | $ | 271 | |||||
2017 | 90 | 136 | 226 | ||||||||
2018 | 76 | 91 | 167 | ||||||||
2019 | 66 | 72 | 138 | ||||||||
2020 | 58 | 60 | 118 | ||||||||
Thereafter | 120 | 120 | 240 | ||||||||
$ | 510 | $ | 650 | $ | 1,160 |
|
As of December 31 | 2015 | 2014 | |||||
5.00% Senior Notes due September 2020 | 599 | 599 | |||||
4.75% Senior Notes due 2045 | 598 | — | |||||
3.50% Senior Notes due June 2024 | 597 | 597 | |||||
4.60% Senior Notes due June 2044 | 549 | 549 | |||||
2.875% Senior Notes due May 2026 (EUR 500M) | 545 | 605 | |||||
8.205% Junior Subordinated Notes due January 2027 | 521 | 521 | |||||
3.125% Senior Notes due May 2016 | 500 | 500 | |||||
2.80% Senior Notes due 2021 | 399 | — | |||||
4.00% Senior Notes due November 2023 | 349 | 349 | |||||
6.25% Senior Notes due September 2040 | 298 | 298 | |||||
4.76% Senior Notes due March 2018 (CAD 375M) | 271 | 322 | |||||
4.45% Senior Notes due May 2043 | 249 | 248 | |||||
4.25% Senior Notes due December 2042 | 196 | 196 | |||||
3.50% Senior Notes due September 2015 | — | 599 | |||||
Commercial paper | 50 | 168 | |||||
Other | 16 | 31 | |||||
Total debt | 5,737 | 5,582 | |||||
Less short-term and current portion of long-term debt | 562 | 783 | |||||
Total long-term debt | $ | 5,175 | $ | 4,799 |
2016 | $ | 562 | |
2017 | 3 | ||
2018 | 271 | ||
2019 | — | ||
2020 | 599 | ||
Thereafter | 4,302 | ||
$ | 5,737 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Rental expense | $ | 454 | $ | 455 | $ | 520 | |||||
Less: Sub lease rental income | (83 | ) | (75 | ) | (77 | ) | |||||
Net rental expense | $ | 371 | $ | 380 | $ | 443 |
2016 | $ | 325 | |
2017 | 291 | ||
2018 | 267 | ||
2019 | 235 | ||
2020 | 199 | ||
Thereafter | 828 | ||
Total minimum payments required | $ | 2,145 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Income before income taxes: | |||||||||||
U.K. | $ | 149 | $ | 347 | $ | 96 | |||||
U.S. | (51 | ) | (55 | ) | 349 | ||||||
Other | 1,591 | 1,473 | 1,093 | ||||||||
Total | $ | 1,689 | $ | 1,765 | $ | 1,538 | |||||
Income tax expense (benefit): | |||||||||||
Current: | |||||||||||
U.K. | $ | 43 | $ | 1 | $ | (18 | ) | ||||
U.S. federal | 137 | 156 | 111 | ||||||||
U.S. state and local | 54 | 75 | 52 | ||||||||
Other | 256 | 236 | 259 | ||||||||
Total current tax expense | $ | 490 | $ | 468 | $ | 404 | |||||
Deferred tax expense (benefit): | |||||||||||
U.K. | $ | (39 | ) | $ | 38 | $ | 43 | ||||
U.S. federal | (140 | ) | (133 | ) | (48 | ) | |||||
U.S. state and local | (14 | ) | (24 | ) | 10 | ||||||
Other | (30 | ) | (15 | ) | (19 | ) | |||||
Total deferred tax benefit | $ | (223 | ) | $ | (134 | ) | $ | (14 | ) | ||
Total income tax expense | $ | 267 | $ | 334 | $ | 390 |
Years ended December 31 | 2015 | 2014 | 2013 | ||
Statutory tax rate | 20.3% | 21.5% | 23.0% | ||
U.S. state income taxes, net of U.S. federal benefit | 0.5 | 1.5 | 2.6 | ||
Taxes on international operations (1) | (6.6) | (8.9) | (4.4) | ||
Nondeductible expenses | 2.2 | 1.7 | 1.4 | ||
Adjustments to prior year tax requirements | (1.3) | 0.9 | 0.1 | ||
Deferred tax adjustments, including statutory rate changes | (0.1) | (0.7) | 1.4 | ||
Deferred tax adjustments, international earnings | — | 1.0 | 3.3 | ||
Adjustments to valuation allowances | (0.6) | 0.6 | (1.7) | ||
Change in uncertain tax positions | 1.4 | 1.7 | (0.3) | ||
Other — net | — | (0.4) | — | ||
Effective tax rate | 15.8% | 18.9% | 25.4% |
(1) | The Company determines the adjustment for taxes on international operations based on the difference between the statutory tax rate applicable to earnings in each foreign jurisdiction and the enacted rate of 20.3%, 21.5% and 23.0% at December 31, 2015, 2014 and 2013, respectively. The benefit to the Company's effective income tax rate from taxes on international operations relates to benefits from lower-taxed global operations, primarily due to the use of global funding structures. |
As of December 31 | 2015 | 2014 | |||||
Deferred tax assets: | |||||||
Employee benefit plans | $ | 635 | $ | 739 | |||
Net operating/capital loss and tax credit carryforwards | 349 | 295 | |||||
Accrued interest | 293 | 303 | |||||
Other accrued expenses | 98 | 44 | |||||
Deferred revenue | 65 | 40 | |||||
Investment basis differences | 56 | 45 | |||||
Other | 56 | 6 | |||||
Total | 1,552 | 1,472 | |||||
Valuation allowance on deferred tax assets | (175 | ) | (205 | ) | |||
Total | $ | 1,377 | $ | 1,267 | |||
Deferred tax liabilities: | |||||||
Intangibles and property, plant and equipment | $ | (961 | ) | $ | (1,058 | ) | |
Other accrued expenses | (99 | ) | (40 | ) | |||
Deferred costs | (30 | ) | (28 | ) | |||
Unrealized foreign exchange gains | (29 | ) | (44 | ) | |||
Unremitted earnings | (18 | ) | (28 | ) | |||
Other | (44 | ) | (28 | ) | |||
Total | $ | (1,181 | ) | $ | (1,226 | ) | |
Net deferred tax asset | $ | 196 | $ | 41 |
As of December 31, | 2015 | 2014 | |||||
Deferred tax assets — current (1) | $ | 232 | $ | 212 | |||
Deferred tax assets — non-current | 141 | 144 | |||||
Deferred tax liabilities — current (1) | (1 | ) | (2 | ) | |||
Deferred tax liabilities — non-current | (176 | ) | (313 | ) | |||
Net deferred tax asset | $ | 196 | $ | 41 |
(1) | Included in Other current assets and Other current liabilities. |
2015 | 2014 | ||||||
Balance at January 1 | $ | 191 | $ | 164 | |||
Additions based on tax positions related to the current year | 31 | 31 | |||||
Additions for tax positions of prior years | 53 | 10 | |||||
Reductions for tax positions of prior years | (18 | ) | (6 | ) | |||
Settlements | (32 | ) | — | ||||
Business combinations | — | 5 | |||||
Lapse of statute of limitations | (5 | ) | (11 | ) | |||
Foreign currency translation | (2 | ) | (2 | ) | |||
Balance at December 31 | $ | 218 | $ | 191 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
U.S. | $ | 133 | $ | 123 | $ | 123 | |||||
U.K. | 42 | 42 | 45 | ||||||||
Netherlands and Canada | 25 | 30 | 18 | ||||||||
$ | 200 | $ | 195 | $ | 186 |
U.K. | U.S. | Other | |||||||||||||||||||||
(millions) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Change in projected benefit obligation | |||||||||||||||||||||||
At January 1 | $ | 5,529 | $ | 5,106 | $ | 3,350 | $ | 2,744 | $ | 1,399 | $ | 1,252 | |||||||||||
Service cost | 1 | 1 | — | 2 | — | — | |||||||||||||||||
Interest cost | 198 | 230 | 131 | 129 | 33 | 47 | |||||||||||||||||
Participant contributions | — | — | — | — | — | — | |||||||||||||||||
Plan amendment | 27 | — | — | — | (10 | ) | — | ||||||||||||||||
Curtailments | — | — | — | — | — | (16 | ) | ||||||||||||||||
Plan transfer and acquisitions | (2 | ) | — | (18 | ) | 13 | — | — | |||||||||||||||
Actuarial loss (gain) | (83 | ) | (211 | ) | (25 | ) | 265 | 24 | (5 | ) | |||||||||||||
Benefit payments | (217 | ) | (192 | ) | (133 | ) | (130 | ) | (38 | ) | (51 | ) | |||||||||||
Actual expenses | — | — | — | — | — | (2 | ) | ||||||||||||||||
Change in discount rate | (247 | ) | 902 | (145 | ) | 327 | (66 | ) | 324 | ||||||||||||||
Foreign currency impact | (221 | ) | (307 | ) | — | — | (165 | ) | (150 | ) | |||||||||||||
At December 31 | $ | 4,985 | $ | 5,529 | $ | 3,160 | $ | 3,350 | $ | 1,177 | $ | 1,399 | |||||||||||
Accumulated benefit obligation at end of year | $ | 4,985 | $ | 5,529 | $ | 3,160 | $ | 3,350 | $ | 1,135 | $ | 1,316 | |||||||||||
Change in fair value of plan assets | |||||||||||||||||||||||
At January 1 | $ | 6,224 | $ | 5,398 | $ | 2,036 | $ | 1,855 | $ | 1,161 | $ | 1,061 | |||||||||||
Actual return on plan assets | 91 | 1,199 | (60 | ) | 190 | 8 | 253 | ||||||||||||||||
Participant contributions | — | — | — | — | — | — | |||||||||||||||||
Employer contributions | 65 | 166 | 108 | 121 | 21 | 28 | |||||||||||||||||
Plan transfer and acquisitions | (3 | ) | — | — | — | — | — | ||||||||||||||||
Benefit payments | (217 | ) | (192 | ) | (133 | ) | (130 | ) | (38 | ) | (51 | ) | |||||||||||
Actual Expenses | — | — | — | — | — | (2 | ) | ||||||||||||||||
Foreign currency impact | (257 | ) | (347 | ) | — | — | (133 | ) | (128 | ) | |||||||||||||
At December 31 | $ | 5,903 | $ | 6,224 | $ | 1,951 | $ | 2,036 | $ | 1,019 | $ | 1,161 | |||||||||||
Market related value at end of year | $ | 5,903 | $ | 6,224 | $ | 2,064 | $ | 1,950 | $ | 1,019 | $ | 1,161 | |||||||||||
Amount recognized in Statement of Financial Position at December 31 | |||||||||||||||||||||||
Funded status | $ | 918 | $ | 695 | $ | (1,209 | ) | $ | (1,314 | ) | $ | (158 | ) | $ | (238 | ) | |||||||
Unrecognized prior-service cost | 46 | 22 | 9 | 11 | (7 | ) | 3 | ||||||||||||||||
Unrecognized loss | 1,465 | 1,687 | 1,723 | 1,737 | 389 | 456 | |||||||||||||||||
Net amount recognized | $ | 2,429 | $ | 2,404 | $ | 523 | $ | 434 | $ | 224 | $ | 221 |
U.K. | U.S. | Other | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Prepaid benefit cost (1) | $ | 1,012 | $ | 918 | $ | — | $ | — | $ | — | $ | — | |||||||||||
Accrued benefit liability (2) | (94 | ) | (223 | ) | (1,209 | ) | (1,314 | ) | (158 | ) | (238 | ) | |||||||||||
Accumulated other comprehensive loss | 1,511 | 1,709 | 1,732 | 1,748 | 382 | 459 | |||||||||||||||||
Net amount recognized | $ | 2,429 | $ | 2,404 | $ | 523 | $ | 434 | $ | 224 | $ | 221 |
(1) | Included in Prepaid pension |
(2) | Included in Other current liabilities and Pension, other post retirement, and post employment liabilities |
U.K. | U.S. | Other | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Net loss | $ | 1,465 | $ | 1,687 | $ | 1,723 | $ | 1,737 | $ | 389 | $ | 456 | |||||||||||
Prior service cost (income) | 46 | 22 | 9 | 11 | (7 | ) | 3 | ||||||||||||||||
$ | 1,511 | $ | 1,709 | $ | 1,732 | $ | 1,748 | $ | 382 | $ | 459 |
U.K. | U.S. | Other | |||||||||||||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | |||||||||||||||||||||||||||
Service cost | $ | 1 | $ | 1 | $ | 1 | $ | — | $ | 2 | $ | 7 | $ | — | $ | — | $ | 18 | |||||||||||||||||
Interest cost | 198 | 230 | 210 | 131 | 129 | 114 | 33 | 47 | 45 | ||||||||||||||||||||||||||
Expected return on plan assets, net of administration expenses | (307 | ) | (326 | ) | (302 | ) | (154 | ) | (157 | ) | (139 | ) | (50 | ) | (59 | ) | (59 | ) | |||||||||||||||||
Amortization of prior-service cost | 1 | 1 | 1 | 2 | 2 | — | — | — | — | ||||||||||||||||||||||||||
Amortization of net actuarial loss | 41 | 52 | 49 | 54 | 42 | 52 | 11 | 10 | 23 | ||||||||||||||||||||||||||
Curtailment gain and other | — | — | — | — | — | — | — | (2 | ) | — | |||||||||||||||||||||||||
Net periodic benefit (income) cost | $ | (66 | ) | $ | (42 | ) | $ | (41 | ) | $ | 33 | $ | 18 | $ | 34 | $ | (6 | ) | $ | (4 | ) | $ | 27 |
U.K. | U.S. | Other | |||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||
Discount rate | 3.96% | 3.70% | 3.69-4.43% | 3.37-4.08% | 2.43-3.96% | 2.03-3.91% | |||||
Rate of compensation increase | 3.63-4.13% | 3.35-4.05% | N/A | N/A | 2.00-3.50% | 2.25-3.50% | |||||
Underlying price inflation | 1.88% | 1.95% | N/A | N/A | 2.00-2.50% | 2.00-2.50% |
U.K. | U.S. | Other | |||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | |||||||||
Discount rate | 3.70% | 4.55% | 4.45% | 3.37 - 4.08% | 3.97 - 4.87% | 3.73 - 4.05% | 2.03 - 3.91% | 3.60 - 4.71% | 3.25 - 3.89% | ||||||||
Expected return on plan assets, net of administration expenses | 5.09% | 6.00% | 6.30% | 7.96% | 8.80% | 8.80% | 3.99 - 5.21% | 4.70 - 6.50% | 4.60 - 6.50% | ||||||||
Rate of compensation increase | 3.55 - 4.05% | 3.70 - 4.40% | 3.25 - 3.85% | NA | NA | N/A | 2.25 - 3.50% | 2.25 - 3.50% | 2.25 - 3.50% |
Fair Value Measurements Using | |||||||||||||||
Asset Category | Balance at December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash and cash equivalents (1) | $ | 33 | $ | 33 | $ | — | $ | — | |||||||
Equity investments: (2) | |||||||||||||||
Large cap domestic | 299 | 299 | — | — | |||||||||||
Small cap domestic | 88 | 30 | 58 | — | |||||||||||
International | 262 | 52 | 210 | — | |||||||||||
Equity derivatives | 203 | 170 | 33 | — | |||||||||||
Fixed income investments: (3) | |||||||||||||||
Corporate bonds | 484 | — | 148 | 336 | |||||||||||
Government and agency bonds | 128 | 52 | 76 | — | |||||||||||
Asset-backed securities | — | — | — | — | |||||||||||
Fixed income derivatives | 69 | 47 | 22 | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments (4) | 305 | — | — | 305 | |||||||||||
Commodity derivatives (5) | 13 | — | 13 | — | |||||||||||
Real estate and REITS (6) | 67 | 67 | — | — | |||||||||||
Total | $ | 1,951 | $ | 750 | $ | 560 | $ | 641 |
(1) | Consists of cash and institutional short-term investment funds. |
(2) | Consists of equity securities, equity derivatives, and pooled equity funds. |
(3) | Consists of corporate and government bonds, asset-backed securities, and fixed income derivatives. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
(5) | Consists of long-dated options and swaps on a commodity index. |
(6) | Consists of exchange traded real estate investment trusts ("REITS"). |
Fair Value Measurements Using | |||||||||||||||
Asset Category | Balance at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash and cash equivalents (1) | $ | 68 | $ | 68 | $ | — | $ | — | |||||||
Equity investments: (2) | |||||||||||||||
Large cap domestic | 329 | 329 | — | — | |||||||||||
Small cap domestic | 85 | 22 | 63 | — | |||||||||||
International | 258 | 114 | 144 | — | |||||||||||
Equity derivatives | 285 | 209 | 76 | — | |||||||||||
Fixed income investments: (3) | |||||||||||||||
Corporate bonds | 503 | — | 151 | 352 | |||||||||||
Government and agency bonds | 109 | 29 | 80 | — | |||||||||||
Asset-backed securities | 20 | — | 20 | — | |||||||||||
Fixed income derivatives | 49 | — | 49 | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments (4) | 272 | — | — | 272 | |||||||||||
Commodity derivatives (5) | (8 | ) | — | (8 | ) | — | |||||||||
Real estate and REITS (6) | 66 | 66 | — | — | |||||||||||
Total | $ | 2,036 | $ | 837 | $ | 575 | $ | 624 |
(1) | Consists of cash and institutional short-term investment funds. |
(2) | Consists of equity securities, equity derivatives, and pooled equity funds. |
(3) | Consists of corporate and government bonds, asset-backed securities, and fixed income derivatives. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
(5) | Consists of long-dated options on a commodity index. |
(6) | Consists of exchange traded REITS. |
Fair Value Measurement Using Level 3 Inputs | |||
Balance at January 1, 2014 | $ | 266 | |
Actual return on plan assets: | |||
Relating to assets still held at December 31, 2014 | 32 | ||
Relating to assets sold during 2014 | 5 | ||
Purchases, sales and settlements—net | 321 | ||
Transfer in/(out) of Level 3 | — | ||
Balance at December 31, 2014 | 624 | ||
Actual return on plan assets: | |||
Relating to assets still held at December 31, 2015 | (4 | ) | |
Relating to assets sold during 2015 | (3 | ) | |
Purchases, sales and settlements—net | 24 | ||
Transfer in/(out) of Level 3 | — | ||
Balance at December 31, 2015 | $ | 641 |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 159 | $ | 159 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 360 | 61 | 299 | — | |||||||||||
Europe | 17 | — | 17 | — | |||||||||||
Equity securities — global (2) | 133 | 133 | — | — | |||||||||||
Derivatives (2) | 66 | — | 66 | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 283 | — | 259 | 24 | |||||||||||
Fixed income securities (3) | 3,145 | 2,268 | 877 | — | |||||||||||
Annuities | 827 | — | — | 827 | |||||||||||
Derivatives (3) | 111 | — | 111 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Real estate (4) | 65 | — | — | 65 | |||||||||||
Alternative investments (5) | 717 | — | 4 | 713 | |||||||||||
Real estate | 20 | — | — | 20 | |||||||||||
Total | $ | 5,903 | $ | 2,621 | $ | 1,633 | $ | 1,649 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of equity securities and equity derivatives. |
(3) | Consists of corporate and government bonds and fixed income derivatives. |
(4) | Consists of property funds and trusts holding direct real estate investments. |
(5) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 224 | $ | 224 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 203 | — | 203 | — | |||||||||||
Europe | 16 | — | 16 | — | |||||||||||
Equity securities — global (2) | 127 | 127 | — | — | |||||||||||
Derivatives (2) | — | — | — | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 279 | — | 279 | — | |||||||||||
Fixed income securities (3) | 3,292 | 3,292 | — | — | |||||||||||
Annuities | 836 | — | — | 836 | |||||||||||
Derivatives (3) | 233 | — | 233 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Real estate (4) | 39 | — | — | 39 | |||||||||||
Alternative investments (5) | 968 | — | — | 968 | |||||||||||
Real estate | 7 | — | — | 7 | |||||||||||
Total | $ | 6,224 | $ | 3,643 | $ | 731 | $ | 1,850 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of equity securities and equity derivatives. |
(3) | Consists of corporate and government bonds and fixed income derivatives. |
(4) | Consists of property funds and trusts holding direct real estate investments. |
(5) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using Level 3 Inputs | |||||||||||||||||||
Annuities | Real Estate | Alternative Investments | Fixed | Total | |||||||||||||||
Balance at January 1, 2014 | $ | 564 | $ | 23 | $ | 546 | $ | — | $ | 1,133 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at December 31, 2014 | (13 | ) | 3 | 319 | — | 309 | |||||||||||||
Relating to assets sold during 2014 | — | 1 | 5 | — | 6 | ||||||||||||||
Purchases, sales and settlements—net | 333 | 21 | 359 | — | 713 | ||||||||||||||
Transfers in/(out) of Level 3 | — | — | (206 | ) | — | (206 | ) | ||||||||||||
Foreign exchange | (48 | ) | (2 | ) | (55 | ) | — | (105 | ) | ||||||||||
Balance at December 31, 2014 | 836 | 46 | 968 | — | 1,850 | ||||||||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at December 31, 2015 | (32 | ) | 11 | (17 | ) | (7 | ) | (45 | ) | ||||||||||
Relating to assets sold during 2015 | — | (10 | ) | 2 | (1 | ) | (9 | ) | |||||||||||
Purchases, sales and settlements—net | 58 | 41 | 60 | 9 | 168 | ||||||||||||||
Transfers in/(out) of Level 3 | — | — | (266 | ) | 24 | (242 | ) | ||||||||||||
Foreign exchange | (35 | ) | (3 | ) | (34 | ) | (1 | ) | (73 | ) | |||||||||
Balance at December 31, 2015 | $ | 827 | $ | 85 | $ | 713 | $ | 24 | $ | 1,649 |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 11 | $ | 11 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 270 | — | 270 | — | |||||||||||
North America | 37 | — | 37 | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 576 | — | 576 | — | |||||||||||
Derivatives | 12 | — | 12 | — | |||||||||||
Fixed income securities (2) | 30 | — | 30 | — | |||||||||||
Derivatives (2) | 48 | — | 48 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Commodities | 2 | — | 2 | — | |||||||||||
REITS (3) | 3 | — | 3 | — | |||||||||||
Alternative investments (4) | 9 | — | — | 9 | |||||||||||
Derivatives | 21 | — | 21 | — | |||||||||||
Total | $ | 1,019 | $ | 11 | $ | 999 | $ | 9 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of corporate and government bonds and fixed income derivatives. |
(3) | Consists of property funds and trusts holding direct real estate investments. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 12 | $ | 12 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 295 | — | 295 | — | |||||||||||
North America | 42 | — | 42 | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 629 | — | 629 | — | |||||||||||
Derivatives | 18 | — | 18 | — | |||||||||||
Fixed income securities (2) | 35 | — | 35 | — | |||||||||||
Derivatives (2) | 74 | — | 74 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Commodities | 21 | — | 21 | — | |||||||||||
REITS (3) | 3 | — | 3 | — | |||||||||||
Alternative investments (4) | 8 | — | — | 8 | |||||||||||
Derivatives | 24 | — | 24 | — | |||||||||||
Total | $ | 1,161 | $ | 12 | $ | 1,141 | $ | 8 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of corporate and government bonds and fixed income derivatives. |
(3) | Consists of property funds and trusts holding direct real estate investments. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using Level 3 Inputs | |||||||||||
Real Estate | Alternative Investments | Total | |||||||||
Balance at January 1, 2014 | $ | 17 | $ | 8 | $ | 25 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at December 31, 2014 | — | 1 | 1 | ||||||||
Relating to assets sold during 2014 | — | — | — | ||||||||
Purchases, sales and settlements—net | (17 | ) | — | (17 | ) | ||||||
Transfers in/(out) of Level 3 | — | — | — | ||||||||
Foreign exchange | — | (1 | ) | (1 | ) | ||||||
Balance at December 31, 2014 | — | 8 | 8 | ||||||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at December 31, 2015 | — | 2 | 2 | ||||||||
Relating to assets sold during 2015 | — | — | — | ||||||||
Purchases, sales and settlements—net | — | — | — | ||||||||
Transfers in/(out) of Level 3 | — | — | — | ||||||||
Foreign exchange | — | (1 | ) | (1 | ) | ||||||
Balance at December 31, 2015 | $ | — | $ | 9 | $ | 9 |
U.K. | U.S. | Other | ||||||||||
2016 | $ | 143 | $ | 164 | $ | 38 | ||||||
2017 | 149 | 172 | 39 | |||||||||
2018 | 157 | 184 | 40 | |||||||||
2019 | 170 | 192 | 41 | |||||||||
2020 | 180 | 187 | 42 | |||||||||
2021 – 2025 | 1,048 | 952 | 227 |
2015 | 2014 | ||||||
Accumulated projected benefit obligation | $ | 105 | $ | 116 | |||
Fair value of plan assets | 18 | 19 | |||||
Funded status | (87 | ) | (97 | ) | |||
Unrecognized prior-service credit | (3 | ) | (4 | ) | |||
Unrecognized loss | 7 | 15 | |||||
Net amount recognized | $ | (83 | ) | $ | (86 | ) |
2015 | 2014 | 2013 | |||
Net periodic benefit cost recognized (millions) | $6 | $3 | $4 | ||
Weighted-average discount rate used to determine future benefit obligations | 3.99-4.33% | 3.83 - 4.08 | 4.44 - 4.95 | ||
Weighted-average discount rate used to determine net periodic benefit costs | 3.83-4.08% | 4.44 - 4.95 | 3.67 - 4.00 |
• | To contribute $4 million to fund significant other post-retirement benefit plans during 2016. |
• | Estimated future benefit payments will be approximately $6 million each year for 2016 through 2020, and $30 million in aggregate for 2021-2025. |
|
Notional Amount | Derivative Assets (1) | Derivative Liabilities (2) | |||||||||||||||||||||
As of December 31 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Foreign exchange contracts: | |||||||||||||||||||||||
Accounted for as hedges | 778 | 1,200 | 32 | 46 | 18 | 58 | |||||||||||||||||
Not accounted for as hedges (3) | 280 | 165 | — | — | — | — | |||||||||||||||||
Total | $ | 1,058 | $ | 1,365 | $ | 32 | $ | 46 | $ | 18 | $ | 58 |
(1) | Included within Other current assets ($15 million in 2015 and $24 million in 2014, respectively) or Other non-current assets ($17 million in 2015 and $22 million in 2014, respectively) |
(2) | Included within Other current liabilities ($13 million in 2015 and $52 million in 2014, respectively) or Other non-current liabilities ($5 million in 2015 and $6 million in 2014, respectively) |
(3) | These contracts typically are for 30 day durations and executed close to the last day of the most recent reporting month, thereby resulting in nominal fair values at the balance sheet date. |
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) | |||||||||||||||
Derivatives accounted for as hedges: | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||
Foreign exchange contracts | 32 | 46 | (13 | ) | (14 | ) | 19 | 32 |
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) | |||||||||||||||
Derivatives accounted for as hedges: | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||
Foreign exchange contracts | 18 | 58 | (13 | ) | (14 | ) | 5 | 44 |
Cash Flow Hedge - Foreign Exchange Contracts | Location of future reclassification from Accumulated Other Comprehensive Loss | Gain (Loss) Recognized in Accumulated Other Comprehensive Loss: | |||||||||||||
Compensation and Benefits | Other General Expenses | Interest Expense | Other Income (Expense) | Total | |||||||||||
2015 | 4 | (3 | ) | — | (10 | ) | (9 | ) | |||||||
2014 | 11 | (3 | ) | — | (10 | ) | (2 | ) | |||||||
2013 | (17 | ) | — | — | 13 | (4 | ) |
Cash Flow Hedge - Foreign Exchange Contracts | |||||||||||||||
Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion): | Compensation and Benefits | Other General Expenses | Interest Expense | Other Income | Total | ||||||||||
2015 | 4 | (1 | ) | (9 | ) | (11 | ) | (17 | ) | ||||||
2014 | (5 | ) | 3 | (10 | ) | (2 | ) | (14 | ) | ||||||
2013 | (12 | ) | (9 | ) | (3 | ) | 14 | (10 | ) |
Twelve months ended December 31, | |||||||||||||||||||||||
Amount of Gain (Loss) Recognized in Income on Derivative (1) | Amount of Gain (Loss) Recognized in Income on Related Hedged Item | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||
Foreign exchange contracts (2) | $ | — | $ | (9 | ) | $ | (8 | ) | $ | — | $ | 9 | $ | 8 |
(1) | Included in interest expense |
(2) | Relates to fixed rate debt |
|
• | 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 December 31, 2015 | 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 (1) | $ | 1,396 | $ | 1,396 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Corporate bonds | — | — | — | — | |||||||||||
Government bonds | 1 | — | 1 | — | |||||||||||
Equity investments | 10 | 6 | 4 | — | |||||||||||
Derivatives (2): | |||||||||||||||
Interest rate contracts | — | — | — | — | |||||||||||
Foreign exchange contracts | 32 | — | 32 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 18 | — | 18 | — |
(1) | Includes $1,396 million of money market funds that are classified as Fiduciary assets, Short-term investments or Cash and cash equivalents in the Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | See Note 12 "Derivatives and Hedging" for additional information regarding the Company's derivatives and hedging activity. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 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 (1) | $ | 1,850 | $ | 1,850 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Corporate bonds | 1 | — | — | 1 | |||||||||||
Government bonds | 6 | — | 6 | — | |||||||||||
Equity investments | 11 | 6 | 5 | — | |||||||||||
Derivatives (2): | |||||||||||||||
Interest rate contracts | — | — | — | — | |||||||||||
Foreign exchange contracts | 46 | — | 46 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 58 | — | 58 | — |
(1) | Includes $1,850 million of money market funds that are classified as Fiduciary assets, Short-term investments or Cash and cash equivalents in the Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | See Note 12 "Derivatives and Hedging" for additional information regarding the Company's derivatives and hedging activity. |
As of December 31 | 2015 | 2014 | |||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 5,175 | $ | 5,386 | $ | 4,799 | $ | 5,268 |
|
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Risk Solutions | $ | 7,426 | $ | 7,834 | $ | 7,789 | |||||
HR Solutions | 4,303 | 4,264 | 4,057 | ||||||||
Intersegment eliminations | (47 | ) | (53 | ) | (31 | ) | |||||
Total revenue | $ | 11,682 | $ | 12,045 | $ | 11,815 |
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Retail brokerage | $ | 6,044 | $ | 6,334 | $ | 6,256 | |||||
Reinsurance brokerage | 1,361 | 1,474 | 1,505 | ||||||||
Total Risk Solutions Segment | 7,405 | 7,808 | 7,761 | ||||||||
Consulting services | 1,686 | 1,700 | 1,626 | ||||||||
Outsourcing | 2,658 | 2,607 | 2,469 | ||||||||
Intrasegment | (41 | ) | (43 | ) | (38 | ) | |||||
Total HR Solutions Segment | 4,303 | 4,264 | 4,057 | ||||||||
Intersegment | (47 | ) | (53 | ) | (31 | ) | |||||
Total commissions, fees and other revenue | $ | 11,661 | $ | 12,019 | $ | 11,787 |
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Risk Solutions | $ | 21 | $ | 26 | $ | 28 | |||||
HR Solutions | — | — | — | ||||||||
Total fiduciary investment income | $ | 21 | $ | 26 | $ | 28 |
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Risk Solutions | $ | 1,506 | $ | 1,648 | $ | 1,540 | |||||
HR Solutions | 536 | 485 | 318 | ||||||||
Segment income before income taxes | 2,042 | 2,133 | 1,858 | ||||||||
Unallocated expenses | (194 | ) | (167 | ) | (187 | ) | |||||
Interest income | 14 | 10 | 9 | ||||||||
Interest expense | (273 | ) | (255 | ) | (210 | ) | |||||
Other income | 100 | 44 | 68 | ||||||||
Income before income taxes | $ | 1,689 | $ | 1,765 | $ | 1,538 |
Years ended December 31 | Total | United States | Americas other than U.S. | United Kingdom | Europe, Middle East, & Africa | Asia Pacific | |||||||||||||||||
2015 | $ | 11,682 | $ | 6,063 | $ | 1,053 | $ | 1,527 | $ | 1,909 | $ | 1,130 | |||||||||||
2014 | 12,045 | 5,824 | 1,176 | 1,623 | 2,189 | 1,233 | |||||||||||||||||
2013 | 11,815 | 5,574 | 1,214 | 1,544 | 2,304 | 1,179 |
As of December 31 | Total | United States | Americas other than U.S. | United Kingdom | Europe, Middle East, & Africa | Asia Pacific | |||||||||||||||||
2015 | $ | 13,051 | $ | 7,072 | $ | 416 | $ | 2,723 | $ | 2,270 | $ | 570 | |||||||||||
2014 | 13,805 | 7,793 | 493 | 2,700 | 2,179 | 640 |
|
Year Ended December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Revenue | |||||||||||||||||||
Commissions, fees and other | $ | — | $ | — | $ | 11,661 | $ | — | $ | 11,661 | |||||||||
Fiduciary investment income | — | — | 21 | — | 21 | ||||||||||||||
Total revenue | — | — | 11,682 | — | 11,682 | ||||||||||||||
Expenses | |||||||||||||||||||
Compensation and benefits | 136 | 32 | 6,669 | — | 6,837 | ||||||||||||||
Other general expenses | 8 | 7 | 2,982 | — | 2,997 | ||||||||||||||
Total operating expenses | 144 | 39 | 9,651 | — | 9,834 | ||||||||||||||
Operating (loss) income | (144 | ) | (39 | ) | 2,031 | — | 1,848 | ||||||||||||
Interest income | (19 | ) | 14 | 19 | — | 14 | |||||||||||||
Interest expense | (121 | ) | (130 | ) | (22 | ) | — | (273 | ) | ||||||||||
Intercompany interest income (expense) | 429 | (479 | ) | 50 | — | — | |||||||||||||
Intercompany other income (expense) | 302 | (422 | ) | 120 | — | — | |||||||||||||
Other Income | (1 | ) | — | 101 | — | 100 | |||||||||||||
Income (loss) before taxes | 446 | (1,056 | ) | 2,299 | — | 1,689 | |||||||||||||
Income tax expense (benefit) | 45 | (262 | ) | 484 | — | 267 | |||||||||||||
Income (loss) before equity in earnings of subsidiaries | 401 | (794 | ) | 1,815 | — | 1,422 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 984 | 1,319 | 525 | (2,828 | ) | — | |||||||||||||
Net income | 1,385 | 525 | 2,340 | (2,828 | ) | 1,422 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 37 | — | 37 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,385 | $ | 525 | $ | 2,303 | $ | (2,828 | ) | $ | 1,385 |
Year Ended December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Revenue | |||||||||||||||||||
Commissions, fees and other | $ | — | $ | — | $ | 12,019 | $ | — | $ | 12,019 | |||||||||
Fiduciary investment income | — | — | 26 | — | 26 | ||||||||||||||
Total revenue | — | — | 12,045 | — | 12,045 | ||||||||||||||
Expenses | |||||||||||||||||||
Compensation and benefits | 140 | 16 | 6,858 | — | 7,014 | ||||||||||||||
Other general expenses | 3 | 5 | 3,057 | — | 3,065 | ||||||||||||||
Total operating expenses | 143 | 21 | 9,915 | — | 10,079 | ||||||||||||||
Operating (loss) income | (143 | ) | (21 | ) | 2,130 | — | 1,966 | ||||||||||||
Interest income | (9 | ) | 2 | 17 | — | 10 | |||||||||||||
Interest expense | (75 | ) | (139 | ) | (41 | ) | — | (255 | ) | ||||||||||
Intercompany interest income (expense) | 449 | (298 | ) | (151 | ) | — | — | ||||||||||||
Intercompany other income (expense) | 342 | (390 | ) | 48 | — | — | |||||||||||||
Other income | 2 | 5 | 37 | — | 44 | ||||||||||||||
Income (loss) before taxes | 566 | (841 | ) | 2,040 | — | 1,765 | |||||||||||||
Income tax expense (benefit) | 74 | (192 | ) | 452 | — | 334 | |||||||||||||
Income (loss) before equity in earnings of subsidiaries | 492 | (649 | ) | 1,588 | — | 1,431 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 905 | 1,214 | 565 | (2,684 | ) | — | |||||||||||||
Net income | 1,397 | 565 | 2,153 | (2,684 | ) | 1,431 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 34 | — | 34 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,397 | $ | 565 | $ | 2,119 | $ | (2,684 | ) | $ | 1,397 |
Year Ended December 31, 2013 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustment | Consolidated | ||||||||||||||
Revenue | |||||||||||||||||||
Commissions, fees and other | $ | 3 | $ | — | $ | 11,784 | $ | — | $ | 11,787 | |||||||||
Fiduciary investment income | — | — | 28 | — | 28 | ||||||||||||||
Total revenue | 3 | — | 11,812 | — | 11,815 | ||||||||||||||
Expenses | |||||||||||||||||||
Compensation and benefits | 111 | 50 | 6,784 | — | 6,945 | ||||||||||||||
Other general expenses | — | — | 3,199 | — | 3,199 | ||||||||||||||
Total operating expenses | 111 | 50 | 9,983 | — | 10,144 | ||||||||||||||
Operating (loss) income | (108 | ) | (50 | ) | 1,829 | — | 1,671 | ||||||||||||
Interest income | — | 3 | 6 | — | 9 | ||||||||||||||
Interest expense | (20 | ) | (138 | ) | (52 | ) | — | (210 | ) | ||||||||||
Intercompany interest (expense) income | 120 | 24 | (144 | ) | — | — | |||||||||||||
Intercompany other (expense) income | 38 | (168 | ) | 130 | — | — | |||||||||||||
Other income (expense) | — | 19 | 49 | — | 68 | ||||||||||||||
(Loss) income before taxes | 30 | (310 | ) | 1,818 | — | 1,538 | |||||||||||||
Income tax (benefit) expense | 12 | (64 | ) | 442 | — | 390 | |||||||||||||
(Loss) income before equity in earnings of subsidiaries | 18 | (246 | ) | 1,376 | — | 1,148 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 1,095 | 1,061 | 815 | (2,971 | ) | — | |||||||||||||
Net income | 1,113 | 815 | 2,191 | (2,971 | ) | 1,148 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 35 | — | 35 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,113 | $ | 815 | $ | 2,156 | $ | (2,971 | ) | $ | 1,113 |
Year Ended December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Net income | $ | 1,385 | $ | 525 | $ | 2,340 | $ | (2,828 | ) | $ | 1,422 | ||||||||
Less: Net income attributable to noncontrolling interests | — | — | 37 | — | 37 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,385 | $ | 525 | $ | 2,303 | $ | (2,828 | ) | $ | 1,385 | ||||||||
Other comprehensive (loss) income, net of tax: | |||||||||||||||||||
Change in fair value of financial instruments | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Foreign currency translation adjustments | — | (47 | ) | (395 | ) | — | (442 | ) | |||||||||||
Post-retirement benefit obligation | — | 12 | 143 | — | 155 | ||||||||||||||
Total other comprehensive loss | — | (35 | ) | (260 | ) | — | (295 | ) | |||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | (289 | ) | (268 | ) | (303 | ) | 860 | — | |||||||||||
Less: Other comprehensive loss attributable to noncontrolling interests | — | — | (6 | ) | — | (6 | ) | ||||||||||||
Total other comprehensive loss attributable to Aon shareholders | (289 | ) | (303 | ) | (557 | ) | 860 | (289 | ) | ||||||||||
Comprehensive income attributable to Aon shareholders | $ | 1,096 | $ | 222 | $ | 1,746 | $ | (1,968 | ) | $ | 1,096 |
Year Ended December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Net income | $ | 1,397 | $ | 565 | $ | 2,153 | $ | (2,684 | ) | $ | 1,431 | ||||||||
Less: Net income attributable to noncontrolling interests | — | — | 34 | — | 34 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,397 | $ | 565 | $ | 2,119 | $ | (2,684 | ) | $ | 1,397 | ||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||
Change in fair value of financial instruments | — | (3 | ) | 7 | — | 4 | |||||||||||||
Foreign currency translation adjustments | — | (31 | ) | (476 | ) | — | (507 | ) | |||||||||||
Post-retirement benefit obligation | — | (315 | ) | 55 | — | (260 | ) | ||||||||||||
Total other comprehensive loss | — | (349 | ) | (414 | ) | — | (763 | ) | |||||||||||
Equity in other comprehensive income of subsidiaries, net of tax | (760 | ) | (411 | ) | (760 | ) | 1,931 | — | |||||||||||
Less: Other comprehensive loss attributable to noncontrolling interests | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Total other comprehensive income attributable to Aon shareholders | (760 | ) | (760 | ) | (1,171 | ) | 1,931 | (760 | ) | ||||||||||
Comprehensive income attributable to Aon shareholders | $ | 637 | $ | (195 | ) | $ | 948 | $ | (753 | ) | $ | 637 |
Year Ended December 31, 2013 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Net income | $ | 1,113 | $ | 815 | $ | 2,191 | $ | (2,971 | ) | $ | 1,148 | ||||||||
Less: Net income attributable to noncontrolling interests | — | — | 35 | — | 35 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,113 | $ | 815 | $ | 2,156 | $ | (2,971 | ) | $ | 1,113 | ||||||||
Other comprehensive loss, net of tax: | |||||||||||||||||||
Change in fair value of financial instruments | — | 5 | 2 | — | 7 | ||||||||||||||
Foreign currency translation adjustments | — | (60 | ) | (5 | ) | — | (65 | ) | |||||||||||
Post-retirement benefit obligation | — | 223 | 70 | — | 293 | ||||||||||||||
Total other comprehensive loss | — | 168 | 67 | — | 235 | ||||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | 236 | 69 | 237 | (542 | ) | — | |||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Total other comprehensive loss attributable to Aon shareholders | 236 | 237 | 305 | (542 | ) | 236 | |||||||||||||
Comprehensive income attributable to Aon shareholders | $ | 1,349 | $ | 1,052 | $ | 2,461 | $ | (3,513 | ) | $ | 1,349 |
As of December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 2,083 | $ | 1,242 | $ | (2,941 | ) | $ | 384 | ||||||||
Short-term investments | — | 209 | 147 | — | 356 | ||||||||||||||
Receivables, net | 1 | — | 2,733 | — | 2,734 | ||||||||||||||
Fiduciary assets | — | — | 9,932 | — | 9,932 | ||||||||||||||
Intercompany receivables | 432 | 1,950 | 7,957 | (10,339 | ) | — | |||||||||||||
Other current assets | 3 | 218 | 347 | (2 | ) | 566 | |||||||||||||
Total Current Assets | 436 | 4,460 | 22,358 | (13,282 | ) | 13,972 | |||||||||||||
Goodwill | — | — | 8,448 | — | 8,448 | ||||||||||||||
Intangible assets, net | — | — | 2,180 | — | 2,180 | ||||||||||||||
Fixed assets, net | — | — | 765 | — | 765 | ||||||||||||||
Deferred tax assets | 154 | 558 | 107 | (678 | ) | 141 | |||||||||||||
Intercompany receivables | 375 | 526 | 8,633 | (9,534 | ) | — | |||||||||||||
Prepaid Pension | — | 6 | 1,027 | — | 1,033 | ||||||||||||||
Other non-current assets | 28 | 124 | 557 | (84 | ) | 625 | |||||||||||||
Investment in subsidiary | 11,804 | 16,534 | 369 | (28,707 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 12,797 | $ | 22,208 | $ | 44,444 | $ | (52,285 | ) | $ | 27,164 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 9,932 | $ | — | $ | 9,932 | |||||||||
Short-term debt and current portion of long-term debt | — | 550 | 12 | — | 562 | ||||||||||||||
Accounts payable and accrued liabilities | 2,988 | 45 | 1,680 | (2,941 | ) | 1,772 | |||||||||||||
Intercompany payables | 167 | 9,518 | 654 | (10,339 | ) | — | |||||||||||||
Other current liabilities | 47 | 56 | 720 | (3 | ) | 820 | |||||||||||||
Total Current Liabilities | 3,202 | 10,169 | 12,998 | (13,283 | ) | 13,086 | |||||||||||||
Long-term debt | 3,482 | 1,418 | 275 | — | 5,175 | ||||||||||||||
Deferred tax liabilities | — | — | 854 | (678 | ) | 176 | |||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,313 | 482 | — | 1,795 | ||||||||||||||
Intercompany payables | — | 8,799 | 735 | (9,534 | ) | — | |||||||||||||
Other non-current liabilities | 7 | 140 | 705 | (83 | ) | 769 | |||||||||||||
TOTAL LIABILITIES | 6,691 | 21,839 | 16,049 | (23,578 | ) | 21,001 | |||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 6,106 | 369 | 28,338 | (28,707 | ) | 6,106 | |||||||||||||
Noncontrolling interests | — | — | 57 | — | 57 | ||||||||||||||
TOTAL EQUITY | 6,106 | 369 | 28,395 | (28,707 | ) | 6,163 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,797 | $ | 22,208 | $ | 44,444 | $ | (52,285 | ) | $ | 27,164 |
As of December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 2,727 | $ | 1,361 | $ | (3,714 | ) | $ | 374 | ||||||||
Short-term investments | — | 165 | 229 | — | 394 | ||||||||||||||
Receivables, net | — | — | 2,815 | — | 2,815 | ||||||||||||||
Fiduciary assets | — | — | 11,638 | — | 11,638 | ||||||||||||||
Intercompany receivables | 455 | 2,814 | 9,156 | (12,425 | ) | — | |||||||||||||
Other current assets | 2 | 226 | 407 | (33 | ) | 602 | |||||||||||||
Total Current Assets | 457 | 5,932 | 25,606 | (16,172 | ) | 15,823 | |||||||||||||
Goodwill | — | — | 8,860 | — | 8,860 | ||||||||||||||
Intangible assets, net | — | — | 2,520 | — | 2,520 | ||||||||||||||
Fixed assets, net | — | — | 765 | — | 765 | ||||||||||||||
Deferred tax assets | 159 | 570 | 113 | (698 | ) | 144 | |||||||||||||
Intercompany receivables | 7,399 | 600 | 111 | (8,110 | ) | — | |||||||||||||
Prepaid Pension | — | 6 | 927 | — | 933 | ||||||||||||||
Other non-current assets | 20 | 121 | 678 | (92 | ) | 727 | |||||||||||||
Investment in subsidiary | 4,962 | 15,200 | 1,880 | (22,042 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 12,997 | $ | 22,429 | $ | 41,460 | $ | (47,114 | ) | $ | 29,772 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 11,638 | $ | — | $ | 11,638 | |||||||||
Short-term debt and current portion of long-term debt | — | 767 | 16 | — | 783 | ||||||||||||||
Accounts payable and accrued liabilities | 3,755 | 58 | 1,706 | (3,714 | ) | 1,805 | |||||||||||||
Intercompany payables | 122 | 8,960 | 3,343 | (12,425 | ) | — | |||||||||||||
Other current liabilities | — | 49 | 772 | (33 | ) | 788 | |||||||||||||
Total Current Liabilities | 3,877 | 9,834 | 17,475 | (16,172 | ) | 15,014 | |||||||||||||
Long-term debt | 2,544 | 1,917 | 338 | — | 4,799 | ||||||||||||||
Deferred tax liabilities | — | — | 1,011 | (698 | ) | 313 | |||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,396 | 745 | — | 2,141 | ||||||||||||||
Intercompany payables | — | 7,277 | 833 | (8,110 | ) | — | |||||||||||||
Other non-current liabilities | 5 | 125 | 836 | (92 | ) | 874 | |||||||||||||
TOTAL LIABILITIES | 6,426 | 20,549 | 21,238 | (25,072 | ) | 23,141 | |||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 6,571 | 1,880 | 20,162 | (22,042 | ) | 6,571 | |||||||||||||
Noncontrolling interests | — | — | 60 | — | 60 | ||||||||||||||
TOTAL EQUITY | 6,571 | 1,880 | 20,222 | (22,042 | ) | 6,631 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,997 | $ | 22,429 | $ | 41,460 | $ | (47,114 | ) | $ | 29,772 |
Year Ended December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 695 | $ | 464 | $ | 2,523 | $ | (1,673 | ) | $ | 2,009 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Proceeds from investments | — | 27 | 193 | — | 220 | ||||||||||||||
Payments for investments | (13 | ) | (47 | ) | (219 | ) | 13 | (266 | ) | ||||||||||
Net (purchases) sales of short-term investments - non-fiduciary | — | (42 | ) | 51 | — | 9 | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | 205 | — | 205 | ||||||||||||||
Capital expenditures | — | — | (290 | ) | — | (290 | ) | ||||||||||||
CASH USED FOR (PROVIDED BY) INVESTING ACTIVITIES | (13 | ) | (62 | ) | (76 | ) | 13 | (138 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Share repurchase | (1,550 | ) | — | — | — | (1,550 | ) | ||||||||||||
Advances from (to) affiliates and other (1) | 232 | (326 | ) | (2,339 | ) | 2,433 | — | ||||||||||||
Issuance of shares for employee benefit plans | (29 | ) | — | (1 | ) | — | (30 | ) | |||||||||||
Issuance of debt | 1,318 | 4,026 | 7 | — | 5,351 | ||||||||||||||
Repayment of debt | (330 | ) | (4,746 | ) | (22 | ) | — | (5,098 | ) | ||||||||||
Cash dividends to shareholders | (323 | ) | — | — | — | (323 | ) | ||||||||||||
Noncontrolling interests and other financing activities | — | — | (39 | ) | — | (39 | ) | ||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (682 | ) | (1,046 | ) | (2,394 | ) | 2,433 | (1,689 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (172 | ) | — | (172 | ) | ||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | — | (644 | ) | (119 | ) | 773 | 10 | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 2,727 | 1,361 | (3,714 | ) | 374 | |||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 2,083 | $ | 1,242 | $ | (2,941 | ) | $ | 384 |
Year Ended December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 769 | $ | (927 | ) | $ | 1,970 | $ | — | $ | 1,812 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Proceeds from investments | — | 39 | 13 | — | 52 | ||||||||||||||
Payments for investments | — | (20 | ) | — | — | (20 | ) | ||||||||||||
Net purchases of short-term investments - non-fiduciary | — | (3 | ) | 113 | — | 110 | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (479 | ) | — | (479 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | 48 | — | 48 | ||||||||||||||
Capital expenditures | — | — | (256 | ) | — | (256 | ) | ||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | 16 | (561 | ) | — | (545 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Share repurchase | (2,250 | ) | — | — | — | (2,250 | ) | ||||||||||||
Advances from (to) affiliates and other (1) | 19 | 3,215 | (536 | ) | (2,698 | ) | — | ||||||||||||
Issuance of shares for employee benefit plans | (105 | ) | — | — | — | (105 | ) | ||||||||||||
Issuance of debt | 2,908 | 2,326 | 5 | — | 5,239 | ||||||||||||||
Repayment of debt | (1,068 | ) | (2,150 | ) | (700 | ) | — | (3,918 | ) | ||||||||||
Cash dividends to shareholders | (273 | ) | — | — | — | (273 | ) | ||||||||||||
Noncontrolling interests and other financing activities | — | — | 4 | — | 4 | ||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (769 | ) | 3,391 | (1,227 | ) | (2,698 | ) | (1,303 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (67 | ) | — | (67 | ) | ||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | 2,480 | 115 | (2,698 | ) | (103 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 247 | 1,246 | (1,016 | ) | 477 | |||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 2,727 | $ | 1,361 | $ | (3,714 | ) | $ | 374 |
Year Ended December 31, 2013 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 70 | $ | (441 | ) | $ | 2,124 | $ | — | $ | 1,753 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Proceeds from investments | — | 8 | 85 | — | 93 | ||||||||||||||
Payments for investments | — | (15 | ) | — | — | (15 | ) | ||||||||||||
Net sales of short-term investments - non-fiduciary | — | (74 | ) | (100 | ) | — | (174 | ) | |||||||||||
Acquisition of businesses, net of cash acquired | — | — | (54 | ) | — | (54 | ) | ||||||||||||
Proceeds from sale of businesses | — | 7 | 33 | — | 40 | ||||||||||||||
Capital expenditures | — | — | (229 | ) | — | (229 | ) | ||||||||||||
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES | — | (74 | ) | (265 | ) | — | (339 | ) | |||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Share repurchase | (1,102 | ) | — | — | — | (1,102 | ) | ||||||||||||
Advances from (to) affiliates | 460 | 996 | (479 | ) | (977 | ) | — | ||||||||||||
Issuance of shares for employee benefit plans | (22 | ) | — | — | — | (22 | ) | ||||||||||||
Issuance of debt | 1,730 | 2,944 | 232 | — | 4,906 | ||||||||||||||
Repayment of debt | (1,055 | ) | (3,377 | ) | (247 | ) | — | (4,679 | ) | ||||||||||
Cash dividends to shareholders | (212 | ) | — | — | — | (212 | ) | ||||||||||||
Noncontrolling interests and other financing activities | — | (27 | ) | — | (27 | ) | |||||||||||||
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES | (201 | ) | 563 | (521 | ) | (977 | ) | (1,136 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (92 | ) | — | (92 | ) | ||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (131 | ) | 48 | 1,246 | (977 | ) | 186 | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 131 | 199 | — | (39 | ) | 291 | |||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 247 | $ | 1,246 | $ | (1,016 | ) | $ | 477 |
|
1Q | 2Q | 3Q | 4Q | 2015 | |||||||||||||||
INCOME STATEMENT DATA | |||||||||||||||||||
Commissions, fees and other revenue | $ | 2,842 | $ | 2,800 | $ | 2,736 | $ | 3,283 | $ | 11,661 | |||||||||
Fiduciary investment income | 5 | 5 | 6 | 5 | 21 | ||||||||||||||
Total revenue | $ | 2,847 | $ | 2,805 | $ | 2,742 | $ | 3,288 | $ | 11,682 | |||||||||
Operating income | $ | 441 | $ | 277 | $ | 413 | 717 | $ | 1,848 | ||||||||||
Net income | 341 | 188 | 303 | 590 | 1,422 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | 13 | 10 | 8 | 6 | 37 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 328 | $ | 178 | $ | 295 | $ | 584 | $ | 1,385 | |||||||||
PER SHARE DATA | |||||||||||||||||||
Basic net income per share attributable to Aon shareholders | $ | 1.15 | $ | 0.63 | $ | 1.05 | $ | 2.12 | $ | 4.93 | |||||||||
Diluted net income per share attributable to Aon shareholders | $ | 1.14 | $ | 0.62 | $ | 1.05 | $ | 2.09 | $ | 4.88 | |||||||||
CLASS A ORDINARY SHARE DATA | |||||||||||||||||||
Dividends paid per share | $ | 0.25 | $ | 0.30 | $ | 0.30 | $ | 0.30 | $ | 1.15 | |||||||||
Price range: | |||||||||||||||||||
High | $ | 107.08 | $ | 104.70 | $ | 103.38 | $ | 97.79 | $ | 107.08 | |||||||||
Low | $ | 89.35 | $ | 95.32 | $ | 87.58 | $ | 86.38 | $ | 86.38 | |||||||||
Shares outstanding | 281.7 | 279.8 | 273.9 | 269.8 | 269.8 | ||||||||||||||
Average monthly trading volume | 24.5 | 24.9 | 26.5 | 26.6 | 25.6 |
1Q | 2Q | 3Q | 4Q | 2014 | |||||||||||||||
INCOME STATEMENT DATA | |||||||||||||||||||
Commissions, fees and other revenue | $ | 2,941 | $ | 2,913 | $ | 2,873 | $ | 3,292 | $ | 12,019 | |||||||||
Fiduciary investment income | 6 | 6 | 7 | 7 | 26 | ||||||||||||||
Total revenue | $ | 2,947 | $ | 2,919 | $ | 2,880 | $ | 3,299 | $ | 12,045 | |||||||||
Operating income | $ | 469 | $ | 445 | $ | 417 | $ | 635 | $ | 1,966 | |||||||||
Net income | 336 | 313 | 315 | 467 | 1,431 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | 11 | 9 | 6 | 8 | 34 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 304 | $ | 309 | $ | 459 | $ | 1,397 | |||||||||
PER SHARE DATA | |||||||||||||||||||
Basic net income per share attributable to Aon shareholders | $ | 1.07 | $ | 1.02 | $ | 1.06 | $ | 1.60 | $ | 4.73 | |||||||||
Diluted net income per share attributable to Aon shareholders | $ | 1.06 | $ | 1.01 | $ | 1.04 | $ | 1.56 | $ | 4.66 | |||||||||
CLASS A ORDINARY SHARE DATA | |||||||||||||||||||
Dividends paid per share | $ | 0.18 | $ | 0.25 | $ | 0.25 | $ | 0.25 | $ | 0.92 | |||||||||
Price range: | |||||||||||||||||||
High | $ | 87.45 | $ | 91.07 | $ | 91.28 | $ | 98.10 | $ | 98.10 | |||||||||
Low | $ | 76.49 | $ | 78.60 | $ | 83.06 | $ | 78.26 | $ | 76.49 | |||||||||
Shares outstanding | 296.5 | 290.5 | 285.1 | 280.0 | 280.0 | ||||||||||||||
Average monthly trading volume | 32.6 | 28.5 | 26.3 | 34.1 | 30.4 |
|
Asset Description | Asset Life | |
Software | Lesser of the life of an associated license, or 4 to 7 years | |
Leasehold improvements | Lesser of estimated useful life or lease term, not to exceed 10 years | |
Furniture, fixtures and equipment | 4 to 10 years | |
Computer equipment | 4 to 6 years | |
Buildings | 35 years | |
Automobiles | 6 years |
|
Years Ended December 31, | 2014 | 2013 | |||
Purchases of shares from noncontrolling interests | 3 | (8 | ) | ||
Dividends paid to noncontrolling interests | (24 | ) | (19 | ) | |
Proceeds from sale-leaseback | 25 | — |
|
Asset Description | Asset Life | |
Software | Lesser of the life of an associated license, or 4 to 7 years | |
Leasehold improvements | Lesser of estimated useful life or lease term, not to exceed 10 years | |
Furniture, fixtures and equipment | 4 to 10 years | |
Computer equipment | 4 to 6 years | |
Buildings | 35 years | |
Automobiles | 6 years |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Equity earnings | $ | 13 | $ | 12 | $ | 20 | |||||
Net gain on disposals of businesses | 82 | 24 | 10 | ||||||||
Foreign currency remeasurement gain | 30 | 18 | 13 | ||||||||
(Loss) income on financial instruments | (24 | ) | (15 | ) | 18 | ||||||
Other | (1 | ) | 5 | 7 | |||||||
$ | 100 | $ | 44 | $ | 68 |
Years ended December 31, | 2015 | 2014 | 2013 | ||||||||
Balance at beginning of year | $ | 74 | $ | 90 | $ | 118 | |||||
Provision charged to operations | 13 | 12 | 9 | ||||||||
Accounts written off, net of recoveries | (34 | ) | (33 | ) | (38 | ) | |||||
Foreign currency translation | 5 | 5 | 1 | ||||||||
Balance at end of year | $ | 58 | $ | 74 | $ | 90 |
As of December 31 | 2015 | 2014 | |||||
Taxes receivable | $ | 94 | $ | 99 | |||
Deferred tax assets | 232 | 212 | |||||
Prepaid expenses | 130 | 164 | |||||
Deferred project costs | 92 | 102 | |||||
Other | 18 | 25 | |||||
$ | 566 | $ | 602 |
As of December 31 | 2015 | 2014 | |||||
Software | $ | 1,095 | $ | 1,020 | |||
Leasehold improvements | 422 | 413 | |||||
Computer equipment | 358 | 347 | |||||
Furniture, fixtures and equipment | 315 | 313 | |||||
Construction in progress | 76 | 94 | |||||
Other | 115 | 124 | |||||
2,381 | 2,311 | ||||||
Less: Accumulated depreciation | 1,616 | 1,546 | |||||
Fixed assets, net | $ | 765 | $ | 765 |
As of December 31 | 2015 | 2014 | |||||
Deferred project costs | 210 | 250 | |||||
Investments | 135 | 143 | |||||
Taxes receivable | 82 | 101 | |||||
Other | 198 | 233 | |||||
$ | 625 | $ | 727 |
As of December 31 | 2015 | 2014 | |||||
Deferred revenue | $ | 394 | $ | 408 | |||
Taxes payable | 94 | 64 | |||||
Deferred tax liability | 1 | 2 | |||||
Other | 331 | 314 | |||||
$ | 820 | $ | 788 |
As of December 31 | 2015 | 2014 | |||||
Taxes payable | $ | 223 | $ | 210 | |||
Leases | 166 | 184 | |||||
Deferred revenue | 159 | 167 | |||||
Compensation and benefits | 59 | 57 | |||||
Other | 162 | 256 | |||||
$ | 769 | $ | 874 |
|
Years ended December 31 | 2015 | 2014 | |
Risk Solutions | 4 | 11 | |
HR Solutions | 3 | 2 | |
7 | 13 |
Years ended December 31 | 2015 | 2014 | |||||
Consideration | $ | 27 | $ | 461 | |||
Intangible assets: | |||||||
Goodwill | $ | 18 | $ | 292 | |||
Other intangible assets | 6 | 328 | |||||
Total intangible assets | $ | 24 | $ | 620 |
Years ended December 31 | 2015 | 2014 | 2013 | |||
Risk Solutions | 4 | 2 | 7 | |||
HR Solutions | 3 | — | 2 | |||
7 | 2 | 9 |
|
Risk Solutions | HR Solutions | Total | |||||||||
Balance as of January 1, 2014 | $ | 6,020 | $ | 2,977 | $ | 8,997 | |||||
Goodwill related to current year acquisitions | 287 | 5 | 292 | ||||||||
Goodwill related to disposals | (14 | ) | — | (14 | ) | ||||||
Goodwill related to prior year acquisitions | (8 | ) | — | (8 | ) | ||||||
Transfer | (2 | ) | 2 | — | |||||||
Foreign currency translation | (372 | ) | (35 | ) | (407 | ) | |||||
Balance as of December 31, 2014 | $ | 5,911 | $ | 2,949 | $ | 8,860 | |||||
Goodwill related to current year acquisitions | 2 | 16 | 18 | ||||||||
Goodwill related to disposals | (1 | ) | (76 | ) | (77 | ) | |||||
Goodwill related to prior year acquisitions | — | — | — | ||||||||
Transfer | — | — | — | ||||||||
Foreign currency translation | (319 | ) | (34 | ) | (353 | ) | |||||
Balance as of December 31, 2015 | $ | 5,593 | $ | 2,855 | $ | 8,448 |
As of December 31 | |||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||
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 | 2,886 | 1,809 | 1,077 | 2,952 | 1,579 | 1,373 | |||||||||||||||||
Technology and other | 541 | 457 | 84 | 571 | 443 | 128 | |||||||||||||||||
$ | 4,446 | $ | 2,266 | $ | 2,180 | $ | 4,542 | $ | 2,022 | $ | 2,520 |
Risk Solutions | HR Solutions | Total | |||||||||
2016 | $ | 100 | $ | 171 | $ | 271 | |||||
2017 | 90 | 136 | 226 | ||||||||
2018 | 76 | 91 | 167 | ||||||||
2019 | 66 | 72 | 138 | ||||||||
2020 | 58 | 60 | 118 | ||||||||
Thereafter | 120 | 120 | 240 | ||||||||
$ | 510 | $ | 650 | $ | 1,160 |
|
As of December 31 | 2015 | 2014 | |||||
5.00% Senior Notes due September 2020 | 599 | 599 | |||||
4.75% Senior Notes due 2045 | 598 | — | |||||
3.50% Senior Notes due June 2024 | 597 | 597 | |||||
4.60% Senior Notes due June 2044 | 549 | 549 | |||||
2.875% Senior Notes due May 2026 (EUR 500M) | 545 | 605 | |||||
8.205% Junior Subordinated Notes due January 2027 | 521 | 521 | |||||
3.125% Senior Notes due May 2016 | 500 | 500 | |||||
2.80% Senior Notes due 2021 | 399 | — | |||||
4.00% Senior Notes due November 2023 | 349 | 349 | |||||
6.25% Senior Notes due September 2040 | 298 | 298 | |||||
4.76% Senior Notes due March 2018 (CAD 375M) | 271 | 322 | |||||
4.45% Senior Notes due May 2043 | 249 | 248 | |||||
4.25% Senior Notes due December 2042 | 196 | 196 | |||||
3.50% Senior Notes due September 2015 | — | 599 | |||||
Commercial paper | 50 | 168 | |||||
Other | 16 | 31 | |||||
Total debt | 5,737 | 5,582 | |||||
Less short-term and current portion of long-term debt | 562 | 783 | |||||
Total long-term debt | $ | 5,175 | $ | 4,799 |
2016 | $ | 562 | |
2017 | 3 | ||
2018 | 271 | ||
2019 | — | ||
2020 | 599 | ||
Thereafter | 4,302 | ||
$ | 5,737 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Rental expense | $ | 454 | $ | 455 | $ | 520 | |||||
Less: Sub lease rental income | (83 | ) | (75 | ) | (77 | ) | |||||
Net rental expense | $ | 371 | $ | 380 | $ | 443 |
2016 | $ | 325 | |
2017 | 291 | ||
2018 | 267 | ||
2019 | 235 | ||
2020 | 199 | ||
Thereafter | 828 | ||
Total minimum payments required | $ | 2,145 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Income before income taxes: | |||||||||||
U.K. | $ | 149 | $ | 347 | $ | 96 | |||||
U.S. | (51 | ) | (55 | ) | 349 | ||||||
Other | 1,591 | 1,473 | 1,093 | ||||||||
Total | $ | 1,689 | $ | 1,765 | $ | 1,538 | |||||
Income tax expense (benefit): | |||||||||||
Current: | |||||||||||
U.K. | $ | 43 | $ | 1 | $ | (18 | ) | ||||
U.S. federal | 137 | 156 | 111 | ||||||||
U.S. state and local | 54 | 75 | 52 | ||||||||
Other | 256 | 236 | 259 | ||||||||
Total current tax expense | $ | 490 | $ | 468 | $ | 404 | |||||
Deferred tax expense (benefit): | |||||||||||
U.K. | $ | (39 | ) | $ | 38 | $ | 43 | ||||
U.S. federal | (140 | ) | (133 | ) | (48 | ) | |||||
U.S. state and local | (14 | ) | (24 | ) | 10 | ||||||
Other | (30 | ) | (15 | ) | (19 | ) | |||||
Total deferred tax benefit | $ | (223 | ) | $ | (134 | ) | $ | (14 | ) | ||
Total income tax expense | $ | 267 | $ | 334 | $ | 390 |
Years ended December 31 | 2015 | 2014 | 2013 | ||
Statutory tax rate | 20.3% | 21.5% | 23.0% | ||
U.S. state income taxes, net of U.S. federal benefit | 0.5 | 1.5 | 2.6 | ||
Taxes on international operations (1) | (6.6) | (8.9) | (4.4) | ||
Nondeductible expenses | 2.2 | 1.7 | 1.4 | ||
Adjustments to prior year tax requirements | (1.3) | 0.9 | 0.1 | ||
Deferred tax adjustments, including statutory rate changes | (0.1) | (0.7) | 1.4 | ||
Deferred tax adjustments, international earnings | — | 1.0 | 3.3 | ||
Adjustments to valuation allowances | (0.6) | 0.6 | (1.7) | ||
Change in uncertain tax positions | 1.4 | 1.7 | (0.3) | ||
Other — net | — | (0.4) | — | ||
Effective tax rate | 15.8% | 18.9% | 25.4% |
(1) | The Company determines the adjustment for taxes on international operations based on the difference between the statutory tax rate applicable to earnings in each foreign jurisdiction and the enacted rate of 20.3%, 21.5% and 23.0% at December 31, 2015, 2014 and 2013, respectively. The benefit to the Company's effective income tax rate from taxes on international operations relates to benefits from lower-taxed global operations, primarily due to the use of global funding structures. |
As of December 31 | 2015 | 2014 | |||||
Deferred tax assets: | |||||||
Employee benefit plans | $ | 635 | $ | 739 | |||
Net operating/capital loss and tax credit carryforwards | 349 | 295 | |||||
Accrued interest | 293 | 303 | |||||
Other accrued expenses | 98 | 44 | |||||
Deferred revenue | 65 | 40 | |||||
Investment basis differences | 56 | 45 | |||||
Other | 56 | 6 | |||||
Total | 1,552 | 1,472 | |||||
Valuation allowance on deferred tax assets | (175 | ) | (205 | ) | |||
Total | $ | 1,377 | $ | 1,267 | |||
Deferred tax liabilities: | |||||||
Intangibles and property, plant and equipment | $ | (961 | ) | $ | (1,058 | ) | |
Other accrued expenses | (99 | ) | (40 | ) | |||
Deferred costs | (30 | ) | (28 | ) | |||
Unrealized foreign exchange gains | (29 | ) | (44 | ) | |||
Unremitted earnings | (18 | ) | (28 | ) | |||
Other | (44 | ) | (28 | ) | |||
Total | $ | (1,181 | ) | $ | (1,226 | ) | |
Net deferred tax asset | $ | 196 | $ | 41 |
As of December 31, | 2015 | 2014 | |||||
Deferred tax assets — current (1) | $ | 232 | $ | 212 | |||
Deferred tax assets — non-current | 141 | 144 | |||||
Deferred tax liabilities — current (1) | (1 | ) | (2 | ) | |||
Deferred tax liabilities — non-current | (176 | ) | (313 | ) | |||
Net deferred tax asset | $ | 196 | $ | 41 |
(1) | Included in Other current assets and Other current liabilities. |
2015 | 2014 | ||||||
Balance at January 1 | $ | 191 | $ | 164 | |||
Additions based on tax positions related to the current year | 31 | 31 | |||||
Additions for tax positions of prior years | 53 | 10 | |||||
Reductions for tax positions of prior years | (18 | ) | (6 | ) | |||
Settlements | (32 | ) | — | ||||
Business combinations | — | 5 | |||||
Lapse of statute of limitations | (5 | ) | (11 | ) | |||
Foreign currency translation | (2 | ) | (2 | ) | |||
Balance at December 31 | $ | 218 | $ | 191 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
U.S. | $ | 133 | $ | 123 | $ | 123 | |||||
U.K. | 42 | 42 | 45 | ||||||||
Netherlands and Canada | 25 | 30 | 18 | ||||||||
$ | 200 | $ | 195 | $ | 186 |
U.K. | U.S. | Other | |||||||||||||||||||||
(millions) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Change in projected benefit obligation | |||||||||||||||||||||||
At January 1 | $ | 5,529 | $ | 5,106 | $ | 3,350 | $ | 2,744 | $ | 1,399 | $ | 1,252 | |||||||||||
Service cost | 1 | 1 | — | 2 | — | — | |||||||||||||||||
Interest cost | 198 | 230 | 131 | 129 | 33 | 47 | |||||||||||||||||
Participant contributions | — | — | — | — | — | — | |||||||||||||||||
Plan amendment | 27 | — | — | — | (10 | ) | — | ||||||||||||||||
Curtailments | — | — | — | — | — | (16 | ) | ||||||||||||||||
Plan transfer and acquisitions | (2 | ) | — | (18 | ) | 13 | — | — | |||||||||||||||
Actuarial loss (gain) | (83 | ) | (211 | ) | (25 | ) | 265 | 24 | (5 | ) | |||||||||||||
Benefit payments | (217 | ) | (192 | ) | (133 | ) | (130 | ) | (38 | ) | (51 | ) | |||||||||||
Actual expenses | — | — | — | — | — | (2 | ) | ||||||||||||||||
Change in discount rate | (247 | ) | 902 | (145 | ) | 327 | (66 | ) | 324 | ||||||||||||||
Foreign currency impact | (221 | ) | (307 | ) | — | — | (165 | ) | (150 | ) | |||||||||||||
At December 31 | $ | 4,985 | $ | 5,529 | $ | 3,160 | $ | 3,350 | $ | 1,177 | $ | 1,399 | |||||||||||
Accumulated benefit obligation at end of year | $ | 4,985 | $ | 5,529 | $ | 3,160 | $ | 3,350 | $ | 1,135 | $ | 1,316 | |||||||||||
Change in fair value of plan assets | |||||||||||||||||||||||
At January 1 | $ | 6,224 | $ | 5,398 | $ | 2,036 | $ | 1,855 | $ | 1,161 | $ | 1,061 | |||||||||||
Actual return on plan assets | 91 | 1,199 | (60 | ) | 190 | 8 | 253 | ||||||||||||||||
Participant contributions | — | — | — | — | — | — | |||||||||||||||||
Employer contributions | 65 | 166 | 108 | 121 | 21 | 28 | |||||||||||||||||
Plan transfer and acquisitions | (3 | ) | — | — | — | — | — | ||||||||||||||||
Benefit payments | (217 | ) | (192 | ) | (133 | ) | (130 | ) | (38 | ) | (51 | ) | |||||||||||
Actual Expenses | — | — | — | — | — | (2 | ) | ||||||||||||||||
Foreign currency impact | (257 | ) | (347 | ) | — | — | (133 | ) | (128 | ) | |||||||||||||
At December 31 | $ | 5,903 | $ | 6,224 | $ | 1,951 | $ | 2,036 | $ | 1,019 | $ | 1,161 | |||||||||||
Market related value at end of year | $ | 5,903 | $ | 6,224 | $ | 2,064 | $ | 1,950 | $ | 1,019 | $ | 1,161 | |||||||||||
Amount recognized in Statement of Financial Position at December 31 | |||||||||||||||||||||||
Funded status | $ | 918 | $ | 695 | $ | (1,209 | ) | $ | (1,314 | ) | $ | (158 | ) | $ | (238 | ) | |||||||
Unrecognized prior-service cost | 46 | 22 | 9 | 11 | (7 | ) | 3 | ||||||||||||||||
Unrecognized loss | 1,465 | 1,687 | 1,723 | 1,737 | 389 | 456 | |||||||||||||||||
Net amount recognized | $ | 2,429 | $ | 2,404 | $ | 523 | $ | 434 | $ | 224 | $ | 221 |
U.K. | U.S. | Other | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Prepaid benefit cost (1) | $ | 1,012 | $ | 918 | $ | — | $ | — | $ | — | $ | — | |||||||||||
Accrued benefit liability (2) | (94 | ) | (223 | ) | (1,209 | ) | (1,314 | ) | (158 | ) | (238 | ) | |||||||||||
Accumulated other comprehensive loss | 1,511 | 1,709 | 1,732 | 1,748 | 382 | 459 | |||||||||||||||||
Net amount recognized | $ | 2,429 | $ | 2,404 | $ | 523 | $ | 434 | $ | 224 | $ | 221 |
(1) | Included in Prepaid pension |
(2) | Included in Other current liabilities and Pension, other post retirement, and post employment liabilities |
U.K. | U.S. | Other | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Net loss | $ | 1,465 | $ | 1,687 | $ | 1,723 | $ | 1,737 | $ | 389 | $ | 456 | |||||||||||
Prior service cost (income) | 46 | 22 | 9 | 11 | (7 | ) | 3 | ||||||||||||||||
$ | 1,511 | $ | 1,709 | $ | 1,732 | $ | 1,748 | $ | 382 | $ | 459 |
U.K. | U.S. | Other | |||||||||||||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | |||||||||||||||||||||||||||
Service cost | $ | 1 | $ | 1 | $ | 1 | $ | — | $ | 2 | $ | 7 | $ | — | $ | — | $ | 18 | |||||||||||||||||
Interest cost | 198 | 230 | 210 | 131 | 129 | 114 | 33 | 47 | 45 | ||||||||||||||||||||||||||
Expected return on plan assets, net of administration expenses | (307 | ) | (326 | ) | (302 | ) | (154 | ) | (157 | ) | (139 | ) | (50 | ) | (59 | ) | (59 | ) | |||||||||||||||||
Amortization of prior-service cost | 1 | 1 | 1 | 2 | 2 | — | — | — | — | ||||||||||||||||||||||||||
Amortization of net actuarial loss | 41 | 52 | 49 | 54 | 42 | 52 | 11 | 10 | 23 | ||||||||||||||||||||||||||
Curtailment gain and other | — | — | — | — | — | — | — | (2 | ) | — | |||||||||||||||||||||||||
Net periodic benefit (income) cost | $ | (66 | ) | $ | (42 | ) | $ | (41 | ) | $ | 33 | $ | 18 | $ | 34 | $ | (6 | ) | $ | (4 | ) | $ | 27 |
U.K. | U.S. | Other | |||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||
Discount rate | 3.96% | 3.70% | 3.69-4.43% | 3.37-4.08% | 2.43-3.96% | 2.03-3.91% | |||||
Rate of compensation increase | 3.63-4.13% | 3.35-4.05% | N/A | N/A | 2.00-3.50% | 2.25-3.50% | |||||
Underlying price inflation | 1.88% | 1.95% | N/A | N/A | 2.00-2.50% | 2.00-2.50% |
U.K. | U.S. | Other | |||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | |||||||||
Discount rate | 3.70% | 4.55% | 4.45% | 3.37 - 4.08% | 3.97 - 4.87% | 3.73 - 4.05% | 2.03 - 3.91% | 3.60 - 4.71% | 3.25 - 3.89% | ||||||||
Expected return on plan assets, net of administration expenses | 5.09% | 6.00% | 6.30% | 7.96% | 8.80% | 8.80% | 3.99 - 5.21% | 4.70 - 6.50% | 4.60 - 6.50% | ||||||||
Rate of compensation increase | 3.55 - 4.05% | 3.70 - 4.40% | 3.25 - 3.85% | NA | NA | N/A | 2.25 - 3.50% | 2.25 - 3.50% | 2.25 - 3.50% |
U.K. | U.S. | Other | ||||||||||
2016 | $ | 143 | $ | 164 | $ | 38 | ||||||
2017 | 149 | 172 | 39 | |||||||||
2018 | 157 | 184 | 40 | |||||||||
2019 | 170 | 192 | 41 | |||||||||
2020 | 180 | 187 | 42 | |||||||||
2021 – 2025 | 1,048 | 952 | 227 |
Fair Value Measurements Using | |||||||||||||||
Asset Category | Balance at December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash and cash equivalents (1) | $ | 33 | $ | 33 | $ | — | $ | — | |||||||
Equity investments: (2) | |||||||||||||||
Large cap domestic | 299 | 299 | — | — | |||||||||||
Small cap domestic | 88 | 30 | 58 | — | |||||||||||
International | 262 | 52 | 210 | — | |||||||||||
Equity derivatives | 203 | 170 | 33 | — | |||||||||||
Fixed income investments: (3) | |||||||||||||||
Corporate bonds | 484 | — | 148 | 336 | |||||||||||
Government and agency bonds | 128 | 52 | 76 | — | |||||||||||
Asset-backed securities | — | — | — | — | |||||||||||
Fixed income derivatives | 69 | 47 | 22 | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments (4) | 305 | — | — | 305 | |||||||||||
Commodity derivatives (5) | 13 | — | 13 | — | |||||||||||
Real estate and REITS (6) | 67 | 67 | — | — | |||||||||||
Total | $ | 1,951 | $ | 750 | $ | 560 | $ | 641 |
(1) | Consists of cash and institutional short-term investment funds. |
(2) | Consists of equity securities, equity derivatives, and pooled equity funds. |
(3) | Consists of corporate and government bonds, asset-backed securities, and fixed income derivatives. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
(5) | Consists of long-dated options and swaps on a commodity index. |
(6) | Consists of exchange traded real estate investment trusts ("REITS"). |
Fair Value Measurements Using | |||||||||||||||
Asset Category | Balance at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash and cash equivalents (1) | $ | 68 | $ | 68 | $ | — | $ | — | |||||||
Equity investments: (2) | |||||||||||||||
Large cap domestic | 329 | 329 | — | — | |||||||||||
Small cap domestic | 85 | 22 | 63 | — | |||||||||||
International | 258 | 114 | 144 | — | |||||||||||
Equity derivatives | 285 | 209 | 76 | — | |||||||||||
Fixed income investments: (3) | |||||||||||||||
Corporate bonds | 503 | — | 151 | 352 | |||||||||||
Government and agency bonds | 109 | 29 | 80 | — | |||||||||||
Asset-backed securities | 20 | — | 20 | — | |||||||||||
Fixed income derivatives | 49 | — | 49 | — | |||||||||||
Other investments: | |||||||||||||||
Alternative investments (4) | 272 | — | — | 272 | |||||||||||
Commodity derivatives (5) | (8 | ) | — | (8 | ) | — | |||||||||
Real estate and REITS (6) | 66 | 66 | — | — | |||||||||||
Total | $ | 2,036 | $ | 837 | $ | 575 | $ | 624 |
(1) | Consists of cash and institutional short-term investment funds. |
(2) | Consists of equity securities, equity derivatives, and pooled equity funds. |
(3) | Consists of corporate and government bonds, asset-backed securities, and fixed income derivatives. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
(5) | Consists of long-dated options on a commodity index. |
(6) | Consists of exchange traded REITS. |
Fair Value Measurement Using Level 3 Inputs | |||
Balance at January 1, 2014 | $ | 266 | |
Actual return on plan assets: | |||
Relating to assets still held at December 31, 2014 | 32 | ||
Relating to assets sold during 2014 | 5 | ||
Purchases, sales and settlements—net | 321 | ||
Transfer in/(out) of Level 3 | — | ||
Balance at December 31, 2014 | 624 | ||
Actual return on plan assets: | |||
Relating to assets still held at December 31, 2015 | (4 | ) | |
Relating to assets sold during 2015 | (3 | ) | |
Purchases, sales and settlements—net | 24 | ||
Transfer in/(out) of Level 3 | — | ||
Balance at December 31, 2015 | $ | 641 |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 159 | $ | 159 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 360 | 61 | 299 | — | |||||||||||
Europe | 17 | — | 17 | — | |||||||||||
Equity securities — global (2) | 133 | 133 | — | — | |||||||||||
Derivatives (2) | 66 | — | 66 | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 283 | — | 259 | 24 | |||||||||||
Fixed income securities (3) | 3,145 | 2,268 | 877 | — | |||||||||||
Annuities | 827 | — | — | 827 | |||||||||||
Derivatives (3) | 111 | — | 111 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Real estate (4) | 65 | — | — | 65 | |||||||||||
Alternative investments (5) | 717 | — | 4 | 713 | |||||||||||
Real estate | 20 | — | — | 20 | |||||||||||
Total | $ | 5,903 | $ | 2,621 | $ | 1,633 | $ | 1,649 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of equity securities and equity derivatives. |
(3) | Consists of corporate and government bonds and fixed income derivatives. |
(4) | Consists of property funds and trusts holding direct real estate investments. |
(5) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 224 | $ | 224 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 203 | — | 203 | — | |||||||||||
Europe | 16 | — | 16 | — | |||||||||||
Equity securities — global (2) | 127 | 127 | — | — | |||||||||||
Derivatives (2) | — | — | — | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 279 | — | 279 | — | |||||||||||
Fixed income securities (3) | 3,292 | 3,292 | — | — | |||||||||||
Annuities | 836 | — | — | 836 | |||||||||||
Derivatives (3) | 233 | — | 233 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Real estate (4) | 39 | — | — | 39 | |||||||||||
Alternative investments (5) | 968 | — | — | 968 | |||||||||||
Real estate | 7 | — | — | 7 | |||||||||||
Total | $ | 6,224 | $ | 3,643 | $ | 731 | $ | 1,850 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of equity securities and equity derivatives. |
(3) | Consists of corporate and government bonds and fixed income derivatives. |
(4) | Consists of property funds and trusts holding direct real estate investments. |
(5) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using Level 3 Inputs | |||||||||||||||||||
Annuities | Real Estate | Alternative Investments | Fixed | Total | |||||||||||||||
Balance at January 1, 2014 | $ | 564 | $ | 23 | $ | 546 | $ | — | $ | 1,133 | |||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at December 31, 2014 | (13 | ) | 3 | 319 | — | 309 | |||||||||||||
Relating to assets sold during 2014 | — | 1 | 5 | — | 6 | ||||||||||||||
Purchases, sales and settlements—net | 333 | 21 | 359 | — | 713 | ||||||||||||||
Transfers in/(out) of Level 3 | — | — | (206 | ) | — | (206 | ) | ||||||||||||
Foreign exchange | (48 | ) | (2 | ) | (55 | ) | — | (105 | ) | ||||||||||
Balance at December 31, 2014 | 836 | 46 | 968 | — | 1,850 | ||||||||||||||
Actual return on plan assets: | |||||||||||||||||||
Relating to assets still held at December 31, 2015 | (32 | ) | 11 | (17 | ) | (7 | ) | (45 | ) | ||||||||||
Relating to assets sold during 2015 | — | (10 | ) | 2 | (1 | ) | (9 | ) | |||||||||||
Purchases, sales and settlements—net | 58 | 41 | 60 | 9 | 168 | ||||||||||||||
Transfers in/(out) of Level 3 | — | — | (266 | ) | 24 | (242 | ) | ||||||||||||
Foreign exchange | (35 | ) | (3 | ) | (34 | ) | (1 | ) | (73 | ) | |||||||||
Balance at December 31, 2015 | $ | 827 | $ | 85 | $ | 713 | $ | 24 | $ | 1,649 |
2015 | 2014 | ||||||
Accumulated projected benefit obligation | $ | 105 | $ | 116 | |||
Fair value of plan assets | 18 | 19 | |||||
Funded status | (87 | ) | (97 | ) | |||
Unrecognized prior-service credit | (3 | ) | (4 | ) | |||
Unrecognized loss | 7 | 15 | |||||
Net amount recognized | $ | (83 | ) | $ | (86 | ) |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2015 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 11 | $ | 11 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 270 | — | 270 | — | |||||||||||
North America | 37 | — | 37 | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 576 | — | 576 | — | |||||||||||
Derivatives | 12 | — | 12 | — | |||||||||||
Fixed income securities (2) | 30 | — | 30 | — | |||||||||||
Derivatives (2) | 48 | — | 48 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Commodities | 2 | — | 2 | — | |||||||||||
REITS (3) | 3 | — | 3 | — | |||||||||||
Alternative investments (4) | 9 | — | — | 9 | |||||||||||
Derivatives | 21 | — | 21 | — | |||||||||||
Total | $ | 1,019 | $ | 11 | $ | 999 | $ | 9 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of corporate and government bonds and fixed income derivatives. |
(3) | Consists of property funds and trusts holding direct real estate investments. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Cash and cash equivalents | $ | 12 | $ | 12 | $ | — | $ | — | |||||||
Equity investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Global | 295 | — | 295 | — | |||||||||||
North America | 42 | — | 42 | — | |||||||||||
Fixed income investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Fixed income securities | 629 | — | 629 | — | |||||||||||
Derivatives | 18 | — | 18 | — | |||||||||||
Fixed income securities (2) | 35 | — | 35 | — | |||||||||||
Derivatives (2) | 74 | — | 74 | — | |||||||||||
Other investments: | |||||||||||||||
Pooled funds: (1) | |||||||||||||||
Commodities | 21 | — | 21 | — | |||||||||||
REITS (3) | 3 | — | 3 | — | |||||||||||
Alternative investments (4) | 8 | — | — | 8 | |||||||||||
Derivatives | 24 | — | 24 | — | |||||||||||
Total | $ | 1,161 | $ | 12 | $ | 1,141 | $ | 8 |
(1) | Consists of various equity, fixed income, commodity, and real estate mutual fund type investment vehicles. |
(2) | Consists of corporate and government bonds and fixed income derivatives. |
(3) | Consists of property funds and trusts holding direct real estate investments. |
(4) | Consists of limited partnerships, private equity and hedge funds. |
Fair Value Measurements Using Level 3 Inputs | |||||||||||
Real Estate | Alternative Investments | Total | |||||||||
Balance at January 1, 2014 | $ | 17 | $ | 8 | $ | 25 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at December 31, 2014 | — | 1 | 1 | ||||||||
Relating to assets sold during 2014 | — | — | — | ||||||||
Purchases, sales and settlements—net | (17 | ) | — | (17 | ) | ||||||
Transfers in/(out) of Level 3 | — | — | — | ||||||||
Foreign exchange | — | (1 | ) | (1 | ) | ||||||
Balance at December 31, 2014 | — | 8 | 8 | ||||||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at December 31, 2015 | — | 2 | 2 | ||||||||
Relating to assets sold during 2015 | — | — | — | ||||||||
Purchases, sales and settlements—net | — | — | — | ||||||||
Transfers in/(out) of Level 3 | — | — | — | ||||||||
Foreign exchange | — | (1 | ) | (1 | ) | ||||||
Balance at December 31, 2015 | $ | — | $ | 9 | $ | 9 |
2015 | 2014 | 2013 | |||
Net periodic benefit cost recognized (millions) | $6 | $3 | $4 | ||
Weighted-average discount rate used to determine future benefit obligations | 3.99-4.33% | 3.83 - 4.08 | 4.44 - 4.95 | ||
Weighted-average discount rate used to determine net periodic benefit costs | 3.83-4.08% | 4.44 - 4.95 | 3.67 - 4.00 |
|
Notional Amount | Derivative Assets (1) | Derivative Liabilities (2) | |||||||||||||||||||||
As of December 31 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Foreign exchange contracts: | |||||||||||||||||||||||
Accounted for as hedges | 778 | 1,200 | 32 | 46 | 18 | 58 | |||||||||||||||||
Not accounted for as hedges (3) | 280 | 165 | — | — | — | — | |||||||||||||||||
Total | $ | 1,058 | $ | 1,365 | $ | 32 | $ | 46 | $ | 18 | $ | 58 |
(1) | Included within Other current assets ($15 million in 2015 and $24 million in 2014, respectively) or Other non-current assets ($17 million in 2015 and $22 million in 2014, respectively) |
(2) | Included within Other current liabilities ($13 million in 2015 and $52 million in 2014, respectively) or Other non-current liabilities ($5 million in 2015 and $6 million in 2014, respectively) |
(3) | These contracts typically are for 30 day durations and executed close to the last day of the most recent reporting month, thereby resulting in nominal fair values at the balance sheet date. |
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) | |||||||||||||||
Derivatives accounted for as hedges: | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||
Foreign exchange contracts | 32 | 46 | (13 | ) | (14 | ) | 19 | 32 |
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) | |||||||||||||||
Derivatives accounted for as hedges: | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||
Foreign exchange contracts | 18 | 58 | (13 | ) | (14 | ) | 5 | 44 |
Cash Flow Hedge - Foreign Exchange Contracts | Location of future reclassification from Accumulated Other Comprehensive Loss | Gain (Loss) Recognized in Accumulated Other Comprehensive Loss: | |||||||||||||
Compensation and Benefits | Other General Expenses | Interest Expense | Other Income (Expense) | Total | |||||||||||
2015 | 4 | (3 | ) | — | (10 | ) | (9 | ) | |||||||
2014 | 11 | (3 | ) | — | (10 | ) | (2 | ) | |||||||
2013 | (17 | ) | — | — | 13 | (4 | ) |
Cash Flow Hedge - Foreign Exchange Contracts | |||||||||||||||
Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion): | Compensation and Benefits | Other General Expenses | Interest Expense | Other Income | Total | ||||||||||
2015 | 4 | (1 | ) | (9 | ) | (11 | ) | (17 | ) | ||||||
2014 | (5 | ) | 3 | (10 | ) | (2 | ) | (14 | ) | ||||||
2013 | (12 | ) | (9 | ) | (3 | ) | 14 | (10 | ) |
Twelve months ended December 31, | |||||||||||||||||||||||
Amount of Gain (Loss) Recognized in Income on Derivative (1) | Amount of Gain (Loss) Recognized in Income on Related Hedged Item | ||||||||||||||||||||||
2015 | 2014 | 2013 | 2015 | 2014 | 2013 | ||||||||||||||||||
Fair value hedges: | |||||||||||||||||||||||
Foreign exchange contracts (2) | $ | — | $ | (9 | ) | $ | (8 | ) | $ | — | $ | 9 | $ | 8 |
(1) | Included in interest expense |
(2) | Relates to fixed rate debt |
|
Fair Value Measurements Using | |||||||||||||||
Balance at December 31, 2015 | 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 (1) | $ | 1,396 | $ | 1,396 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Corporate bonds | — | — | — | — | |||||||||||
Government bonds | 1 | — | 1 | — | |||||||||||
Equity investments | 10 | 6 | 4 | — | |||||||||||
Derivatives (2): | |||||||||||||||
Interest rate contracts | — | — | — | — | |||||||||||
Foreign exchange contracts | 32 | — | 32 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 18 | — | 18 | — |
(1) | Includes $1,396 million of money market funds that are classified as Fiduciary assets, Short-term investments or Cash and cash equivalents in the Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
(2) | See Note 12 "Derivatives and Hedging" for additional information regarding the Company's derivatives and hedging activity. |
Fair Value Measurements Using | |||||||||||||||
Balance at December 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 (1) | $ | 1,850 | $ | 1,850 | $ | — | $ | — | |||||||
Other investments: | |||||||||||||||
Corporate bonds | 1 | — | — | 1 | |||||||||||
Government bonds | 6 | — | 6 | — | |||||||||||
Equity investments | 11 | 6 | 5 | — | |||||||||||
Derivatives (2): | |||||||||||||||
Interest rate contracts | — | — | — | — | |||||||||||
Foreign exchange contracts | 46 | — | 46 | — | |||||||||||
Liabilities: | |||||||||||||||
Derivatives: | |||||||||||||||
Foreign exchange contracts | 58 | — | 58 | — |
(1) | Includes $1,850 million of money market funds that are classified as Fiduciary assets, Short-term investments or Cash and cash equivalents in the Consolidated Statements of Financial Position, depending on their nature and initial maturity. |
As of December 31 | 2015 | 2014 | |||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 5,175 | $ | 5,386 | $ | 4,799 | $ | 5,268 |
|
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Risk Solutions | $ | 21 | $ | 26 | $ | 28 | |||||
HR Solutions | — | — | — | ||||||||
Total fiduciary investment income | $ | 21 | $ | 26 | $ | 28 |
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Risk Solutions | $ | 7,426 | $ | 7,834 | $ | 7,789 | |||||
HR Solutions | 4,303 | 4,264 | 4,057 | ||||||||
Intersegment eliminations | (47 | ) | (53 | ) | (31 | ) | |||||
Total revenue | $ | 11,682 | $ | 12,045 | $ | 11,815 |
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Retail brokerage | $ | 6,044 | $ | 6,334 | $ | 6,256 | |||||
Reinsurance brokerage | 1,361 | 1,474 | 1,505 | ||||||||
Total Risk Solutions Segment | 7,405 | 7,808 | 7,761 | ||||||||
Consulting services | 1,686 | 1,700 | 1,626 | ||||||||
Outsourcing | 2,658 | 2,607 | 2,469 | ||||||||
Intrasegment | (41 | ) | (43 | ) | (38 | ) | |||||
Total HR Solutions Segment | 4,303 | 4,264 | 4,057 | ||||||||
Intersegment | (47 | ) | (53 | ) | (31 | ) | |||||
Total commissions, fees and other revenue | $ | 11,661 | $ | 12,019 | $ | 11,787 |
Years ended December 31 | 2015 | 2014 | 2013 | ||||||||
Risk Solutions | $ | 1,506 | $ | 1,648 | $ | 1,540 | |||||
HR Solutions | 536 | 485 | 318 | ||||||||
Segment income before income taxes | 2,042 | 2,133 | 1,858 | ||||||||
Unallocated expenses | (194 | ) | (167 | ) | (187 | ) | |||||
Interest income | 14 | 10 | 9 | ||||||||
Interest expense | (273 | ) | (255 | ) | (210 | ) | |||||
Other income | 100 | 44 | 68 | ||||||||
Income before income taxes | $ | 1,689 | $ | 1,765 | $ | 1,538 |
Years ended December 31 | Total | United States | Americas other than U.S. | United Kingdom | Europe, Middle East, & Africa | Asia Pacific | |||||||||||||||||
2015 | $ | 11,682 | $ | 6,063 | $ | 1,053 | $ | 1,527 | $ | 1,909 | $ | 1,130 | |||||||||||
2014 | 12,045 | 5,824 | 1,176 | 1,623 | 2,189 | 1,233 | |||||||||||||||||
2013 | 11,815 | 5,574 | 1,214 | 1,544 | 2,304 | 1,179 |
As of December 31 | Total | United States | Americas other than U.S. | United Kingdom | Europe, Middle East, & Africa | Asia Pacific | |||||||||||||||||
2015 | $ | 13,051 | $ | 7,072 | $ | 416 | $ | 2,723 | $ | 2,270 | $ | 570 | |||||||||||
2014 | 13,805 | 7,793 | 493 | 2,700 | 2,179 | 640 |
|
Year Ended December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Revenue | |||||||||||||||||||
Commissions, fees and other | $ | — | $ | — | $ | 11,661 | $ | — | $ | 11,661 | |||||||||
Fiduciary investment income | — | — | 21 | — | 21 | ||||||||||||||
Total revenue | — | — | 11,682 | — | 11,682 | ||||||||||||||
Expenses | |||||||||||||||||||
Compensation and benefits | 136 | 32 | 6,669 | — | 6,837 | ||||||||||||||
Other general expenses | 8 | 7 | 2,982 | — | 2,997 | ||||||||||||||
Total operating expenses | 144 | 39 | 9,651 | — | 9,834 | ||||||||||||||
Operating (loss) income | (144 | ) | (39 | ) | 2,031 | — | 1,848 | ||||||||||||
Interest income | (19 | ) | 14 | 19 | — | 14 | |||||||||||||
Interest expense | (121 | ) | (130 | ) | (22 | ) | — | (273 | ) | ||||||||||
Intercompany interest income (expense) | 429 | (479 | ) | 50 | — | — | |||||||||||||
Intercompany other income (expense) | 302 | (422 | ) | 120 | — | — | |||||||||||||
Other Income | (1 | ) | — | 101 | — | 100 | |||||||||||||
Income (loss) before taxes | 446 | (1,056 | ) | 2,299 | — | 1,689 | |||||||||||||
Income tax expense (benefit) | 45 | (262 | ) | 484 | — | 267 | |||||||||||||
Income (loss) before equity in earnings of subsidiaries | 401 | (794 | ) | 1,815 | — | 1,422 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 984 | 1,319 | 525 | (2,828 | ) | — | |||||||||||||
Net income | 1,385 | 525 | 2,340 | (2,828 | ) | 1,422 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 37 | — | 37 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,385 | $ | 525 | $ | 2,303 | $ | (2,828 | ) | $ | 1,385 |
Year Ended December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Revenue | |||||||||||||||||||
Commissions, fees and other | $ | — | $ | — | $ | 12,019 | $ | — | $ | 12,019 | |||||||||
Fiduciary investment income | — | — | 26 | — | 26 | ||||||||||||||
Total revenue | — | — | 12,045 | — | 12,045 | ||||||||||||||
Expenses | |||||||||||||||||||
Compensation and benefits | 140 | 16 | 6,858 | — | 7,014 | ||||||||||||||
Other general expenses | 3 | 5 | 3,057 | — | 3,065 | ||||||||||||||
Total operating expenses | 143 | 21 | 9,915 | — | 10,079 | ||||||||||||||
Operating (loss) income | (143 | ) | (21 | ) | 2,130 | — | 1,966 | ||||||||||||
Interest income | (9 | ) | 2 | 17 | — | 10 | |||||||||||||
Interest expense | (75 | ) | (139 | ) | (41 | ) | — | (255 | ) | ||||||||||
Intercompany interest income (expense) | 449 | (298 | ) | (151 | ) | — | — | ||||||||||||
Intercompany other income (expense) | 342 | (390 | ) | 48 | — | — | |||||||||||||
Other income | 2 | 5 | 37 | — | 44 | ||||||||||||||
Income (loss) before taxes | 566 | (841 | ) | 2,040 | — | 1,765 | |||||||||||||
Income tax expense (benefit) | 74 | (192 | ) | 452 | — | 334 | |||||||||||||
Income (loss) before equity in earnings of subsidiaries | 492 | (649 | ) | 1,588 | — | 1,431 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 905 | 1,214 | 565 | (2,684 | ) | — | |||||||||||||
Net income | 1,397 | 565 | 2,153 | (2,684 | ) | 1,431 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 34 | — | 34 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,397 | $ | 565 | $ | 2,119 | $ | (2,684 | ) | $ | 1,397 |
Year Ended December 31, 2013 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustment | Consolidated | ||||||||||||||
Revenue | |||||||||||||||||||
Commissions, fees and other | $ | 3 | $ | — | $ | 11,784 | $ | — | $ | 11,787 | |||||||||
Fiduciary investment income | — | — | 28 | — | 28 | ||||||||||||||
Total revenue | 3 | — | 11,812 | — | 11,815 | ||||||||||||||
Expenses | |||||||||||||||||||
Compensation and benefits | 111 | 50 | 6,784 | — | 6,945 | ||||||||||||||
Other general expenses | — | — | 3,199 | — | 3,199 | ||||||||||||||
Total operating expenses | 111 | 50 | 9,983 | — | 10,144 | ||||||||||||||
Operating (loss) income | (108 | ) | (50 | ) | 1,829 | — | 1,671 | ||||||||||||
Interest income | — | 3 | 6 | — | 9 | ||||||||||||||
Interest expense | (20 | ) | (138 | ) | (52 | ) | — | (210 | ) | ||||||||||
Intercompany interest (expense) income | 120 | 24 | (144 | ) | — | — | |||||||||||||
Intercompany other (expense) income | 38 | (168 | ) | 130 | — | — | |||||||||||||
Other income (expense) | — | 19 | 49 | — | 68 | ||||||||||||||
(Loss) income before taxes | 30 | (310 | ) | 1,818 | — | 1,538 | |||||||||||||
Income tax (benefit) expense | 12 | (64 | ) | 442 | — | 390 | |||||||||||||
(Loss) income before equity in earnings of subsidiaries | 18 | (246 | ) | 1,376 | — | 1,148 | |||||||||||||
Equity in earnings of subsidiaries, net of tax | 1,095 | 1,061 | 815 | (2,971 | ) | — | |||||||||||||
Net income | 1,113 | 815 | 2,191 | (2,971 | ) | 1,148 | |||||||||||||
Less: Net income attributable to noncontrolling interests | — | — | 35 | — | 35 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,113 | $ | 815 | $ | 2,156 | $ | (2,971 | ) | $ | 1,113 |
Year Ended December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Net income | $ | 1,385 | $ | 525 | $ | 2,340 | $ | (2,828 | ) | $ | 1,422 | ||||||||
Less: Net income attributable to noncontrolling interests | — | — | 37 | — | 37 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,385 | $ | 525 | $ | 2,303 | $ | (2,828 | ) | $ | 1,385 | ||||||||
Other comprehensive (loss) income, net of tax: | |||||||||||||||||||
Change in fair value of financial instruments | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Foreign currency translation adjustments | — | (47 | ) | (395 | ) | — | (442 | ) | |||||||||||
Post-retirement benefit obligation | — | 12 | 143 | — | 155 | ||||||||||||||
Total other comprehensive loss | — | (35 | ) | (260 | ) | — | (295 | ) | |||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | (289 | ) | (268 | ) | (303 | ) | 860 | — | |||||||||||
Less: Other comprehensive loss attributable to noncontrolling interests | — | — | (6 | ) | — | (6 | ) | ||||||||||||
Total other comprehensive loss attributable to Aon shareholders | (289 | ) | (303 | ) | (557 | ) | 860 | (289 | ) | ||||||||||
Comprehensive income attributable to Aon shareholders | $ | 1,096 | $ | 222 | $ | 1,746 | $ | (1,968 | ) | $ | 1,096 |
Year Ended December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Net income | $ | 1,397 | $ | 565 | $ | 2,153 | $ | (2,684 | ) | $ | 1,431 | ||||||||
Less: Net income attributable to noncontrolling interests | — | — | 34 | — | 34 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,397 | $ | 565 | $ | 2,119 | $ | (2,684 | ) | $ | 1,397 | ||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||
Change in fair value of financial instruments | — | (3 | ) | 7 | — | 4 | |||||||||||||
Foreign currency translation adjustments | — | (31 | ) | (476 | ) | — | (507 | ) | |||||||||||
Post-retirement benefit obligation | — | (315 | ) | 55 | — | (260 | ) | ||||||||||||
Total other comprehensive loss | — | (349 | ) | (414 | ) | — | (763 | ) | |||||||||||
Equity in other comprehensive income of subsidiaries, net of tax | (760 | ) | (411 | ) | (760 | ) | 1,931 | — | |||||||||||
Less: Other comprehensive loss attributable to noncontrolling interests | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Total other comprehensive income attributable to Aon shareholders | (760 | ) | (760 | ) | (1,171 | ) | 1,931 | (760 | ) | ||||||||||
Comprehensive income attributable to Aon shareholders | $ | 637 | $ | (195 | ) | $ | 948 | $ | (753 | ) | $ | 637 |
Year Ended December 31, 2013 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
Net income | $ | 1,113 | $ | 815 | $ | 2,191 | $ | (2,971 | ) | $ | 1,148 | ||||||||
Less: Net income attributable to noncontrolling interests | — | — | 35 | — | 35 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 1,113 | $ | 815 | $ | 2,156 | $ | (2,971 | ) | $ | 1,113 | ||||||||
Other comprehensive loss, net of tax: | |||||||||||||||||||
Change in fair value of financial instruments | — | 5 | 2 | — | 7 | ||||||||||||||
Foreign currency translation adjustments | — | (60 | ) | (5 | ) | — | (65 | ) | |||||||||||
Post-retirement benefit obligation | — | 223 | 70 | — | 293 | ||||||||||||||
Total other comprehensive loss | — | 168 | 67 | — | 235 | ||||||||||||||
Equity in other comprehensive loss of subsidiaries, net of tax | 236 | 69 | 237 | (542 | ) | — | |||||||||||||
Less: Other comprehensive income attributable to noncontrolling interests | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Total other comprehensive loss attributable to Aon shareholders | 236 | 237 | 305 | (542 | ) | 236 | |||||||||||||
Comprehensive income attributable to Aon shareholders | $ | 1,349 | $ | 1,052 | $ | 2,461 | $ | (3,513 | ) | $ | 1,349 |
As of December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 2,083 | $ | 1,242 | $ | (2,941 | ) | $ | 384 | ||||||||
Short-term investments | — | 209 | 147 | — | 356 | ||||||||||||||
Receivables, net | 1 | — | 2,733 | — | 2,734 | ||||||||||||||
Fiduciary assets | — | — | 9,932 | — | 9,932 | ||||||||||||||
Intercompany receivables | 432 | 1,950 | 7,957 | (10,339 | ) | — | |||||||||||||
Other current assets | 3 | 218 | 347 | (2 | ) | 566 | |||||||||||||
Total Current Assets | 436 | 4,460 | 22,358 | (13,282 | ) | 13,972 | |||||||||||||
Goodwill | — | — | 8,448 | — | 8,448 | ||||||||||||||
Intangible assets, net | — | — | 2,180 | — | 2,180 | ||||||||||||||
Fixed assets, net | — | — | 765 | — | 765 | ||||||||||||||
Deferred tax assets | 154 | 558 | 107 | (678 | ) | 141 | |||||||||||||
Intercompany receivables | 375 | 526 | 8,633 | (9,534 | ) | — | |||||||||||||
Prepaid Pension | — | 6 | 1,027 | — | 1,033 | ||||||||||||||
Other non-current assets | 28 | 124 | 557 | (84 | ) | 625 | |||||||||||||
Investment in subsidiary | 11,804 | 16,534 | 369 | (28,707 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 12,797 | $ | 22,208 | $ | 44,444 | $ | (52,285 | ) | $ | 27,164 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 9,932 | $ | — | $ | 9,932 | |||||||||
Short-term debt and current portion of long-term debt | — | 550 | 12 | — | 562 | ||||||||||||||
Accounts payable and accrued liabilities | 2,988 | 45 | 1,680 | (2,941 | ) | 1,772 | |||||||||||||
Intercompany payables | 167 | 9,518 | 654 | (10,339 | ) | — | |||||||||||||
Other current liabilities | 47 | 56 | 720 | (3 | ) | 820 | |||||||||||||
Total Current Liabilities | 3,202 | 10,169 | 12,998 | (13,283 | ) | 13,086 | |||||||||||||
Long-term debt | 3,482 | 1,418 | 275 | — | 5,175 | ||||||||||||||
Deferred tax liabilities | — | — | 854 | (678 | ) | 176 | |||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,313 | 482 | — | 1,795 | ||||||||||||||
Intercompany payables | — | 8,799 | 735 | (9,534 | ) | — | |||||||||||||
Other non-current liabilities | 7 | 140 | 705 | (83 | ) | 769 | |||||||||||||
TOTAL LIABILITIES | 6,691 | 21,839 | 16,049 | (23,578 | ) | 21,001 | |||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 6,106 | 369 | 28,338 | (28,707 | ) | 6,106 | |||||||||||||
Noncontrolling interests | — | — | 57 | — | 57 | ||||||||||||||
TOTAL EQUITY | 6,106 | 369 | 28,395 | (28,707 | ) | 6,163 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,797 | $ | 22,208 | $ | 44,444 | $ | (52,285 | ) | $ | 27,164 |
As of December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 2,727 | $ | 1,361 | $ | (3,714 | ) | $ | 374 | ||||||||
Short-term investments | — | 165 | 229 | — | 394 | ||||||||||||||
Receivables, net | — | — | 2,815 | — | 2,815 | ||||||||||||||
Fiduciary assets | — | — | 11,638 | — | 11,638 | ||||||||||||||
Intercompany receivables | 455 | 2,814 | 9,156 | (12,425 | ) | — | |||||||||||||
Other current assets | 2 | 226 | 407 | (33 | ) | 602 | |||||||||||||
Total Current Assets | 457 | 5,932 | 25,606 | (16,172 | ) | 15,823 | |||||||||||||
Goodwill | — | — | 8,860 | — | 8,860 | ||||||||||||||
Intangible assets, net | — | — | 2,520 | — | 2,520 | ||||||||||||||
Fixed assets, net | — | — | 765 | — | 765 | ||||||||||||||
Deferred tax assets | 159 | 570 | 113 | (698 | ) | 144 | |||||||||||||
Intercompany receivables | 7,399 | 600 | 111 | (8,110 | ) | — | |||||||||||||
Prepaid Pension | — | 6 | 927 | — | 933 | ||||||||||||||
Other non-current assets | 20 | 121 | 678 | (92 | ) | 727 | |||||||||||||
Investment in subsidiary | 4,962 | 15,200 | 1,880 | (22,042 | ) | — | |||||||||||||
TOTAL ASSETS | $ | 12,997 | $ | 22,429 | $ | 41,460 | $ | (47,114 | ) | $ | 29,772 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Fiduciary liabilities | $ | — | $ | — | $ | 11,638 | $ | — | $ | 11,638 | |||||||||
Short-term debt and current portion of long-term debt | — | 767 | 16 | — | 783 | ||||||||||||||
Accounts payable and accrued liabilities | 3,755 | 58 | 1,706 | (3,714 | ) | 1,805 | |||||||||||||
Intercompany payables | 122 | 8,960 | 3,343 | (12,425 | ) | — | |||||||||||||
Other current liabilities | — | 49 | 772 | (33 | ) | 788 | |||||||||||||
Total Current Liabilities | 3,877 | 9,834 | 17,475 | (16,172 | ) | 15,014 | |||||||||||||
Long-term debt | 2,544 | 1,917 | 338 | — | 4,799 | ||||||||||||||
Deferred tax liabilities | — | — | 1,011 | (698 | ) | 313 | |||||||||||||
Pension, other post-retirement and other post-employment liabilities | — | 1,396 | 745 | — | 2,141 | ||||||||||||||
Intercompany payables | — | 7,277 | 833 | (8,110 | ) | — | |||||||||||||
Other non-current liabilities | 5 | 125 | 836 | (92 | ) | 874 | |||||||||||||
TOTAL LIABILITIES | 6,426 | 20,549 | 21,238 | (25,072 | ) | 23,141 | |||||||||||||
TOTAL AON SHAREHOLDERS’ EQUITY | 6,571 | 1,880 | 20,162 | (22,042 | ) | 6,571 | |||||||||||||
Noncontrolling interests | — | — | 60 | — | 60 | ||||||||||||||
TOTAL EQUITY | 6,571 | 1,880 | 20,222 | (22,042 | ) | 6,631 | |||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 12,997 | $ | 22,429 | $ | 41,460 | $ | (47,114 | ) | $ | 29,772 |
Year Ended December 31, 2015 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 695 | $ | 464 | $ | 2,523 | $ | (1,673 | ) | $ | 2,009 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Proceeds from investments | — | 27 | 193 | — | 220 | ||||||||||||||
Payments for investments | (13 | ) | (47 | ) | (219 | ) | 13 | (266 | ) | ||||||||||
Net (purchases) sales of short-term investments - non-fiduciary | — | (42 | ) | 51 | — | 9 | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | 205 | — | 205 | ||||||||||||||
Capital expenditures | — | — | (290 | ) | — | (290 | ) | ||||||||||||
CASH USED FOR (PROVIDED BY) INVESTING ACTIVITIES | (13 | ) | (62 | ) | (76 | ) | 13 | (138 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Share repurchase | (1,550 | ) | — | — | — | (1,550 | ) | ||||||||||||
Advances from (to) affiliates and other (1) | 232 | (326 | ) | (2,339 | ) | 2,433 | — | ||||||||||||
Issuance of shares for employee benefit plans | (29 | ) | — | (1 | ) | — | (30 | ) | |||||||||||
Issuance of debt | 1,318 | 4,026 | 7 | — | 5,351 | ||||||||||||||
Repayment of debt | (330 | ) | (4,746 | ) | (22 | ) | — | (5,098 | ) | ||||||||||
Cash dividends to shareholders | (323 | ) | — | — | — | (323 | ) | ||||||||||||
Noncontrolling interests and other financing activities | — | — | (39 | ) | — | (39 | ) | ||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (682 | ) | (1,046 | ) | (2,394 | ) | 2,433 | (1,689 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (172 | ) | — | (172 | ) | ||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | — | (644 | ) | (119 | ) | 773 | 10 | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 2,727 | 1,361 | (3,714 | ) | 374 | |||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 2,083 | $ | 1,242 | $ | (2,941 | ) | $ | 384 |
Year Ended December 31, 2014 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 769 | $ | (927 | ) | $ | 1,970 | $ | — | $ | 1,812 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Proceeds from investments | — | 39 | 13 | — | 52 | ||||||||||||||
Payments for investments | — | (20 | ) | — | — | (20 | ) | ||||||||||||
Net purchases of short-term investments - non-fiduciary | — | (3 | ) | 113 | — | 110 | |||||||||||||
Acquisition of businesses, net of cash acquired | — | — | (479 | ) | — | (479 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | 48 | — | 48 | ||||||||||||||
Capital expenditures | — | — | (256 | ) | — | (256 | ) | ||||||||||||
CASH USED FOR INVESTING ACTIVITIES | — | 16 | (561 | ) | — | (545 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Share repurchase | (2,250 | ) | — | — | — | (2,250 | ) | ||||||||||||
Advances from (to) affiliates and other (1) | 19 | 3,215 | (536 | ) | (2,698 | ) | — | ||||||||||||
Issuance of shares for employee benefit plans | (105 | ) | — | — | — | (105 | ) | ||||||||||||
Issuance of debt | 2,908 | 2,326 | 5 | — | 5,239 | ||||||||||||||
Repayment of debt | (1,068 | ) | (2,150 | ) | (700 | ) | — | (3,918 | ) | ||||||||||
Cash dividends to shareholders | (273 | ) | — | — | — | (273 | ) | ||||||||||||
Noncontrolling interests and other financing activities | — | — | 4 | — | 4 | ||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (769 | ) | 3,391 | (1,227 | ) | (2,698 | ) | (1,303 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (67 | ) | — | (67 | ) | ||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | — | 2,480 | 115 | (2,698 | ) | (103 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | — | 247 | 1,246 | (1,016 | ) | 477 | |||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 2,727 | $ | 1,361 | $ | (3,714 | ) | $ | 374 |
Year Ended December 31, 2013 | |||||||||||||||||||
(millions) | Aon plc | Aon Corporation | Other Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||||||||
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES | $ | 70 | $ | (441 | ) | $ | 2,124 | $ | — | $ | 1,753 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||||||||||||
Proceeds from investments | — | 8 | 85 | — | 93 | ||||||||||||||
Payments for investments | — | (15 | ) | — | — | (15 | ) | ||||||||||||
Net sales of short-term investments - non-fiduciary | — | (74 | ) | (100 | ) | — | (174 | ) | |||||||||||
Acquisition of businesses, net of cash acquired | — | — | (54 | ) | — | (54 | ) | ||||||||||||
Proceeds from sale of businesses | — | 7 | 33 | — | 40 | ||||||||||||||
Capital expenditures | — | — | (229 | ) | — | (229 | ) | ||||||||||||
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES | — | (74 | ) | (265 | ) | — | (339 | ) | |||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||||||||||||
Share repurchase | (1,102 | ) | — | — | — | (1,102 | ) | ||||||||||||
Advances from (to) affiliates | 460 | 996 | (479 | ) | (977 | ) | — | ||||||||||||
Issuance of shares for employee benefit plans | (22 | ) | — | — | — | (22 | ) | ||||||||||||
Issuance of debt | 1,730 | 2,944 | 232 | — | 4,906 | ||||||||||||||
Repayment of debt | (1,055 | ) | (3,377 | ) | (247 | ) | — | (4,679 | ) | ||||||||||
Cash dividends to shareholders | (212 | ) | — | — | — | (212 | ) | ||||||||||||
Noncontrolling interests and other financing activities | — | (27 | ) | — | (27 | ) | |||||||||||||
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES | (201 | ) | 563 | (521 | ) | (977 | ) | (1,136 | ) | ||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | — | — | (92 | ) | — | (92 | ) | ||||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (131 | ) | 48 | 1,246 | (977 | ) | 186 | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 131 | 199 | — | (39 | ) | 291 | |||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | — | $ | 247 | $ | 1,246 | $ | (1,016 | ) | $ | 477 |
|
1Q | 2Q | 3Q | 4Q | 2015 | |||||||||||||||
INCOME STATEMENT DATA | |||||||||||||||||||
Commissions, fees and other revenue | $ | 2,842 | $ | 2,800 | $ | 2,736 | $ | 3,283 | $ | 11,661 | |||||||||
Fiduciary investment income | 5 | 5 | 6 | 5 | 21 | ||||||||||||||
Total revenue | $ | 2,847 | $ | 2,805 | $ | 2,742 | $ | 3,288 | $ | 11,682 | |||||||||
Operating income | $ | 441 | $ | 277 | $ | 413 | 717 | $ | 1,848 | ||||||||||
Net income | 341 | 188 | 303 | 590 | 1,422 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | 13 | 10 | 8 | 6 | 37 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 328 | $ | 178 | $ | 295 | $ | 584 | $ | 1,385 | |||||||||
PER SHARE DATA | |||||||||||||||||||
Basic net income per share attributable to Aon shareholders | $ | 1.15 | $ | 0.63 | $ | 1.05 | $ | 2.12 | $ | 4.93 | |||||||||
Diluted net income per share attributable to Aon shareholders | $ | 1.14 | $ | 0.62 | $ | 1.05 | $ | 2.09 | $ | 4.88 | |||||||||
CLASS A ORDINARY SHARE DATA | |||||||||||||||||||
Dividends paid per share | $ | 0.25 | $ | 0.30 | $ | 0.30 | $ | 0.30 | $ | 1.15 | |||||||||
Price range: | |||||||||||||||||||
High | $ | 107.08 | $ | 104.70 | $ | 103.38 | $ | 97.79 | $ | 107.08 | |||||||||
Low | $ | 89.35 | $ | 95.32 | $ | 87.58 | $ | 86.38 | $ | 86.38 | |||||||||
Shares outstanding | 281.7 | 279.8 | 273.9 | 269.8 | 269.8 | ||||||||||||||
Average monthly trading volume | 24.5 | 24.9 | 26.5 | 26.6 | 25.6 |
1Q | 2Q | 3Q | 4Q | 2014 | |||||||||||||||
INCOME STATEMENT DATA | |||||||||||||||||||
Commissions, fees and other revenue | $ | 2,941 | $ | 2,913 | $ | 2,873 | $ | 3,292 | $ | 12,019 | |||||||||
Fiduciary investment income | 6 | 6 | 7 | 7 | 26 | ||||||||||||||
Total revenue | $ | 2,947 | $ | 2,919 | $ | 2,880 | $ | 3,299 | $ | 12,045 | |||||||||
Operating income | $ | 469 | $ | 445 | $ | 417 | $ | 635 | $ | 1,966 | |||||||||
Net income | 336 | 313 | 315 | 467 | 1,431 | ||||||||||||||
Less: Net income attributable to noncontrolling interests | 11 | 9 | 6 | 8 | 34 | ||||||||||||||
Net income attributable to Aon shareholders | $ | 325 | $ | 304 | $ | 309 | $ | 459 | $ | 1,397 | |||||||||
PER SHARE DATA | |||||||||||||||||||
Basic net income per share attributable to Aon shareholders | $ | 1.07 | $ | 1.02 | $ | 1.06 | $ | 1.60 | $ | 4.73 | |||||||||
Diluted net income per share attributable to Aon shareholders | $ | 1.06 | $ | 1.01 | $ | 1.04 | $ | 1.56 | $ | 4.66 | |||||||||
CLASS A ORDINARY SHARE DATA | |||||||||||||||||||
Dividends paid per share | $ | 0.18 | $ | 0.25 | $ | 0.25 | $ | 0.25 | $ | 0.92 | |||||||||
Price range: | |||||||||||||||||||
High | $ | 87.45 | $ | 91.07 | $ | 91.28 | $ | 98.10 | $ | 98.10 | |||||||||
Low | $ | 76.49 | $ | 78.60 | $ | 83.06 | $ | 78.26 | $ | 76.49 | |||||||||
Shares outstanding | 296.5 | 290.5 | 285.1 | 280.0 | 280.0 | ||||||||||||||
Average monthly trading volume | 32.6 | 28.5 | 26.3 | 34.1 | 30.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|